<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>£17,568</td><td>£17,832</td><td>£18,277</td><td>£18,734</td><td>£19,296</td><td>£91,707</td></tr><tr><td>Total Expenses</td><td>£17,643</td><td>£17,715</td><td>£17,803</td><td>£17,893</td><td>£17,991</td><td>£89,045</td></tr><tr><td>Profit Before Tax</td><td>£-75</td><td>£116</td><td>£474</td><td>£842</td><td>£1,305</td><td>£2,662</td></tr><tr><td>Profit After Tax      </td><td>£-75</td><td>£94</td><td>£384</td><td>£682</td><td>£1,057</td><td>£2,142</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,969</td><td>£16,547</td><td>£21,135</td><td>£24,324</td><td>£79,725</td></tr><tr><td>Net Return</td><td>£8,675</td><td>£9,063</td><td>£16,932</td><td>£21,816</td><td>£25,381</td><td>£81,867</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>23%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>