<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>£25,200</td><td>£25,578</td><td>£26,217</td><td>£26,873</td><td>£27,679</td><td>£131,547</td></tr><tr><td>Total Expenses</td><td>£26,825</td><td>£26,874</td><td>£26,949</td><td>£27,025</td><td>£27,117</td><td>£134,791</td></tr><tr><td>Profit Before Tax</td><td>£-1,625</td><td>£-1,296</td><td>£-732</td><td>£-153</td><td>£562</td><td>£-3,243</td></tr><tr><td>Profit After Tax      </td><td>£-1,625</td><td>£-1,296</td><td>£-732</td><td>£-153</td><td>£562</td><td>£-3,243</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,060</td><td>£18,362</td><td>£25,217</td><td>£29,504</td><td>£85,142</td></tr><tr><td>Net Return</td><td>£4,375</td><td>£4,764</td><td>£17,630</td><td>£25,064</td><td>£30,066</td><td>£81,899</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>