<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>£26,652</td><td>£27,052</td><td>£27,728</td><td>£28,421</td><td>£29,274</td><td>£139,127</td></tr><tr><td>Total Expenses</td><td>£28,954</td><td>£29,005</td><td>£29,084</td><td>£29,164</td><td>£29,260</td><td>£145,467</td></tr><tr><td>Profit Before Tax</td><td>£-2,302</td><td>£-1,954</td><td>£-1,356</td><td>£-743</td><td>£14</td><td>£-6,340</td></tr><tr><td>Profit After Tax      </td><td>£-2,302</td><td>£-1,954</td><td>£-1,356</td><td>£-743</td><td>£14</td><td>£-6,340</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,565</td><td>£19,892</td><td>£27,318</td><td>£31,962</td><td>£92,238</td></tr><tr><td>Net Return</td><td>£4,198</td><td>£4,611</td><td>£18,536</td><td>£26,575</td><td>£31,976</td><td>£85,897</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>12%</td><td>15%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>