<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>£16,824</td><td>£17,076</td><td>£17,503</td><td>£17,941</td><td>£18,479</td><td>£87,824</td></tr><tr><td>Total Expenses</td><td>£19,572</td><td>£19,643</td><td>£19,729</td><td>£19,817</td><td>£19,913</td><td>£98,675</td></tr><tr><td>Profit Before Tax</td><td>£-2,748</td><td>£-2,567</td><td>£-2,226</td><td>£-1,876</td><td>£-1,434</td><td>£-10,851</td></tr><tr><td>Profit After Tax      </td><td>£-2,748</td><td>£-2,567</td><td>£-2,226</td><td>£-1,876</td><td>£-1,434</td><td>£-10,851</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,010</td><td>£14,298</td><td>£19,027</td><td>£41,343</td></tr><tr><td>Net Return</td><td>£-2,744</td><td>£-2,563</td><td>£5,784</td><td>£12,422</td><td>£17,593</td><td>£30,492</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>