<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>£6,000</td><td>£6,090</td><td>£6,242</td><td>£6,398</td><td>£6,590</td><td>£31,321</td></tr><tr><td>Total Expenses</td><td>£6,290</td><td>£6,345</td><td>£6,403</td><td>£6,462</td><td>£6,524</td><td>£32,024</td></tr><tr><td>Profit Before Tax</td><td>£-290</td><td>£-255</td><td>£-161</td><td>£-64</td><td>£66</td><td>£-703</td></tr><tr><td>Profit After Tax      </td><td>£-290</td><td>£-255</td><td>£-161</td><td>£-64</td><td>£66</td><td>£-703</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,860</td><td>£3,320</td><td>£4,418</td><td>£9,600</td></tr><tr><td>Net Return</td><td>£-289</td><td>£-254</td><td>£1,699</td><td>£3,256</td><td>£4,484</td><td>£8,897</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>16%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>