<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>£52,200</td><td>£52,983</td><td>£54,308</td><td>£55,665</td><td>£57,335</td><td>£272,491</td></tr><tr><td>Total Expenses</td><td>£53,330</td><td>£53,420</td><td>£53,563</td><td>£53,710</td><td>£53,887</td><td>£267,910</td></tr><tr><td>Profit Before Tax</td><td>£-1,130</td><td>£-437</td><td>£745</td><td>£1,956</td><td>£3,448</td><td>£4,581</td></tr><tr><td>Profit After Tax      </td><td>£-1,130</td><td>£-437</td><td>£603</td><td>£1,584</td><td>£2,793</td><td>£3,413</td></tr><tr><td>Change In Property Value</td><td>£30,000</td><td>£30,750</td><td>£50,430</td><td>£72,115</td><td>£82,998</td><td>£266,293</td></tr><tr><td>Net Return</td><td>£28,870</td><td>£30,313</td><td>£51,033</td><td>£73,699</td><td>£85,790</td><td>£269,706</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>7%</td><td>7%</td><td>12%</td><td>17%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>