<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>£36,000</td><td>£36,540</td><td>£37,453</td><td>£38,390</td><td>£39,542</td><td>£187,925</td></tr><tr><td>Total Expenses</td><td>£38,530</td><td>£38,630</td><td>£38,765</td><td>£38,902</td><td>£39,060</td><td>£193,887</td></tr><tr><td>Profit Before Tax</td><td>£-2,530</td><td>£-2,090</td><td>£-1,311</td><td>£-512</td><td>£482</td><td>£-5,962</td></tr><tr><td>Profit After Tax      </td><td>£-2,530</td><td>£-2,090</td><td>£-1,311</td><td>£-512</td><td>£482</td><td>£-5,962</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,600</td><td>£29,632</td><td>£39,431</td><td>£85,680</td></tr><tr><td>Net Return</td><td>£-2,522</td><td>£-2,082</td><td>£15,289</td><td>£29,119</td><td>£39,913</td><td>£79,718</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>