<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>£7,500</td><td>£7,612</td><td>£7,803</td><td>£7,998</td><td>£8,238</td><td>£39,151</td></tr><tr><td>Total Expenses</td><td>£9,401</td><td>£9,475</td><td>£9,552</td><td>£9,630</td><td>£9,712</td><td>£47,770</td></tr><tr><td>Profit Before Tax</td><td>£-1,901</td><td>£-1,862</td><td>£-1,749</td><td>£-1,632</td><td>£-1,474</td><td>£-8,619</td></tr><tr><td>Profit After Tax      </td><td>£-1,901</td><td>£-1,862</td><td>£-1,749</td><td>£-1,632</td><td>£-1,474</td><td>£-8,619</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,515</td><td>£4,590</td><td>£6,304</td><td>£7,376</td><td>£21,286</td></tr><tr><td>Net Return</td><td>£-401</td><td>£-347</td><td>£2,842</td><td>£4,672</td><td>£5,902</td><td>£12,667</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>10%</td><td>13%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>