<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>£19,020</td><td>£19,305</td><td>£19,788</td><td>£20,283</td><td>£20,891</td><td>£99,287</td></tr><tr><td>Total Expenses</td><td>£19,772</td><td>£19,847</td><td>£19,938</td><td>£20,031</td><td>£20,135</td><td>£99,722</td></tr><tr><td>Profit Before Tax</td><td>£-752</td><td>£-541</td><td>£-150</td><td>£252</td><td>£757</td><td>£-435</td></tr><tr><td>Profit After Tax      </td><td>£-752</td><td>£-541</td><td>£-150</td><td>£252</td><td>£613</td><td>£-579</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,040</td><td>£12,241</td><td>£16,811</td><td>£19,669</td><td>£56,762</td></tr><tr><td>Net Return</td><td>£3,248</td><td>£3,499</td><td>£12,091</td><td>£17,063</td><td>£20,282</td><td>£56,183</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>