<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>£35,328</td><td>£35,858</td><td>£36,754</td><td>£37,673</td><td>£38,803</td><td>£184,417</td></tr><tr><td>Total Expenses</td><td>£36,678</td><td>£36,777</td><td>£36,909</td><td>£37,045</td><td>£37,201</td><td>£184,609</td></tr><tr><td>Profit Before Tax</td><td>£-1,350</td><td>£-919</td><td>£-155</td><td>£628</td><td>£1,603</td><td>£-192</td></tr><tr><td>Profit After Tax      </td><td>£-1,350</td><td>£-919</td><td>£-155</td><td>£609</td><td>£1,298</td><td>£-516</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,700</td><td>£28,025</td><td>£37,293</td><td>£81,034</td></tr><tr><td>Net Return</td><td>£-1,342</td><td>£-911</td><td>£15,545</td><td>£28,634</td><td>£38,592</td><td>£80,519</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>