<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>£40,056</td><td>£40,657</td><td>£41,673</td><td>£42,715</td><td>£43,997</td><td>£209,098</td></tr><tr><td>Total Expenses</td><td>£41,316</td><td>£41,422</td><td>£41,567</td><td>£41,715</td><td>£41,886</td><td>£207,907</td></tr><tr><td>Profit Before Tax</td><td>£-1,260</td><td>£-766</td><td>£106</td><td>£1,000</td><td>£2,111</td><td>£1,191</td></tr><tr><td>Profit After Tax      </td><td>£-1,260</td><td>£-766</td><td>£106</td><td>£810</td><td>£1,710</td><td>£600</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,800</td><td>£31,774</td><td>£42,282</td><td>£91,873</td></tr><tr><td>Net Return</td><td>£-1,251</td><td>£-757</td><td>£17,907</td><td>£32,584</td><td>£43,991</td><td>£92,473</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>