<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>£39,000</td><td>£39,585</td><td>£40,575</td><td>£41,589</td><td>£42,837</td><td>£203,585</td></tr><tr><td>Total Expenses</td><td>£39,643</td><td>£39,803</td><td>£39,996</td><td>£40,194</td><td>£40,413</td><td>£200,050</td></tr><tr><td>Profit Before Tax</td><td>£-643</td><td>£-218</td><td>£578</td><td>£1,395</td><td>£2,424</td><td>£3,535</td></tr><tr><td>Profit After Tax      </td><td>£-643</td><td>£-218</td><td>£468</td><td>£1,130</td><td>£1,963</td><td>£2,700</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,800</td><td>£28,204</td><td>£37,531</td><td>£81,551</td></tr><tr><td>Net Return</td><td>£-635</td><td>£-210</td><td>£16,269</td><td>£29,333</td><td>£39,494</td><td>£84,251</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>32%</td></tr></tbody></table></div></div></template></turbo-stream>