<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>£8,064</td><td>£8,185</td><td>£8,390</td><td>£8,599</td><td>£8,857</td><td>£42,095</td></tr><tr><td>Total Expenses</td><td>£8,520</td><td>£8,578</td><td>£8,641</td><td>£8,706</td><td>£8,774</td><td>£43,219</td></tr><tr><td>Profit Before Tax</td><td>£-456</td><td>£-393</td><td>£-252</td><td>£-107</td><td>£83</td><td>£-1,124</td></tr><tr><td>Profit After Tax      </td><td>£-456</td><td>£-393</td><td>£-252</td><td>£-107</td><td>£83</td><td>£-1,124</td></tr><tr><td>Change In Property Value</td><td>£4,320</td><td>£4,450</td><td>£8,402</td><td>£9,670</td><td>£10,251</td><td>£37,093</td></tr><tr><td>Net Return</td><td>£3,864</td><td>£4,057</td><td>£8,151</td><td>£9,564</td><td>£10,333</td><td>£35,969</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>22%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>