<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>£9,252</td><td>£9,391</td><td>£9,626</td><td>£9,866</td><td>£10,162</td><td>£48,297</td></tr><tr><td>Total Expenses</td><td>£10,265</td><td>£10,325</td><td>£10,391</td><td>£10,459</td><td>£10,532</td><td>£51,972</td></tr><tr><td>Profit Before Tax</td><td>£-1,013</td><td>£-934</td><td>£-766</td><td>£-593</td><td>£-369</td><td>£-3,676</td></tr><tr><td>Profit After Tax      </td><td>£-1,013</td><td>£-934</td><td>£-766</td><td>£-593</td><td>£-369</td><td>£-3,676</td></tr><tr><td>Change In Property Value</td><td>£3,700</td><td>£3,774</td><td>£7,699</td><td>£10,009</td><td>£10,509</td><td>£35,691</td></tr><tr><td>Net Return</td><td>£2,687</td><td>£2,840</td><td>£6,933</td><td>£9,416</td><td>£10,140</td><td>£32,015</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>