<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>£22,272</td><td>£22,606</td><td>£23,171</td><td>£23,751</td><td>£24,463</td><td>£116,263</td></tr><tr><td>Total Expenses</td><td>£22,366</td><td>£22,411</td><td>£22,478</td><td>£22,547</td><td>£22,629</td><td>£112,433</td></tr><tr><td>Profit Before Tax</td><td>£-94</td><td>£195</td><td>£693</td><td>£1,203</td><td>£1,834</td><td>£3,830</td></tr><tr><td>Profit After Tax      </td><td>£-94</td><td>£158</td><td>£561</td><td>£975</td><td>£1,485</td><td>£3,084</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£-89</td><td>£163</td><td>£10,461</td><td>£18,646</td><td>£25,002</td><td>£54,183</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>12%</td><td>15%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>