<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>£10,452</td><td>£10,609</td><td>£10,874</td><td>£11,146</td><td>£11,480</td><td>£54,561</td></tr><tr><td>Total Expenses</td><td>£13,361</td><td>£13,422</td><td>£13,492</td><td>£13,563</td><td>£13,639</td><td>£67,477</td></tr><tr><td>Profit Before Tax</td><td>£-2,909</td><td>£-2,814</td><td>£-2,618</td><td>£-2,417</td><td>£-2,159</td><td>£-12,916</td></tr><tr><td>Profit After Tax      </td><td>£-2,909</td><td>£-2,814</td><td>£-2,618</td><td>£-2,417</td><td>£-2,159</td><td>£-12,916</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£8,034</td><td>£15,171</td><td>£17,460</td><td>£18,508</td><td>£66,973</td></tr><tr><td>Net Return</td><td>£4,891</td><td>£5,220</td><td>£12,553</td><td>£15,043</td><td>£16,349</td><td>£54,057</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>16%</td><td>19%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>