<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>£4,572</td><td>£4,641</td><td>£4,757</td><td>£4,876</td><td>£5,022</td><td>£23,866</td></tr><tr><td>Total Expenses</td><td>£5,433</td><td>£5,486</td><td>£5,540</td><td>£5,596</td><td>£5,653</td><td>£27,708</td></tr><tr><td>Profit Before Tax</td><td>£-861</td><td>£-845</td><td>£-784</td><td>£-720</td><td>£-632</td><td>£-3,842</td></tr><tr><td>Profit After Tax      </td><td>£-861</td><td>£-845</td><td>£-784</td><td>£-720</td><td>£-632</td><td>£-3,842</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,530</td><td>£3,121</td><td>£4,058</td><td>£4,260</td><td>£14,469</td></tr><tr><td>Net Return</td><td>£639</td><td>£685</td><td>£2,338</td><td>£3,337</td><td>£3,629</td><td>£10,628</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>3%</td><td>3%</td><td>10%</td><td>14%</td><td>15%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>