<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>£18,624</td><td>£18,903</td><td>£19,376</td><td>£19,860</td><td>£20,456</td><td>£97,220</td></tr><tr><td>Total Expenses</td><td>£18,641</td><td>£18,715</td><td>£18,805</td><td>£18,898</td><td>£19,000</td><td>£94,060</td></tr><tr><td>Profit Before Tax</td><td>£-17</td><td>£188</td><td>£570</td><td>£963</td><td>£1,456</td><td>£3,160</td></tr><tr><td>Profit After Tax      </td><td>£-17</td><td>£152</td><td>£462</td><td>£780</td><td>£1,179</td><td>£2,556</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,450</td><td>£13,299</td><td>£17,697</td><td>£38,453</td></tr><tr><td>Net Return</td><td>£-14</td><td>£156</td><td>£7,912</td><td>£14,078</td><td>£18,876</td><td>£41,009</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>16%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>