<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>£20,676</td><td>£20,986</td><td>£21,511</td><td>£22,049</td><td>£22,710</td><td>£107,932</td></tr><tr><td>Total Expenses</td><td>£21,215</td><td>£21,257</td><td>£21,321</td><td>£21,385</td><td>£21,462</td><td>£106,640</td></tr><tr><td>Profit Before Tax</td><td>£-539</td><td>£-271</td><td>£190</td><td>£663</td><td>£1,248</td><td>£1,291</td></tr><tr><td>Profit After Tax      </td><td>£-539</td><td>£-271</td><td>£154</td><td>£537</td><td>£1,011</td><td>£892</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£-534</td><td>£-267</td><td>£9,554</td><td>£17,317</td><td>£23,339</td><td>£49,409</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>