<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>£11,004</td><td>£11,169</td><td>£11,448</td><td>£11,734</td><td>£12,087</td><td>£57,442</td></tr><tr><td>Total Expenses</td><td>£12,509</td><td>£12,537</td><td>£12,576</td><td>£12,615</td><td>£12,661</td><td>£62,898</td></tr><tr><td>Profit Before Tax</td><td>£-1,505</td><td>£-1,368</td><td>£-1,127</td><td>£-881</td><td>£-575</td><td>£-5,456</td></tr><tr><td>Profit After Tax      </td><td>£-1,505</td><td>£-1,368</td><td>£-1,127</td><td>£-881</td><td>£-575</td><td>£-5,456</td></tr><tr><td>Change In Property Value</td><td>£2,750</td><td>£2,777</td><td>£8,414</td><td>£11,556</td><td>£13,520</td><td>£39,017</td></tr><tr><td>Net Return</td><td>£1,244</td><td>£1,409</td><td>£7,287</td><td>£10,675</td><td>£12,945</td><td>£33,561</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>