<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>£58,056</td><td>£58,927</td><td>£60,400</td><td>£61,910</td><td>£63,767</td><td>£303,060</td></tr><tr><td>Total Expenses</td><td>£58,986</td><td>£59,119</td><td>£59,310</td><td>£59,505</td><td>£59,733</td><td>£296,653</td></tr><tr><td>Profit Before Tax</td><td>£-930</td><td>£-193</td><td>£1,090</td><td>£2,405</td><td>£4,034</td><td>£6,407</td></tr><tr><td>Profit After Tax      </td><td>£-930</td><td>£-193</td><td>£883</td><td>£1,948</td><td>£3,268</td><td>£4,976</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,801</td><td>£46,054</td><td>£61,285</td><td>£133,165</td></tr><tr><td>Net Return</td><td>£-917</td><td>£-180</td><td>£26,684</td><td>£48,002</td><td>£64,552</td><td>£138,141</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>10%</td><td>14%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>