<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£12,966</td><td>£13,040</td><td>£13,123</td><td>£13,207</td><td>£13,298</td><td>£65,634</td></tr><tr><td>Profit Before Tax</td><td>£-966</td><td>£-860</td><td>£-638</td><td>£-411</td><td>£-117</td><td>£-2,992</td></tr><tr><td>Profit After Tax      </td><td>£-966</td><td>£-860</td><td>£-638</td><td>£-411</td><td>£-117</td><td>£-2,992</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,262</td><td>£13,712</td><td>£15,781</td><td>£16,728</td><td>£60,533</td></tr><tr><td>Net Return</td><td>£6,084</td><td>£6,402</td><td>£13,074</td><td>£15,371</td><td>£16,611</td><td>£57,541</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>-4%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>