<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>£3,360</td><td>£3,410</td><td>£3,496</td><td>£3,583</td><td>£3,691</td><td>£17,540</td></tr><tr><td>Total Expenses</td><td>£4,121</td><td>£4,172</td><td>£4,224</td><td>£4,277</td><td>£4,330</td><td>£21,124</td></tr><tr><td>Profit Before Tax</td><td>£-761</td><td>£-762</td><td>£-728</td><td>£-693</td><td>£-639</td><td>£-3,584</td></tr><tr><td>Profit After Tax      </td><td>£-761</td><td>£-762</td><td>£-728</td><td>£-693</td><td>£-639</td><td>£-3,584</td></tr><tr><td>Change In Property Value</td><td>£1,350</td><td>£1,391</td><td>£2,626</td><td>£3,022</td><td>£3,203</td><td>£11,591</td></tr><tr><td>Net Return</td><td>£589</td><td>£628</td><td>£1,897</td><td>£2,329</td><td>£2,564</td><td>£8,007</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>13%</td><td>16%</td><td>18%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>