<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>£7,044</td><td>£7,150</td><td>£7,328</td><td>£7,512</td><td>£7,737</td><td>£36,771</td></tr><tr><td>Total Expenses</td><td>£9,359</td><td>£9,454</td><td>£9,552</td><td>£9,651</td><td>£9,752</td><td>£47,768</td></tr><tr><td>Profit Before Tax</td><td>£-2,315</td><td>£-2,305</td><td>£-2,223</td><td>£-2,139</td><td>£-2,015</td><td>£-10,997</td></tr><tr><td>Profit After Tax      </td><td>£-2,315</td><td>£-2,305</td><td>£-2,223</td><td>£-2,139</td><td>£-2,015</td><td>£-10,997</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,863</td><td>£7,294</td><td>£8,394</td><td>£8,898</td><td>£32,199</td></tr><tr><td>Net Return</td><td>£1,435</td><td>£1,558</td><td>£5,071</td><td>£6,255</td><td>£6,883</td><td>£21,201</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-29%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>13%</td><td>16%</td><td>18%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>