<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>£31,500</td><td>£31,972</td><td>£32,772</td><td>£33,591</td><td>£34,599</td><td>£164,434</td></tr><tr><td>Total Expenses</td><td>£39,358</td><td>£39,416</td><td>£39,507</td><td>£39,600</td><td>£39,711</td><td>£197,592</td></tr><tr><td>Profit Before Tax</td><td>£-7,858</td><td>£-7,444</td><td>£-6,735</td><td>£-6,009</td><td>£-5,112</td><td>£-33,157</td></tr><tr><td>Profit After Tax      </td><td>£-7,858</td><td>£-7,444</td><td>£-6,735</td><td>£-6,009</td><td>£-5,112</td><td>£-33,157</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£-7,849</td><td>£-7,435</td><td>£11,265</td><td>£26,122</td><td>£37,644</td><td>£59,748</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>