<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>£11,015</td><td>£11,077</td><td>£11,148</td><td>£11,220</td><td>£11,297</td><td>£55,756</td></tr><tr><td>Profit Before Tax</td><td>£-215</td><td>£-115</td><td>£88</td><td>£297</td><td>£566</td><td>£621</td></tr><tr><td>Profit After Tax      </td><td>£-215</td><td>£-115</td><td>£72</td><td>£241</td><td>£458</td><td>£441</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,000</td><td>£7,140</td><td>£9,501</td><td>£20,646</td></tr><tr><td>Net Return</td><td>£-213</td><td>£-113</td><td>£4,072</td><td>£7,381</td><td>£9,960</td><td>£21,086</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>