<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>£10,380</td><td>£10,536</td><td>£10,799</td><td>£11,069</td><td>£11,401</td><td>£54,185</td></tr><tr><td>Total Expenses</td><td>£12,838</td><td>£12,899</td><td>£12,969</td><td>£13,039</td><td>£13,115</td><td>£64,860</td></tr><tr><td>Profit Before Tax</td><td>£-2,458</td><td>£-2,364</td><td>£-2,170</td><td>£-1,970</td><td>£-1,714</td><td>£-10,675</td></tr><tr><td>Profit After Tax      </td><td>£-2,458</td><td>£-2,364</td><td>£-2,170</td><td>£-1,970</td><td>£-1,714</td><td>£-10,675</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,940</td><td>£8,818</td><td>£11,734</td><td>£25,497</td></tr><tr><td>Net Return</td><td>£-2,455</td><td>£-2,361</td><td>£2,771</td><td>£6,848</td><td>£10,020</td><td>£14,822</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>