<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>£23,520</td><td>£23,873</td><td>£24,470</td><td>£25,081</td><td>£25,834</td><td>£122,778</td></tr><tr><td>Total Expenses</td><td>£23,793</td><td>£23,874</td><td>£23,977</td><td>£24,082</td><td>£24,200</td><td>£119,925</td></tr><tr><td>Profit Before Tax</td><td>£-273</td><td>£-1</td><td>£493</td><td>£1,000</td><td>£1,634</td><td>£2,853</td></tr><tr><td>Profit After Tax      </td><td>£-273</td><td>£-1</td><td>£399</td><td>£810</td><td>£1,324</td><td>£2,259</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,800</td><td>£17,493</td><td>£23,279</td><td>£50,582</td></tr><tr><td>Net Return</td><td>£-268</td><td>£4</td><td>£10,199</td><td>£18,303</td><td>£24,602</td><td>£52,841</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>1%</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>