<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>£18,996</td><td>£19,281</td><td>£19,763</td><td>£20,257</td><td>£20,865</td><td>£99,162</td></tr><tr><td>Total Expenses</td><td>£22,237</td><td>£22,277</td><td>£22,336</td><td>£22,396</td><td>£22,468</td><td>£111,714</td></tr><tr><td>Profit Before Tax</td><td>£-3,241</td><td>£-2,996</td><td>£-2,573</td><td>£-2,139</td><td>£-1,603</td><td>£-12,553</td></tr><tr><td>Profit After Tax      </td><td>£-3,241</td><td>£-2,996</td><td>£-2,573</td><td>£-2,139</td><td>£-1,603</td><td>£-12,553</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,200</td><td>£20,808</td><td>£27,050</td><td>£28,403</td><td>£96,461</td></tr><tr><td>Net Return</td><td>£6,759</td><td>£7,204</td><td>£18,235</td><td>£24,911</td><td>£26,800</td><td>£83,909</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>16%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>