<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>£11,280</td><td>£11,449</td><td>£11,735</td><td>£12,029</td><td>£12,390</td><td>£58,883</td></tr><tr><td>Total Expenses</td><td>£14,039</td><td>£14,102</td><td>£14,173</td><td>£14,246</td><td>£14,325</td><td>£70,885</td></tr><tr><td>Profit Before Tax</td><td>£-2,759</td><td>£-2,652</td><td>£-2,438</td><td>£-2,218</td><td>£-1,935</td><td>£-12,002</td></tr><tr><td>Profit After Tax      </td><td>£-2,759</td><td>£-2,652</td><td>£-2,438</td><td>£-2,218</td><td>£-1,935</td><td>£-12,002</td></tr><tr><td>Change In Property Value</td><td>£2,750</td><td>£2,778</td><td>£8,416</td><td>£11,558</td><td>£13,523</td><td>£39,024</td></tr><tr><td>Net Return</td><td>£-9</td><td>£125</td><td>£5,978</td><td>£9,340</td><td>£11,587</td><td>£27,022</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>14%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>