<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>£18,744</td><td>£19,025</td><td>£19,501</td><td>£19,988</td><td>£20,588</td><td>£97,846</td></tr><tr><td>Total Expenses</td><td>£18,752</td><td>£18,826</td><td>£18,917</td><td>£19,010</td><td>£19,112</td><td>£94,618</td></tr><tr><td>Profit Before Tax</td><td>£-8</td><td>£199</td><td>£584</td><td>£979</td><td>£1,476</td><td>£3,229</td></tr><tr><td>Profit After Tax      </td><td>£-8</td><td>£161</td><td>£473</td><td>£793</td><td>£1,195</td><td>£2,614</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,710</td></tr><tr><td>Net Return</td><td>£-5</td><td>£165</td><td>£7,973</td><td>£14,180</td><td>£19,010</td><td>£41,324</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>35%</td></tr></tbody></table></div></div></template></turbo-stream>