<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>£4,116</td><td>£4,178</td><td>£4,282</td><td>£4,389</td><td>£4,521</td><td>£21,486</td></tr><tr><td>Total Expenses</td><td>£4,594</td><td>£4,646</td><td>£4,699</td><td>£4,754</td><td>£4,810</td><td>£23,503</td></tr><tr><td>Profit Before Tax</td><td>£-478</td><td>£-468</td><td>£-417</td><td>£-365</td><td>£-289</td><td>£-2,016</td></tr><tr><td>Profit After Tax      </td><td>£-478</td><td>£-468</td><td>£-417</td><td>£-365</td><td>£-289</td><td>£-2,016</td></tr><tr><td>Change In Property Value</td><td>£1,650</td><td>£1,700</td><td>£3,209</td><td>£3,694</td><td>£3,915</td><td>£14,167</td></tr><tr><td>Net Return</td><td>£1,172</td><td>£1,231</td><td>£2,792</td><td>£3,329</td><td>£3,626</td><td>£12,151</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>16%</td><td>19%</td><td>21%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>