<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>£11,040</td><td>£11,261</td><td>£11,542</td><td>£11,831</td><td>£12,127</td><td>£57,801</td></tr><tr><td>Total Expenses</td><td>£11,535</td><td>£11,603</td><td>£11,674</td><td>£11,747</td><td>£11,819</td><td>£58,378</td></tr><tr><td>Profit Before Tax</td><td>£-495</td><td>£-342</td><td>£-132</td><td>£84</td><td>£308</td><td>£-577</td></tr><tr><td>Profit After Tax      </td><td>£-495</td><td>£-342</td><td>£-132</td><td>£84</td><td>£249</td><td>£-636</td></tr><tr><td>Change In Property Value</td><td>£4,250</td><td>£4,335</td><td>£8,843</td><td>£11,496</td><td>£13,278</td><td>£42,203</td></tr><tr><td>Net Return</td><td>£3,755</td><td>£3,993</td><td>£8,712</td><td>£11,580</td><td>£13,527</td><td>£41,567</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>8%</td><td>11%</td><td>13%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>