<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>£13,500</td><td>£13,703</td><td>£14,045</td><td>£14,396</td><td>£14,828</td><td>£70,472</td></tr><tr><td>Total Expenses</td><td>£14,105</td><td>£14,144</td><td>£14,197</td><td>£14,251</td><td>£14,312</td><td>£71,009</td></tr><tr><td>Profit Before Tax</td><td>£-605</td><td>£-442</td><td>£-152</td><td>£145</td><td>£516</td><td>£-537</td></tr><tr><td>Profit After Tax      </td><td>£-605</td><td>£-442</td><td>£-152</td><td>£145</td><td>£418</td><td>£-635</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£-602</td><td>£-439</td><td>£5,848</td><td>£10,856</td><td>£14,670</td><td>£30,334</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>12%</td><td>16%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>