<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>£39,096</td><td>£39,682</td><td>£40,675</td><td>£41,691</td><td>£42,942</td><td>£204,086</td></tr><tr><td>Total Expenses</td><td>£39,631</td><td>£39,736</td><td>£39,878</td><td>£40,024</td><td>£40,191</td><td>£199,461</td></tr><tr><td>Profit Before Tax</td><td>£-535</td><td>£-54</td><td>£796</td><td>£1,668</td><td>£2,751</td><td>£4,626</td></tr><tr><td>Profit After Tax      </td><td>£-535</td><td>£-54</td><td>£645</td><td>£1,351</td><td>£2,228</td><td>£3,635</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,999</td><td>£30,344</td><td>£40,379</td><td>£87,739</td></tr><tr><td>Net Return</td><td>£-527</td><td>£-45</td><td>£17,644</td><td>£31,695</td><td>£42,607</td><td>£91,374</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>