<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>£15,780</td><td>£16,017</td><td>£16,417</td><td>£16,828</td><td>£17,332</td><td>£82,374</td></tr><tr><td>Total Expenses</td><td>£17,051</td><td>£17,175</td><td>£17,309</td><td>£17,446</td><td>£17,589</td><td>£86,570</td></tr><tr><td>Profit Before Tax</td><td>£-1,271</td><td>£-1,158</td><td>£-892</td><td>£-618</td><td>£-257</td><td>£-4,196</td></tr><tr><td>Profit After Tax      </td><td>£-1,271</td><td>£-1,158</td><td>£-892</td><td>£-618</td><td>£-257</td><td>£-4,196</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£16,338</td><td>£18,803</td><td>£19,932</td><td>£72,125</td></tr><tr><td>Net Return</td><td>£7,129</td><td>£7,494</td><td>£15,446</td><td>£18,185</td><td>£19,675</td><td>£67,929</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>