<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>£3,372</td><td>£3,423</td><td>£3,508</td><td>£3,596</td><td>£3,704</td><td>£17,602</td></tr><tr><td>Total Expenses</td><td>£4,916</td><td>£4,967</td><td>£5,019</td><td>£5,071</td><td>£5,125</td><td>£25,098</td></tr><tr><td>Profit Before Tax</td><td>£-1,544</td><td>£-1,545</td><td>£-1,511</td><td>£-1,475</td><td>£-1,421</td><td>£-7,496</td></tr><tr><td>Profit After Tax      </td><td>£-1,544</td><td>£-1,545</td><td>£-1,511</td><td>£-1,475</td><td>£-1,421</td><td>£-7,496</td></tr><tr><td>Change In Property Value</td><td>£650</td><td>£657</td><td>£1,989</td><td>£2,732</td><td>£3,196</td><td>£9,224</td></tr><tr><td>Net Return</td><td>£-894</td><td>£-888</td><td>£479</td><td>£1,256</td><td>£1,775</td><td>£1,728</td></tr><tr><td>Return From Rental Income (%)</td><td>-8%</td><td>-8%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-37%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>6%</td><td>9%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>