<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>£32,340</td><td>£32,825</td><td>£33,646</td><td>£34,487</td><td>£35,521</td><td>£168,819</td></tr><tr><td>Total Expenses</td><td>£32,895</td><td>£32,955</td><td>£33,048</td><td>£33,143</td><td>£33,257</td><td>£165,298</td></tr><tr><td>Profit Before Tax</td><td>£-555</td><td>£-130</td><td>£598</td><td>£1,344</td><td>£2,264</td><td>£3,521</td></tr><tr><td>Profit After Tax      </td><td>£-555</td><td>£-130</td><td>£484</td><td>£1,089</td><td>£1,834</td><td>£2,722</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,700</td><td>£26,240</td><td>£34,918</td><td>£75,873</td></tr><tr><td>Net Return</td><td>£-548</td><td>£-123</td><td>£15,185</td><td>£27,329</td><td>£36,752</td><td>£78,595</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>