<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>£3,840</td><td>£3,898</td><td>£3,995</td><td>£4,095</td><td>£4,218</td><td>£20,045</td></tr><tr><td>Total Expenses</td><td>£4,368</td><td>£4,420</td><td>£4,472</td><td>£4,526</td><td>£4,581</td><td>£22,367</td></tr><tr><td>Profit Before Tax</td><td>£-528</td><td>£-522</td><td>£-477</td><td>£-431</td><td>£-363</td><td>£-2,321</td></tr><tr><td>Profit After Tax      </td><td>£-528</td><td>£-522</td><td>£-477</td><td>£-431</td><td>£-363</td><td>£-2,321</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,545</td><td>£2,917</td><td>£3,358</td><td>£3,559</td><td>£12,879</td></tr><tr><td>Net Return</td><td>£972</td><td>£1,023</td><td>£2,440</td><td>£2,927</td><td>£3,196</td><td>£10,558</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>-15%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>15%</td><td>18%</td><td>20%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>