<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>£40,704</td><td>£41,315</td><td>£42,347</td><td>£43,406</td><td>£44,708</td><td>£212,480</td></tr><tr><td>Total Expenses</td><td>£41,270</td><td>£41,342</td><td>£41,456</td><td>£41,573</td><td>£41,714</td><td>£207,356</td></tr><tr><td>Profit Before Tax</td><td>£-566</td><td>£-28</td><td>£891</td><td>£1,833</td><td>£2,994</td><td>£5,125</td></tr><tr><td>Profit After Tax      </td><td>£-566</td><td>£-28</td><td>£722</td><td>£1,485</td><td>£2,425</td><td>£4,038</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£-557</td><td>£-19</td><td>£19,222</td><td>£34,508</td><td>£46,370</td><td>£99,525</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>