<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>£5,880</td><td>£5,968</td><td>£6,117</td><td>£6,270</td><td>£6,458</td><td>£30,694</td></tr><tr><td>Total Expenses</td><td>£7,069</td><td>£7,089</td><td>£7,115</td><td>£7,141</td><td>£7,171</td><td>£35,585</td></tr><tr><td>Profit Before Tax</td><td>£-1,189</td><td>£-1,121</td><td>£-998</td><td>£-871</td><td>£-712</td><td>£-4,891</td></tr><tr><td>Profit After Tax      </td><td>£-1,189</td><td>£-1,121</td><td>£-998</td><td>£-871</td><td>£-712</td><td>£-4,891</td></tr><tr><td>Change In Property Value</td><td>£1,508</td><td>£1,523</td><td>£4,613</td><td>£6,336</td><td>£7,413</td><td>£21,392</td></tr><tr><td>Net Return</td><td>£318</td><td>£401</td><td>£3,616</td><td>£5,465</td><td>£6,701</td><td>£16,501</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>14%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>