<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>£17,004</td><td>£17,259</td><td>£17,691</td><td>£18,133</td><td>£18,677</td><td>£88,763</td></tr><tr><td>Total Expenses</td><td>£17,190</td><td>£17,261</td><td>£17,348</td><td>£17,436</td><td>£17,533</td><td>£86,767</td></tr><tr><td>Profit Before Tax</td><td>£-186</td><td>£-2</td><td>£343</td><td>£697</td><td>£1,144</td><td>£1,996</td></tr><tr><td>Profit After Tax      </td><td>£-186</td><td>£-2</td><td>£278</td><td>£565</td><td>£927</td><td>£1,581</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,800</td><td>£12,138</td><td>£16,153</td><td>£35,098</td></tr><tr><td>Net Return</td><td>£-183</td><td>£1</td><td>£7,078</td><td>£12,703</td><td>£17,079</td><td>£36,679</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>1%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>