<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£21,834</td><td>£21,909</td><td>£22,003</td><td>£22,098</td><td>£22,204</td><td>£110,048</td></tr><tr><td>Profit Before Tax</td><td>£-2,034</td><td>£-1,812</td><td>£-1,403</td><td>£-984</td><td>£-456</td><td>£-6,689</td></tr><tr><td>Profit After Tax      </td><td>£-2,034</td><td>£-1,812</td><td>£-1,403</td><td>£-984</td><td>£-456</td><td>£-6,689</td></tr><tr><td>Change In Property Value</td><td>£15,750</td><td>£16,301</td><td>£26,513</td><td>£30,514</td><td>£32,345</td><td>£121,423</td></tr><tr><td>Net Return</td><td>£13,716</td><td>£14,489</td><td>£25,110</td><td>£29,530</td><td>£31,889</td><td>£114,733</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>20%</td><td>22%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>