<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>£13,728</td><td>£13,934</td><td>£14,282</td><td>£14,639</td><td>£15,079</td><td>£71,662</td></tr><tr><td>Total Expenses</td><td>£14,324</td><td>£14,364</td><td>£14,417</td><td>£14,471</td><td>£14,533</td><td>£72,109</td></tr><tr><td>Profit Before Tax</td><td>£-596</td><td>£-430</td><td>£-135</td><td>£168</td><td>£545</td><td>£-447</td></tr><tr><td>Profit After Tax      </td><td>£-596</td><td>£-430</td><td>£-135</td><td>£168</td><td>£442</td><td>£-551</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,100</td><td>£10,889</td><td>£14,490</td><td>£31,485</td></tr><tr><td>Net Return</td><td>£-593</td><td>£-427</td><td>£5,965</td><td>£11,057</td><td>£14,931</td><td>£30,934</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>