<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>£8,004</td><td>£8,124</td><td>£8,327</td><td>£8,535</td><td>£8,791</td><td>£41,782</td></tr><tr><td>Total Expenses</td><td>£9,368</td><td>£9,431</td><td>£9,499</td><td>£9,569</td><td>£9,642</td><td>£47,510</td></tr><tr><td>Profit Before Tax</td><td>£-1,364</td><td>£-1,307</td><td>£-1,172</td><td>£-1,034</td><td>£-851</td><td>£-5,728</td></tr><tr><td>Profit After Tax      </td><td>£-1,364</td><td>£-1,307</td><td>£-1,172</td><td>£-1,034</td><td>£-851</td><td>£-5,728</td></tr><tr><td>Change In Property Value</td><td>£1,600</td><td>£1,616</td><td>£4,896</td><td>£6,724</td><td>£7,868</td><td>£22,705</td></tr><tr><td>Net Return</td><td>£236</td><td>£309</td><td>£3,724</td><td>£5,691</td><td>£7,017</td><td>£16,976</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>8%</td><td>12%</td><td>14%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>