<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>£49,500</td><td>£50,243</td><td>£51,499</td><td>£52,786</td><td>£54,370</td><td>£258,397</td></tr><tr><td>Total Expenses</td><td>£56,544</td><td>£56,664</td><td>£56,833</td><td>£57,005</td><td>£57,206</td><td>£284,252</td></tr><tr><td>Profit Before Tax</td><td>£-7,044</td><td>£-6,422</td><td>£-5,334</td><td>£-4,219</td><td>£-2,837</td><td>£-25,855</td></tr><tr><td>Profit After Tax      </td><td>£-7,044</td><td>£-6,422</td><td>£-5,334</td><td>£-4,219</td><td>£-2,837</td><td>£-25,855</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£-7,031</td><td>£-6,409</td><td>£19,666</td><td>£40,407</td><td>£56,548</td><td>£103,181</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>4%</td><td>9%</td><td>13%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>