<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>£8,400</td><td>£8,526</td><td>£8,739</td><td>£8,958</td><td>£9,226</td><td>£43,849</td></tr><tr><td>Total Expenses</td><td>£16,821</td><td>£16,901</td><td>£16,985</td><td>£17,071</td><td>£17,161</td><td>£84,939</td></tr><tr><td>Profit Before Tax</td><td>£-8,421</td><td>£-8,375</td><td>£-8,246</td><td>£-8,114</td><td>£-7,934</td><td>£-41,090</td></tr><tr><td>Profit After Tax      </td><td>£-8,421</td><td>£-8,375</td><td>£-8,246</td><td>£-8,114</td><td>£-7,934</td><td>£-41,090</td></tr><tr><td>Change In Property Value</td><td>£8,225</td><td>£8,431</td><td>£15,555</td><td>£19,867</td><td>£22,865</td><td>£74,941</td></tr><tr><td>Net Return</td><td>£-196</td><td>£56</td><td>£7,308</td><td>£11,753</td><td>£14,930</td><td>£33,851</td></tr><tr><td>Return From Rental Income (%)</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-40%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>14%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>