<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>£10,704</td><td>£10,865</td><td>£11,136</td><td>£11,415</td><td>£11,757</td><td>£55,876</td></tr><tr><td>Total Expenses</td><td>£11,997</td><td>£12,059</td><td>£12,129</td><td>£12,201</td><td>£12,278</td><td>£60,665</td></tr><tr><td>Profit Before Tax</td><td>£-1,293</td><td>£-1,195</td><td>£-993</td><td>£-787</td><td>£-521</td><td>£-4,789</td></tr><tr><td>Profit After Tax      </td><td>£-1,293</td><td>£-1,195</td><td>£-993</td><td>£-787</td><td>£-521</td><td>£-4,789</td></tr><tr><td>Change In Property Value</td><td>£2,250</td><td>£2,273</td><td>£6,886</td><td>£9,456</td><td>£11,064</td><td>£31,928</td></tr><tr><td>Net Return</td><td>£957</td><td>£1,078</td><td>£5,892</td><td>£8,670</td><td>£10,543</td><td>£27,139</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>