<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>£6,780</td><td>£6,882</td><td>£7,054</td><td>£7,230</td><td>£7,447</td><td>£35,393</td></tr><tr><td>Total Expenses</td><td>£7,161</td><td>£7,217</td><td>£7,278</td><td>£7,339</td><td>£7,403</td><td>£36,399</td></tr><tr><td>Profit Before Tax</td><td>£-381</td><td>£-336</td><td>£-224</td><td>£-109</td><td>£44</td><td>£-1,006</td></tr><tr><td>Profit After Tax      </td><td>£-381</td><td>£-336</td><td>£-224</td><td>£-109</td><td>£44</td><td>£-1,006</td></tr><tr><td>Change In Property Value</td><td>£3,390</td><td>£3,492</td><td>£6,593</td><td>£7,589</td><td>£8,044</td><td>£29,108</td></tr><tr><td>Net Return</td><td>£3,009</td><td>£3,156</td><td>£6,370</td><td>£7,479</td><td>£8,087</td><td>£28,101</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>9%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>