<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>£18,696</td><td>£18,976</td><td>£19,451</td><td>£19,937</td><td>£20,535</td><td>£97,596</td></tr><tr><td>Total Expenses</td><td>£21,525</td><td>£21,599</td><td>£21,689</td><td>£21,782</td><td>£21,884</td><td>£108,480</td></tr><tr><td>Profit Before Tax</td><td>£-2,829</td><td>£-2,623</td><td>£-2,239</td><td>£-1,845</td><td>£-1,349</td><td>£-10,884</td></tr><tr><td>Profit After Tax      </td><td>£-2,829</td><td>£-2,623</td><td>£-2,239</td><td>£-1,845</td><td>£-1,349</td><td>£-10,884</td></tr><tr><td>Change In Property Value</td><td>£6,675</td><td>£6,775</td><td>£16,046</td><td>£21,352</td><td>£24,792</td><td>£75,641</td></tr><tr><td>Net Return</td><td>£3,846</td><td>£4,153</td><td>£13,807</td><td>£19,508</td><td>£23,443</td><td>£64,757</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>14%</td><td>16%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>