<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>£31,512</td><td>£31,985</td><td>£32,784</td><td>£33,604</td><td>£34,612</td><td>£164,497</td></tr><tr><td>Total Expenses</td><td>£32,329</td><td>£32,422</td><td>£32,545</td><td>£32,671</td><td>£32,814</td><td>£162,780</td></tr><tr><td>Profit Before Tax</td><td>£-817</td><td>£-437</td><td>£240</td><td>£933</td><td>£1,798</td><td>£1,717</td></tr><tr><td>Profit After Tax      </td><td>£-817</td><td>£-437</td><td>£194</td><td>£756</td><td>£1,456</td><td>£1,153</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,543</td><td>£70,712</td></tr><tr><td>Net Return</td><td>£-810</td><td>£-430</td><td>£13,894</td><td>£25,211</td><td>£33,999</td><td>£71,864</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>31%</td></tr></tbody></table></div></div></template></turbo-stream>