<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>£28,356</td><td>£28,781</td><td>£29,501</td><td>£30,238</td><td>£31,146</td><td>£148,022</td></tr><tr><td>Total Expenses</td><td>£31,616</td><td>£31,705</td><td>£31,820</td><td>£31,937</td><td>£32,071</td><td>£159,149</td></tr><tr><td>Profit Before Tax</td><td>£-3,260</td><td>£-2,923</td><td>£-2,319</td><td>£-1,699</td><td>£-925</td><td>£-11,126</td></tr><tr><td>Profit After Tax      </td><td>£-3,260</td><td>£-2,923</td><td>£-2,319</td><td>£-1,699</td><td>£-925</td><td>£-11,126</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,818</td><td>£20,657</td><td>£28,369</td><td>£33,192</td><td>£95,785</td></tr><tr><td>Net Return</td><td>£3,490</td><td>£3,894</td><td>£18,338</td><td>£26,670</td><td>£32,267</td><td>£84,659</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>12%</td><td>14%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>