<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>£3,900</td><td>£3,978</td><td>£4,077</td><td>£4,179</td><td>£4,284</td><td>£20,419</td></tr><tr><td>Total Expenses</td><td>£3,977</td><td>£4,031</td><td>£4,084</td><td>£4,138</td><td>£4,191</td><td>£20,420</td></tr><tr><td>Profit Before Tax</td><td>£-77</td><td>£-53</td><td>£-6</td><td>£42</td><td>£93</td><td>£-1</td></tr><tr><td>Profit After Tax      </td><td>£-77</td><td>£-53</td><td>£-6</td><td>£34</td><td>£75</td><td>£-27</td></tr><tr><td>Change In Property Value</td><td>£1,200</td><td>£1,236</td><td>£2,122</td><td>£2,673</td><td>£2,834</td><td>£10,065</td></tr><tr><td>Net Return</td><td>£1,123</td><td>£1,183</td><td>£2,116</td><td>£2,707</td><td>£2,909</td><td>£10,038</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>