<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>£50,160</td><td>£50,912</td><td>£52,185</td><td>£53,490</td><td>£55,095</td><td>£261,842</td></tr><tr><td>Total Expenses</td><td>£50,746</td><td>£50,832</td><td>£50,970</td><td>£51,112</td><td>£51,283</td><td>£254,943</td></tr><tr><td>Profit Before Tax</td><td>£-586</td><td>£80</td><td>£1,215</td><td>£2,378</td><td>£3,812</td><td>£6,899</td></tr><tr><td>Profit After Tax      </td><td>£-586</td><td>£65</td><td>£984</td><td>£1,926</td><td>£3,087</td><td>£5,477</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,800</td><td>£40,699</td><td>£54,158</td><td>£117,681</td></tr><tr><td>Net Return</td><td>£-574</td><td>£76</td><td>£23,785</td><td>£42,625</td><td>£57,246</td><td>£123,158</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>11%</td><td>14%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>