<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>£2,832</td><td>£2,874</td><td>£2,946</td><td>£3,020</td><td>£3,111</td><td>£14,783</td></tr><tr><td>Total Expenses</td><td>£4,449</td><td>£4,500</td><td>£4,550</td><td>£4,601</td><td>£4,653</td><td>£22,753</td></tr><tr><td>Profit Before Tax</td><td>£-1,617</td><td>£-1,625</td><td>£-1,604</td><td>£-1,581</td><td>£-1,542</td><td>£-7,969</td></tr><tr><td>Profit After Tax      </td><td>£-1,617</td><td>£-1,625</td><td>£-1,604</td><td>£-1,581</td><td>£-1,542</td><td>£-7,969</td></tr><tr><td>Change In Property Value</td><td>£546</td><td>£551</td><td>£1,671</td><td>£2,295</td><td>£2,685</td><td>£7,748</td></tr><tr><td>Net Return</td><td>£-1,071</td><td>£-1,074</td><td>£67</td><td>£714</td><td>£1,143</td><td>£-222</td></tr><tr><td>Return From Rental Income (%)</td><td>-9%</td><td>-9%</td><td>-9%</td><td>-9%</td><td>-9%</td><td>-46%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>4%</td><td>7%</td><td>-1%</td></tr></tbody></table></div></div></template></turbo-stream>