<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>£14,652</td><td>£14,872</td><td>£15,244</td><td>£15,625</td><td>£16,093</td><td>£76,485</td></tr><tr><td>Total Expenses</td><td>£14,744</td><td>£14,834</td><td>£14,935</td><td>£15,038</td><td>£15,148</td><td>£74,698</td></tr><tr><td>Profit Before Tax</td><td>£-92</td><td>£38</td><td>£309</td><td>£587</td><td>£946</td><td>£1,788</td></tr><tr><td>Profit After Tax      </td><td>£-92</td><td>£31</td><td>£250</td><td>£475</td><td>£766</td><td>£1,431</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£8,034</td><td>£15,171</td><td>£17,460</td><td>£18,508</td><td>£66,973</td></tr><tr><td>Net Return</td><td>£7,708</td><td>£8,065</td><td>£15,421</td><td>£17,936</td><td>£19,274</td><td>£68,404</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>2%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>19%</td><td>23%</td><td>24%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>