<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>£4,128</td><td>£4,190</td><td>£4,295</td><td>£4,402</td><td>£4,534</td><td>£21,549</td></tr><tr><td>Total Expenses</td><td>£4,595</td><td>£4,647</td><td>£4,701</td><td>£4,755</td><td>£4,811</td><td>£23,509</td></tr><tr><td>Profit Before Tax</td><td>£-467</td><td>£-457</td><td>£-406</td><td>£-353</td><td>£-277</td><td>£-1,960</td></tr><tr><td>Profit After Tax      </td><td>£-467</td><td>£-457</td><td>£-406</td><td>£-353</td><td>£-277</td><td>£-1,960</td></tr><tr><td>Change In Property Value</td><td>£1,650</td><td>£1,700</td><td>£3,209</td><td>£3,694</td><td>£3,915</td><td>£14,167</td></tr><tr><td>Net Return</td><td>£1,183</td><td>£1,242</td><td>£2,803</td><td>£3,340</td><td>£3,638</td><td>£12,207</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>16%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>