<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>£9,624</td><td>£9,816</td><td>£10,062</td><td>£10,313</td><td>£10,571</td><td>£50,387</td></tr><tr><td>Total Expenses</td><td>£10,302</td><td>£10,368</td><td>£10,435</td><td>£10,504</td><td>£10,572</td><td>£52,181</td></tr><tr><td>Profit Before Tax</td><td>£-678</td><td>£-551</td><td>£-373</td><td>£-191</td><td>£-1</td><td>£-1,794</td></tr><tr><td>Profit After Tax      </td><td>£-678</td><td>£-551</td><td>£-373</td><td>£-191</td><td>£-1</td><td>£-1,794</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>£11,560</td><td>£36,742</td></tr><tr><td>Net Return</td><td>£3,022</td><td>£3,223</td><td>£7,326</td><td>£9,818</td><td>£11,559</td><td>£34,947</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>16%</td><td>21%</td><td>24%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>