<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>£23,292</td><td>£23,641</td><td>£24,232</td><td>£24,838</td><td>£25,583</td><td>£121,587</td></tr><tr><td>Total Expenses</td><td>£23,768</td><td>£23,849</td><td>£23,951</td><td>£24,055</td><td>£24,173</td><td>£119,796</td></tr><tr><td>Profit Before Tax</td><td>£-476</td><td>£-208</td><td>£281</td><td>£783</td><td>£1,411</td><td>£1,792</td></tr><tr><td>Profit After Tax      </td><td>£-476</td><td>£-208</td><td>£228</td><td>£634</td><td>£1,143</td><td>£1,321</td></tr><tr><td>Change In Property Value</td><td>£4,900</td><td>£4,948</td><td>£14,994</td><td>£20,592</td><td>£24,092</td><td>£69,526</td></tr><tr><td>Net Return</td><td>£4,424</td><td>£4,741</td><td>£15,222</td><td>£21,226</td><td>£25,235</td><td>£70,847</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>1%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>