<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>£7,224</td><td>£7,332</td><td>£7,516</td><td>£7,704</td><td>£7,935</td><td>£37,710</td></tr><tr><td>Total Expenses</td><td>£8,237</td><td>£8,294</td><td>£8,355</td><td>£8,418</td><td>£8,484</td><td>£41,788</td></tr><tr><td>Profit Before Tax</td><td>£-1,013</td><td>£-962</td><td>£-840</td><td>£-714</td><td>£-549</td><td>£-4,078</td></tr><tr><td>Profit After Tax      </td><td>£-1,013</td><td>£-962</td><td>£-840</td><td>£-714</td><td>£-549</td><td>£-4,078</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,780</td><td>£4,962</td><td>£6,604</td><td>£14,349</td></tr><tr><td>Net Return</td><td>£-1,012</td><td>£-960</td><td>£1,940</td><td>£4,248</td><td>£6,054</td><td>£10,271</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>