<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>£47,388</td><td>£48,099</td><td>£49,301</td><td>£50,534</td><td>£52,050</td><td>£247,372</td></tr><tr><td>Total Expenses</td><td>£48,517</td><td>£48,634</td><td>£48,797</td><td>£48,964</td><td>£49,158</td><td>£244,069</td></tr><tr><td>Profit Before Tax</td><td>£-1,129</td><td>£-535</td><td>£504</td><td>£1,570</td><td>£2,892</td><td>£3,302</td></tr><tr><td>Profit After Tax      </td><td>£-1,129</td><td>£-535</td><td>£409</td><td>£1,272</td><td>£2,342</td><td>£2,359</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,060</td><td>£37,593</td><td>£50,025</td><td>£108,700</td></tr><tr><td>Net Return</td><td>£-1,118</td><td>£-524</td><td>£21,469</td><td>£38,864</td><td>£52,368</td><td>£111,059</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>14%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>