<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>£14,436</td><td>£14,653</td><td>£15,019</td><td>£15,394</td><td>£15,856</td><td>£75,358</td></tr><tr><td>Total Expenses</td><td>£16,457</td><td>£16,525</td><td>£16,604</td><td>£16,686</td><td>£16,774</td><td>£83,046</td></tr><tr><td>Profit Before Tax</td><td>£-2,021</td><td>£-1,872</td><td>£-1,585</td><td>£-1,291</td><td>£-918</td><td>£-7,688</td></tr><tr><td>Profit After Tax      </td><td>£-2,021</td><td>£-1,872</td><td>£-1,585</td><td>£-1,291</td><td>£-918</td><td>£-7,688</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,560</td><td>£11,710</td><td>£15,582</td><td>£33,859</td></tr><tr><td>Net Return</td><td>£-2,018</td><td>£-1,869</td><td>£4,975</td><td>£10,418</td><td>£14,664</td><td>£26,171</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</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>