<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>£5,292</td><td>£5,371</td><td>£5,506</td><td>£5,643</td><td>£5,813</td><td>£27,625</td></tr><tr><td>Total Expenses</td><td>£5,783</td><td>£5,836</td><td>£5,893</td><td>£5,951</td><td>£6,010</td><td>£29,473</td></tr><tr><td>Profit Before Tax</td><td>£-491</td><td>£-465</td><td>£-387</td><td>£-307</td><td>£-197</td><td>£-1,848</td></tr><tr><td>Profit After Tax      </td><td>£-491</td><td>£-465</td><td>£-387</td><td>£-307</td><td>£-197</td><td>£-1,848</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,640</td><td>£2,927</td><td>£3,896</td><td>£8,465</td></tr><tr><td>Net Return</td><td>£-490</td><td>£-464</td><td>£1,253</td><td>£2,620</td><td>£3,698</td><td>£6,617</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>