<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>£24,972</td><td>£25,347</td><td>£25,980</td><td>£26,630</td><td>£27,429</td><td>£130,357</td></tr><tr><td>Total Expenses</td><td>£29,778</td><td>£29,827</td><td>£29,901</td><td>£29,977</td><td>£30,067</td><td>£149,550</td></tr><tr><td>Profit Before Tax</td><td>£-4,806</td><td>£-4,480</td><td>£-3,921</td><td>£-3,347</td><td>£-2,639</td><td>£-19,192</td></tr><tr><td>Profit After Tax      </td><td>£-4,806</td><td>£-4,480</td><td>£-3,921</td><td>£-3,347</td><td>£-2,639</td><td>£-19,192</td></tr><tr><td>Change In Property Value</td><td>£10,125</td><td>£10,277</td><td>£24,339</td><td>£32,388</td><td>£37,606</td><td>£114,736</td></tr><tr><td>Net Return</td><td>£5,319</td><td>£5,797</td><td>£20,418</td><td>£29,041</td><td>£34,968</td><td>£95,543</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>13%</td><td>16%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>