<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>£4,776</td><td>£4,848</td><td>£4,969</td><td>£5,093</td><td>£5,246</td><td>£24,931</td></tr><tr><td>Total Expenses</td><td>£6,048</td><td>£6,102</td><td>£6,157</td><td>£6,213</td><td>£6,271</td><td>£30,790</td></tr><tr><td>Profit Before Tax</td><td>£-1,272</td><td>£-1,254</td><td>£-1,188</td><td>£-1,120</td><td>£-1,025</td><td>£-5,859</td></tr><tr><td>Profit After Tax      </td><td>£-1,272</td><td>£-1,254</td><td>£-1,188</td><td>£-1,120</td><td>£-1,025</td><td>£-5,859</td></tr><tr><td>Change In Property Value</td><td>£2,250</td><td>£2,306</td><td>£4,255</td><td>£5,435</td><td>£6,255</td><td>£20,501</td></tr><tr><td>Net Return</td><td>£978</td><td>£1,052</td><td>£3,067</td><td>£4,315</td><td>£5,230</td><td>£14,642</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>