<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>£4,344</td><td>£4,431</td><td>£4,542</td><td>£4,655</td><td>£4,772</td><td>£22,743</td></tr><tr><td>Total Expenses</td><td>£5,688</td><td>£5,742</td><td>£5,796</td><td>£5,852</td><td>£5,906</td><td>£28,984</td></tr><tr><td>Profit Before Tax</td><td>£-1,344</td><td>£-1,312</td><td>£-1,255</td><td>£-1,197</td><td>£-1,134</td><td>£-6,241</td></tr><tr><td>Profit After Tax      </td><td>£-1,344</td><td>£-1,312</td><td>£-1,255</td><td>£-1,197</td><td>£-1,134</td><td>£-6,241</td></tr><tr><td>Change In Property Value</td><td>£2,460</td><td>£2,534</td><td>£4,350</td><td>£5,481</td><td>£5,809</td><td>£20,634</td></tr><tr><td>Net Return</td><td>£1,116</td><td>£1,222</td><td>£3,095</td><td>£4,284</td><td>£4,675</td><td>£14,392</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>17%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>