<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>£7,440</td><td>£7,552</td><td>£7,740</td><td>£7,934</td><td>£8,172</td><td>£38,838</td></tr><tr><td>Total Expenses</td><td>£7,584</td><td>£7,642</td><td>£7,703</td><td>£7,767</td><td>£7,833</td><td>£38,529</td></tr><tr><td>Profit Before Tax</td><td>£-144</td><td>£-90</td><td>£37</td><td>£167</td><td>£339</td><td>£309</td></tr><tr><td>Profit After Tax      </td><td>£-144</td><td>£-90</td><td>£30</td><td>£136</td><td>£275</td><td>£206</td></tr><tr><td>Change In Property Value</td><td>£3,660</td><td>£3,770</td><td>£7,119</td><td>£8,193</td><td>£8,684</td><td>£31,426</td></tr><tr><td>Net Return</td><td>£3,516</td><td>£3,680</td><td>£7,149</td><td>£8,328</td><td>£8,959</td><td>£31,632</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>