<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>£30,600</td><td>£31,059</td><td>£31,835</td><td>£32,631</td><td>£33,610</td><td>£159,736</td></tr><tr><td>Total Expenses</td><td>£32,833</td><td>£32,924</td><td>£33,045</td><td>£33,168</td><td>£33,309</td><td>£165,279</td></tr><tr><td>Profit Before Tax</td><td>£-2,233</td><td>£-1,865</td><td>£-1,210</td><td>£-537</td><td>£301</td><td>£-5,543</td></tr><tr><td>Profit After Tax      </td><td>£-2,233</td><td>£-1,865</td><td>£-1,210</td><td>£-537</td><td>£301</td><td>£-5,543</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£-2,226</td><td>£-1,858</td><td>£12,791</td><td>£24,453</td><td>£33,557</td><td>£66,717</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>