<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>£27,228</td><td>£27,636</td><td>£28,327</td><td>£29,036</td><td>£29,907</td><td>£142,134</td></tr><tr><td>Total Expenses</td><td>£35,955</td><td>£36,007</td><td>£36,087</td><td>£36,169</td><td>£36,266</td><td>£180,484</td></tr><tr><td>Profit Before Tax</td><td>£-8,727</td><td>£-8,371</td><td>£-7,760</td><td>£-7,133</td><td>£-6,360</td><td>£-38,350</td></tr><tr><td>Profit After Tax      </td><td>£-8,727</td><td>£-8,371</td><td>£-7,760</td><td>£-7,133</td><td>£-6,360</td><td>£-38,350</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,194</td><td>£85,164</td></tr><tr><td>Net Return</td><td>£-8,718</td><td>£-8,362</td><td>£8,741</td><td>£22,320</td><td>£32,834</td><td>£46,814</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>