<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>£10,500</td><td>£10,657</td><td>£10,924</td><td>£11,197</td><td>£11,533</td><td>£54,811</td></tr><tr><td>Total Expenses</td><td>£12,967</td><td>£13,029</td><td>£13,098</td><td>£13,169</td><td>£13,246</td><td>£65,508</td></tr><tr><td>Profit Before Tax</td><td>£-2,467</td><td>£-2,371</td><td>£-2,174</td><td>£-1,972</td><td>£-1,713</td><td>£-10,697</td></tr><tr><td>Profit After Tax      </td><td>£-2,467</td><td>£-2,371</td><td>£-2,174</td><td>£-1,972</td><td>£-1,713</td><td>£-10,697</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,999</td><td>£8,923</td><td>£11,874</td><td>£25,802</td></tr><tr><td>Net Return</td><td>£-2,464</td><td>£-2,369</td><td>£2,825</td><td>£6,951</td><td>£10,162</td><td>£15,105</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</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>