<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>£43,404</td><td>£44,055</td><td>£45,156</td><td>£46,285</td><td>£47,674</td><td>£226,575</td></tr><tr><td>Total Expenses</td><td>£49,388</td><td>£49,499</td><td>£49,652</td><td>£49,809</td><td>£49,990</td><td>£248,338</td></tr><tr><td>Profit Before Tax</td><td>£-5,984</td><td>£-5,444</td><td>£-4,496</td><td>£-3,523</td><td>£-2,316</td><td>£-21,763</td></tr><tr><td>Profit After Tax      </td><td>£-5,984</td><td>£-5,444</td><td>£-4,496</td><td>£-3,523</td><td>£-2,316</td><td>£-21,763</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,700</td><td>£38,735</td><td>£51,546</td><td>£112,003</td></tr><tr><td>Net Return</td><td>£-5,973</td><td>£-5,433</td><td>£17,205</td><td>£35,212</td><td>£49,229</td><td>£90,240</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>5%</td><td>9%</td><td>13%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>