<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>£6,204</td><td>£6,297</td><td>£6,454</td><td>£6,616</td><td>£6,814</td><td>£32,386</td></tr><tr><td>Total Expenses</td><td>£6,588</td><td>£6,643</td><td>£6,702</td><td>£6,762</td><td>£6,824</td><td>£33,519</td></tr><tr><td>Profit Before Tax</td><td>£-384</td><td>£-346</td><td>£-247</td><td>£-146</td><td>£-10</td><td>£-1,134</td></tr><tr><td>Profit After Tax      </td><td>£-384</td><td>£-346</td><td>£-247</td><td>£-146</td><td>£-10</td><td>£-1,134</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,523</td><td>£3,606</td><td>£4,798</td><td>£5,571</td><td>£16,998</td></tr><tr><td>Net Return</td><td>£1,116</td><td>£1,176</td><td>£3,358</td><td>£4,652</td><td>£5,561</td><td>£15,864</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>-4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>18%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>