<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>£40,452</td><td>£41,059</td><td>£42,085</td><td>£43,137</td><td>£44,432</td><td>£211,165</td></tr><tr><td>Total Expenses</td><td>£41,713</td><td>£41,820</td><td>£41,965</td><td>£42,114</td><td>£42,286</td><td>£209,899</td></tr><tr><td>Profit Before Tax</td><td>£-1,261</td><td>£-761</td><td>£120</td><td>£1,023</td><td>£2,145</td><td>£1,266</td></tr><tr><td>Profit After Tax      </td><td>£-1,261</td><td>£-761</td><td>£120</td><td>£829</td><td>£1,737</td><td>£664</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,980</td><td>£32,095</td><td>£42,709</td><td>£92,802</td></tr><tr><td>Net Return</td><td>£-1,252</td><td>£-752</td><td>£18,100</td><td>£32,924</td><td>£44,447</td><td>£93,467</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>