<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>£6,600</td><td>£6,732</td><td>£6,900</td><td>£7,073</td><td>£7,250</td><td>£34,555</td></tr><tr><td>Total Expenses</td><td>£7,421</td><td>£7,480</td><td>£7,540</td><td>£7,601</td><td>£7,661</td><td>£37,704</td></tr><tr><td>Profit Before Tax</td><td>£-821</td><td>£-748</td><td>£-640</td><td>£-528</td><td>£-412</td><td>£-3,149</td></tr><tr><td>Profit After Tax      </td><td>£-821</td><td>£-748</td><td>£-640</td><td>£-528</td><td>£-412</td><td>£-3,149</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,708</td><td>£6,365</td><td>£8,020</td><td>£8,502</td><td>£30,195</td></tr><tr><td>Net Return</td><td>£2,779</td><td>£2,960</td><td>£5,726</td><td>£7,492</td><td>£8,090</td><td>£27,046</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>20%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>