<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>£21,696</td><td>£22,021</td><td>£22,572</td><td>£23,136</td><td>£23,830</td><td>£113,256</td></tr><tr><td>Total Expenses</td><td>£23,729</td><td>£23,808</td><td>£23,906</td><td>£24,006</td><td>£24,118</td><td>£119,568</td></tr><tr><td>Profit Before Tax</td><td>£-2,033</td><td>£-1,786</td><td>£-1,334</td><td>£-870</td><td>£-288</td><td>£-6,312</td></tr><tr><td>Profit After Tax      </td><td>£-2,033</td><td>£-1,786</td><td>£-1,334</td><td>£-870</td><td>£-288</td><td>£-6,312</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,860</td><td>£17,600</td><td>£23,421</td><td>£50,892</td></tr><tr><td>Net Return</td><td>£-2,028</td><td>£-1,782</td><td>£8,526</td><td>£16,730</td><td>£23,133</td><td>£44,580</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>