<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>£45,324</td><td>£46,004</td><td>£47,154</td><td>£48,333</td><td>£49,783</td><td>£236,597</td></tr><tr><td>Total Expenses</td><td>£53,634</td><td>£53,714</td><td>£53,840</td><td>£53,968</td><td>£54,124</td><td>£269,280</td></tr><tr><td>Profit Before Tax</td><td>£-8,310</td><td>£-7,710</td><td>£-6,686</td><td>£-5,636</td><td>£-4,341</td><td>£-32,683</td></tr><tr><td>Profit After Tax      </td><td>£-8,310</td><td>£-7,710</td><td>£-6,686</td><td>£-5,636</td><td>£-4,341</td><td>£-32,683</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,500</td><td>£43,733</td><td>£58,197</td><td>£126,455</td></tr><tr><td>Net Return</td><td>£-8,298</td><td>£-7,698</td><td>£17,815</td><td>£38,098</td><td>£53,855</td><td>£93,772</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>