<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>£45,360</td><td>£46,040</td><td>£47,191</td><td>£48,371</td><td>£49,822</td><td>£236,785</td></tr><tr><td>Total Expenses</td><td>£46,528</td><td>£46,642</td><td>£46,801</td><td>£46,962</td><td>£47,150</td><td>£234,084</td></tr><tr><td>Profit Before Tax</td><td>£-1,168</td><td>£-602</td><td>£391</td><td>£1,409</td><td>£2,672</td><td>£2,702</td></tr><tr><td>Profit After Tax      </td><td>£-1,168</td><td>£-602</td><td>£317</td><td>£1,141</td><td>£2,164</td><td>£1,852</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,160</td><td>£35,986</td><td>£47,888</td><td>£104,054</td></tr><tr><td>Net Return</td><td>£-1,158</td><td>£-592</td><td>£20,477</td><td>£37,127</td><td>£50,052</td><td>£105,906</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>11%</td><td>14%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>