<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>£10,992</td><td>£11,157</td><td>£11,436</td><td>£11,722</td><td>£12,073</td><td>£57,380</td></tr><tr><td>Total Expenses</td><td>£11,032</td><td>£11,095</td><td>£11,166</td><td>£11,238</td><td>£11,316</td><td>£55,846</td></tr><tr><td>Profit Before Tax</td><td>£-40</td><td>£62</td><td>£270</td><td>£484</td><td>£758</td><td>£1,533</td></tr><tr><td>Profit After Tax      </td><td>£-40</td><td>£50</td><td>£219</td><td>£392</td><td>£614</td><td>£1,234</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,999</td><td>£7,138</td><td>£9,499</td><td>£20,641</td></tr><tr><td>Net Return</td><td>£-38</td><td>£52</td><td>£4,218</td><td>£7,530</td><td>£10,113</td><td>£21,875</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>7%</td><td>12%</td><td>17%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>