<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>£4,368</td><td>£4,434</td><td>£4,544</td><td>£4,658</td><td>£4,798</td><td>£22,802</td></tr><tr><td>Total Expenses</td><td>£4,619</td><td>£4,671</td><td>£4,726</td><td>£4,781</td><td>£4,837</td><td>£23,634</td></tr><tr><td>Profit Before Tax</td><td>£-251</td><td>£-238</td><td>£-181</td><td>£-123</td><td>£-40</td><td>£-832</td></tr><tr><td>Profit After Tax      </td><td>£-251</td><td>£-238</td><td>£-181</td><td>£-123</td><td>£-40</td><td>£-832</td></tr><tr><td>Change In Property Value</td><td>£1,650</td><td>£1,700</td><td>£3,209</td><td>£3,694</td><td>£3,915</td><td>£14,167</td></tr><tr><td>Net Return</td><td>£1,399</td><td>£1,462</td><td>£3,028</td><td>£3,571</td><td>£3,875</td><td>£13,335</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>17%</td><td>20%</td><td>22%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>