<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>£27,300</td><td>£27,710</td><td>£28,402</td><td>£29,112</td><td>£29,986</td><td>£142,510</td></tr><tr><td>Total Expenses</td><td>£29,019</td><td>£29,071</td><td>£29,151</td><td>£29,233</td><td>£29,331</td><td>£145,806</td></tr><tr><td>Profit Before Tax</td><td>£-1,719</td><td>£-1,362</td><td>£-749</td><td>£-121</td><td>£654</td><td>£-3,296</td></tr><tr><td>Profit After Tax      </td><td>£-1,719</td><td>£-1,362</td><td>£-749</td><td>£-121</td><td>£654</td><td>£-3,296</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>£4,781</td><td>£5,203</td><td>£19,143</td><td>£27,197</td><td>£32,617</td><td>£88,942</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>-2%</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>