<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>£31,500</td><td>£31,972</td><td>£32,772</td><td>£33,591</td><td>£34,599</td><td>£164,434</td></tr><tr><td>Total Expenses</td><td>£33,406</td><td>£33,465</td><td>£33,556</td><td>£33,649</td><td>£33,760</td><td>£167,835</td></tr><tr><td>Profit Before Tax</td><td>£-1,906</td><td>£-1,493</td><td>£-784</td><td>£-57</td><td>£839</td><td>£-3,401</td></tr><tr><td>Profit After Tax      </td><td>£-1,906</td><td>£-1,493</td><td>£-784</td><td>£-57</td><td>£839</td><td>£-3,401</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,575</td><td>£22,952</td><td>£31,521</td><td>£36,880</td><td>£106,428</td></tr><tr><td>Net Return</td><td>£5,594</td><td>£6,082</td><td>£22,168</td><td>£31,464</td><td>£37,719</td><td>£103,027</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>