<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>£8,196</td><td>£8,319</td><td>£8,527</td><td>£8,740</td><td>£9,002</td><td>£42,784</td></tr><tr><td>Total Expenses</td><td>£10,556</td><td>£10,615</td><td>£10,678</td><td>£10,743</td><td>£10,812</td><td>£53,405</td></tr><tr><td>Profit Before Tax</td><td>£-2,360</td><td>£-2,296</td><td>£-2,151</td><td>£-2,003</td><td>£-1,810</td><td>£-10,621</td></tr><tr><td>Profit After Tax      </td><td>£-2,360</td><td>£-2,296</td><td>£-2,151</td><td>£-2,003</td><td>£-1,810</td><td>£-10,621</td></tr><tr><td>Change In Property Value</td><td>£2,925</td><td>£2,969</td><td>£7,031</td><td>£9,357</td><td>£10,864</td><td>£33,146</td></tr><tr><td>Net Return</td><td>£565</td><td>£673</td><td>£4,880</td><td>£7,353</td><td>£9,054</td><td>£22,525</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>15%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>