<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>£12,480</td><td>£12,667</td><td>£12,984</td><td>£13,308</td><td>£13,708</td><td>£65,147</td></tr><tr><td>Total Expenses</td><td>£13,564</td><td>£13,628</td><td>£13,703</td><td>£13,779</td><td>£13,862</td><td>£68,535</td></tr><tr><td>Profit Before Tax</td><td>£-1,084</td><td>£-961</td><td>£-719</td><td>£-471</td><td>£-154</td><td>£-3,388</td></tr><tr><td>Profit After Tax      </td><td>£-1,084</td><td>£-961</td><td>£-719</td><td>£-471</td><td>£-154</td><td>£-3,388</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,200</td><td>£9,282</td><td>£12,352</td><td>£26,839</td></tr><tr><td>Net Return</td><td>£-1,081</td><td>£-958</td><td>£4,481</td><td>£8,811</td><td>£12,198</td><td>£23,451</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>15%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>