<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>£15,300</td><td>£15,529</td><td>£15,918</td><td>£16,316</td><td>£16,805</td><td>£79,868</td></tr><tr><td>Total Expenses</td><td>£15,433</td><td>£15,501</td><td>£15,583</td><td>£15,667</td><td>£15,758</td><td>£77,943</td></tr><tr><td>Profit Before Tax</td><td>£-133</td><td>£28</td><td>£335</td><td>£649</td><td>£1,047</td><td>£1,925</td></tr><tr><td>Profit After Tax      </td><td>£-133</td><td>£23</td><td>£271</td><td>£526</td><td>£848</td><td>£1,534</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£-130</td><td>£26</td><td>£6,271</td><td>£11,236</td><td>£15,100</td><td>£32,503</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>7%</td><td>12%</td><td>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>