<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>£10,968</td><td>£11,133</td><td>£11,411</td><td>£11,696</td><td>£12,047</td><td>£57,254</td></tr><tr><td>Total Expenses</td><td>£19,140</td><td>£19,416</td><td>£19,687</td><td>£19,963</td><td>£20,239</td><td>£98,444</td></tr><tr><td>Profit Before Tax</td><td>£-8,172</td><td>£-8,283</td><td>£-8,276</td><td>£-8,267</td><td>£-8,192</td><td>£-41,189</td></tr><tr><td>Profit After Tax      </td><td>£-8,172</td><td>£-8,283</td><td>£-8,276</td><td>£-8,267</td><td>£-8,192</td><td>£-41,189</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,399</td><td>£6,067</td><td>£8,074</td><td>£17,544</td></tr><tr><td>Net Return</td><td>£-8,170</td><td>£-8,282</td><td>£-4,877</td><td>£-2,199</td><td>£-118</td><td>£-23,646</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>-79%</td></tr><tr><td>Total Net Return (%)</td><td>-16%</td><td>-16%</td><td>-9%</td><td>-4%</td><td>0%</td><td>-45%</td></tr></tbody></table></div></div></template></turbo-stream>