<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£15,343</td><td>£15,410</td><td>£15,490</td><td>£15,571</td><td>£15,660</td><td>£77,473</td></tr><tr><td>Profit Before Tax</td><td>£-943</td><td>£-794</td><td>£-508</td><td>£-215</td><td>£157</td><td>£-2,303</td></tr><tr><td>Profit After Tax      </td><td>£-943</td><td>£-794</td><td>£-508</td><td>£-215</td><td>£157</td><td>£-2,303</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£-940</td><td>£-791</td><td>£5,492</td><td>£10,495</td><td>£14,409</td><td>£28,666</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>15%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>