<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>£44,100</td><td>£44,761</td><td>£45,881</td><td>£47,028</td><td>£48,438</td><td>£230,208</td></tr><tr><td>Total Expenses</td><td>£48,069</td><td>£48,181</td><td>£48,336</td><td>£48,494</td><td>£48,678</td><td>£241,758</td></tr><tr><td>Profit Before Tax</td><td>£-3,969</td><td>£-3,419</td><td>£-2,455</td><td>£-1,467</td><td>£-240</td><td>£-11,550</td></tr><tr><td>Profit After Tax      </td><td>£-3,969</td><td>£-3,419</td><td>£-2,455</td><td>£-1,467</td><td>£-240</td><td>£-11,550</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£-3,958</td><td>£-3,409</td><td>£18,545</td><td>£36,019</td><td>£49,643</td><td>£96,840</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>