<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>£4,800</td><td>£4,872</td><td>£4,994</td><td>£5,119</td><td>£5,272</td><td>£25,057</td></tr><tr><td>Total Expenses</td><td>£5,059</td><td>£5,112</td><td>£5,167</td><td>£5,224</td><td>£5,282</td><td>£25,843</td></tr><tr><td>Profit Before Tax</td><td>£-259</td><td>£-240</td><td>£-173</td><td>£-105</td><td>£-9</td><td>£-787</td></tr><tr><td>Profit After Tax      </td><td>£-259</td><td>£-240</td><td>£-173</td><td>£-105</td><td>£-9</td><td>£-787</td></tr><tr><td>Change In Property Value</td><td>£1,625</td><td>£1,666</td><td>£3,073</td><td>£3,925</td><td>£4,517</td><td>£14,806</td></tr><tr><td>Net Return</td><td>£1,366</td><td>£1,426</td><td>£2,900</td><td>£3,820</td><td>£4,508</td><td>£14,019</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>-4%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>19%</td><td>22%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>