<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£21,022</td><td>£21,134</td><td>£21,261</td><td>£21,391</td><td>£21,530</td><td>£106,338</td></tr><tr><td>Profit Before Tax</td><td>£-1,222</td><td>£-1,037</td><td>£-662</td><td>£-276</td><td>£218</td><td>£-2,980</td></tr><tr><td>Profit After Tax      </td><td>£-1,222</td><td>£-1,037</td><td>£-662</td><td>£-276</td><td>£218</td><td>£-2,980</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£12,051</td><td>£22,756</td><td>£26,190</td><td>£27,762</td><td>£100,460</td></tr><tr><td>Net Return</td><td>£10,478</td><td>£11,014</td><td>£22,095</td><td>£25,914</td><td>£27,980</td><td>£97,480</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>18%</td><td>21%</td><td>22%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>