<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>£9,000</td><td>£9,135</td><td>£9,363</td><td>£9,597</td><td>£9,885</td><td>£46,981</td></tr><tr><td>Total Expenses</td><td>£10,042</td><td>£10,101</td><td>£10,167</td><td>£10,234</td><td>£10,306</td><td>£50,849</td></tr><tr><td>Profit Before Tax</td><td>£-1,042</td><td>£-966</td><td>£-803</td><td>£-637</td><td>£-420</td><td>£-3,868</td></tr><tr><td>Profit After Tax      </td><td>£-1,042</td><td>£-966</td><td>£-803</td><td>£-637</td><td>£-420</td><td>£-3,868</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£4,359</td><td>£4,596</td><td>£9,699</td><td>£11,451</td><td>£12,393</td><td>£42,498</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>18%</td><td>21%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>