<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>£6,252</td><td>£6,346</td><td>£6,504</td><td>£6,667</td><td>£6,867</td><td>£32,636</td></tr><tr><td>Total Expenses</td><td>£7,047</td><td>£7,090</td><td>£7,137</td><td>£7,185</td><td>£7,236</td><td>£35,695</td></tr><tr><td>Profit Before Tax</td><td>£-795</td><td>£-744</td><td>£-632</td><td>£-518</td><td>£-369</td><td>£-3,058</td></tr><tr><td>Profit After Tax      </td><td>£-795</td><td>£-744</td><td>£-632</td><td>£-518</td><td>£-369</td><td>£-3,058</td></tr><tr><td>Change In Property Value</td><td>£1,250</td><td>£1,263</td><td>£3,825</td><td>£5,254</td><td>£6,147</td><td>£17,738</td></tr><tr><td>Net Return</td><td>£455</td><td>£519</td><td>£3,193</td><td>£4,735</td><td>£5,777</td><td>£14,680</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>15%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>