<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>£7,356</td><td>£7,466</td><td>£7,653</td><td>£7,844</td><td>£8,080</td><td>£38,399</td></tr><tr><td>Total Expenses</td><td>£7,887</td><td>£7,925</td><td>£7,970</td><td>£8,015</td><td>£8,065</td><td>£39,862</td></tr><tr><td>Profit Before Tax</td><td>£-531</td><td>£-459</td><td>£-317</td><td>£-171</td><td>£15</td><td>£-1,463</td></tr><tr><td>Profit After Tax      </td><td>£-531</td><td>£-459</td><td>£-317</td><td>£-171</td><td>£15</td><td>£-1,463</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,000</td><td>£5,355</td><td>£7,126</td><td>£15,484</td></tr><tr><td>Net Return</td><td>£-529</td><td>£-458</td><td>£2,683</td><td>£5,184</td><td>£7,141</td><td>£14,021</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>16%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>