<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>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£15,964</td><td>£16,034</td><td>£16,116</td><td>£16,200</td><td>£16,292</td><td>£80,607</td></tr><tr><td>Profit Before Tax</td><td>£-472</td><td>£-309</td><td>£1</td><td>£320</td><td>£724</td><td>£264</td></tr><tr><td>Profit After Tax      </td><td>£-472</td><td>£-309</td><td>£1</td><td>£259</td><td>£586</td><td>£65</td></tr><tr><td>Change In Property Value</td><td>£9,388</td><td>£9,669</td><td>£18,259</td><td>£21,014</td><td>£22,275</td><td>£80,606</td></tr><tr><td>Net Return</td><td>£8,915</td><td>£9,360</td><td>£18,260</td><td>£21,274</td><td>£22,861</td><td>£80,671</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>0%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>19%</td><td>22%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>