<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>£8,736</td><td>£8,867</td><td>£9,089</td><td>£9,316</td><td>£9,595</td><td>£45,603</td></tr><tr><td>Total Expenses</td><td>£10,412</td><td>£10,471</td><td>£10,536</td><td>£10,602</td><td>£10,673</td><td>£52,694</td></tr><tr><td>Profit Before Tax</td><td>£-1,676</td><td>£-1,604</td><td>£-1,447</td><td>£-1,287</td><td>£-1,078</td><td>£-7,091</td></tr><tr><td>Profit After Tax      </td><td>£-1,676</td><td>£-1,604</td><td>£-1,447</td><td>£-1,287</td><td>£-1,078</td><td>£-7,091</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,800</td><td>£6,783</td><td>£9,026</td><td>£19,613</td></tr><tr><td>Net Return</td><td>£-1,674</td><td>£-1,602</td><td>£2,353</td><td>£5,496</td><td>£7,949</td><td>£12,522</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>14%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>