<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>£16,764</td><td>£17,015</td><td>£17,441</td><td>£17,877</td><td>£18,413</td><td>£87,510</td></tr><tr><td>Total Expenses</td><td>£16,968</td><td>£17,039</td><td>£17,124</td><td>£17,212</td><td>£17,308</td><td>£85,650</td></tr><tr><td>Profit Before Tax</td><td>£-204</td><td>£-23</td><td>£317</td><td>£665</td><td>£1,105</td><td>£1,860</td></tr><tr><td>Profit After Tax      </td><td>£-204</td><td>£-23</td><td>£257</td><td>£539</td><td>£895</td><td>£1,464</td></tr><tr><td>Change In Property Value</td><td>£8,375</td><td>£8,584</td><td>£15,838</td><td>£20,229</td><td>£23,282</td><td>£76,308</td></tr><tr><td>Net Return</td><td>£8,171</td><td>£8,561</td><td>£16,095</td><td>£20,768</td><td>£24,177</td><td>£77,772</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>1%</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>