<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>£24,372</td><td>£24,738</td><td>£25,356</td><td>£25,990</td><td>£26,770</td><td>£127,225</td></tr><tr><td>Total Expenses</td><td>£29,534</td><td>£29,624</td><td>£29,735</td><td>£29,849</td><td>£29,976</td><td>£148,717</td></tr><tr><td>Profit Before Tax</td><td>£-5,162</td><td>£-4,886</td><td>£-4,379</td><td>£-3,859</td><td>£-3,206</td><td>£-21,492</td></tr><tr><td>Profit After Tax      </td><td>£-5,162</td><td>£-4,886</td><td>£-4,379</td><td>£-3,859</td><td>£-3,206</td><td>£-21,492</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£-5,156</td><td>£-4,880</td><td>£8,121</td><td>£18,454</td><td>£26,486</td><td>£43,026</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</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>