<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>£30,000</td><td>£30,450</td><td>£31,211</td><td>£31,992</td><td>£32,951</td><td>£156,604</td></tr><tr><td>Total Expenses</td><td>£34,756</td><td>£34,847</td><td>£34,966</td><td>£35,088</td><td>£35,227</td><td>£174,885</td></tr><tr><td>Profit Before Tax</td><td>£-4,756</td><td>£-4,397</td><td>£-3,755</td><td>£-3,097</td><td>£-2,276</td><td>£-18,281</td></tr><tr><td>Profit After Tax      </td><td>£-4,756</td><td>£-4,397</td><td>£-3,755</td><td>£-3,097</td><td>£-2,276</td><td>£-18,281</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£-4,749</td><td>£-4,390</td><td>£11,245</td><td>£23,679</td><td>£33,355</td><td>£59,141</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>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>