<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>£4,716</td><td>£4,787</td><td>£4,906</td><td>£5,029</td><td>£5,180</td><td>£24,618</td></tr><tr><td>Total Expenses</td><td>£5,398</td><td>£5,451</td><td>£5,506</td><td>£5,562</td><td>£5,620</td><td>£27,535</td></tr><tr><td>Profit Before Tax</td><td>£-682</td><td>£-664</td><td>£-599</td><td>£-533</td><td>£-440</td><td>£-2,917</td></tr><tr><td>Profit After Tax      </td><td>£-682</td><td>£-664</td><td>£-599</td><td>£-533</td><td>£-440</td><td>£-2,917</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,475</td><td>£2,633</td><td>£3,504</td><td>£7,613</td></tr><tr><td>Net Return</td><td>£-681</td><td>£-663</td><td>£876</td><td>£2,100</td><td>£3,064</td><td>£4,696</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>