<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>£1,812</td><td>£1,839</td><td>£1,885</td><td>£1,932</td><td>£1,990</td><td>£9,459</td></tr><tr><td>Total Expenses</td><td>£3,570</td><td>£3,619</td><td>£3,666</td><td>£3,715</td><td>£3,763</td><td>£18,332</td></tr><tr><td>Profit Before Tax</td><td>£-1,758</td><td>£-1,779</td><td>£-1,781</td><td>£-1,782</td><td>£-1,773</td><td>£-8,873</td></tr><tr><td>Profit After Tax      </td><td>£-1,758</td><td>£-1,779</td><td>£-1,781</td><td>£-1,782</td><td>£-1,773</td><td>£-8,873</td></tr><tr><td>Change In Property Value</td><td>£700</td><td>£714</td><td>£1,457</td><td>£1,894</td><td>£1,988</td><td>£6,752</td></tr><tr><td>Net Return</td><td>£-1,058</td><td>£-1,065</td><td>£-324</td><td>£111</td><td>£215</td><td>£-2,121</td></tr><tr><td>Return From Rental Income (%)</td><td>-15%</td><td>-15%</td><td>-15%</td><td>-15%</td><td>-15%</td><td>-77%</td></tr><tr><td>Total Net Return (%)</td><td>-9%</td><td>-9%</td><td>-3%</td><td>1%</td><td>2%</td><td>-18%</td></tr></tbody></table></div></div></template></turbo-stream>