<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>£19,308</td><td>£19,598</td><td>£20,088</td><td>£20,590</td><td>£21,207</td><td>£100,790</td></tr><tr><td>Total Expenses</td><td>£27,141</td><td>£27,216</td><td>£27,308</td><td>£27,402</td><td>£27,506</td><td>£136,572</td></tr><tr><td>Profit Before Tax</td><td>£-7,833</td><td>£-7,618</td><td>£-7,220</td><td>£-6,812</td><td>£-6,299</td><td>£-35,781</td></tr><tr><td>Profit After Tax      </td><td>£-7,833</td><td>£-7,618</td><td>£-7,220</td><td>£-6,812</td><td>£-6,299</td><td>£-35,781</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£-7,827</td><td>£-7,612</td><td>£4,480</td><td>£14,073</td><td>£21,493</td><td>£24,607</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>