<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>£27,000</td><td>£27,405</td><td>£28,090</td><td>£28,792</td><td>£29,656</td><td>£140,944</td></tr><tr><td>Total Expenses</td><td>£29,104</td><td>£29,204</td><td>£29,329</td><td>£29,456</td><td>£29,598</td><td>£146,690</td></tr><tr><td>Profit Before Tax</td><td>£-2,104</td><td>£-1,799</td><td>£-1,238</td><td>£-663</td><td>£58</td><td>£-5,747</td></tr><tr><td>Profit After Tax      </td><td>£-2,104</td><td>£-1,799</td><td>£-1,238</td><td>£-663</td><td>£58</td><td>£-5,747</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£-2,098</td><td>£-1,793</td><td>£10,762</td><td>£20,757</td><td>£28,563</td><td>£56,190</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>5%</td><td>10%</td><td>14%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>