<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>£8,808</td><td>£8,940</td><td>£9,164</td><td>£9,393</td><td>£9,674</td><td>£45,979</td></tr><tr><td>Total Expenses</td><td>£9,049</td><td>£9,126</td><td>£9,207</td><td>£9,291</td><td>£9,378</td><td>£46,051</td></tr><tr><td>Profit Before Tax</td><td>£-241</td><td>£-186</td><td>£-44</td><td>£102</td><td>£297</td><td>£-72</td></tr><tr><td>Profit After Tax      </td><td>£-241</td><td>£-186</td><td>£-44</td><td>£83</td><td>£240</td><td>£-148</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,730</td><td>£4,873</td><td>£6,485</td><td>£14,091</td></tr><tr><td>Net Return</td><td>£-240</td><td>£-184</td><td>£2,686</td><td>£4,956</td><td>£6,725</td><td>£13,943</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>12%</td><td>16%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>