<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>£30,420</td><td>£30,876</td><td>£31,648</td><td>£32,439</td><td>£33,413</td><td>£158,797</td></tr><tr><td>Total Expenses</td><td>£34,489</td><td>£34,546</td><td>£34,634</td><td>£34,724</td><td>£34,832</td><td>£173,223</td></tr><tr><td>Profit Before Tax</td><td>£-4,069</td><td>£-3,669</td><td>£-2,985</td><td>£-2,284</td><td>£-1,419</td><td>£-14,426</td></tr><tr><td>Profit After Tax      </td><td>£-4,069</td><td>£-3,669</td><td>£-2,985</td><td>£-2,284</td><td>£-1,419</td><td>£-14,426</td></tr><tr><td>Change In Property Value</td><td>£15,600</td><td>£15,912</td><td>£32,460</td><td>£42,199</td><td>£44,309</td><td>£150,480</td></tr><tr><td>Net Return</td><td>£11,532</td><td>£12,243</td><td>£29,475</td><td>£39,914</td><td>£42,890</td><td>£136,053</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>15%</td><td>16%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>