<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>£26,016</td><td>£26,406</td><td>£27,066</td><td>£27,743</td><td>£28,575</td><td>£135,807</td></tr><tr><td>Total Expenses</td><td>£27,542</td><td>£27,627</td><td>£27,736</td><td>£27,847</td><td>£27,973</td><td>£138,724</td></tr><tr><td>Profit Before Tax</td><td>£-1,526</td><td>£-1,220</td><td>£-669</td><td>£-104</td><td>£602</td><td>£-2,917</td></tr><tr><td>Profit After Tax      </td><td>£-1,526</td><td>£-1,220</td><td>£-669</td><td>£-104</td><td>£602</td><td>£-2,917</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,564</td><td>£20,642</td><td>£27,469</td><td>£59,687</td></tr><tr><td>Net Return</td><td>£-1,520</td><td>£-1,215</td><td>£10,895</td><td>£20,538</td><td>£28,071</td><td>£56,769</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>15%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>