<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>£40,956</td><td>£41,570</td><td>£42,610</td><td>£43,675</td><td>£44,985</td><td>£213,796</td></tr><tr><td>Total Expenses</td><td>£47,754</td><td>£47,862</td><td>£48,009</td><td>£48,159</td><td>£48,333</td><td>£240,117</td></tr><tr><td>Profit Before Tax</td><td>£-6,798</td><td>£-6,291</td><td>£-5,399</td><td>£-4,484</td><td>£-3,348</td><td>£-26,321</td></tr><tr><td>Profit After Tax      </td><td>£-6,798</td><td>£-6,291</td><td>£-5,399</td><td>£-4,484</td><td>£-3,348</td><td>£-26,321</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£-6,788</td><td>£-6,281</td><td>£15,601</td><td>£33,002</td><td>£46,535</td><td>£82,069</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>