<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>£35,556</td><td>£36,089</td><td>£36,992</td><td>£37,916</td><td>£39,054</td><td>£185,607</td></tr><tr><td>Total Expenses</td><td>£36,899</td><td>£36,998</td><td>£37,131</td><td>£37,268</td><td>£37,424</td><td>£185,720</td></tr><tr><td>Profit Before Tax</td><td>£-1,343</td><td>£-909</td><td>£-140</td><td>£649</td><td>£1,630</td><td>£-113</td></tr><tr><td>Profit After Tax      </td><td>£-1,343</td><td>£-909</td><td>£-140</td><td>£563</td><td>£1,320</td><td>£-508</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,800</td><td>£28,204</td><td>£37,531</td><td>£81,551</td></tr><tr><td>Net Return</td><td>£-1,335</td><td>£-901</td><td>£15,661</td><td>£28,767</td><td>£38,851</td><td>£81,042</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>