<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>£10,248</td><td>£10,402</td><td>£10,662</td><td>£10,928</td><td>£11,256</td><td>£53,496</td></tr><tr><td>Total Expenses</td><td>£11,158</td><td>£11,220</td><td>£11,289</td><td>£11,359</td><td>£11,434</td><td>£56,460</td></tr><tr><td>Profit Before Tax</td><td>£-910</td><td>£-818</td><td>£-627</td><td>£-431</td><td>£-178</td><td>£-2,964</td></tr><tr><td>Profit After Tax      </td><td>£-910</td><td>£-818</td><td>£-627</td><td>£-431</td><td>£-178</td><td>£-2,964</td></tr><tr><td>Change In Property Value</td><td>£2,050</td><td>£2,071</td><td>£6,274</td><td>£8,616</td><td>£10,080</td><td>£29,090</td></tr><tr><td>Net Return</td><td>£1,140</td><td>£1,253</td><td>£5,647</td><td>£8,185</td><td>£9,902</td><td>£26,127</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>2%</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>