<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>£36,552</td><td>£37,100</td><td>£38,028</td><td>£38,978</td><td>£40,148</td><td>£190,806</td></tr><tr><td>Total Expenses</td><td>£68,502</td><td>£69,505</td><td>£70,484</td><td>£71,484</td><td>£72,480</td><td>£352,454</td></tr><tr><td>Profit Before Tax</td><td>£-31,950</td><td>£-32,405</td><td>£-32,456</td><td>£-32,505</td><td>£-32,332</td><td>£-161,648</td></tr><tr><td>Profit After Tax      </td><td>£-31,950</td><td>£-32,405</td><td>£-32,456</td><td>£-32,505</td><td>£-32,332</td><td>£-161,648</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,900</td><td>£21,242</td><td>£28,267</td><td>£61,421</td></tr><tr><td>Net Return</td><td>£-31,944</td><td>£-32,399</td><td>£-20,556</td><td>£-11,263</td><td>£-4,065</td><td>£-100,227</td></tr><tr><td>Return From Rental Income (%)</td><td>-16%</td><td>-16%</td><td>-16%</td><td>-17%</td><td>-16%</td><td>-82%</td></tr><tr><td>Total Net Return (%)</td><td>-16%</td><td>-16%</td><td>-10%</td><td>-6%</td><td>-2%</td><td>-51%</td></tr></tbody></table></div></div></template></turbo-stream>