<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>£7,752</td><td>£7,868</td><td>£8,065</td><td>£8,267</td><td>£8,515</td><td>£40,466</td></tr><tr><td>Total Expenses</td><td>£8,925</td><td>£8,982</td><td>£9,045</td><td>£9,109</td><td>£9,177</td><td>£45,238</td></tr><tr><td>Profit Before Tax</td><td>£-1,173</td><td>£-1,114</td><td>£-980</td><td>£-843</td><td>£-662</td><td>£-4,772</td></tr><tr><td>Profit After Tax      </td><td>£-1,173</td><td>£-1,114</td><td>£-980</td><td>£-843</td><td>£-662</td><td>£-4,772</td></tr><tr><td>Change In Property Value</td><td>£1,550</td><td>£1,566</td><td>£4,743</td><td>£6,514</td><td>£7,622</td><td>£21,995</td></tr><tr><td>Net Return</td><td>£377</td><td>£451</td><td>£3,763</td><td>£5,672</td><td>£6,960</td><td>£17,224</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>15%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>