<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>£12,036</td><td>£12,217</td><td>£12,522</td><td>£12,835</td><td>£13,220</td><td>£62,830</td></tr><tr><td>Total Expenses</td><td>£12,813</td><td>£12,842</td><td>£12,883</td><td>£12,926</td><td>£12,975</td><td>£64,439</td></tr><tr><td>Profit Before Tax</td><td>£-777</td><td>£-626</td><td>£-361</td><td>£-91</td><td>£245</td><td>£-1,609</td></tr><tr><td>Profit After Tax      </td><td>£-777</td><td>£-626</td><td>£-361</td><td>£-91</td><td>£245</td><td>£-1,609</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>£7,623</td><td>£8,026</td><td>£15,976</td><td>£18,713</td><td>£20,177</td><td>£70,516</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>-2%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>22%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>