<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>£12,096</td><td>£12,277</td><td>£12,584</td><td>£12,899</td><td>£13,286</td><td>£63,143</td></tr><tr><td>Total Expenses</td><td>£12,676</td><td>£12,762</td><td>£12,856</td><td>£12,953</td><td>£13,054</td><td>£64,301</td></tr><tr><td>Profit Before Tax</td><td>£-580</td><td>£-485</td><td>£-272</td><td>£-54</td><td>£232</td><td>£-1,158</td></tr><tr><td>Profit After Tax      </td><td>£-580</td><td>£-485</td><td>£-272</td><td>£-54</td><td>£232</td><td>£-1,158</td></tr><tr><td>Change In Property Value</td><td>£6,435</td><td>£6,628</td><td>£12,516</td><td>£14,405</td><td>£15,269</td><td>£55,253</td></tr><tr><td>Net Return</td><td>£5,855</td><td>£6,143</td><td>£12,244</td><td>£14,351</td><td>£15,501</td><td>£54,095</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>19%</td><td>22%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>