<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>£13,200</td><td>£13,398</td><td>£13,733</td><td>£14,076</td><td>£14,499</td><td>£68,906</td></tr><tr><td>Total Expenses</td><td>£16,103</td><td>£16,134</td><td>£16,179</td><td>£16,224</td><td>£16,277</td><td>£80,916</td></tr><tr><td>Profit Before Tax</td><td>£-2,903</td><td>£-2,736</td><td>£-2,446</td><td>£-2,148</td><td>£-1,778</td><td>£-12,011</td></tr><tr><td>Profit After Tax      </td><td>£-2,903</td><td>£-2,736</td><td>£-2,446</td><td>£-2,148</td><td>£-1,778</td><td>£-12,011</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,225</td><td>£15,129</td><td>£21,634</td><td>£24,899</td><td>£79,888</td></tr><tr><td>Net Return</td><td>£6,097</td><td>£6,489</td><td>£12,683</td><td>£19,487</td><td>£23,121</td><td>£67,877</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>11%</td><td>17%</td><td>20%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>