<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>£18,660</td><td>£18,940</td><td>£19,413</td><td>£19,899</td><td>£20,496</td><td>£97,408</td></tr><tr><td>Total Expenses</td><td>£21,918</td><td>£21,992</td><td>£22,082</td><td>£22,175</td><td>£22,277</td><td>£110,445</td></tr><tr><td>Profit Before Tax</td><td>£-3,258</td><td>£-3,052</td><td>£-2,669</td><td>£-2,276</td><td>£-1,781</td><td>£-13,037</td></tr><tr><td>Profit After Tax      </td><td>£-3,258</td><td>£-3,052</td><td>£-2,669</td><td>£-2,276</td><td>£-1,781</td><td>£-13,037</td></tr><tr><td>Change In Property Value</td><td>£4,550</td><td>£4,596</td><td>£13,924</td><td>£19,123</td><td>£22,374</td><td>£64,566</td></tr><tr><td>Net Return</td><td>£1,292</td><td>£1,543</td><td>£11,255</td><td>£16,847</td><td>£20,592</td><td>£51,529</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>11%</td><td>14%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>