<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>£62,796</td><td>£63,738</td><td>£65,331</td><td>£66,965</td><td>£68,974</td><td>£327,804</td></tr><tr><td>Total Expenses</td><td>£67,594</td><td>£67,734</td><td>£67,936</td><td>£68,143</td><td>£68,387</td><td>£339,794</td></tr><tr><td>Profit Before Tax</td><td>£-4,798</td><td>£-3,996</td><td>£-2,605</td><td>£-1,179</td><td>£587</td><td>£-11,991</td></tr><tr><td>Profit After Tax      </td><td>£-4,798</td><td>£-3,996</td><td>£-2,605</td><td>£-1,179</td><td>£587</td><td>£-11,991</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,901</td><td>£53,373</td><td>£71,024</td><td>£154,327</td></tr><tr><td>Net Return</td><td>£-4,783</td><td>£-3,981</td><td>£27,296</td><td>£52,194</td><td>£71,610</td><td>£142,336</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>13%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>