<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>£12,756</td><td>£12,947</td><td>£13,271</td><td>£13,603</td><td>£14,011</td><td>£66,588</td></tr><tr><td>Total Expenses</td><td>£17,792</td><td>£17,849</td><td>£17,916</td><td>£17,985</td><td>£18,061</td><td>£89,602</td></tr><tr><td>Profit Before Tax</td><td>£-5,036</td><td>£-4,901</td><td>£-4,645</td><td>£-4,382</td><td>£-4,050</td><td>£-23,014</td></tr><tr><td>Profit After Tax      </td><td>£-5,036</td><td>£-4,901</td><td>£-4,645</td><td>£-4,382</td><td>£-4,050</td><td>£-23,014</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£-5,032</td><td>£-4,897</td><td>£2,855</td><td>£9,005</td><td>£13,765</td><td>£15,696</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>8%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>