<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>£4,488</td><td>£4,555</td><td>£4,669</td><td>£4,786</td><td>£4,930</td><td>£23,428</td></tr><tr><td>Total Expenses</td><td>£4,631</td><td>£4,684</td><td>£4,738</td><td>£4,794</td><td>£4,851</td><td>£23,697</td></tr><tr><td>Profit Before Tax</td><td>£-143</td><td>£-128</td><td>£-69</td><td>£-8</td><td>£79</td><td>£-269</td></tr><tr><td>Profit After Tax      </td><td>£-143</td><td>£-128</td><td>£-69</td><td>£-8</td><td>£64</td><td>£-284</td></tr><tr><td>Change In Property Value</td><td>£1,925</td><td>£1,992</td><td>£3,240</td><td>£3,729</td><td>£3,953</td><td>£14,841</td></tr><tr><td>Net Return</td><td>£1,782</td><td>£1,864</td><td>£3,172</td><td>£3,722</td><td>£4,017</td><td>£14,557</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>21%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>