<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>£5,508</td><td>£5,591</td><td>£5,730</td><td>£5,874</td><td>£6,050</td><td>£28,753</td></tr><tr><td>Total Expenses</td><td>£6,022</td><td>£6,077</td><td>£6,134</td><td>£6,192</td><td>£6,252</td><td>£30,676</td></tr><tr><td>Profit Before Tax</td><td>£-514</td><td>£-486</td><td>£-403</td><td>£-318</td><td>£-202</td><td>£-1,924</td></tr><tr><td>Profit After Tax      </td><td>£-514</td><td>£-486</td><td>£-403</td><td>£-318</td><td>£-202</td><td>£-1,924</td></tr><tr><td>Change In Property Value</td><td>£2,625</td><td>£2,704</td><td>£5,106</td><td>£5,876</td><td>£6,229</td><td>£22,539</td></tr><tr><td>Net Return</td><td>£2,111</td><td>£2,218</td><td>£4,702</td><td>£5,558</td><td>£6,026</td><td>£20,615</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>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>