<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>£67,500</td><td>£68,512</td><td>£70,225</td><td>£71,981</td><td>£74,140</td><td>£352,359</td></tr><tr><td>Total Expenses</td><td>£68,263</td><td>£68,410</td><td>£68,624</td><td>£68,843</td><td>£69,102</td><td>£343,242</td></tr><tr><td>Profit Before Tax</td><td>£-763</td><td>£103</td><td>£1,601</td><td>£3,138</td><td>£5,038</td><td>£9,117</td></tr><tr><td>Profit After Tax      </td><td>£-763</td><td>£83</td><td>£1,297</td><td>£2,541</td><td>£4,081</td><td>£7,240</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£-748</td><td>£98</td><td>£31,298</td><td>£56,092</td><td>£75,342</td><td>£162,083</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>6%</td><td>10%</td><td>14%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>