<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>£5,220</td><td>£5,298</td><td>£5,431</td><td>£5,567</td><td>£5,734</td><td>£27,249</td></tr><tr><td>Total Expenses</td><td>£6,291</td><td>£6,345</td><td>£6,401</td><td>£6,459</td><td>£6,518</td><td>£32,014</td></tr><tr><td>Profit Before Tax</td><td>£-1,071</td><td>£-1,047</td><td>£-970</td><td>£-892</td><td>£-784</td><td>£-4,765</td></tr><tr><td>Profit After Tax      </td><td>£-1,071</td><td>£-1,047</td><td>£-970</td><td>£-892</td><td>£-784</td><td>£-4,765</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,900</td><td>£3,392</td><td>£4,513</td><td>£9,807</td></tr><tr><td>Net Return</td><td>£-1,070</td><td>£-1,046</td><td>£930</td><td>£2,499</td><td>£3,729</td><td>£5,042</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>13%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>