<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>£7,104</td><td>£7,211</td><td>£7,391</td><td>£7,576</td><td>£7,803</td><td>£37,084</td></tr><tr><td>Total Expenses</td><td>£7,709</td><td>£7,766</td><td>£7,827</td><td>£7,889</td><td>£7,955</td><td>£39,147</td></tr><tr><td>Profit Before Tax</td><td>£-605</td><td>£-556</td><td>£-436</td><td>£-314</td><td>£-152</td><td>£-2,063</td></tr><tr><td>Profit After Tax      </td><td>£-605</td><td>£-556</td><td>£-436</td><td>£-314</td><td>£-152</td><td>£-2,063</td></tr><tr><td>Change In Property Value</td><td>£3,780</td><td>£3,893</td><td>£7,352</td><td>£8,462</td><td>£8,969</td><td>£32,456</td></tr><tr><td>Net Return</td><td>£3,175</td><td>£3,338</td><td>£6,916</td><td>£8,148</td><td>£8,817</td><td>£30,393</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</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>78%</td></tr></tbody></table></div></div></template></turbo-stream>