<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>£14,736</td><td>£14,957</td><td>£15,331</td><td>£15,714</td><td>£16,186</td><td>£76,924</td></tr><tr><td>Total Expenses</td><td>£16,765</td><td>£16,833</td><td>£16,913</td><td>£16,995</td><td>£17,085</td><td>£84,591</td></tr><tr><td>Profit Before Tax</td><td>£-2,029</td><td>£-1,876</td><td>£-1,582</td><td>£-1,281</td><td>£-900</td><td>£-7,667</td></tr><tr><td>Profit After Tax      </td><td>£-2,029</td><td>£-1,876</td><td>£-1,582</td><td>£-1,281</td><td>£-900</td><td>£-7,667</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£-2,025</td><td>£-1,872</td><td>£5,118</td><td>£10,679</td><td>£15,015</td><td>£26,914</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>