<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>£8,496</td><td>£8,623</td><td>£8,839</td><td>£9,060</td><td>£9,332</td><td>£44,350</td></tr><tr><td>Total Expenses</td><td>£9,594</td><td>£9,653</td><td>£9,718</td><td>£9,784</td><td>£9,853</td><td>£48,602</td></tr><tr><td>Profit Before Tax</td><td>£-1,098</td><td>£-1,030</td><td>£-879</td><td>£-724</td><td>£-522</td><td>£-4,252</td></tr><tr><td>Profit After Tax      </td><td>£-1,098</td><td>£-1,030</td><td>£-879</td><td>£-724</td><td>£-522</td><td>£-4,252</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,400</td><td>£6,069</td><td>£8,076</td><td>£17,549</td></tr><tr><td>Net Return</td><td>£-1,097</td><td>£-1,028</td><td>£2,521</td><td>£5,346</td><td>£7,555</td><td>£13,297</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>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>15%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>