<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>£17,160</td><td>£17,417</td><td>£17,853</td><td>£18,299</td><td>£18,848</td><td>£89,578</td></tr><tr><td>Total Expenses</td><td>£18,197</td><td>£18,269</td><td>£18,356</td><td>£18,444</td><td>£18,542</td><td>£91,808</td></tr><tr><td>Profit Before Tax</td><td>£-1,037</td><td>£-852</td><td>£-503</td><td>£-145</td><td>£306</td><td>£-2,230</td></tr><tr><td>Profit After Tax      </td><td>£-1,037</td><td>£-852</td><td>£-503</td><td>£-145</td><td>£306</td><td>£-2,230</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£37,678</td></tr><tr><td>Net Return</td><td>£-1,034</td><td>£-848</td><td>£6,797</td><td>£12,886</td><td>£17,647</td><td>£35,448</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>-1%</td><td>-1%</td><td>6%</td><td>11%</td><td>15%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>