<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>£22,500</td><td>£22,837</td><td>£23,408</td><td>£23,994</td><td>£24,713</td><td>£117,453</td></tr><tr><td>Total Expenses</td><td>£22,588</td><td>£22,633</td><td>£22,701</td><td>£22,770</td><td>£22,853</td><td>£113,544</td></tr><tr><td>Profit Before Tax</td><td>£-88</td><td>£205</td><td>£708</td><td>£1,224</td><td>£1,861</td><td>£3,909</td></tr><tr><td>Profit After Tax      </td><td>£-88</td><td>£166</td><td>£573</td><td>£991</td><td>£1,507</td><td>£3,150</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,050</td><td>£15,302</td><td>£21,014</td><td>£24,586</td><td>£70,952</td></tr><tr><td>Net Return</td><td>£4,913</td><td>£5,216</td><td>£15,875</td><td>£22,005</td><td>£26,094</td><td>£74,102</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>3%</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>