<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>£14,028</td><td>£14,238</td><td>£14,594</td><td>£14,959</td><td>£15,408</td><td>£73,228</td></tr><tr><td>Total Expenses</td><td>£23,241</td><td>£23,591</td><td>£23,934</td><td>£24,284</td><td>£24,634</td><td>£119,684</td></tr><tr><td>Profit Before Tax</td><td>£-9,213</td><td>£-9,353</td><td>£-9,339</td><td>£-9,325</td><td>£-9,226</td><td>£-46,456</td></tr><tr><td>Profit After Tax      </td><td>£-9,213</td><td>£-9,353</td><td>£-9,339</td><td>£-9,325</td><td>£-9,226</td><td>£-46,456</td></tr><tr><td>Change In Property Value</td><td>£4,750</td><td>£4,869</td><td>£8,983</td><td>£11,473</td><td>£13,204</td><td>£43,279</td></tr><tr><td>Net Return</td><td>£-4,463</td><td>£-4,484</td><td>£-357</td><td>£2,148</td><td>£3,979</td><td>£-3,176</td></tr><tr><td>Return From Rental Income (%)</td><td>-16%</td><td>-16%</td><td>-16%</td><td>-16%</td><td>-16%</td><td>-80%</td></tr><tr><td>Total Net Return (%)</td><td>-8%</td><td>-8%</td><td>-1%</td><td>4%</td><td>7%</td><td>-5%</td></tr></tbody></table></div></div></template></turbo-stream>