<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>£11,832</td><td>£12,009</td><td>£12,310</td><td>£12,617</td><td>£12,996</td><td>£61,765</td></tr><tr><td>Total Expenses</td><td>£12,291</td><td>£12,373</td><td>£12,462</td><td>£12,554</td><td>£12,651</td><td>£62,331</td></tr><tr><td>Profit Before Tax</td><td>£-459</td><td>£-363</td><td>£-152</td><td>£64</td><td>£345</td><td>£-566</td></tr><tr><td>Profit After Tax      </td><td>£-459</td><td>£-363</td><td>£-152</td><td>£64</td><td>£279</td><td>£-631</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£12,253</td><td>£14,103</td><td>£14,949</td><td>£54,094</td></tr><tr><td>Net Return</td><td>£5,841</td><td>£6,126</td><td>£12,101</td><td>£14,166</td><td>£15,228</td><td>£53,462</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-1%</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>