<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>£3,804</td><td>£3,880</td><td>£3,977</td><td>£4,077</td><td>£4,178</td><td>£19,916</td></tr><tr><td>Total Expenses</td><td>£3,928</td><td>£3,981</td><td>£4,034</td><td>£4,088</td><td>£4,141</td><td>£20,172</td></tr><tr><td>Profit Before Tax</td><td>£-124</td><td>£-101</td><td>£-57</td><td>£-11</td><td>£38</td><td>£-255</td></tr><tr><td>Profit After Tax      </td><td>£-124</td><td>£-101</td><td>£-57</td><td>£-11</td><td>£31</td><td>£-263</td></tr><tr><td>Change In Property Value</td><td>£1,170</td><td>£1,205</td><td>£2,069</td><td>£2,607</td><td>£2,763</td><td>£9,814</td></tr><tr><td>Net Return</td><td>£1,046</td><td>£1,104</td><td>£2,012</td><td>£2,595</td><td>£2,794</td><td>£9,551</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>