<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>£6,312</td><td>£6,407</td><td>£6,567</td><td>£6,731</td><td>£6,933</td><td>£32,949</td></tr><tr><td>Total Expenses</td><td>£7,034</td><td>£7,113</td><td>£7,194</td><td>£7,277</td><td>£7,362</td><td>£35,978</td></tr><tr><td>Profit Before Tax</td><td>£-722</td><td>£-706</td><td>£-627</td><td>£-546</td><td>£-429</td><td>£-3,029</td></tr><tr><td>Profit After Tax      </td><td>£-722</td><td>£-706</td><td>£-627</td><td>£-546</td><td>£-429</td><td>£-3,029</td></tr><tr><td>Change In Property Value</td><td>£2,125</td><td>£2,178</td><td>£4,019</td><td>£5,133</td><td>£5,907</td><td>£19,362</td></tr><tr><td>Net Return</td><td>£1,403</td><td>£1,472</td><td>£3,392</td><td>£4,587</td><td>£5,479</td><td>£16,333</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>13%</td><td>17%</td><td>21%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>