<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>£31,956</td><td>£32,435</td><td>£33,246</td><td>£34,077</td><td>£35,100</td><td>£166,815</td></tr><tr><td>Total Expenses</td><td>£33,365</td><td>£33,459</td><td>£33,583</td><td>£33,710</td><td>£33,855</td><td>£167,971</td></tr><tr><td>Profit Before Tax</td><td>£-1,409</td><td>£-1,023</td><td>£-337</td><td>£368</td><td>£1,245</td><td>£-1,156</td></tr><tr><td>Profit After Tax      </td><td>£-1,409</td><td>£-1,023</td><td>£-337</td><td>£368</td><td>£1,008</td><td>£-1,393</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,200</td><td>£25,348</td><td>£33,730</td><td>£73,292</td></tr><tr><td>Net Return</td><td>£-1,402</td><td>£-1,016</td><td>£13,864</td><td>£25,715</td><td>£34,739</td><td>£71,899</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>