<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>£14,436</td><td>£14,653</td><td>£15,019</td><td>£15,394</td><td>£15,856</td><td>£75,358</td></tr><tr><td>Total Expenses</td><td>£18,520</td><td>£18,588</td><td>£18,667</td><td>£18,749</td><td>£18,838</td><td>£93,362</td></tr><tr><td>Profit Before Tax</td><td>£-4,084</td><td>£-3,935</td><td>£-3,648</td><td>£-3,354</td><td>£-2,981</td><td>£-18,004</td></tr><tr><td>Profit After Tax      </td><td>£-4,084</td><td>£-3,935</td><td>£-3,648</td><td>£-3,354</td><td>£-2,981</td><td>£-18,004</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,600</td><td>£13,566</td><td>£18,053</td><td>£39,227</td></tr><tr><td>Net Return</td><td>£-4,080</td><td>£-3,931</td><td>£3,952</td><td>£10,212</td><td>£15,071</td><td>£21,223</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>