<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>£8,484</td><td>£8,611</td><td>£8,827</td><td>£9,047</td><td>£9,319</td><td>£44,288</td></tr><tr><td>Total Expenses</td><td>£9,196</td><td>£9,255</td><td>£9,320</td><td>£9,386</td><td>£9,455</td><td>£46,612</td></tr><tr><td>Profit Before Tax</td><td>£-712</td><td>£-644</td><td>£-493</td><td>£-338</td><td>£-137</td><td>£-2,324</td></tr><tr><td>Profit After Tax      </td><td>£-712</td><td>£-644</td><td>£-493</td><td>£-338</td><td>£-137</td><td>£-2,324</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,796</td><td>£9,427</td><td>£10,849</td><td>£11,500</td><td>£43,172</td></tr><tr><td>Net Return</td><td>£4,888</td><td>£5,152</td><td>£8,934</td><td>£10,511</td><td>£11,364</td><td>£40,848</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>21%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>