<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>£6,132</td><td>£6,224</td><td>£6,380</td><td>£6,539</td><td>£6,735</td><td>£32,010</td></tr><tr><td>Total Expenses</td><td>£6,382</td><td>£6,438</td><td>£6,496</td><td>£6,556</td><td>£6,618</td><td>£32,490</td></tr><tr><td>Profit Before Tax</td><td>£-250</td><td>£-214</td><td>£-116</td><td>£-17</td><td>£117</td><td>£-480</td></tr><tr><td>Profit After Tax      </td><td>£-250</td><td>£-214</td><td>£-116</td><td>£-17</td><td>£117</td><td>£-480</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,900</td><td>£3,392</td><td>£4,513</td><td>£9,807</td></tr><tr><td>Net Return</td><td>£-249</td><td>£-213</td><td>£1,784</td><td>£3,375</td><td>£4,630</td><td>£9,327</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>-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>32%</td></tr></tbody></table></div></div></template></turbo-stream>