<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>£43,200</td><td>£43,848</td><td>£44,944</td><td>£46,068</td><td>£47,450</td><td>£225,510</td></tr><tr><td>Total Expenses</td><td>£51,946</td><td>£52,057</td><td>£52,210</td><td>£52,366</td><td>£52,547</td><td>£261,126</td></tr><tr><td>Profit Before Tax</td><td>£-8,746</td><td>£-8,209</td><td>£-7,265</td><td>£-6,298</td><td>£-5,097</td><td>£-35,616</td></tr><tr><td>Profit After Tax      </td><td>£-8,746</td><td>£-8,209</td><td>£-7,265</td><td>£-6,298</td><td>£-5,097</td><td>£-35,616</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-8,735</td><td>£-8,198</td><td>£15,735</td><td>£34,758</td><td>£49,537</td><td>£83,097</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>