<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>£8,580</td><td>£8,709</td><td>£8,926</td><td>£9,150</td><td>£9,424</td><td>£44,789</td></tr><tr><td>Total Expenses</td><td>£12,134</td><td>£12,168</td><td>£12,211</td><td>£12,254</td><td>£12,302</td><td>£61,069</td></tr><tr><td>Profit Before Tax</td><td>£-3,554</td><td>£-3,460</td><td>£-3,284</td><td>£-3,105</td><td>£-2,878</td><td>£-16,280</td></tr><tr><td>Profit After Tax      </td><td>£-3,554</td><td>£-3,460</td><td>£-3,284</td><td>£-3,105</td><td>£-2,878</td><td>£-16,280</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,200</td><td>£9,282</td><td>£12,352</td><td>£26,839</td></tr><tr><td>Net Return</td><td>£-3,551</td><td>£-3,457</td><td>£1,916</td><td>£6,178</td><td>£9,474</td><td>£10,559</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>8%</td><td>12%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>