<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>£48,936</td><td>£49,670</td><td>£50,912</td><td>£52,185</td><td>£53,750</td><td>£255,453</td></tr><tr><td>Total Expenses</td><td>£53,115</td><td>£53,234</td><td>£53,402</td><td>£53,573</td><td>£53,772</td><td>£267,095</td></tr><tr><td>Profit Before Tax</td><td>£-4,179</td><td>£-3,564</td><td>£-2,490</td><td>£-1,388</td><td>£-22</td><td>£-11,643</td></tr><tr><td>Profit After Tax      </td><td>£-4,179</td><td>£-3,564</td><td>£-2,490</td><td>£-1,388</td><td>£-22</td><td>£-11,643</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,300</td><td>£41,591</td><td>£55,346</td><td>£120,261</td></tr><tr><td>Net Return</td><td>£-4,167</td><td>£-3,553</td><td>£20,811</td><td>£40,203</td><td>£55,324</td><td>£108,618</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>