<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>£6,588</td><td>£6,687</td><td>£6,854</td><td>£7,025</td><td>£7,236</td><td>£34,390</td></tr><tr><td>Total Expenses</td><td>£6,815</td><td>£6,871</td><td>£6,930</td><td>£6,991</td><td>£7,055</td><td>£34,662</td></tr><tr><td>Profit Before Tax</td><td>£-227</td><td>£-184</td><td>£-76</td><td>£34</td><td>£181</td><td>£-272</td></tr><tr><td>Profit After Tax      </td><td>£-227</td><td>£-184</td><td>£-76</td><td>£34</td><td>£147</td><td>£-306</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,095</td><td>£3,740</td><td>£4,976</td><td>£10,813</td></tr><tr><td>Net Return</td><td>£-226</td><td>£-183</td><td>£2,019</td><td>£3,774</td><td>£5,123</td><td>£10,507</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>12%</td><td>16%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>