<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>£30,240</td><td>£30,694</td><td>£31,461</td><td>£32,247</td><td>£33,215</td><td>£157,857</td></tr><tr><td>Total Expenses</td><td>£32,090</td><td>£32,147</td><td>£32,234</td><td>£32,324</td><td>£32,431</td><td>£161,227</td></tr><tr><td>Profit Before Tax</td><td>£-1,850</td><td>£-1,453</td><td>£-773</td><td>£-76</td><td>£784</td><td>£-3,370</td></tr><tr><td>Profit After Tax      </td><td>£-1,850</td><td>£-1,453</td><td>£-773</td><td>£-76</td><td>£784</td><td>£-3,370</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,272</td><td>£22,034</td><td>£30,260</td><td>£35,404</td><td>£102,171</td></tr><tr><td>Net Return</td><td>£5,350</td><td>£5,819</td><td>£21,261</td><td>£30,184</td><td>£36,188</td><td>£98,801</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>