<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£12,007</td><td>£12,069</td><td>£12,139</td><td>£12,211</td><td>£12,289</td><td>£60,715</td></tr><tr><td>Profit Before Tax</td><td>£-1,207</td><td>£-1,107</td><td>£-903</td><td>£-694</td><td>£-426</td><td>£-4,338</td></tr><tr><td>Profit After Tax      </td><td>£-1,207</td><td>£-1,107</td><td>£-903</td><td>£-694</td><td>£-426</td><td>£-4,338</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,500</td><td>£8,033</td><td>£10,689</td><td>£23,226</td></tr><tr><td>Net Return</td><td>£-1,205</td><td>£-1,105</td><td>£3,597</td><td>£7,338</td><td>£10,263</td><td>£18,888</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>11%</td><td>15%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>