<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>£14,184</td><td>£14,397</td><td>£14,757</td><td>£15,126</td><td>£15,579</td><td>£74,042</td></tr><tr><td>Total Expenses</td><td>£16,829</td><td>£16,904</td><td>£16,990</td><td>£17,077</td><td>£17,172</td><td>£84,972</td></tr><tr><td>Profit Before Tax</td><td>£-2,645</td><td>£-2,507</td><td>£-2,233</td><td>£-1,952</td><td>£-1,593</td><td>£-10,930</td></tr><tr><td>Profit After Tax      </td><td>£-2,645</td><td>£-2,507</td><td>£-2,233</td><td>£-1,952</td><td>£-1,593</td><td>£-10,930</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,599</td><td>£11,779</td><td>£15,675</td><td>£34,060</td></tr><tr><td>Net Return</td><td>£-2,642</td><td>£-2,504</td><td>£4,366</td><td>£9,828</td><td>£14,082</td><td>£23,130</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>14%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>