<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>£15,804</td><td>£16,041</td><td>£16,442</td><td>£16,853</td><td>£17,359</td><td>£82,499</td></tr><tr><td>Total Expenses</td><td>£15,880</td><td>£15,949</td><td>£16,032</td><td>£16,117</td><td>£16,211</td><td>£80,189</td></tr><tr><td>Profit Before Tax</td><td>£-76</td><td>£92</td><td>£410</td><td>£736</td><td>£1,148</td><td>£2,310</td></tr><tr><td>Profit After Tax      </td><td>£-76</td><td>£74</td><td>£332</td><td>£596</td><td>£930</td><td>£1,856</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£32,001</td></tr><tr><td>Net Return</td><td>£-73</td><td>£77</td><td>£6,532</td><td>£11,663</td><td>£15,657</td><td>£33,857</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>