<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>£22,800</td><td>£23,142</td><td>£23,721</td><td>£24,314</td><td>£25,043</td><td>£119,019</td></tr><tr><td>Total Expenses</td><td>£28,085</td><td>£28,165</td><td>£28,266</td><td>£28,369</td><td>£28,485</td><td>£141,370</td></tr><tr><td>Profit Before Tax</td><td>£-5,285</td><td>£-5,023</td><td>£-4,545</td><td>£-4,056</td><td>£-3,442</td><td>£-22,351</td></tr><tr><td>Profit After Tax      </td><td>£-5,285</td><td>£-5,023</td><td>£-4,545</td><td>£-4,056</td><td>£-3,442</td><td>£-22,351</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£-5,279</td><td>£-5,017</td><td>£7,455</td><td>£17,365</td><td>£25,063</td><td>£39,586</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>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>