<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>£24,960</td><td>£25,334</td><td>£25,968</td><td>£26,617</td><td>£27,415</td><td>£130,295</td></tr><tr><td>Total Expenses</td><td>£25,127</td><td>£25,210</td><td>£25,317</td><td>£25,426</td><td>£25,548</td><td>£126,628</td></tr><tr><td>Profit Before Tax</td><td>£-167</td><td>£124</td><td>£651</td><td>£1,191</td><td>£1,867</td><td>£3,667</td></tr><tr><td>Profit After Tax      </td><td>£-167</td><td>£100</td><td>£527</td><td>£965</td><td>£1,513</td><td>£2,938</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£53,679</td></tr><tr><td>Net Return</td><td>£-162</td><td>£106</td><td>£10,928</td><td>£19,529</td><td>£26,216</td><td>£56,617</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>6%</td><td>11%</td><td>15%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>