<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>£16,284</td><td>£16,528</td><td>£16,941</td><td>£17,365</td><td>£17,886</td><td>£85,005</td></tr><tr><td>Total Expenses</td><td>£19,776</td><td>£19,847</td><td>£19,931</td><td>£20,017</td><td>£20,112</td><td>£99,682</td></tr><tr><td>Profit Before Tax</td><td>£-3,492</td><td>£-3,318</td><td>£-2,989</td><td>£-2,652</td><td>£-2,226</td><td>£-14,678</td></tr><tr><td>Profit After Tax      </td><td>£-3,492</td><td>£-3,318</td><td>£-2,989</td><td>£-2,652</td><td>£-2,226</td><td>£-14,678</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,140</td><td>£14,530</td><td>£19,336</td><td>£42,014</td></tr><tr><td>Net Return</td><td>£-3,488</td><td>£-3,314</td><td>£5,151</td><td>£11,878</td><td>£17,110</td><td>£27,336</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>