<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>£33,396</td><td>£33,897</td><td>£34,744</td><td>£35,613</td><td>£36,681</td><td>£174,332</td></tr><tr><td>Total Expenses</td><td>£35,381</td><td>£35,443</td><td>£35,538</td><td>£35,636</td><td>£35,754</td><td>£177,752</td></tr><tr><td>Profit Before Tax</td><td>£-1,985</td><td>£-1,546</td><td>£-794</td><td>£-23</td><td>£928</td><td>£-3,420</td></tr><tr><td>Profit After Tax      </td><td>£-1,985</td><td>£-1,546</td><td>£-794</td><td>£-23</td><td>£928</td><td>£-3,420</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,067</td></tr><tr><td>Net Return</td><td>£-1,977</td><td>£-1,538</td><td>£15,106</td><td>£28,359</td><td>£38,696</td><td>£78,646</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>-1%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>15%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>