<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>£3,408</td><td>£3,476</td><td>£3,563</td><td>£3,652</td><td>£3,743</td><td>£17,843</td></tr><tr><td>Total Expenses</td><td>£3,729</td><td>£3,782</td><td>£3,834</td><td>£3,887</td><td>£3,938</td><td>£19,171</td></tr><tr><td>Profit Before Tax</td><td>£-321</td><td>£-306</td><td>£-271</td><td>£-235</td><td>£-195</td><td>£-1,328</td></tr><tr><td>Profit After Tax      </td><td>£-321</td><td>£-306</td><td>£-271</td><td>£-235</td><td>£-195</td><td>£-1,328</td></tr><tr><td>Change In Property Value</td><td>£1,050</td><td>£1,082</td><td>£1,857</td><td>£2,339</td><td>£2,480</td><td>£8,807</td></tr><tr><td>Net Return</td><td>£729</td><td>£775</td><td>£1,586</td><td>£2,105</td><td>£2,285</td><td>£7,479</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>18%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>