<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>£11,136</td><td>£11,303</td><td>£11,586</td><td>£11,875</td><td>£12,232</td><td>£58,131</td></tr><tr><td>Total Expenses</td><td>£11,445</td><td>£11,508</td><td>£11,579</td><td>£11,652</td><td>£11,730</td><td>£57,915</td></tr><tr><td>Profit Before Tax</td><td>£-309</td><td>£-205</td><td>£6</td><td>£223</td><td>£501</td><td>£216</td></tr><tr><td>Profit After Tax      </td><td>£-309</td><td>£-205</td><td>£6</td><td>£181</td><td>£406</td><td>£79</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,200</td><td>£7,497</td><td>£9,977</td><td>£21,678</td></tr><tr><td>Net Return</td><td>£-307</td><td>£-203</td><td>£4,206</td><td>£7,678</td><td>£10,382</td><td>£21,757</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>