<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>£22,476</td><td>£22,813</td><td>£23,383</td><td>£23,968</td><td>£24,687</td><td>£117,328</td></tr><tr><td>Total Expenses</td><td>£25,474</td><td>£25,553</td><td>£25,653</td><td>£25,756</td><td>£25,870</td><td>£128,307</td></tr><tr><td>Profit Before Tax</td><td>£-2,998</td><td>£-2,740</td><td>£-2,270</td><td>£-1,788</td><td>£-1,183</td><td>£-10,979</td></tr><tr><td>Profit After Tax      </td><td>£-2,998</td><td>£-2,740</td><td>£-2,270</td><td>£-1,788</td><td>£-1,183</td><td>£-10,979</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£-2,992</td><td>£-2,735</td><td>£8,430</td><td>£17,312</td><td>£24,233</td><td>£44,248</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</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>