<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>£29,832</td><td>£30,279</td><td>£31,036</td><td>£31,812</td><td>£32,767</td><td>£155,727</td></tr><tr><td>Total Expenses</td><td>£31,288</td><td>£31,378</td><td>£31,497</td><td>£31,619</td><td>£31,757</td><td>£157,539</td></tr><tr><td>Profit Before Tax</td><td>£-1,456</td><td>£-1,099</td><td>£-461</td><td>£194</td><td>£1,010</td><td>£-1,812</td></tr><tr><td>Profit After Tax      </td><td>£-1,456</td><td>£-1,099</td><td>£-461</td><td>£194</td><td>£1,010</td><td>£-1,812</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,260</td><td>£23,670</td><td>£31,497</td><td>£68,441</td></tr><tr><td>Net Return</td><td>£-1,449</td><td>£-1,092</td><td>£12,800</td><td>£23,863</td><td>£32,508</td><td>£66,629</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>