<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>£11,844</td><td>£12,022</td><td>£12,322</td><td>£12,630</td><td>£13,009</td><td>£61,827</td></tr><tr><td>Total Expenses</td><td>£15,880</td><td>£15,944</td><td>£16,017</td><td>£16,092</td><td>£16,172</td><td>£80,106</td></tr><tr><td>Profit Before Tax</td><td>£-4,036</td><td>£-3,923</td><td>£-3,695</td><td>£-3,462</td><td>£-3,163</td><td>£-18,279</td></tr><tr><td>Profit After Tax      </td><td>£-4,036</td><td>£-3,923</td><td>£-3,695</td><td>£-3,462</td><td>£-3,163</td><td>£-18,279</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,872</td><td>£11,539</td><td>£15,354</td><td>£17,828</td><td>£54,393</td></tr><tr><td>Net Return</td><td>£764</td><td>£949</td><td>£7,844</td><td>£11,893</td><td>£14,665</td><td>£36,115</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</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>