<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>£14,724</td><td>£14,945</td><td>£15,318</td><td>£15,701</td><td>£16,172</td><td>£76,861</td></tr><tr><td>Total Expenses</td><td>£16,168</td><td>£16,236</td><td>£16,317</td><td>£16,399</td><td>£16,489</td><td>£81,609</td></tr><tr><td>Profit Before Tax</td><td>£-1,444</td><td>£-1,292</td><td>£-998</td><td>£-698</td><td>£-316</td><td>£-4,748</td></tr><tr><td>Profit After Tax      </td><td>£-1,444</td><td>£-1,292</td><td>£-998</td><td>£-698</td><td>£-316</td><td>£-4,748</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£-1,441</td><td>£-1,288</td><td>£5,402</td><td>£10,727</td><td>£14,886</td><td>£28,285</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>11%</td><td>15%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>