<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>£40,560</td><td>£41,168</td><td>£42,198</td><td>£43,253</td><td>£44,550</td><td>£211,729</td></tr><tr><td>Total Expenses</td><td>£52,254</td><td>£52,420</td><td>£52,621</td><td>£52,826</td><td>£53,053</td><td>£263,175</td></tr><tr><td>Profit Before Tax</td><td>£-11,694</td><td>£-11,252</td><td>£-10,423</td><td>£-9,574</td><td>£-8,503</td><td>£-51,446</td></tr><tr><td>Profit After Tax      </td><td>£-11,694</td><td>£-11,252</td><td>£-10,423</td><td>£-9,574</td><td>£-8,503</td><td>£-51,446</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£-11,683</td><td>£-11,241</td><td>£11,577</td><td>£29,697</td><td>£43,755</td><td>£62,105</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>