<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>£15,780</td><td>£16,017</td><td>£16,417</td><td>£16,828</td><td>£17,332</td><td>£82,374</td></tr><tr><td>Total Expenses</td><td>£18,853</td><td>£18,923</td><td>£19,006</td><td>£19,090</td><td>£19,184</td><td>£95,055</td></tr><tr><td>Profit Before Tax</td><td>£-3,073</td><td>£-2,906</td><td>£-2,588</td><td>£-2,263</td><td>£-1,851</td><td>£-12,681</td></tr><tr><td>Profit After Tax      </td><td>£-3,073</td><td>£-2,906</td><td>£-2,588</td><td>£-2,263</td><td>£-1,851</td><td>£-12,681</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£-3,069</td><td>£-2,902</td><td>£5,112</td><td>£11,482</td><td>£16,439</td><td>£27,062</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>