<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>£25,380</td><td>£25,761</td><td>£26,405</td><td>£27,065</td><td>£27,877</td><td>£132,487</td></tr><tr><td>Total Expenses</td><td>£31,802</td><td>£31,852</td><td>£31,927</td><td>£32,004</td><td>£32,096</td><td>£159,681</td></tr><tr><td>Profit Before Tax</td><td>£-6,422</td><td>£-6,091</td><td>£-5,522</td><td>£-4,939</td><td>£-4,219</td><td>£-27,194</td></tr><tr><td>Profit After Tax      </td><td>£-6,422</td><td>£-6,091</td><td>£-5,522</td><td>£-4,939</td><td>£-4,219</td><td>£-27,194</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£-6,415</td><td>£-6,084</td><td>£8,978</td><td>£20,944</td><td>£30,224</td><td>£47,646</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>9%</td><td>12%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>