<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>£12,204</td><td>£12,387</td><td>£12,697</td><td>£13,014</td><td>£13,405</td><td>£63,707</td></tr><tr><td>Total Expenses</td><td>£14,746</td><td>£14,810</td><td>£14,884</td><td>£14,960</td><td>£15,042</td><td>£74,442</td></tr><tr><td>Profit Before Tax</td><td>£-2,542</td><td>£-2,423</td><td>£-2,187</td><td>£-1,946</td><td>£-1,637</td><td>£-10,735</td></tr><tr><td>Profit After Tax      </td><td>£-2,542</td><td>£-2,423</td><td>£-2,187</td><td>£-1,946</td><td>£-1,637</td><td>£-10,735</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,810</td><td>£10,371</td><td>£13,801</td><td>£29,988</td></tr><tr><td>Net Return</td><td>£-2,539</td><td>£-2,420</td><td>£3,623</td><td>£8,425</td><td>£12,164</td><td>£19,253</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>