<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>£14,988</td><td>£15,213</td><td>£15,593</td><td>£15,983</td><td>£16,462</td><td>£78,239</td></tr><tr><td>Total Expenses</td><td>£15,391</td><td>£15,429</td><td>£15,481</td><td>£15,535</td><td>£15,598</td><td>£77,434</td></tr><tr><td>Profit Before Tax</td><td>£-403</td><td>£-216</td><td>£112</td><td>£448</td><td>£865</td><td>£806</td></tr><tr><td>Profit After Tax      </td><td>£-403</td><td>£-216</td><td>£104</td><td>£363</td><td>£700</td><td>£549</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,660</td><td>£11,888</td><td>£15,820</td><td>£34,375</td></tr><tr><td>Net Return</td><td>£-399</td><td>£-213</td><td>£6,764</td><td>£12,251</td><td>£16,520</td><td>£34,924</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>12%</td><td>16%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>