<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>£20,016</td><td>£20,316</td><td>£20,824</td><td>£21,345</td><td>£21,985</td><td>£104,486</td></tr><tr><td>Total Expenses</td><td>£21,260</td><td>£21,336</td><td>£21,430</td><td>£21,526</td><td>£21,633</td><td>£107,185</td></tr><tr><td>Profit Before Tax</td><td>£-1,244</td><td>£-1,020</td><td>£-606</td><td>£-181</td><td>£352</td><td>£-2,699</td></tr><tr><td>Profit After Tax      </td><td>£-1,244</td><td>£-1,020</td><td>£-606</td><td>£-181</td><td>£352</td><td>£-2,699</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,394</td><td>£13,312</td><td>£18,282</td><td>£21,390</td><td>£61,728</td></tr><tr><td>Net Return</td><td>£3,106</td><td>£3,373</td><td>£12,706</td><td>£18,101</td><td>£21,743</td><td>£59,029</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>