<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>£11,400</td><td>£11,571</td><td>£11,860</td><td>£12,157</td><td>£12,521</td><td>£59,510</td></tr><tr><td>Total Expenses</td><td>£11,670</td><td>£11,733</td><td>£11,805</td><td>£11,879</td><td>£11,958</td><td>£59,045</td></tr><tr><td>Profit Before Tax</td><td>£-270</td><td>£-162</td><td>£55</td><td>£278</td><td>£564</td><td>£465</td></tr><tr><td>Profit After Tax      </td><td>£-270</td><td>£-162</td><td>£45</td><td>£225</td><td>£457</td><td>£294</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£-268</td><td>£-160</td><td>£4,345</td><td>£7,901</td><td>£10,671</td><td>£22,488</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>