<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>£3,444</td><td>£3,496</td><td>£3,583</td><td>£3,673</td><td>£3,783</td><td>£17,978</td></tr><tr><td>Total Expenses</td><td>£4,527</td><td>£4,578</td><td>£4,629</td><td>£4,682</td><td>£4,736</td><td>£23,152</td></tr><tr><td>Profit Before Tax</td><td>£-1,083</td><td>£-1,082</td><td>£-1,046</td><td>£-1,010</td><td>£-953</td><td>£-5,174</td></tr><tr><td>Profit After Tax      </td><td>£-1,083</td><td>£-1,082</td><td>£-1,046</td><td>£-1,010</td><td>£-953</td><td>£-5,174</td></tr><tr><td>Change In Property Value</td><td>£1,375</td><td>£1,409</td><td>£2,600</td><td>£3,321</td><td>£3,822</td><td>£12,528</td></tr><tr><td>Net Return</td><td>£292</td><td>£327</td><td>£1,554</td><td>£2,312</td><td>£2,869</td><td>£7,355</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-30%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>