<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>£13,464</td><td>£13,666</td><td>£14,008</td><td>£14,358</td><td>£14,789</td><td>£70,284</td></tr><tr><td>Total Expenses</td><td>£13,682</td><td>£13,822</td><td>£13,967</td><td>£14,116</td><td>£14,270</td><td>£69,857</td></tr><tr><td>Profit Before Tax</td><td>£-218</td><td>£-156</td><td>£40</td><td>£242</td><td>£518</td><td>£427</td></tr><tr><td>Profit After Tax      </td><td>£-218</td><td>£-156</td><td>£33</td><td>£196</td><td>£420</td><td>£275</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,613</td><td>£8,510</td><td>£10,869</td><td>£12,510</td><td>£41,001</td></tr><tr><td>Net Return</td><td>£4,282</td><td>£4,457</td><td>£8,543</td><td>£11,065</td><td>£12,929</td><td>£41,276</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>24%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>