<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>£2,424</td><td>£2,460</td><td>£2,522</td><td>£2,585</td><td>£2,662</td><td>£12,654</td></tr><tr><td>Total Expenses</td><td>£6,607</td><td>£6,656</td><td>£6,705</td><td>£6,756</td><td>£6,806</td><td>£33,530</td></tr><tr><td>Profit Before Tax</td><td>£-4,183</td><td>£-4,196</td><td>£-4,184</td><td>£-4,171</td><td>£-4,144</td><td>£-20,876</td></tr><tr><td>Profit After Tax      </td><td>£-4,183</td><td>£-4,196</td><td>£-4,184</td><td>£-4,171</td><td>£-4,144</td><td>£-20,876</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,399</td><td>£6,418</td><td>£7,387</td><td>£7,830</td><td>£28,335</td></tr><tr><td>Net Return</td><td>£-883</td><td>£-797</td><td>£2,235</td><td>£3,216</td><td>£3,687</td><td>£7,458</td></tr><tr><td>Return From Rental Income (%)</td><td>-12%</td><td>-12%</td><td>-12%</td><td>-12%</td><td>-12%</td><td>-61%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>7%</td><td>9%</td><td>11%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>