<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>£3,960</td><td>£4,019</td><td>£4,120</td><td>£4,223</td><td>£4,350</td><td>£20,672</td></tr><tr><td>Total Expenses</td><td>£4,499</td><td>£4,551</td><td>£4,604</td><td>£4,658</td><td>£4,713</td><td>£23,024</td></tr><tr><td>Profit Before Tax</td><td>£-539</td><td>£-531</td><td>£-484</td><td>£-435</td><td>£-364</td><td>£-2,353</td></tr><tr><td>Profit After Tax      </td><td>£-539</td><td>£-531</td><td>£-484</td><td>£-435</td><td>£-364</td><td>£-2,353</td></tr><tr><td>Change In Property Value</td><td>£1,590</td><td>£1,638</td><td>£3,093</td><td>£3,559</td><td>£3,773</td><td>£13,652</td></tr><tr><td>Net Return</td><td>£1,051</td><td>£1,106</td><td>£2,609</td><td>£3,124</td><td>£3,409</td><td>£11,300</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>15%</td><td>18%</td><td>20%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>