<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>£48,300</td><td>£49,024</td><td>£50,250</td><td>£51,506</td><td>£53,052</td><td>£252,133</td></tr><tr><td>Total Expenses</td><td>£52,456</td><td>£52,575</td><td>£52,740</td><td>£52,910</td><td>£53,107</td><td>£263,788</td></tr><tr><td>Profit Before Tax</td><td>£-4,156</td><td>£-3,550</td><td>£-2,490</td><td>£-1,403</td><td>£-55</td><td>£-11,655</td></tr><tr><td>Profit After Tax      </td><td>£-4,156</td><td>£-3,550</td><td>£-2,490</td><td>£-1,403</td><td>£-55</td><td>£-11,655</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-4,145</td><td>£-3,539</td><td>£20,510</td><td>£39,652</td><td>£54,578</td><td>£107,058</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>