<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>£9,180</td><td>£9,318</td><td>£9,551</td><td>£9,789</td><td>£10,083</td><td>£47,921</td></tr><tr><td>Total Expenses</td><td>£9,544</td><td>£9,603</td><td>£9,670</td><td>£9,737</td><td>£9,810</td><td>£48,364</td></tr><tr><td>Profit Before Tax</td><td>£-364</td><td>£-286</td><td>£-119</td><td>£52</td><td>£274</td><td>£-443</td></tr><tr><td>Profit After Tax      </td><td>£-364</td><td>£-286</td><td>£-119</td><td>£52</td><td>£222</td><td>£-495</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,340</td><td>£5,962</td><td>£7,934</td><td>£17,239</td></tr><tr><td>Net Return</td><td>£-362</td><td>£-284</td><td>£3,221</td><td>£6,014</td><td>£8,155</td><td>£16,744</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>-1%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>12%</td><td>16%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>