<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>£18,696</td><td>£18,976</td><td>£19,451</td><td>£19,937</td><td>£20,535</td><td>£97,596</td></tr><tr><td>Total Expenses</td><td>£18,708</td><td>£18,782</td><td>£18,872</td><td>£18,965</td><td>£19,067</td><td>£94,395</td></tr><tr><td>Profit Before Tax</td><td>£-12</td><td>£194</td><td>£578</td><td>£972</td><td>£1,468</td><td>£3,201</td></tr><tr><td>Profit After Tax      </td><td>£-12</td><td>£157</td><td>£468</td><td>£787</td><td>£1,189</td><td>£2,590</td></tr><tr><td>Change In Property Value</td><td>£5,610</td><td>£5,694</td><td>£13,486</td><td>£17,946</td><td>£20,837</td><td>£63,572</td></tr><tr><td>Net Return</td><td>£5,598</td><td>£5,852</td><td>£13,954</td><td>£18,733</td><td>£22,026</td><td>£66,162</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>5%</td><td>5%</td><td>12%</td><td>16%</td><td>18%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>