<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£24,625</td><td>£24,689</td><td>£24,762</td><td>£24,837</td><td>£24,918</td><td>£123,830</td></tr><tr><td>Profit Before Tax</td><td>£-12,625</td><td>£-12,509</td><td>£-12,277</td><td>£-12,040</td><td>£-11,738</td><td>£-61,188</td></tr><tr><td>Profit After Tax      </td><td>£-12,625</td><td>£-12,509</td><td>£-12,277</td><td>£-12,040</td><td>£-11,738</td><td>£-61,188</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,016</td><td>£22,473</td><td>£29,214</td><td>£30,675</td><td>£104,178</td></tr><tr><td>Net Return</td><td>£-1,825</td><td>£-1,493</td><td>£10,195</td><td>£17,174</td><td>£18,938</td><td>£42,990</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-34%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>10%</td><td>11%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>