<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>£8,376</td><td>£8,502</td><td>£8,714</td><td>£8,932</td><td>£9,200</td><td>£43,724</td></tr><tr><td>Total Expenses</td><td>£8,888</td><td>£8,947</td><td>£9,011</td><td>£9,076</td><td>£9,146</td><td>£45,068</td></tr><tr><td>Profit Before Tax</td><td>£-512</td><td>£-445</td><td>£-297</td><td>£-144</td><td>£54</td><td>£-1,344</td></tr><tr><td>Profit After Tax      </td><td>£-512</td><td>£-445</td><td>£-297</td><td>£-144</td><td>£54</td><td>£-1,344</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,050</td><td>£5,444</td><td>£7,245</td><td>£15,742</td></tr><tr><td>Net Return</td><td>£-511</td><td>£-443</td><td>£2,753</td><td>£5,300</td><td>£7,299</td><td>£14,398</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>31%</td></tr></tbody></table></div></div></template></turbo-stream>