<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>£7,752</td><td>£7,868</td><td>£8,065</td><td>£8,267</td><td>£8,515</td><td>£40,466</td></tr><tr><td>Total Expenses</td><td>£8,687</td><td>£8,744</td><td>£8,807</td><td>£8,871</td><td>£8,939</td><td>£44,048</td></tr><tr><td>Profit Before Tax</td><td>£-935</td><td>£-876</td><td>£-742</td><td>£-604</td><td>£-424</td><td>£-3,581</td></tr><tr><td>Profit After Tax      </td><td>£-935</td><td>£-876</td><td>£-742</td><td>£-604</td><td>£-424</td><td>£-3,581</td></tr><tr><td>Change In Property Value</td><td>£1,490</td><td>£1,505</td><td>£4,560</td><td>£6,262</td><td>£7,327</td><td>£21,144</td></tr><tr><td>Net Return</td><td>£555</td><td>£629</td><td>£3,818</td><td>£5,658</td><td>£6,903</td><td>£17,562</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>