<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>£37,200</td><td>£37,758</td><td>£38,702</td><td>£39,669</td><td>£40,860</td><td>£194,189</td></tr><tr><td>Total Expenses</td><td>£40,039</td><td>£40,141</td><td>£40,278</td><td>£40,419</td><td>£40,580</td><td>£201,457</td></tr><tr><td>Profit Before Tax</td><td>£-2,839</td><td>£-2,383</td><td>£-1,576</td><td>£-749</td><td>£279</td><td>£-7,268</td></tr><tr><td>Profit After Tax      </td><td>£-2,839</td><td>£-2,383</td><td>£-1,576</td><td>£-749</td><td>£279</td><td>£-7,268</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,300</td><td>£30,881</td><td>£41,094</td><td>£89,293</td></tr><tr><td>Net Return</td><td>£-2,830</td><td>£-2,374</td><td>£15,724</td><td>£30,132</td><td>£41,373</td><td>£82,025</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>