<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>£36,000</td><td>£36,540</td><td>£37,453</td><td>£38,390</td><td>£39,542</td><td>£187,925</td></tr><tr><td>Total Expenses</td><td>£43,775</td><td>£43,841</td><td>£43,943</td><td>£44,047</td><td>£44,173</td><td>£219,778</td></tr><tr><td>Profit Before Tax</td><td>£-7,775</td><td>£-7,301</td><td>£-6,489</td><td>£-5,657</td><td>£-4,631</td><td>£-31,853</td></tr><tr><td>Profit After Tax      </td><td>£-7,775</td><td>£-7,301</td><td>£-6,489</td><td>£-5,657</td><td>£-4,631</td><td>£-31,853</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-7,765</td><td>£-7,290</td><td>£13,511</td><td>£30,043</td><td>£42,876</td><td>£71,375</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>