<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>£35,280</td><td>£35,809</td><td>£36,704</td><td>£37,622</td><td>£38,751</td><td>£184,166</td></tr><tr><td>Total Expenses</td><td>£37,355</td><td>£37,419</td><td>£37,520</td><td>£37,622</td><td>£37,746</td><td>£187,662</td></tr><tr><td>Profit Before Tax</td><td>£-2,075</td><td>£-1,610</td><td>£-815</td><td>£0</td><td>£1,005</td><td>£-3,496</td></tr><tr><td>Profit After Tax      </td><td>£-2,075</td><td>£-1,610</td><td>£-815</td><td>£0</td><td>£1,005</td><td>£-3,496</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,484</td><td>£25,707</td><td>£35,304</td><td>£41,305</td><td>£119,199</td></tr><tr><td>Net Return</td><td>£6,325</td><td>£6,874</td><td>£24,891</td><td>£35,303</td><td>£42,310</td><td>£115,703</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>12%</td><td>15%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>