<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>£12,780</td><td>£12,972</td><td>£13,296</td><td>£13,628</td><td>£14,037</td><td>£66,713</td></tr><tr><td>Total Expenses</td><td>£17,759</td><td>£17,824</td><td>£17,900</td><td>£17,977</td><td>£18,060</td><td>£89,520</td></tr><tr><td>Profit Before Tax</td><td>£-4,979</td><td>£-4,853</td><td>£-4,604</td><td>£-4,348</td><td>£-4,023</td><td>£-22,807</td></tr><tr><td>Profit After Tax      </td><td>£-4,979</td><td>£-4,853</td><td>£-4,604</td><td>£-4,348</td><td>£-4,023</td><td>£-22,807</td></tr><tr><td>Change In Property Value</td><td>£5,475</td><td>£5,557</td><td>£13,161</td><td>£17,513</td><td>£20,335</td><td>£62,041</td></tr><tr><td>Net Return</td><td>£496</td><td>£704</td><td>£8,557</td><td>£13,165</td><td>£16,312</td><td>£39,234</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>11%</td><td>14%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>