<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>£5,316</td><td>£5,396</td><td>£5,531</td><td>£5,669</td><td>£5,839</td><td>£27,750</td></tr><tr><td>Total Expenses</td><td>£5,388</td><td>£5,442</td><td>£5,499</td><td>£5,556</td><td>£5,616</td><td>£27,501</td></tr><tr><td>Profit Before Tax</td><td>£-72</td><td>£-46</td><td>£32</td><td>£113</td><td>£223</td><td>£249</td></tr><tr><td>Profit After Tax      </td><td>£-72</td><td>£-46</td><td>£26</td><td>£91</td><td>£181</td><td>£179</td></tr><tr><td>Change In Property Value</td><td>£1,800</td><td>£1,845</td><td>£3,404</td><td>£4,348</td><td>£5,004</td><td>£16,401</td></tr><tr><td>Net Return</td><td>£1,728</td><td>£1,799</td><td>£3,430</td><td>£4,439</td><td>£5,184</td><td>£16,580</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>8%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>