<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>£7,248</td><td>£7,357</td><td>£7,541</td><td>£7,729</td><td>£7,961</td><td>£37,836</td></tr><tr><td>Total Expenses</td><td>£7,828</td><td>£7,885</td><td>£7,946</td><td>£8,009</td><td>£8,075</td><td>£39,743</td></tr><tr><td>Profit Before Tax</td><td>£-580</td><td>£-528</td><td>£-406</td><td>£-280</td><td>£-114</td><td>£-1,907</td></tr><tr><td>Profit After Tax      </td><td>£-580</td><td>£-528</td><td>£-406</td><td>£-280</td><td>£-114</td><td>£-1,907</td></tr><tr><td>Change In Property Value</td><td>£3,859</td><td>£3,975</td><td>£7,505</td><td>£8,638</td><td>£9,156</td><td>£33,132</td></tr><tr><td>Net Return</td><td>£3,279</td><td>£3,446</td><td>£7,100</td><td>£8,358</td><td>£9,042</td><td>£31,225</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>18%</td><td>21%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>