<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>£9,624</td><td>£9,768</td><td>£10,013</td><td>£10,263</td><td>£10,571</td><td>£50,239</td></tr><tr><td>Total Expenses</td><td>£9,906</td><td>£9,966</td><td>£10,033</td><td>£10,102</td><td>£10,176</td><td>£50,183</td></tr><tr><td>Profit Before Tax</td><td>£-282</td><td>£-198</td><td>£-21</td><td>£161</td><td>£395</td><td>£56</td></tr><tr><td>Profit After Tax      </td><td>£-282</td><td>£-198</td><td>£-21</td><td>£130</td><td>£320</td><td>£-50</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,500</td><td>£6,248</td><td>£8,314</td><td>£18,065</td></tr><tr><td>Net Return</td><td>£-280</td><td>£-196</td><td>£3,479</td><td>£6,378</td><td>£8,634</td><td>£18,015</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>7%</td><td>12%</td><td>16%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>