<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>£9,024</td><td>£9,159</td><td>£9,388</td><td>£9,623</td><td>£9,912</td><td>£47,107</td></tr><tr><td>Total Expenses</td><td>£9,270</td><td>£9,330</td><td>£9,397</td><td>£9,464</td><td>£9,536</td><td>£46,998</td></tr><tr><td>Profit Before Tax</td><td>£-246</td><td>£-171</td><td>£-8</td><td>£159</td><td>£375</td><td>£108</td></tr><tr><td>Profit After Tax      </td><td>£-246</td><td>£-171</td><td>£-8</td><td>£128</td><td>£304</td><td>£7</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£9,336</td><td>£10,745</td><td>£11,389</td><td>£41,214</td></tr><tr><td>Net Return</td><td>£4,554</td><td>£4,773</td><td>£9,328</td><td>£10,873</td><td>£11,694</td><td>£41,221</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>9%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>