<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>£4,392</td><td>£4,458</td><td>£4,569</td><td>£4,684</td><td>£4,824</td><td>£22,927</td></tr><tr><td>Total Expenses</td><td>£5,648</td><td>£5,671</td><td>£5,699</td><td>£5,726</td><td>£5,756</td><td>£28,500</td></tr><tr><td>Profit Before Tax</td><td>£-1,256</td><td>£-1,213</td><td>£-1,129</td><td>£-1,043</td><td>£-932</td><td>£-5,573</td></tr><tr><td>Profit After Tax      </td><td>£-1,256</td><td>£-1,213</td><td>£-1,129</td><td>£-1,043</td><td>£-932</td><td>£-5,573</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,250</td><td>£4,016</td><td>£5,345</td><td>£11,613</td></tr><tr><td>Net Return</td><td>£-1,255</td><td>£-1,212</td><td>£1,121</td><td>£2,974</td><td>£4,412</td><td>£6,040</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>