<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>£12,252</td><td>£12,436</td><td>£12,747</td><td>£13,065</td><td>£13,457</td><td>£63,957</td></tr><tr><td>Total Expenses</td><td>£12,946</td><td>£13,010</td><td>£13,084</td><td>£13,160</td><td>£13,242</td><td>£65,441</td></tr><tr><td>Profit Before Tax</td><td>£-694</td><td>£-574</td><td>£-337</td><td>£-94</td><td>£216</td><td>£-1,484</td></tr><tr><td>Profit After Tax      </td><td>£-694</td><td>£-574</td><td>£-337</td><td>£-94</td><td>£216</td><td>£-1,484</td></tr><tr><td>Change In Property Value</td><td>£6,125</td><td>£6,278</td><td>£11,583</td><td>£14,794</td><td>£17,027</td><td>£55,807</td></tr><tr><td>Net Return</td><td>£5,431</td><td>£5,704</td><td>£11,246</td><td>£14,700</td><td>£17,243</td><td>£54,324</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>7%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>