<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>£15,564</td><td>£15,797</td><td>£16,192</td><td>£16,597</td><td>£17,095</td><td>£81,246</td></tr><tr><td>Total Expenses</td><td>£19,587</td><td>£19,661</td><td>£19,747</td><td>£19,836</td><td>£19,933</td><td>£98,764</td></tr><tr><td>Profit Before Tax</td><td>£-4,023</td><td>£-3,863</td><td>£-3,555</td><td>£-3,239</td><td>£-2,838</td><td>£-17,518</td></tr><tr><td>Profit After Tax      </td><td>£-4,023</td><td>£-3,863</td><td>£-3,555</td><td>£-3,239</td><td>£-2,838</td><td>£-17,518</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,980</td><td>£14,245</td><td>£18,955</td><td>£41,188</td></tr><tr><td>Net Return</td><td>£-4,019</td><td>£-3,859</td><td>£4,425</td><td>£11,006</td><td>£16,118</td><td>£23,671</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>9%</td><td>13%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>