<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>£7,140</td><td>£7,247</td><td>£7,428</td><td>£7,614</td><td>£7,842</td><td>£37,272</td></tr><tr><td>Total Expenses</td><td>£7,435</td><td>£7,492</td><td>£7,553</td><td>£7,616</td><td>£7,681</td><td>£37,777</td></tr><tr><td>Profit Before Tax</td><td>£-295</td><td>£-245</td><td>£-125</td><td>£-2</td><td>£161</td><td>£-505</td></tr><tr><td>Profit After Tax      </td><td>£-295</td><td>£-245</td><td>£-125</td><td>£-2</td><td>£159</td><td>£-508</td></tr><tr><td>Change In Property Value</td><td>£3,570</td><td>£3,677</td><td>£6,944</td><td>£7,991</td><td>£8,471</td><td>£30,653</td></tr><tr><td>Net Return</td><td>£3,275</td><td>£3,432</td><td>£6,819</td><td>£7,990</td><td>£8,630</td><td>£30,145</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>9%</td><td>9%</td><td>19%</td><td>22%</td><td>24%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>