<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>£26,148</td><td>£26,540</td><td>£27,204</td><td>£27,884</td><td>£28,720</td><td>£136,496</td></tr><tr><td>Total Expenses</td><td>£35,983</td><td>£36,420</td><td>£36,858</td><td>£37,306</td><td>£37,758</td><td>£184,326</td></tr><tr><td>Profit Before Tax</td><td>£-9,835</td><td>£-9,880</td><td>£-9,655</td><td>£-9,422</td><td>£-9,038</td><td>£-47,830</td></tr><tr><td>Profit After Tax      </td><td>£-9,835</td><td>£-9,880</td><td>£-9,655</td><td>£-9,422</td><td>£-9,038</td><td>£-47,830</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,100</td><td>£14,459</td><td>£19,241</td><td>£41,808</td></tr><tr><td>Net Return</td><td>£-9,831</td><td>£-9,876</td><td>£-1,554</td><td>£5,037</td><td>£10,202</td><td>£-6,022</td></tr><tr><td>Return From Rental Income (%)</td><td>-8%</td><td>-8%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-37%</td></tr><tr><td>Total Net Return (%)</td><td>-8%</td><td>-8%</td><td>-1%</td><td>4%</td><td>8%</td><td>-5%</td></tr></tbody></table></div></div></template></turbo-stream>