<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>£14,628</td><td>£14,847</td><td>£15,219</td><td>£15,599</td><td>£16,067</td><td>£76,360</td></tr><tr><td>Total Expenses</td><td>£21,367</td><td>£21,504</td><td>£21,650</td><td>£21,798</td><td>£21,952</td><td>£108,271</td></tr><tr><td>Profit Before Tax</td><td>£-6,739</td><td>£-6,657</td><td>£-6,431</td><td>£-6,199</td><td>£-5,885</td><td>£-31,910</td></tr><tr><td>Profit After Tax      </td><td>£-6,739</td><td>£-6,657</td><td>£-6,431</td><td>£-6,199</td><td>£-5,885</td><td>£-31,910</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£-6,735</td><td>£-6,653</td><td>£1,069</td><td>£7,189</td><td>£11,931</td><td>£6,800</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-27%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>1%</td><td>6%</td><td>10%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>