<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>£7,908</td><td>£8,027</td><td>£8,227</td><td>£8,433</td><td>£8,686</td><td>£41,281</td></tr><tr><td>Total Expenses</td><td>£8,821</td><td>£8,879</td><td>£8,942</td><td>£9,007</td><td>£9,075</td><td>£44,724</td></tr><tr><td>Profit Before Tax</td><td>£-913</td><td>£-853</td><td>£-715</td><td>£-574</td><td>£-389</td><td>£-3,444</td></tr><tr><td>Profit After Tax      </td><td>£-913</td><td>£-853</td><td>£-715</td><td>£-574</td><td>£-389</td><td>£-3,444</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,040</td><td>£5,427</td><td>£7,221</td><td>£15,691</td></tr><tr><td>Net Return</td><td>£-912</td><td>£-851</td><td>£2,325</td><td>£4,853</td><td>£6,832</td><td>£12,247</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>15%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>