<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>£5,352</td><td>£5,432</td><td>£5,568</td><td>£5,707</td><td>£5,879</td><td>£27,938</td></tr><tr><td>Total Expenses</td><td>£6,701</td><td>£6,755</td><td>£6,812</td><td>£6,869</td><td>£6,929</td><td>£34,066</td></tr><tr><td>Profit Before Tax</td><td>£-1,349</td><td>£-1,323</td><td>£-1,244</td><td>£-1,162</td><td>£-1,051</td><td>£-6,128</td></tr><tr><td>Profit After Tax      </td><td>£-1,349</td><td>£-1,323</td><td>£-1,244</td><td>£-1,162</td><td>£-1,051</td><td>£-6,128</td></tr><tr><td>Change In Property Value</td><td>£1,050</td><td>£1,061</td><td>£3,213</td><td>£4,413</td><td>£5,163</td><td>£14,900</td></tr><tr><td>Net Return</td><td>£-299</td><td>£-262</td><td>£1,970</td><td>£3,251</td><td>£4,112</td><td>£8,772</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>27%</td></tr></tbody></table></div></div></template></turbo-stream>