<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>£42,552</td><td>£43,190</td><td>£44,270</td><td>£45,377</td><td>£46,738</td><td>£222,127</td></tr><tr><td>Total Expenses</td><td>£42,955</td><td>£43,064</td><td>£43,215</td><td>£43,370</td><td>£43,549</td><td>£216,153</td></tr><tr><td>Profit Before Tax</td><td>£-403</td><td>£126</td><td>£1,055</td><td>£2,007</td><td>£3,189</td><td>£5,974</td></tr><tr><td>Profit After Tax      </td><td>£-403</td><td>£102</td><td>£854</td><td>£1,626</td><td>£2,583</td><td>£4,763</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£-393</td><td>£111</td><td>£19,355</td><td>£34,649</td><td>£46,528</td><td>£100,249</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>