<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>£21,420</td><td>£21,741</td><td>£22,285</td><td>£22,842</td><td>£23,527</td><td>£111,815</td></tr><tr><td>Total Expenses</td><td>£22,023</td><td>£22,165</td><td>£22,323</td><td>£22,484</td><td>£22,655</td><td>£111,649</td></tr><tr><td>Profit Before Tax</td><td>£-603</td><td>£-424</td><td>£-38</td><td>£358</td><td>£872</td><td>£167</td></tr><tr><td>Profit After Tax      </td><td>£-603</td><td>£-424</td><td>£-38</td><td>£290</td><td>£707</td><td>£-67</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£22,173</td><td>£25,519</td><td>£27,050</td><td>£97,884</td></tr><tr><td>Net Return</td><td>£10,798</td><td>£11,318</td><td>£22,135</td><td>£25,809</td><td>£27,757</td><td>£97,816</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>