<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>£18,048</td><td>£18,319</td><td>£18,777</td><td>£19,246</td><td>£19,823</td><td>£94,213</td></tr><tr><td>Total Expenses</td><td>£22,350</td><td>£22,417</td><td>£22,499</td><td>£22,583</td><td>£22,677</td><td>£112,526</td></tr><tr><td>Profit Before Tax</td><td>£-4,302</td><td>£-4,098</td><td>£-3,722</td><td>£-3,337</td><td>£-2,854</td><td>£-18,313</td></tr><tr><td>Profit After Tax      </td><td>£-4,302</td><td>£-4,098</td><td>£-3,722</td><td>£-3,337</td><td>£-2,854</td><td>£-18,313</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£-4,298</td><td>£-4,093</td><td>£5,778</td><td>£13,621</td><td>£19,712</td><td>£30,720</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>