<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>£27,060</td><td>£27,466</td><td>£28,153</td><td>£28,856</td><td>£29,722</td><td>£141,257</td></tr><tr><td>Total Expenses</td><td>£29,392</td><td>£29,444</td><td>£29,523</td><td>£29,604</td><td>£29,702</td><td>£147,664</td></tr><tr><td>Profit Before Tax</td><td>£-2,332</td><td>£-1,978</td><td>£-1,370</td><td>£-748</td><td>£20</td><td>£-6,407</td></tr><tr><td>Profit After Tax      </td><td>£-2,332</td><td>£-1,978</td><td>£-1,370</td><td>£-748</td><td>£20</td><td>£-6,407</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,666</td><td>£20,198</td><td>£27,739</td><td>£32,454</td><td>£93,657</td></tr><tr><td>Net Return</td><td>£4,269</td><td>£4,688</td><td>£18,828</td><td>£26,991</td><td>£32,475</td><td>£87,250</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>12%</td><td>15%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>