<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>£1,428</td><td>£1,449</td><td>£1,486</td><td>£1,523</td><td>£1,568</td><td>£7,454</td></tr><tr><td>Total Expenses</td><td>£2,897</td><td>£2,945</td><td>£2,991</td><td>£3,039</td><td>£3,086</td><td>£14,958</td></tr><tr><td>Profit Before Tax</td><td>£-1,469</td><td>£-1,495</td><td>£-1,506</td><td>£-1,516</td><td>£-1,518</td><td>£-7,503</td></tr><tr><td>Profit After Tax      </td><td>£-1,469</td><td>£-1,495</td><td>£-1,506</td><td>£-1,516</td><td>£-1,518</td><td>£-7,503</td></tr><tr><td>Change In Property Value</td><td>£570</td><td>£587</td><td>£1,109</td><td>£1,276</td><td>£1,353</td><td>£4,894</td></tr><tr><td>Net Return</td><td>£-899</td><td>£-908</td><td>£-397</td><td>£-240</td><td>£-165</td><td>£-2,609</td></tr><tr><td>Return From Rental Income (%)</td><td>-22%</td><td>-22%</td><td>-22%</td><td>-23%</td><td>-23%</td><td>-112%</td></tr><tr><td>Total Net Return (%)</td><td>-13%</td><td>-14%</td><td>-6%</td><td>-4%</td><td>-2%</td><td>-39%</td></tr></tbody></table></div></div></template></turbo-stream>