<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>£8,160</td><td>£8,282</td><td>£8,489</td><td>£8,702</td><td>£8,963</td><td>£42,596</td></tr><tr><td>Total Expenses</td><td>£9,164</td><td>£9,222</td><td>£9,286</td><td>£9,351</td><td>£9,420</td><td>£46,443</td></tr><tr><td>Profit Before Tax</td><td>£-1,004</td><td>£-940</td><td>£-796</td><td>£-649</td><td>£-457</td><td>£-3,847</td></tr><tr><td>Profit After Tax      </td><td>£-1,004</td><td>£-940</td><td>£-796</td><td>£-649</td><td>£-457</td><td>£-3,847</td></tr><tr><td>Change In Property Value</td><td>£1,600</td><td>£1,616</td><td>£4,896</td><td>£6,724</td><td>£7,868</td><td>£22,705</td></tr><tr><td>Net Return</td><td>£596</td><td>£676</td><td>£4,100</td><td>£6,075</td><td>£7,411</td><td>£18,858</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>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>