<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>£29,832</td><td>£30,279</td><td>£31,036</td><td>£31,812</td><td>£32,767</td><td>£155,727</td></tr><tr><td>Total Expenses</td><td>£35,335</td><td>£35,425</td><td>£35,544</td><td>£35,665</td><td>£35,804</td><td>£177,773</td></tr><tr><td>Profit Before Tax</td><td>£-5,503</td><td>£-5,146</td><td>£-4,508</td><td>£-3,853</td><td>£-3,037</td><td>£-22,046</td></tr><tr><td>Profit After Tax      </td><td>£-5,503</td><td>£-5,146</td><td>£-4,508</td><td>£-3,853</td><td>£-3,037</td><td>£-22,046</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,300</td><td>£27,311</td><td>£36,343</td><td>£78,970</td></tr><tr><td>Net Return</td><td>£-5,495</td><td>£-5,138</td><td>£10,793</td><td>£23,458</td><td>£33,306</td><td>£56,924</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>