<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>£9,276</td><td>£9,415</td><td>£9,651</td><td>£9,892</td><td>£10,189</td><td>£48,422</td></tr><tr><td>Total Expenses</td><td>£9,871</td><td>£9,931</td><td>£9,997</td><td>£10,065</td><td>£10,137</td><td>£50,001</td></tr><tr><td>Profit Before Tax</td><td>£-595</td><td>£-515</td><td>£-347</td><td>£-173</td><td>£51</td><td>£-1,579</td></tr><tr><td>Profit After Tax      </td><td>£-595</td><td>£-515</td><td>£-347</td><td>£-173</td><td>£51</td><td>£-1,579</td></tr><tr><td>Change In Property Value</td><td>£1,750</td><td>£1,768</td><td>£5,356</td><td>£7,355</td><td>£8,605</td><td>£24,833</td></tr><tr><td>Net Return</td><td>£1,155</td><td>£1,252</td><td>£5,009</td><td>£7,182</td><td>£8,656</td><td>£23,254</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>