<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>£10,068</td><td>£10,219</td><td>£10,474</td><td>£10,736</td><td>£11,058</td><td>£52,556</td></tr><tr><td>Total Expenses</td><td>£10,545</td><td>£10,606</td><td>£10,675</td><td>£10,745</td><td>£10,820</td><td>£53,390</td></tr><tr><td>Profit Before Tax</td><td>£-477</td><td>£-387</td><td>£-200</td><td>£-8</td><td>£239</td><td>£-834</td></tr><tr><td>Profit After Tax      </td><td>£-477</td><td>£-387</td><td>£-200</td><td>£-8</td><td>£239</td><td>£-834</td></tr><tr><td>Change In Property Value</td><td>£1,900</td><td>£1,919</td><td>£5,815</td><td>£7,985</td><td>£9,343</td><td>£26,962</td></tr><tr><td>Net Return</td><td>£1,423</td><td>£1,532</td><td>£5,614</td><td>£7,977</td><td>£9,582</td><td>£26,128</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>2%</td><td>3%</td><td>10%</td><td>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>