<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>£10,860</td><td>£11,023</td><td>£11,298</td><td>£11,581</td><td>£11,928</td><td>£56,691</td></tr><tr><td>Total Expenses</td><td>£10,922</td><td>£10,984</td><td>£11,055</td><td>£11,127</td><td>£11,204</td><td>£55,291</td></tr><tr><td>Profit Before Tax</td><td>£-62</td><td>£39</td><td>£244</td><td>£454</td><td>£724</td><td>£1,399</td></tr><tr><td>Profit After Tax      </td><td>£-62</td><td>£31</td><td>£198</td><td>£368</td><td>£587</td><td>£1,122</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,950</td><td>£7,051</td><td>£9,383</td><td>£20,388</td></tr><tr><td>Net Return</td><td>£-60</td><td>£33</td><td>£4,148</td><td>£7,419</td><td>£9,969</td><td>£21,509</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>17%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>