<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>£6,156</td><td>£6,279</td><td>£6,436</td><td>£6,597</td><td>£6,762</td><td>£32,230</td></tr><tr><td>Total Expenses</td><td>£7,059</td><td>£7,118</td><td>£7,176</td><td>£7,236</td><td>£7,295</td><td>£35,884</td></tr><tr><td>Profit Before Tax</td><td>£-903</td><td>£-838</td><td>£-740</td><td>£-639</td><td>£-533</td><td>£-3,654</td></tr><tr><td>Profit After Tax      </td><td>£-903</td><td>£-838</td><td>£-740</td><td>£-639</td><td>£-533</td><td>£-3,654</td></tr><tr><td>Change In Property Value</td><td>£2,240</td><td>£2,285</td><td>£4,661</td><td>£6,059</td><td>£6,998</td><td>£22,244</td></tr><tr><td>Net Return</td><td>£1,337</td><td>£1,446</td><td>£3,921</td><td>£5,420</td><td>£6,465</td><td>£18,589</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>7%</td><td>10%</td><td>12%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>