<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>£11,436</td><td>£11,608</td><td>£11,898</td><td>£12,195</td><td>£12,561</td><td>£59,697</td></tr><tr><td>Total Expenses</td><td>£11,872</td><td>£11,935</td><td>£12,007</td><td>£12,081</td><td>£12,160</td><td>£60,056</td></tr><tr><td>Profit Before Tax</td><td>£-436</td><td>£-328</td><td>£-110</td><td>£114</td><td>£401</td><td>£-358</td></tr><tr><td>Profit After Tax      </td><td>£-436</td><td>£-328</td><td>£-110</td><td>£114</td><td>£325</td><td>£-434</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,400</td><td>£7,854</td><td>£10,452</td><td>£22,710</td></tr><tr><td>Net Return</td><td>£-434</td><td>£-326</td><td>£4,291</td><td>£7,968</td><td>£10,776</td><td>£22,276</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>12%</td><td>16%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>