<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>£50,364</td><td>£51,119</td><td>£52,397</td><td>£53,707</td><td>£55,319</td><td>£262,907</td></tr><tr><td>Total Expenses</td><td>£54,607</td><td>£54,728</td><td>£54,899</td><td>£55,074</td><td>£55,278</td><td>£274,586</td></tr><tr><td>Profit Before Tax</td><td>£-4,243</td><td>£-3,609</td><td>£-2,502</td><td>£-1,367</td><td>£41</td><td>£-11,679</td></tr><tr><td>Profit After Tax      </td><td>£-4,243</td><td>£-3,609</td><td>£-2,502</td><td>£-1,367</td><td>£41</td><td>£-11,679</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,980</td><td>£42,805</td><td>£56,961</td><td>£123,771</td></tr><tr><td>Net Return</td><td>£-4,231</td><td>£-3,597</td><td>£21,479</td><td>£41,439</td><td>£57,002</td><td>£112,092</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>