<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>£7,140</td><td>£7,283</td><td>£7,465</td><td>£7,651</td><td>£7,843</td><td>£37,382</td></tr><tr><td>Total Expenses</td><td>£7,872</td><td>£7,932</td><td>£7,993</td><td>£8,056</td><td>£8,118</td><td>£39,970</td></tr><tr><td>Profit Before Tax</td><td>£-732</td><td>£-649</td><td>£-528</td><td>£-404</td><td>£-275</td><td>£-2,588</td></tr><tr><td>Profit After Tax      </td><td>£-732</td><td>£-649</td><td>£-528</td><td>£-404</td><td>£-275</td><td>£-2,588</td></tr><tr><td>Change In Property Value</td><td>£2,600</td><td>£2,652</td><td>£5,410</td><td>£7,033</td><td>£8,123</td><td>£25,818</td></tr><tr><td>Net Return</td><td>£1,868</td><td>£2,003</td><td>£4,882</td><td>£6,629</td><td>£7,849</td><td>£23,230</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>8%</td><td>10%</td><td>12%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>