<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>£2,508</td><td>£2,546</td><td>£2,609</td><td>£2,674</td><td>£2,755</td><td>£13,092</td></tr><tr><td>Total Expenses</td><td>£3,580</td><td>£3,630</td><td>£3,679</td><td>£3,729</td><td>£3,780</td><td>£18,398</td></tr><tr><td>Profit Before Tax</td><td>£-1,072</td><td>£-1,084</td><td>£-1,070</td><td>£-1,055</td><td>£-1,025</td><td>£-5,306</td></tr><tr><td>Profit After Tax      </td><td>£-1,072</td><td>£-1,084</td><td>£-1,070</td><td>£-1,055</td><td>£-1,025</td><td>£-5,306</td></tr><tr><td>Change In Property Value</td><td>£670</td><td>£683</td><td>£1,394</td><td>£1,812</td><td>£1,903</td><td>£6,463</td></tr><tr><td>Net Return</td><td>£-402</td><td>£-401</td><td>£324</td><td>£757</td><td>£878</td><td>£1,157</td></tr><tr><td>Return From Rental Income (%)</td><td>-10%</td><td>-10%</td><td>-10%</td><td>-10%</td><td>-9%</td><td>-48%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>7%</td><td>8%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>