<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>£23,472</td><td>£23,824</td><td>£24,420</td><td>£25,030</td><td>£25,781</td><td>£122,527</td></tr><tr><td>Total Expenses</td><td>£25,847</td><td>£26,085</td><td>£26,334</td><td>£26,589</td><td>£26,852</td><td>£131,706</td></tr><tr><td>Profit Before Tax</td><td>£-2,375</td><td>£-2,261</td><td>£-1,914</td><td>£-1,558</td><td>£-1,071</td><td>£-9,179</td></tr><tr><td>Profit After Tax      </td><td>£-2,375</td><td>£-2,261</td><td>£-1,914</td><td>£-1,558</td><td>£-1,071</td><td>£-9,179</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,400</td><td>£13,209</td><td>£17,578</td><td>£38,195</td></tr><tr><td>Net Return</td><td>£-2,371</td><td>£-2,257</td><td>£5,486</td><td>£11,651</td><td>£16,507</td><td>£29,015</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>