<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>£45,996</td><td>£46,686</td><td>£47,853</td><td>£49,049</td><td>£50,521</td><td>£240,105</td></tr><tr><td>Total Expenses</td><td>£46,275</td><td>£46,390</td><td>£46,549</td><td>£46,713</td><td>£46,903</td><td>£232,829</td></tr><tr><td>Profit Before Tax</td><td>£-279</td><td>£296</td><td>£1,304</td><td>£2,337</td><td>£3,618</td><td>£7,277</td></tr><tr><td>Profit After Tax      </td><td>£-279</td><td>£240</td><td>£1,056</td><td>£1,893</td><td>£2,931</td><td>£5,841</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-269</td><td>£250</td><td>£21,056</td><td>£37,593</td><td>£50,438</td><td>£109,070</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</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>