<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>£8,064</td><td>£8,185</td><td>£8,390</td><td>£8,599</td><td>£8,857</td><td>£42,095</td></tr><tr><td>Total Expenses</td><td>£8,956</td><td>£9,014</td><td>£9,078</td><td>£9,142</td><td>£9,211</td><td>£45,401</td></tr><tr><td>Profit Before Tax</td><td>£-892</td><td>£-829</td><td>£-688</td><td>£-543</td><td>£-354</td><td>£-3,306</td></tr><tr><td>Profit After Tax      </td><td>£-892</td><td>£-829</td><td>£-688</td><td>£-543</td><td>£-354</td><td>£-3,306</td></tr><tr><td>Change In Property Value</td><td>£1,550</td><td>£1,566</td><td>£4,743</td><td>£6,514</td><td>£7,622</td><td>£21,995</td></tr><tr><td>Net Return</td><td>£658</td><td>£736</td><td>£4,056</td><td>£5,971</td><td>£7,268</td><td>£18,689</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>