<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>£65,256</td><td>£66,235</td><td>£67,891</td><td>£69,588</td><td>£71,676</td><td>£340,645</td></tr><tr><td>Total Expenses</td><td>£66,054</td><td>£66,198</td><td>£66,407</td><td>£66,620</td><td>£66,872</td><td>£332,152</td></tr><tr><td>Profit Before Tax</td><td>£-798</td><td>£37</td><td>£1,484</td><td>£2,968</td><td>£4,804</td><td>£8,494</td></tr><tr><td>Profit After Tax      </td><td>£-798</td><td>£30</td><td>£1,202</td><td>£2,404</td><td>£3,891</td><td>£6,728</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£-784</td><td>£44</td><td>£30,203</td><td>£54,170</td><td>£72,777</td><td>£156,410</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>10%</td><td>14%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>