<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>£6,528</td><td>£6,626</td><td>£6,792</td><td>£6,961</td><td>£7,170</td><td>£34,077</td></tr><tr><td>Total Expenses</td><td>£6,700</td><td>£6,755</td><td>£6,815</td><td>£6,876</td><td>£6,939</td><td>£34,085</td></tr><tr><td>Profit Before Tax</td><td>£-172</td><td>£-130</td><td>£-23</td><td>£86</td><td>£231</td><td>£-8</td></tr><tr><td>Profit After Tax      </td><td>£-172</td><td>£-130</td><td>£-23</td><td>£69</td><td>£187</td><td>£-68</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,040</td><td>£3,641</td><td>£4,846</td><td>£10,529</td></tr><tr><td>Net Return</td><td>£-171</td><td>£-129</td><td>£2,017</td><td>£3,711</td><td>£5,033</td><td>£10,461</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>12%</td><td>16%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>