<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>£25,080</td><td>£25,456</td><td>£26,093</td><td>£26,745</td><td>£27,547</td><td>£130,921</td></tr><tr><td>Total Expenses</td><td>£25,623</td><td>£25,672</td><td>£25,746</td><td>£25,822</td><td>£25,913</td><td>£128,777</td></tr><tr><td>Profit Before Tax</td><td>£-543</td><td>£-216</td><td>£346</td><td>£922</td><td>£1,634</td><td>£2,144</td></tr><tr><td>Profit After Tax      </td><td>£-543</td><td>£-216</td><td>£281</td><td>£747</td><td>£1,323</td><td>£1,593</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,400</td><td>£20,349</td><td>£27,079</td><td>£58,840</td></tr><tr><td>Net Return</td><td>£-537</td><td>£-210</td><td>£11,681</td><td>£21,097</td><td>£28,403</td><td>£60,433</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>15%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>