<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>£3,696</td><td>£3,751</td><td>£3,845</td><td>£3,941</td><td>£4,060</td><td>£19,294</td></tr><tr><td>Total Expenses</td><td>£4,353</td><td>£4,405</td><td>£4,457</td><td>£4,511</td><td>£4,565</td><td>£22,291</td></tr><tr><td>Profit Before Tax</td><td>£-657</td><td>£-653</td><td>£-612</td><td>£-569</td><td>£-506</td><td>£-2,998</td></tr><tr><td>Profit After Tax      </td><td>£-657</td><td>£-653</td><td>£-612</td><td>£-569</td><td>£-506</td><td>£-2,998</td></tr><tr><td>Change In Property Value</td><td>£1,250</td><td>£1,281</td><td>£2,364</td><td>£3,019</td><td>£3,475</td><td>£11,389</td></tr><tr><td>Net Return</td><td>£593</td><td>£628</td><td>£1,752</td><td>£2,450</td><td>£2,969</td><td>£8,391</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>