<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>£10,440</td><td>£10,597</td><td>£10,862</td><td>£11,133</td><td>£11,467</td><td>£54,498</td></tr><tr><td>Total Expenses</td><td>£14,550</td><td>£14,611</td><td>£14,681</td><td>£14,752</td><td>£14,828</td><td>£73,422</td></tr><tr><td>Profit Before Tax</td><td>£-4,110</td><td>£-4,015</td><td>£-3,819</td><td>£-3,619</td><td>£-3,361</td><td>£-18,923</td></tr><tr><td>Profit After Tax      </td><td>£-4,110</td><td>£-4,015</td><td>£-3,819</td><td>£-3,619</td><td>£-3,361</td><td>£-18,923</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,415</td><td>£10,457</td><td>£13,915</td><td>£16,157</td><td>£49,294</td></tr><tr><td>Net Return</td><td>£240</td><td>£400</td><td>£6,637</td><td>£10,296</td><td>£12,796</td><td>£30,370</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>14%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>