<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>£2,160</td><td>£2,192</td><td>£2,247</td><td>£2,303</td><td>£2,372</td><td>£11,275</td></tr><tr><td>Total Expenses</td><td>£3,406</td><td>£3,455</td><td>£3,504</td><td>£3,553</td><td>£3,603</td><td>£17,522</td></tr><tr><td>Profit Before Tax</td><td>£-1,246</td><td>£-1,263</td><td>£-1,257</td><td>£-1,250</td><td>£-1,230</td><td>£-6,247</td></tr><tr><td>Profit After Tax      </td><td>£-1,246</td><td>£-1,263</td><td>£-1,257</td><td>£-1,250</td><td>£-1,230</td><td>£-6,247</td></tr><tr><td>Change In Property Value</td><td>£900</td><td>£927</td><td>£1,750</td><td>£2,015</td><td>£2,136</td><td>£7,728</td></tr><tr><td>Net Return</td><td>£-346</td><td>£-336</td><td>£494</td><td>£765</td><td>£905</td><td>£1,481</td></tr><tr><td>Return From Rental Income (%)</td><td>-12%</td><td>-13%</td><td>-13%</td><td>-13%</td><td>-12%</td><td>-62%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>5%</td><td>8%</td><td>9%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>