<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>£7,560</td><td>£7,673</td><td>£7,865</td><td>£8,062</td><td>£8,304</td><td>£39,464</td></tr><tr><td>Total Expenses</td><td>£8,211</td><td>£8,269</td><td>£8,331</td><td>£8,394</td><td>£8,461</td><td>£41,666</td></tr><tr><td>Profit Before Tax</td><td>£-651</td><td>£-595</td><td>£-466</td><td>£-332</td><td>£-157</td><td>£-2,202</td></tr><tr><td>Profit After Tax      </td><td>£-651</td><td>£-595</td><td>£-466</td><td>£-332</td><td>£-157</td><td>£-2,202</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,750</td><td>£4,909</td><td>£6,532</td><td>£14,194</td></tr><tr><td>Net Return</td><td>£-650</td><td>£-594</td><td>£2,284</td><td>£4,576</td><td>£6,375</td><td>£11,992</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>5%</td><td>11%</td><td>15%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>