<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>£10,776</td><td>£10,938</td><td>£11,211</td><td>£11,491</td><td>£11,836</td><td>£56,252</td></tr><tr><td>Total Expenses</td><td>£10,854</td><td>£10,916</td><td>£10,986</td><td>£11,058</td><td>£11,135</td><td>£54,950</td></tr><tr><td>Profit Before Tax</td><td>£-78</td><td>£22</td><td>£225</td><td>£433</td><td>£701</td><td>£1,302</td></tr><tr><td>Profit After Tax      </td><td>£-78</td><td>£17</td><td>£182</td><td>£351</td><td>£568</td><td>£1,040</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,920</td><td>£6,997</td><td>£9,311</td><td>£20,233</td></tr><tr><td>Net Return</td><td>£-76</td><td>£19</td><td>£4,102</td><td>£7,348</td><td>£9,879</td><td>£21,273</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>