<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>£33,600</td><td>£34,104</td><td>£34,957</td><td>£35,831</td><td>£36,905</td><td>£175,397</td></tr><tr><td>Total Expenses</td><td>£40,472</td><td>£40,569</td><td>£40,697</td><td>£40,828</td><td>£40,978</td><td>£203,545</td></tr><tr><td>Profit Before Tax</td><td>£-6,872</td><td>£-6,465</td><td>£-5,740</td><td>£-4,998</td><td>£-4,073</td><td>£-28,148</td></tr><tr><td>Profit After Tax      </td><td>£-6,872</td><td>£-6,465</td><td>£-5,740</td><td>£-4,998</td><td>£-4,073</td><td>£-28,148</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,700</td><td>£31,595</td><td>£42,044</td><td>£91,357</td></tr><tr><td>Net Return</td><td>£-6,864</td><td>£-6,456</td><td>£11,960</td><td>£26,597</td><td>£37,971</td><td>£63,209</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>