<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>£20,340</td><td>£20,645</td><td>£21,161</td><td>£21,690</td><td>£22,341</td><td>£106,178</td></tr><tr><td>Total Expenses</td><td>£32,545</td><td>£32,989</td><td>£33,428</td><td>£33,876</td><td>£34,325</td><td>£167,163</td></tr><tr><td>Profit Before Tax</td><td>£-12,205</td><td>£-12,344</td><td>£-12,267</td><td>£-12,186</td><td>£-11,984</td><td>£-60,986</td></tr><tr><td>Profit After Tax      </td><td>£-12,205</td><td>£-12,344</td><td>£-12,267</td><td>£-12,186</td><td>£-11,984</td><td>£-60,986</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£-12,201</td><td>£-12,341</td><td>£-5,967</td><td>£-940</td><td>£2,981</td><td>£-28,469</td></tr><tr><td>Return From Rental Income (%)</td><td>-12%</td><td>-13%</td><td>-12%</td><td>-12%</td><td>-12%</td><td>-62%</td></tr><tr><td>Total Net Return (%)</td><td>-12%</td><td>-12%</td><td>-6%</td><td>-1%</td><td>3%</td><td>-29%</td></tr></tbody></table></div></div></template></turbo-stream>