<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>£17,892</td><td>£18,160</td><td>£18,614</td><td>£19,080</td><td>£19,652</td><td>£93,399</td></tr><tr><td>Total Expenses</td><td>£19,223</td><td>£19,296</td><td>£19,384</td><td>£19,474</td><td>£19,574</td><td>£96,951</td></tr><tr><td>Profit Before Tax</td><td>£-1,331</td><td>£-1,135</td><td>£-770</td><td>£-395</td><td>£78</td><td>£-3,552</td></tr><tr><td>Profit After Tax      </td><td>£-1,331</td><td>£-1,135</td><td>£-770</td><td>£-395</td><td>£78</td><td>£-3,552</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,780</td><td>£13,888</td><td>£18,480</td><td>£40,156</td></tr><tr><td>Net Return</td><td>£-1,327</td><td>£-1,131</td><td>£7,011</td><td>£13,493</td><td>£18,558</td><td>£36,604</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>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>15%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>