<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>£9,612</td><td>£9,756</td><td>£10,000</td><td>£10,250</td><td>£10,558</td><td>£50,176</td></tr><tr><td>Total Expenses</td><td>£10,301</td><td>£10,361</td><td>£10,429</td><td>£10,498</td><td>£10,571</td><td>£52,160</td></tr><tr><td>Profit Before Tax</td><td>£-689</td><td>£-605</td><td>£-429</td><td>£-248</td><td>£-14</td><td>£-1,984</td></tr><tr><td>Profit After Tax      </td><td>£-689</td><td>£-605</td><td>£-429</td><td>£-248</td><td>£-14</td><td>£-1,984</td></tr><tr><td>Change In Property Value</td><td>£1,850</td><td>£1,869</td><td>£5,662</td><td>£7,775</td><td>£9,097</td><td>£26,252</td></tr><tr><td>Net Return</td><td>£1,161</td><td>£1,263</td><td>£5,233</td><td>£7,528</td><td>£9,083</td><td>£24,268</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>