<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>£56,004</td><td>£56,844</td><td>£58,265</td><td>£59,722</td><td>£61,513</td><td>£292,348</td></tr><tr><td>Total Expenses</td><td>£71,175</td><td>£71,490</td><td>£71,848</td><td>£72,213</td><td>£72,606</td><td>£359,333</td></tr><tr><td>Profit Before Tax</td><td>£-15,171</td><td>£-14,646</td><td>£-13,583</td><td>£-12,492</td><td>£-11,093</td><td>£-66,984</td></tr><tr><td>Profit After Tax      </td><td>£-15,171</td><td>£-14,646</td><td>£-13,583</td><td>£-12,492</td><td>£-11,093</td><td>£-66,984</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£-15,157</td><td>£-14,632</td><td>£14,418</td><td>£37,489</td><td>£55,417</td><td>£77,536</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>7%</td><td>11%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>