<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>£6,240</td><td>£6,334</td><td>£6,492</td><td>£6,654</td><td>£6,854</td><td>£32,574</td></tr><tr><td>Total Expenses</td><td>£6,492</td><td>£6,548</td><td>£6,606</td><td>£6,667</td><td>£6,729</td><td>£33,042</td></tr><tr><td>Profit Before Tax</td><td>£-252</td><td>£-214</td><td>£-115</td><td>£-12</td><td>£125</td><td>£-469</td></tr><tr><td>Profit After Tax      </td><td>£-252</td><td>£-214</td><td>£-115</td><td>£-12</td><td>£125</td><td>£-469</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,950</td><td>£3,481</td><td>£4,632</td><td>£10,065</td></tr><tr><td>Net Return</td><td>£-251</td><td>£-213</td><td>£1,836</td><td>£3,468</td><td>£4,757</td><td>£9,596</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>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>16%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>