<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>£11,220</td><td>£11,388</td><td>£11,673</td><td>£11,965</td><td>£12,324</td><td>£58,570</td></tr><tr><td>Total Expenses</td><td>£11,927</td><td>£11,960</td><td>£12,003</td><td>£12,047</td><td>£12,098</td><td>£60,035</td></tr><tr><td>Profit Before Tax</td><td>£-707</td><td>£-571</td><td>£-330</td><td>£-82</td><td>£226</td><td>£-1,465</td></tr><tr><td>Profit After Tax      </td><td>£-707</td><td>£-571</td><td>£-330</td><td>£-82</td><td>£226</td><td>£-1,465</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,100</td><td>£9,104</td><td>£12,114</td><td>£26,323</td></tr><tr><td>Net Return</td><td>£-705</td><td>£-569</td><td>£4,770</td><td>£9,021</td><td>£12,340</td><td>£24,858</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>12%</td><td>16%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>