<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>£9,948</td><td>£10,097</td><td>£10,350</td><td>£10,608</td><td>£10,927</td><td>£51,930</td></tr><tr><td>Total Expenses</td><td>£11,581</td><td>£11,662</td><td>£11,748</td><td>£11,837</td><td>£11,929</td><td>£58,758</td></tr><tr><td>Profit Before Tax</td><td>£-1,633</td><td>£-1,565</td><td>£-1,399</td><td>£-1,228</td><td>£-1,003</td><td>£-6,828</td></tr><tr><td>Profit After Tax      </td><td>£-1,633</td><td>£-1,565</td><td>£-1,399</td><td>£-1,228</td><td>£-1,003</td><td>£-6,828</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,900</td><td>£6,962</td><td>£9,264</td><td>£20,130</td></tr><tr><td>Net Return</td><td>£-1,631</td><td>£-1,563</td><td>£2,501</td><td>£5,733</td><td>£8,261</td><td>£13,302</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>10%</td><td>14%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>