<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>£38,736</td><td>£39,511</td><td>£40,498</td><td>£41,511</td><td>£42,549</td><td>£202,805</td></tr><tr><td>Total Expenses</td><td>£39,763</td><td>£40,118</td><td>£40,476</td><td>£40,843</td><td>£41,204</td><td>£202,404</td></tr><tr><td>Profit Before Tax</td><td>£-1,027</td><td>£-607</td><td>£22</td><td>£668</td><td>£1,345</td><td>£401</td></tr><tr><td>Profit After Tax      </td><td>£-1,027</td><td>£-607</td><td>£18</td><td>£541</td><td>£1,089</td><td>£14</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£37,492</td><td>£119,162</td></tr><tr><td>Net Return</td><td>£10,973</td><td>£11,633</td><td>£24,988</td><td>£33,002</td><td>£38,581</td><td>£119,176</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>7%</td><td>9%</td><td>10%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>