<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>£7,596</td><td>£7,710</td><td>£7,903</td><td>£8,100</td><td>£8,343</td><td>£39,652</td></tr><tr><td>Total Expenses</td><td>£8,790</td><td>£8,848</td><td>£8,910</td><td>£8,973</td><td>£9,040</td><td>£44,561</td></tr><tr><td>Profit Before Tax</td><td>£-1,194</td><td>£-1,138</td><td>£-1,007</td><td>£-873</td><td>£-697</td><td>£-4,909</td></tr><tr><td>Profit After Tax      </td><td>£-1,194</td><td>£-1,138</td><td>£-1,007</td><td>£-873</td><td>£-697</td><td>£-4,909</td></tr><tr><td>Change In Property Value</td><td>£2,280</td><td>£2,314</td><td>£5,481</td><td>£7,293</td><td>£8,468</td><td>£25,837</td></tr><tr><td>Net Return</td><td>£1,086</td><td>£1,177</td><td>£4,474</td><td>£6,420</td><td>£7,771</td><td>£20,927</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>10%</td><td>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>