<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>£3,564</td><td>£3,617</td><td>£3,708</td><td>£3,801</td><td>£3,915</td><td>£18,605</td></tr><tr><td>Total Expenses</td><td>£5,570</td><td>£5,621</td><td>£5,673</td><td>£5,727</td><td>£5,781</td><td>£28,372</td></tr><tr><td>Profit Before Tax</td><td>£-2,006</td><td>£-2,004</td><td>£-1,966</td><td>£-1,926</td><td>£-1,866</td><td>£-9,768</td></tr><tr><td>Profit After Tax      </td><td>£-2,006</td><td>£-2,004</td><td>£-1,966</td><td>£-1,926</td><td>£-1,866</td><td>£-9,768</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,620</td><td>£2,892</td><td>£3,848</td><td>£8,362</td></tr><tr><td>Net Return</td><td>£-2,005</td><td>£-2,003</td><td>£-345</td><td>£966</td><td>£1,982</td><td>£-1,406</td></tr><tr><td>Return From Rental Income (%)</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-7%</td><td>-39%</td></tr><tr><td>Total Net Return (%)</td><td>-8%</td><td>-8%</td><td>-1%</td><td>4%</td><td>8%</td><td>-6%</td></tr></tbody></table></div></div></template></turbo-stream>