<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>£23,004</td><td>£23,349</td><td>£23,933</td><td>£24,531</td><td>£25,267</td><td>£120,084</td></tr><tr><td>Total Expenses</td><td>£24,138</td><td>£24,218</td><td>£24,320</td><td>£24,423</td><td>£24,540</td><td>£121,639</td></tr><tr><td>Profit Before Tax</td><td>£-1,134</td><td>£-869</td><td>£-387</td><td>£108</td><td>£727</td><td>£-1,555</td></tr><tr><td>Profit After Tax      </td><td>£-1,134</td><td>£-869</td><td>£-387</td><td>£108</td><td>£727</td><td>£-1,555</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£-1,129</td><td>£-864</td><td>£9,613</td><td>£17,958</td><td>£24,481</td><td>£50,059</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>15%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>