<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>£18,600</td><td>£18,879</td><td>£19,351</td><td>£19,835</td><td>£20,430</td><td>£97,095</td></tr><tr><td>Total Expenses</td><td>£32,116</td><td>£32,156</td><td>£32,214</td><td>£32,273</td><td>£32,343</td><td>£161,102</td></tr><tr><td>Profit Before Tax</td><td>£-13,516</td><td>£-13,277</td><td>£-12,863</td><td>£-12,438</td><td>£-11,913</td><td>£-64,007</td></tr><tr><td>Profit After Tax      </td><td>£-13,516</td><td>£-13,277</td><td>£-12,863</td><td>£-12,438</td><td>£-11,913</td><td>£-64,007</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£-13,509</td><td>£-13,269</td><td>£2,138</td><td>£14,337</td><td>£23,717</td><td>£13,414</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>5%</td></tr></tbody></table></div></div></template></turbo-stream>