<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>£15,756</td><td>£15,992</td><td>£16,392</td><td>£16,802</td><td>£17,306</td><td>£82,248</td></tr><tr><td>Total Expenses</td><td>£16,073</td><td>£16,143</td><td>£16,226</td><td>£16,311</td><td>£16,404</td><td>£81,156</td></tr><tr><td>Profit Before Tax</td><td>£-317</td><td>£-151</td><td>£166</td><td>£491</td><td>£902</td><td>£1,092</td></tr><tr><td>Profit After Tax      </td><td>£-317</td><td>£-151</td><td>£135</td><td>£398</td><td>£731</td><td>£796</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£-314</td><td>£-147</td><td>£6,435</td><td>£11,644</td><td>£15,696</td><td>£33,313</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>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>