<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>£58,500</td><td>£59,377</td><td>£60,862</td><td>£62,383</td><td>£64,255</td><td>£305,378</td></tr><tr><td>Total Expenses</td><td>£59,428</td><td>£59,561</td><td>£59,753</td><td>£59,949</td><td>£60,178</td><td>£298,869</td></tr><tr><td>Profit Before Tax</td><td>£-928</td><td>£-184</td><td>£1,109</td><td>£2,435</td><td>£4,077</td><td>£6,509</td></tr><tr><td>Profit After Tax      </td><td>£-928</td><td>£-184</td><td>£899</td><td>£1,972</td><td>£3,302</td><td>£5,061</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£-915</td><td>£-171</td><td>£26,899</td><td>£48,383</td><td>£65,062</td><td>£139,259</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>10%</td><td>14%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>