<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£12,890</td><td>£13,007</td><td>£13,132</td><td>£13,258</td><td>£13,390</td><td>£65,678</td></tr><tr><td>Profit Before Tax</td><td>£-290</td><td>£-218</td><td>£-23</td><td>£178</td><td>£449</td><td>£96</td></tr><tr><td>Profit After Tax      </td><td>£-290</td><td>£-218</td><td>£-23</td><td>£144</td><td>£364</td><td>£-23</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£8,746</td><td>£11,171</td><td>£12,857</td><td>£42,140</td></tr><tr><td>Net Return</td><td>£4,335</td><td>£4,522</td><td>£8,724</td><td>£11,315</td><td>£13,221</td><td>£42,117</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>0%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>