<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£16,380</td><td>£16,626</td><td>£17,041</td><td>£17,467</td><td>£17,991</td><td>£85,506</td></tr><tr><td>Total Expenses</td><td>£19,111</td><td>£19,182</td><td>£19,266</td><td>£19,353</td><td>£19,448</td><td>£96,360</td></tr><tr><td>Profit Before Tax</td><td>£-2,731</td><td>£-2,556</td><td>£-2,225</td><td>£-1,885</td><td>£-1,456</td><td>£-10,854</td></tr><tr><td>Profit After Tax      </td><td>£-2,731</td><td>£-2,556</td><td>£-2,225</td><td>£-1,885</td><td>£-1,456</td><td>£-10,854</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£5,938</td><td>£14,063</td><td>£18,713</td><td>£21,728</td><td>£66,292</td></tr><tr><td>Net Return</td><td>£3,119</td><td>£3,382</td><td>£11,838</td><td>£16,828</td><td>£20,272</td><td>£55,437</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>