<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>£18,900</td><td>£19,183</td><td>£19,663</td><td>£20,155</td><td>£20,759</td><td>£98,661</td></tr><tr><td>Total Expenses</td><td>£29,171</td><td>£29,210</td><td>£29,269</td><td>£29,329</td><td>£29,400</td><td>£146,380</td></tr><tr><td>Profit Before Tax</td><td>£-10,271</td><td>£-10,027</td><td>£-9,606</td><td>£-9,175</td><td>£-8,641</td><td>£-47,719</td></tr><tr><td>Profit After Tax      </td><td>£-10,271</td><td>£-10,027</td><td>£-9,606</td><td>£-9,175</td><td>£-8,641</td><td>£-47,719</td></tr><tr><td>Change In Property Value</td><td>£23,625</td><td>£24,452</td><td>£39,769</td><td>£45,771</td><td>£48,517</td><td>£182,134</td></tr><tr><td>Net Return</td><td>£13,354</td><td>£14,425</td><td>£30,163</td><td>£36,596</td><td>£39,876</td><td>£134,414</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>16%</td><td>18%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>