<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>£7,176</td><td>£7,284</td><td>£7,466</td><td>£7,652</td><td>£7,882</td><td>£37,460</td></tr><tr><td>Total Expenses</td><td>£8,193</td><td>£8,250</td><td>£8,311</td><td>£8,373</td><td>£8,439</td><td>£41,565</td></tr><tr><td>Profit Before Tax</td><td>£-1,017</td><td>£-966</td><td>£-845</td><td>£-721</td><td>£-557</td><td>£-4,105</td></tr><tr><td>Profit After Tax      </td><td>£-1,017</td><td>£-966</td><td>£-845</td><td>£-721</td><td>£-557</td><td>£-4,105</td></tr><tr><td>Change In Property Value</td><td>£1,380</td><td>£1,394</td><td>£4,223</td><td>£5,800</td><td>£6,786</td><td>£19,583</td></tr><tr><td>Net Return</td><td>£363</td><td>£428</td><td>£3,378</td><td>£5,079</td><td>£6,229</td><td>£15,477</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>37%</td></tr></tbody></table></div></div></template></turbo-stream>