<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>£11,616</td><td>£11,790</td><td>£12,085</td><td>£12,387</td><td>£12,759</td><td>£60,637</td></tr><tr><td>Total Expenses</td><td>£11,692</td><td>£11,755</td><td>£11,828</td><td>£11,902</td><td>£11,981</td><td>£59,158</td></tr><tr><td>Profit Before Tax</td><td>£-76</td><td>£35</td><td>£257</td><td>£485</td><td>£777</td><td>£1,479</td></tr><tr><td>Profit After Tax      </td><td>£-76</td><td>£28</td><td>£209</td><td>£393</td><td>£630</td><td>£1,184</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£-74</td><td>£31</td><td>£4,509</td><td>£8,069</td><td>£10,844</td><td>£23,378</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>17%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>