<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>£12,180</td><td>£12,363</td><td>£12,672</td><td>£12,989</td><td>£13,378</td><td>£63,581</td></tr><tr><td>Total Expenses</td><td>£14,183</td><td>£14,349</td><td>£14,518</td><td>£14,691</td><td>£14,866</td><td>£72,608</td></tr><tr><td>Profit Before Tax</td><td>£-2,003</td><td>£-1,987</td><td>£-1,846</td><td>£-1,702</td><td>£-1,488</td><td>£-9,027</td></tr><tr><td>Profit After Tax      </td><td>£-2,003</td><td>£-1,987</td><td>£-1,846</td><td>£-1,702</td><td>£-1,488</td><td>£-9,027</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,228</td><td>£7,801</td><td>£9,963</td><td>£11,467</td><td>£37,585</td></tr><tr><td>Net Return</td><td>£2,122</td><td>£2,242</td><td>£5,955</td><td>£8,261</td><td>£9,979</td><td>£28,558</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>12%</td><td>16%</td><td>20%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>