<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>£7,320</td><td>£7,430</td><td>£7,616</td><td>£7,806</td><td>£8,040</td><td>£38,211</td></tr><tr><td>Total Expenses</td><td>£7,491</td><td>£7,548</td><td>£7,610</td><td>£7,672</td><td>£7,739</td><td>£38,059</td></tr><tr><td>Profit Before Tax</td><td>£-171</td><td>£-118</td><td>£6</td><td>£133</td><td>£302</td><td>£152</td></tr><tr><td>Profit After Tax      </td><td>£-171</td><td>£-118</td><td>£5</td><td>£108</td><td>£244</td><td>£68</td></tr><tr><td>Change In Property Value</td><td>£2,399</td><td>£2,447</td><td>£4,992</td><td>£6,489</td><td>£6,814</td><td>£23,141</td></tr><tr><td>Net Return</td><td>£2,228</td><td>£2,329</td><td>£4,997</td><td>£6,598</td><td>£7,058</td><td>£23,209</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>6%</td><td>6%</td><td>14%</td><td>18%</td><td>19%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>