<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>£45,900</td><td>£46,588</td><td>£47,753</td><td>£48,947</td><td>£50,415</td><td>£239,604</td></tr><tr><td>Total Expenses</td><td>£57,176</td><td>£57,290</td><td>£57,450</td><td>£57,613</td><td>£57,803</td><td>£287,332</td></tr><tr><td>Profit Before Tax</td><td>£-11,276</td><td>£-10,702</td><td>£-9,697</td><td>£-8,666</td><td>£-7,387</td><td>£-47,728</td></tr><tr><td>Profit After Tax      </td><td>£-11,276</td><td>£-10,702</td><td>£-9,697</td><td>£-8,666</td><td>£-7,387</td><td>£-47,728</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,501</td><td>£45,518</td><td>£60,572</td><td>£131,616</td></tr><tr><td>Net Return</td><td>£-11,263</td><td>£-10,689</td><td>£15,804</td><td>£36,852</td><td>£53,185</td><td>£83,889</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>3%</td><td>8%</td><td>12%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>