<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>£29,904</td><td>£30,353</td><td>£31,111</td><td>£31,889</td><td>£32,846</td><td>£156,103</td></tr><tr><td>Total Expenses</td><td>£30,779</td><td>£30,870</td><td>£30,989</td><td>£31,110</td><td>£31,249</td><td>£154,997</td></tr><tr><td>Profit Before Tax</td><td>£-875</td><td>£-517</td><td>£123</td><td>£779</td><td>£1,597</td><td>£1,106</td></tr><tr><td>Profit After Tax      </td><td>£-875</td><td>£-517</td><td>£123</td><td>£631</td><td>£1,294</td><td>£654</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£-869</td><td>£-511</td><td>£13,123</td><td>£23,836</td><td>£32,173</td><td>£67,753</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>