<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>£8,676</td><td>£8,806</td><td>£9,026</td><td>£9,252</td><td>£9,530</td><td>£45,290</td></tr><tr><td>Total Expenses</td><td>£9,612</td><td>£9,671</td><td>£9,736</td><td>£9,803</td><td>£9,873</td><td>£48,696</td></tr><tr><td>Profit Before Tax</td><td>£-936</td><td>£-865</td><td>£-710</td><td>£-551</td><td>£-344</td><td>£-3,406</td></tr><tr><td>Profit After Tax      </td><td>£-936</td><td>£-865</td><td>£-710</td><td>£-551</td><td>£-344</td><td>£-3,406</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,468</td><td>£7,075</td><td>£9,197</td><td>£9,657</td><td>£32,797</td></tr><tr><td>Net Return</td><td>£2,464</td><td>£2,603</td><td>£6,365</td><td>£8,646</td><td>£9,313</td><td>£29,391</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>18%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>