<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>£10,908</td><td>£11,072</td><td>£11,348</td><td>£11,632</td><td>£11,981</td><td>£56,941</td></tr><tr><td>Total Expenses</td><td>£10,966</td><td>£11,029</td><td>£11,099</td><td>£11,172</td><td>£11,249</td><td>£55,515</td></tr><tr><td>Profit Before Tax</td><td>£-58</td><td>£43</td><td>£249</td><td>£461</td><td>£732</td><td>£1,426</td></tr><tr><td>Profit After Tax      </td><td>£-58</td><td>£35</td><td>£202</td><td>£373</td><td>£593</td><td>£1,144</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,970</td><td>£7,087</td><td>£9,430</td><td>£20,491</td></tr><tr><td>Net Return</td><td>£-56</td><td>£37</td><td>£4,172</td><td>£7,460</td><td>£10,023</td><td>£21,635</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>17%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>