<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>£22,548</td><td>£22,886</td><td>£23,458</td><td>£24,045</td><td>£24,766</td><td>£117,704</td></tr><tr><td>Total Expenses</td><td>£22,770</td><td>£22,910</td><td>£23,067</td><td>£23,228</td><td>£23,399</td><td>£115,375</td></tr><tr><td>Profit Before Tax</td><td>£-222</td><td>£-24</td><td>£391</td><td>£817</td><td>£1,367</td><td>£2,329</td></tr><tr><td>Profit After Tax      </td><td>£-222</td><td>£-24</td><td>£317</td><td>£662</td><td>£1,107</td><td>£1,839</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,360</td><td>£23,340</td><td>£26,862</td><td>£28,474</td><td>£103,035</td></tr><tr><td>Net Return</td><td>£11,778</td><td>£12,336</td><td>£23,656</td><td>£27,524</td><td>£29,581</td><td>£104,875</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>1%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>18%</td><td>21%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>