<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>£21,396</td><td>£21,717</td><td>£22,260</td><td>£22,816</td><td>£23,501</td><td>£111,690</td></tr><tr><td>Total Expenses</td><td>£22,588</td><td>£22,667</td><td>£22,764</td><td>£22,863</td><td>£22,974</td><td>£113,857</td></tr><tr><td>Profit Before Tax</td><td>£-1,192</td><td>£-950</td><td>£-504</td><td>£-47</td><td>£526</td><td>£-2,167</td></tr><tr><td>Profit After Tax      </td><td>£-1,192</td><td>£-950</td><td>£-504</td><td>£-47</td><td>£526</td><td>£-2,167</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£-1,188</td><td>£-945</td><td>£8,796</td><td>£16,554</td><td>£22,617</td><td>£45,835</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>15%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>