<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>£11,040</td><td>£11,206</td><td>£11,486</td><td>£11,773</td><td>£12,126</td><td>£57,630</td></tr><tr><td>Total Expenses</td><td>£12,626</td><td>£12,689</td><td>£12,760</td><td>£12,832</td><td>£12,910</td><td>£63,816</td></tr><tr><td>Profit Before Tax</td><td>£-1,586</td><td>£-1,483</td><td>£-1,274</td><td>£-1,059</td><td>£-784</td><td>£-6,186</td></tr><tr><td>Profit After Tax      </td><td>£-1,586</td><td>£-1,483</td><td>£-1,274</td><td>£-1,059</td><td>£-784</td><td>£-6,186</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,800</td><td>£8,568</td><td>£11,402</td><td>£24,775</td></tr><tr><td>Net Return</td><td>£-1,584</td><td>£-1,481</td><td>£3,526</td><td>£7,509</td><td>£10,618</td><td>£18,589</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>15%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>