<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>£4,548</td><td>£4,616</td><td>£4,732</td><td>£4,850</td><td>£4,995</td><td>£23,741</td></tr><tr><td>Total Expenses</td><td>£5,232</td><td>£5,285</td><td>£5,339</td><td>£5,395</td><td>£5,452</td><td>£26,704</td></tr><tr><td>Profit Before Tax</td><td>£-684</td><td>£-669</td><td>£-608</td><td>£-545</td><td>£-457</td><td>£-2,962</td></tr><tr><td>Profit After Tax      </td><td>£-684</td><td>£-669</td><td>£-608</td><td>£-545</td><td>£-457</td><td>£-2,962</td></tr><tr><td>Change In Property Value</td><td>£2,100</td><td>£2,163</td><td>£4,084</td><td>£4,701</td><td>£4,983</td><td>£18,031</td></tr><tr><td>Net Return</td><td>£1,416</td><td>£1,494</td><td>£3,477</td><td>£4,156</td><td>£4,526</td><td>£15,069</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>16%</td><td>19%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>