<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>£10,572</td><td>£10,731</td><td>£10,999</td><td>£11,274</td><td>£11,612</td><td>£55,187</td></tr><tr><td>Total Expenses</td><td>£11,009</td><td>£11,039</td><td>£11,080</td><td>£11,121</td><td>£11,168</td><td>£55,417</td></tr><tr><td>Profit Before Tax</td><td>£-437</td><td>£-309</td><td>£-81</td><td>£153</td><td>£444</td><td>£-229</td></tr><tr><td>Profit After Tax      </td><td>£-437</td><td>£-309</td><td>£-81</td><td>£153</td><td>£360</td><td>£-314</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,699</td><td>£8,388</td><td>£11,162</td><td>£24,254</td></tr><tr><td>Net Return</td><td>£-434</td><td>£-306</td><td>£4,618</td><td>£8,541</td><td>£11,521</td><td>£23,940</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>12%</td><td>16%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>