<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>£7,140</td><td>£7,247</td><td>£7,428</td><td>£7,614</td><td>£7,842</td><td>£37,272</td></tr><tr><td>Total Expenses</td><td>£8,269</td><td>£8,325</td><td>£8,386</td><td>£8,449</td><td>£8,514</td><td>£41,943</td></tr><tr><td>Profit Before Tax</td><td>£-1,129</td><td>£-1,078</td><td>£-958</td><td>£-835</td><td>£-672</td><td>£-4,671</td></tr><tr><td>Profit After Tax      </td><td>£-1,129</td><td>£-1,078</td><td>£-958</td><td>£-835</td><td>£-672</td><td>£-4,671</td></tr><tr><td>Change In Property Value</td><td>£2,800</td><td>£2,856</td><td>£5,826</td><td>£7,574</td><td>£7,953</td><td>£27,009</td></tr><tr><td>Net Return</td><td>£1,672</td><td>£1,778</td><td>£4,868</td><td>£6,739</td><td>£7,281</td><td>£22,338</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>17%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>