<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>£5,580</td><td>£5,664</td><td>£5,805</td><td>£5,950</td><td>£6,129</td><td>£29,128</td></tr><tr><td>Total Expenses</td><td>£6,585</td><td>£6,639</td><td>£6,697</td><td>£6,755</td><td>£6,815</td><td>£33,491</td></tr><tr><td>Profit Before Tax</td><td>£-1,005</td><td>£-976</td><td>£-891</td><td>£-804</td><td>£-686</td><td>£-4,363</td></tr><tr><td>Profit After Tax      </td><td>£-1,005</td><td>£-976</td><td>£-891</td><td>£-804</td><td>£-686</td><td>£-4,363</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,030</td><td>£3,624</td><td>£4,822</td><td>£10,478</td></tr><tr><td>Net Return</td><td>£-1,004</td><td>£-975</td><td>£1,139</td><td>£2,819</td><td>£4,136</td><td>£6,115</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>