<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>£9,948</td><td>£10,097</td><td>£10,350</td><td>£10,608</td><td>£10,927</td><td>£51,930</td></tr><tr><td>Total Expenses</td><td>£10,731</td><td>£10,792</td><td>£10,861</td><td>£10,930</td><td>£11,005</td><td>£54,319</td></tr><tr><td>Profit Before Tax</td><td>£-783</td><td>£-695</td><td>£-511</td><td>£-322</td><td>£-78</td><td>£-2,389</td></tr><tr><td>Profit After Tax      </td><td>£-783</td><td>£-695</td><td>£-511</td><td>£-322</td><td>£-78</td><td>£-2,389</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,900</td><td>£6,962</td><td>£9,264</td><td>£20,130</td></tr><tr><td>Net Return</td><td>£-781</td><td>£-693</td><td>£3,389</td><td>£6,640</td><td>£9,186</td><td>£17,740</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>15%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>