<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>£2,208</td><td>£2,241</td><td>£2,297</td><td>£2,355</td><td>£2,425</td><td>£11,526</td></tr><tr><td>Total Expenses</td><td>£3,609</td><td>£3,659</td><td>£3,707</td><td>£3,757</td><td>£3,807</td><td>£18,539</td></tr><tr><td>Profit Before Tax</td><td>£-1,401</td><td>£-1,418</td><td>£-1,410</td><td>£-1,402</td><td>£-1,381</td><td>£-7,013</td></tr><tr><td>Profit After Tax      </td><td>£-1,401</td><td>£-1,418</td><td>£-1,410</td><td>£-1,402</td><td>£-1,381</td><td>£-7,013</td></tr><tr><td>Change In Property Value</td><td>£1,050</td><td>£1,082</td><td>£2,042</td><td>£2,350</td><td>£2,491</td><td>£9,016</td></tr><tr><td>Net Return</td><td>£-351</td><td>£-336</td><td>£632</td><td>£948</td><td>£1,110</td><td>£2,003</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>-3%</td><td>5%</td><td>8%</td><td>10%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>