<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>£22,800</td><td>£23,142</td><td>£23,721</td><td>£24,314</td><td>£25,043</td><td>£119,019</td></tr><tr><td>Total Expenses</td><td>£23,126</td><td>£23,206</td><td>£23,307</td><td>£23,410</td><td>£23,525</td><td>£116,573</td></tr><tr><td>Profit Before Tax</td><td>£-326</td><td>£-64</td><td>£414</td><td>£904</td><td>£1,518</td><td>£2,446</td></tr><tr><td>Profit After Tax      </td><td>£-326</td><td>£-64</td><td>£335</td><td>£732</td><td>£1,229</td><td>£1,907</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£-321</td><td>£-59</td><td>£9,835</td><td>£17,690</td><td>£23,795</td><td>£50,941</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>1%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>