<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>£13,044</td><td>£13,240</td><td>£13,571</td><td>£13,910</td><td>£14,327</td><td>£68,091</td></tr><tr><td>Total Expenses</td><td>£14,810</td><td>£14,876</td><td>£14,952</td><td>£15,029</td><td>£15,114</td><td>£74,780</td></tr><tr><td>Profit Before Tax</td><td>£-1,766</td><td>£-1,636</td><td>£-1,381</td><td>£-1,119</td><td>£-787</td><td>£-6,689</td></tr><tr><td>Profit After Tax      </td><td>£-1,766</td><td>£-1,636</td><td>£-1,381</td><td>£-1,119</td><td>£-787</td><td>£-6,689</td></tr><tr><td>Change In Property Value</td><td>£2,900</td><td>£2,929</td><td>£8,875</td><td>£12,188</td><td>£14,260</td><td>£41,151</td></tr><tr><td>Net Return</td><td>£1,134</td><td>£1,293</td><td>£7,494</td><td>£11,068</td><td>£13,473</td><td>£34,463</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>15%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>