<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>£4,320</td><td>£4,385</td><td>£4,494</td><td>£4,607</td><td>£4,745</td><td>£22,551</td></tr><tr><td>Total Expenses</td><td>£4,813</td><td>£4,865</td><td>£4,919</td><td>£4,974</td><td>£5,030</td><td>£24,601</td></tr><tr><td>Profit Before Tax</td><td>£-493</td><td>£-480</td><td>£-424</td><td>£-367</td><td>£-285</td><td>£-2,050</td></tr><tr><td>Profit After Tax      </td><td>£-493</td><td>£-480</td><td>£-424</td><td>£-367</td><td>£-285</td><td>£-2,050</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,538</td><td>£2,522</td><td>£3,606</td><td>£4,150</td><td>£13,315</td></tr><tr><td>Net Return</td><td>£1,008</td><td>£1,057</td><td>£2,097</td><td>£3,239</td><td>£3,864</td><td>£11,265</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>11%</td><td>17%</td><td>20%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>