<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>£32,760</td><td>£33,251</td><td>£34,083</td><td>£34,935</td><td>£35,983</td><td>£171,012</td></tr><tr><td>Total Expenses</td><td>£34,159</td><td>£34,255</td><td>£34,381</td><td>£34,510</td><td>£34,657</td><td>£171,961</td></tr><tr><td>Profit Before Tax</td><td>£-1,399</td><td>£-1,003</td><td>£-298</td><td>£425</td><td>£1,326</td><td>£-950</td></tr><tr><td>Profit After Tax      </td><td>£-1,399</td><td>£-1,003</td><td>£-298</td><td>£425</td><td>£1,074</td><td>£-1,202</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,560</td><td>£25,990</td><td>£34,585</td><td>£75,150</td></tr><tr><td>Net Return</td><td>£-1,392</td><td>£-996</td><td>£14,262</td><td>£26,415</td><td>£35,659</td><td>£73,949</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>