<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>£12,960</td><td>£13,154</td><td>£13,483</td><td>£13,820</td><td>£14,235</td><td>£67,653</td></tr><tr><td>Total Expenses</td><td>£13,321</td><td>£13,407</td><td>£13,503</td><td>£13,600</td><td>£13,703</td><td>£67,534</td></tr><tr><td>Profit Before Tax</td><td>£-361</td><td>£-253</td><td>£-19</td><td>£220</td><td>£532</td><td>£119</td></tr><tr><td>Profit After Tax      </td><td>£-361</td><td>£-253</td><td>£-19</td><td>£179</td><td>£431</td><td>£-24</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£7,107</td><td>£13,420</td><td>£15,446</td><td>£16,372</td><td>£59,245</td></tr><tr><td>Net Return</td><td>£6,539</td><td>£6,854</td><td>£13,401</td><td>£15,624</td><td>£16,803</td><td>£59,221</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>85%</td></tr></tbody></table></div></div></template></turbo-stream>