<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>£756</td><td>£767</td><td>£787</td><td>£806</td><td>£830</td><td>£3,946</td></tr><tr><td>Total Expenses</td><td>£2,472</td><td>£2,519</td><td>£2,564</td><td>£2,610</td><td>£2,655</td><td>£12,822</td></tr><tr><td>Profit Before Tax</td><td>£-1,716</td><td>£-1,752</td><td>£-1,778</td><td>£-1,804</td><td>£-1,825</td><td>£-8,875</td></tr><tr><td>Profit After Tax      </td><td>£-1,716</td><td>£-1,752</td><td>£-1,778</td><td>£-1,804</td><td>£-1,825</td><td>£-8,875</td></tr><tr><td>Change In Property Value</td><td>£300</td><td>£309</td><td>£583</td><td>£672</td><td>£712</td><td>£2,576</td></tr><tr><td>Net Return</td><td>£-1,416</td><td>£-1,443</td><td>£-1,194</td><td>£-1,132</td><td>£-1,113</td><td>£-6,299</td></tr><tr><td>Return From Rental Income (%)</td><td>-43%</td><td>-44%</td><td>-44%</td><td>-45%</td><td>-46%</td><td>-222%</td></tr><tr><td>Total Net Return (%)</td><td>-35%</td><td>-36%</td><td>-30%</td><td>-28%</td><td>-28%</td><td>-157%</td></tr></tbody></table></div></div></template></turbo-stream>