<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>£9,684</td><td>£9,878</td><td>£10,125</td><td>£10,378</td><td>£10,637</td><td>£50,701</td></tr><tr><td>Total Expenses</td><td>£10,505</td><td>£10,570</td><td>£10,638</td><td>£10,707</td><td>£10,775</td><td>£53,195</td></tr><tr><td>Profit Before Tax</td><td>£-821</td><td>£-692</td><td>£-513</td><td>£-329</td><td>£-138</td><td>£-2,494</td></tr><tr><td>Profit After Tax      </td><td>£-821</td><td>£-692</td><td>£-513</td><td>£-329</td><td>£-138</td><td>£-2,494</td></tr><tr><td>Change In Property Value</td><td>£3,799</td><td>£3,875</td><td>£7,905</td><td>£10,276</td><td>£11,869</td><td>£37,725</td></tr><tr><td>Net Return</td><td>£2,978</td><td>£3,183</td><td>£7,392</td><td>£9,947</td><td>£11,731</td><td>£35,231</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>15%</td><td>21%</td><td>24%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>