<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>£6,540</td><td>£6,638</td><td>£6,804</td><td>£6,974</td><td>£7,183</td><td>£34,140</td></tr><tr><td>Total Expenses</td><td>£6,671</td><td>£6,727</td><td>£6,786</td><td>£6,847</td><td>£6,911</td><td>£33,943</td></tr><tr><td>Profit Before Tax</td><td>£-131</td><td>£-89</td><td>£18</td><td>£127</td><td>£272</td><td>£197</td></tr><tr><td>Profit After Tax      </td><td>£-131</td><td>£-89</td><td>£14</td><td>£103</td><td>£221</td><td>£118</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,025</td><td>£3,615</td><td>£4,810</td><td>£10,452</td></tr><tr><td>Net Return</td><td>£-130</td><td>£-88</td><td>£2,039</td><td>£3,717</td><td>£5,031</td><td>£10,570</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>12%</td><td>16%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>