<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>£4,236</td><td>£4,300</td><td>£4,407</td><td>£4,517</td><td>£4,653</td><td>£22,112</td></tr><tr><td>Total Expenses</td><td>£5,598</td><td>£5,650</td><td>£5,704</td><td>£5,759</td><td>£5,815</td><td>£28,525</td></tr><tr><td>Profit Before Tax</td><td>£-1,362</td><td>£-1,350</td><td>£-1,297</td><td>£-1,241</td><td>£-1,162</td><td>£-6,412</td></tr><tr><td>Profit After Tax      </td><td>£-1,362</td><td>£-1,350</td><td>£-1,297</td><td>£-1,241</td><td>£-1,162</td><td>£-6,412</td></tr><tr><td>Change In Property Value</td><td>£800</td><td>£808</td><td>£2,448</td><td>£3,362</td><td>£3,934</td><td>£11,352</td></tr><tr><td>Net Return</td><td>£-562</td><td>£-542</td><td>£1,152</td><td>£2,121</td><td>£2,772</td><td>£4,940</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>8%</td><td>11%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>