<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>£14,724</td><td>£14,945</td><td>£15,318</td><td>£15,701</td><td>£16,172</td><td>£76,861</td></tr><tr><td>Total Expenses</td><td>£14,668</td><td>£14,702</td><td>£14,750</td><td>£14,799</td><td>£14,857</td><td>£73,777</td></tr><tr><td>Profit Before Tax</td><td>£56</td><td>£243</td><td>£568</td><td>£902</td><td>£1,315</td><td>£3,084</td></tr><tr><td>Profit After Tax      </td><td>£45</td><td>£197</td><td>£460</td><td>£731</td><td>£1,065</td><td>£2,498</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£48</td><td>£200</td><td>£6,861</td><td>£12,155</td><td>£16,268</td><td>£35,531</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>7%</td><td>12%</td><td>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>