<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>£1,896</td><td>£1,924</td><td>£1,973</td><td>£2,022</td><td>£2,083</td><td>£9,897</td></tr><tr><td>Total Expenses</td><td>£3,181</td><td>£3,230</td><td>£3,278</td><td>£3,327</td><td>£3,376</td><td>£16,392</td></tr><tr><td>Profit Before Tax</td><td>£-1,285</td><td>£-1,306</td><td>£-1,306</td><td>£-1,305</td><td>£-1,293</td><td>£-6,495</td></tr><tr><td>Profit After Tax      </td><td>£-1,285</td><td>£-1,306</td><td>£-1,306</td><td>£-1,305</td><td>£-1,293</td><td>£-6,495</td></tr><tr><td>Change In Property Value</td><td>£750</td><td>£773</td><td>£1,459</td><td>£1,679</td><td>£1,780</td><td>£6,440</td></tr><tr><td>Net Return</td><td>£-535</td><td>£-533</td><td>£153</td><td>£374</td><td>£487</td><td>£-55</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>-76%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>2%</td><td>4%</td><td>6%</td><td>-1%</td></tr></tbody></table></div></div></template></turbo-stream>