<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>£15,216</td><td>£15,444</td><td>£15,830</td><td>£16,226</td><td>£16,713</td><td>£79,430</td></tr><tr><td>Total Expenses</td><td>£18,995</td><td>£19,064</td><td>£19,145</td><td>£19,229</td><td>£19,320</td><td>£95,752</td></tr><tr><td>Profit Before Tax</td><td>£-3,779</td><td>£-3,619</td><td>£-3,315</td><td>£-3,003</td><td>£-2,607</td><td>£-16,323</td></tr><tr><td>Profit After Tax      </td><td>£-3,779</td><td>£-3,619</td><td>£-3,315</td><td>£-3,003</td><td>£-2,607</td><td>£-16,323</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£40,259</td></tr><tr><td>Net Return</td><td>£-3,775</td><td>£-3,616</td><td>£4,485</td><td>£10,921</td><td>£15,921</td><td>£23,936</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>