<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>£31,056</td><td>£31,522</td><td>£32,310</td><td>£33,118</td><td>£34,111</td><td>£162,117</td></tr><tr><td>Total Expenses</td><td>£31,886</td><td>£31,979</td><td>£32,101</td><td>£32,225</td><td>£32,367</td><td>£160,558</td></tr><tr><td>Profit Before Tax</td><td>£-830</td><td>£-457</td><td>£209</td><td>£892</td><td>£1,744</td><td>£1,558</td></tr><tr><td>Profit After Tax      </td><td>£-830</td><td>£-457</td><td>£203</td><td>£723</td><td>£1,413</td><td>£1,051</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£-823</td><td>£-450</td><td>£13,703</td><td>£24,821</td><td>£33,480</td><td>£70,730</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>