<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>£36,744</td><td>£37,295</td><td>£38,228</td><td>£39,183</td><td>£40,359</td><td>£191,809</td></tr><tr><td>Total Expenses</td><td>£37,303</td><td>£37,370</td><td>£37,474</td><td>£37,580</td><td>£37,708</td><td>£187,435</td></tr><tr><td>Profit Before Tax</td><td>£-559</td><td>£-74</td><td>£754</td><td>£1,603</td><td>£2,650</td><td>£4,374</td></tr><tr><td>Profit After Tax      </td><td>£-559</td><td>£-74</td><td>£611</td><td>£1,298</td><td>£2,147</td><td>£3,422</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,700</td><td>£29,810</td><td>£39,669</td><td>£86,196</td></tr><tr><td>Net Return</td><td>£-551</td><td>£-66</td><td>£17,311</td><td>£31,109</td><td>£41,816</td><td>£89,618</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>11%</td><td>15%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>