<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>£12,564</td><td>£12,752</td><td>£13,071</td><td>£13,398</td><td>£13,800</td><td>£65,586</td></tr><tr><td>Total Expenses</td><td>£15,119</td><td>£15,184</td><td>£15,259</td><td>£15,335</td><td>£15,418</td><td>£76,316</td></tr><tr><td>Profit Before Tax</td><td>£-2,555</td><td>£-2,432</td><td>£-2,188</td><td>£-1,937</td><td>£-1,618</td><td>£-10,730</td></tr><tr><td>Profit After Tax      </td><td>£-2,555</td><td>£-2,432</td><td>£-2,188</td><td>£-1,937</td><td>£-1,618</td><td>£-10,730</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,980</td><td>£10,675</td><td>£14,205</td><td>£30,865</td></tr><tr><td>Net Return</td><td>£-2,552</td><td>£-2,429</td><td>£3,792</td><td>£8,737</td><td>£12,586</td><td>£20,135</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>14%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>