<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>£7,560</td><td>£7,673</td><td>£7,865</td><td>£8,062</td><td>£8,304</td><td>£39,464</td></tr><tr><td>Total Expenses</td><td>£9,898</td><td>£9,955</td><td>£10,017</td><td>£10,081</td><td>£10,147</td><td>£50,097</td></tr><tr><td>Profit Before Tax</td><td>£-2,338</td><td>£-2,281</td><td>£-2,152</td><td>£-2,019</td><td>£-1,844</td><td>£-10,633</td></tr><tr><td>Profit After Tax      </td><td>£-2,338</td><td>£-2,281</td><td>£-2,152</td><td>£-2,019</td><td>£-1,844</td><td>£-10,633</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,741</td><td>£6,490</td><td>£8,637</td><td>£10,028</td><td>£30,596</td></tr><tr><td>Net Return</td><td>£363</td><td>£459</td><td>£4,339</td><td>£6,618</td><td>£8,185</td><td>£19,963</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>15%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>