<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>£4,056</td><td>£4,117</td><td>£4,220</td><td>£4,325</td><td>£4,455</td><td>£21,173</td></tr><tr><td>Total Expenses</td><td>£4,588</td><td>£4,640</td><td>£4,693</td><td>£4,747</td><td>£4,803</td><td>£23,471</td></tr><tr><td>Profit Before Tax</td><td>£-532</td><td>£-523</td><td>£-473</td><td>£-422</td><td>£-348</td><td>£-2,298</td></tr><tr><td>Profit After Tax      </td><td>£-532</td><td>£-523</td><td>£-473</td><td>£-422</td><td>£-348</td><td>£-2,298</td></tr><tr><td>Change In Property Value</td><td>£1,375</td><td>£1,409</td><td>£2,600</td><td>£3,321</td><td>£3,822</td><td>£12,528</td></tr><tr><td>Net Return</td><td>£843</td><td>£886</td><td>£2,127</td><td>£2,899</td><td>£3,474</td><td>£10,230</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>20%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>