<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>£9,012</td><td>£9,147</td><td>£9,376</td><td>£9,610</td><td>£9,899</td><td>£47,044</td></tr><tr><td>Total Expenses</td><td>£9,247</td><td>£9,307</td><td>£9,373</td><td>£9,440</td><td>£9,511</td><td>£46,878</td></tr><tr><td>Profit Before Tax</td><td>£-235</td><td>£-160</td><td>£3</td><td>£170</td><td>£387</td><td>£166</td></tr><tr><td>Profit After Tax      </td><td>£-235</td><td>£-160</td><td>£3</td><td>£138</td><td>£314</td><td>£60</td></tr><tr><td>Change In Property Value</td><td>£4,799</td><td>£4,942</td><td>£9,333</td><td>£10,741</td><td>£11,386</td><td>£41,201</td></tr><tr><td>Net Return</td><td>£4,563</td><td>£4,783</td><td>£9,336</td><td>£10,879</td><td>£11,700</td><td>£41,261</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</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>84%</td></tr></tbody></table></div></div></template></turbo-stream>