<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>£8,532</td><td>£8,660</td><td>£8,876</td><td>£9,098</td><td>£9,371</td><td>£44,538</td></tr><tr><td>Total Expenses</td><td>£9,598</td><td>£9,657</td><td>£9,721</td><td>£9,787</td><td>£9,857</td><td>£48,621</td></tr><tr><td>Profit Before Tax</td><td>£-1,066</td><td>£-997</td><td>£-845</td><td>£-689</td><td>£-486</td><td>£-4,083</td></tr><tr><td>Profit After Tax      </td><td>£-1,066</td><td>£-997</td><td>£-845</td><td>£-689</td><td>£-486</td><td>£-4,083</td></tr><tr><td>Change In Property Value</td><td>£4,250</td><td>£4,356</td><td>£8,037</td><td>£10,265</td><td>£11,815</td><td>£38,723</td></tr><tr><td>Net Return</td><td>£3,184</td><td>£3,359</td><td>£7,192</td><td>£9,576</td><td>£11,329</td><td>£34,641</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>-8%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>14%</td><td>18%</td><td>22%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>