<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>£26,100</td><td>£26,492</td><td>£27,154</td><td>£27,833</td><td>£28,668</td><td>£136,246</td></tr><tr><td>Total Expenses</td><td>£26,120</td><td>£26,170</td><td>£26,247</td><td>£26,326</td><td>£26,420</td><td>£131,283</td></tr><tr><td>Profit Before Tax</td><td>£-20</td><td>£321</td><td>£907</td><td>£1,507</td><td>£2,247</td><td>£4,963</td></tr><tr><td>Profit After Tax      </td><td>£-20</td><td>£260</td><td>£734</td><td>£1,220</td><td>£1,820</td><td>£4,016</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,599</td><td>£20,705</td><td>£27,552</td><td>£59,867</td></tr><tr><td>Net Return</td><td>£-14</td><td>£266</td><td>£12,334</td><td>£21,925</td><td>£29,372</td><td>£63,883</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>0%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>