<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>£42,420</td><td>£43,056</td><td>£44,133</td><td>£45,236</td><td>£46,593</td><td>£221,438</td></tr><tr><td>Total Expenses</td><td>£46,314</td><td>£46,423</td><td>£46,574</td><td>£46,728</td><td>£46,907</td><td>£232,946</td></tr><tr><td>Profit Before Tax</td><td>£-3,894</td><td>£-3,367</td><td>£-2,441</td><td>£-1,492</td><td>£-313</td><td>£-11,508</td></tr><tr><td>Profit After Tax      </td><td>£-3,894</td><td>£-3,367</td><td>£-2,441</td><td>£-1,492</td><td>£-313</td><td>£-11,508</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,200</td><td>£36,058</td><td>£47,983</td><td>£104,261</td></tr><tr><td>Net Return</td><td>£-3,884</td><td>£-3,357</td><td>£17,759</td><td>£34,566</td><td>£47,669</td><td>£92,753</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>