<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>£7,152</td><td>£7,259</td><td>£7,441</td><td>£7,627</td><td>£7,856</td><td>£37,334</td></tr><tr><td>Total Expenses</td><td>£8,171</td><td>£8,227</td><td>£8,288</td><td>£8,351</td><td>£8,416</td><td>£41,453</td></tr><tr><td>Profit Before Tax</td><td>£-1,019</td><td>£-968</td><td>£-848</td><td>£-724</td><td>£-561</td><td>£-4,119</td></tr><tr><td>Profit After Tax      </td><td>£-1,019</td><td>£-968</td><td>£-848</td><td>£-724</td><td>£-561</td><td>£-4,119</td></tr><tr><td>Change In Property Value</td><td>£1,375</td><td>£1,389</td><td>£4,208</td><td>£5,779</td><td>£6,761</td><td>£19,512</td></tr><tr><td>Net Return</td><td>£356</td><td>£421</td><td>£3,360</td><td>£5,055</td><td>£6,201</td><td>£15,393</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>12%</td><td>15%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>