<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>£12,252</td><td>£12,436</td><td>£12,747</td><td>£13,065</td><td>£13,457</td><td>£63,957</td></tr><tr><td>Total Expenses</td><td>£12,946</td><td>£13,010</td><td>£13,084</td><td>£13,160</td><td>£13,242</td><td>£65,441</td></tr><tr><td>Profit Before Tax</td><td>£-694</td><td>£-574</td><td>£-337</td><td>£-94</td><td>£216</td><td>£-1,484</td></tr><tr><td>Profit After Tax      </td><td>£-694</td><td>£-574</td><td>£-337</td><td>£-94</td><td>£216</td><td>£-1,484</td></tr><tr><td>Change In Property Value</td><td>£2,450</td><td>£2,475</td><td>£7,498</td><td>£10,297</td><td>£12,047</td><td>£34,766</td></tr><tr><td>Net Return</td><td>£1,756</td><td>£1,900</td><td>£7,160</td><td>£10,202</td><td>£12,263</td><td>£33,283</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>-2%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>10%</td><td>14%</td><td>16%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>