<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>£6,780</td><td>£6,882</td><td>£7,054</td><td>£7,230</td><td>£7,447</td><td>£35,393</td></tr><tr><td>Total Expenses</td><td>£13,874</td><td>£13,896</td><td>£13,924</td><td>£13,952</td><td>£13,985</td><td>£69,630</td></tr><tr><td>Profit Before Tax</td><td>£-7,094</td><td>£-7,014</td><td>£-6,870</td><td>£-6,722</td><td>£-6,538</td><td>£-34,238</td></tr><tr><td>Profit After Tax      </td><td>£-7,094</td><td>£-7,014</td><td>£-6,870</td><td>£-6,722</td><td>£-6,538</td><td>£-34,238</td></tr><tr><td>Change In Property Value</td><td>£3,200</td><td>£3,232</td><td>£9,793</td><td>£13,449</td><td>£15,735</td><td>£45,409</td></tr><tr><td>Net Return</td><td>£-3,894</td><td>£-3,782</td><td>£2,923</td><td>£6,727</td><td>£9,198</td><td>£11,172</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-34%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>7%</td><td>9%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>