<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>£10,140</td><td>£10,292</td><td>£10,549</td><td>£10,813</td><td>£11,138</td><td>£52,932</td></tr><tr><td>Total Expenses</td><td>£10,751</td><td>£10,812</td><td>£10,881</td><td>£10,951</td><td>£11,026</td><td>£54,420</td></tr><tr><td>Profit Before Tax</td><td>£-611</td><td>£-520</td><td>£-331</td><td>£-138</td><td>£112</td><td>£-1,487</td></tr><tr><td>Profit After Tax      </td><td>£-611</td><td>£-520</td><td>£-331</td><td>£-138</td><td>£112</td><td>£-1,487</td></tr><tr><td>Change In Property Value</td><td>£1,950</td><td>£1,970</td><td>£5,968</td><td>£8,195</td><td>£9,589</td><td>£27,671</td></tr><tr><td>Net Return</td><td>£1,339</td><td>£1,450</td><td>£5,636</td><td>£8,058</td><td>£9,700</td><td>£26,184</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>-2%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>16%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>