<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>£31,284</td><td>£31,753</td><td>£32,547</td><td>£33,361</td><td>£34,362</td><td>£163,307</td></tr><tr><td>Total Expenses</td><td>£32,107</td><td>£32,200</td><td>£32,323</td><td>£32,448</td><td>£32,591</td><td>£161,669</td></tr><tr><td>Profit Before Tax</td><td>£-823</td><td>£-447</td><td>£224</td><td>£913</td><td>£1,771</td><td>£1,638</td></tr><tr><td>Profit After Tax      </td><td>£-823</td><td>£-447</td><td>£189</td><td>£739</td><td>£1,434</td><td>£1,093</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£70,195</td></tr><tr><td>Net Return</td><td>£-817</td><td>£-440</td><td>£13,789</td><td>£25,016</td><td>£33,740</td><td>£71,288</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>0%</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>