<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>£18,000</td><td>£18,270</td><td>£18,727</td><td>£19,195</td><td>£19,771</td><td>£93,962</td></tr><tr><td>Total Expenses</td><td>£18,083</td><td>£18,156</td><td>£18,245</td><td>£18,335</td><td>£18,436</td><td>£91,255</td></tr><tr><td>Profit Before Tax</td><td>£-83</td><td>£114</td><td>£482</td><td>£860</td><td>£1,335</td><td>£2,708</td></tr><tr><td>Profit After Tax      </td><td>£-83</td><td>£92</td><td>£391</td><td>£696</td><td>£1,082</td><td>£2,178</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£-79</td><td>£96</td><td>£7,591</td><td>£13,549</td><td>£18,184</td><td>£39,340</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>2%</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>