<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>£7,524</td><td>£7,637</td><td>£7,828</td><td>£8,023</td><td>£8,264</td><td>£39,276</td></tr><tr><td>Total Expenses</td><td>£8,704</td><td>£8,761</td><td>£8,823</td><td>£8,886</td><td>£8,953</td><td>£44,127</td></tr><tr><td>Profit Before Tax</td><td>£-1,180</td><td>£-1,124</td><td>£-995</td><td>£-863</td><td>£-689</td><td>£-4,851</td></tr><tr><td>Profit After Tax      </td><td>£-1,180</td><td>£-1,124</td><td>£-995</td><td>£-863</td><td>£-689</td><td>£-4,851</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,844</td><td>£7,092</td><td>£9,058</td><td>£10,425</td><td>£34,168</td></tr><tr><td>Net Return</td><td>£2,570</td><td>£2,720</td><td>£6,097</td><td>£8,195</td><td>£9,736</td><td>£29,317</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>21%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>