<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>£11,004</td><td>£11,169</td><td>£11,448</td><td>£11,734</td><td>£12,087</td><td>£57,442</td></tr><tr><td>Total Expenses</td><td>£13,628</td><td>£13,705</td><td>£13,789</td><td>£13,874</td><td>£13,965</td><td>£68,961</td></tr><tr><td>Profit Before Tax</td><td>£-2,624</td><td>£-2,536</td><td>£-2,340</td><td>£-2,140</td><td>£-1,879</td><td>£-11,519</td></tr><tr><td>Profit After Tax      </td><td>£-2,624</td><td>£-2,536</td><td>£-2,340</td><td>£-2,140</td><td>£-1,879</td><td>£-11,519</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,000</td><td>£8,925</td><td>£11,877</td><td>£25,807</td></tr><tr><td>Net Return</td><td>£-2,622</td><td>£-2,533</td><td>£2,660</td><td>£6,785</td><td>£9,998</td><td>£14,288</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>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>