<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>£16,452</td><td>£16,699</td><td>£17,116</td><td>£17,544</td><td>£18,070</td><td>£85,882</td></tr><tr><td>Total Expenses</td><td>£17,531</td><td>£17,602</td><td>£17,687</td><td>£17,773</td><td>£17,869</td><td>£88,463</td></tr><tr><td>Profit Before Tax</td><td>£-1,079</td><td>£-903</td><td>£-571</td><td>£-229</td><td>£202</td><td>£-2,581</td></tr><tr><td>Profit After Tax      </td><td>£-1,079</td><td>£-903</td><td>£-571</td><td>£-229</td><td>£202</td><td>£-2,581</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£-1,076</td><td>£-900</td><td>£6,430</td><td>£12,266</td><td>£16,829</td><td>£33,549</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</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>