<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>£12,456</td><td>£12,643</td><td>£12,959</td><td>£13,283</td><td>£13,681</td><td>£65,022</td></tr><tr><td>Total Expenses</td><td>£14,059</td><td>£14,131</td><td>£14,212</td><td>£14,295</td><td>£14,384</td><td>£71,081</td></tr><tr><td>Profit Before Tax</td><td>£-1,603</td><td>£-1,488</td><td>£-1,253</td><td>£-1,012</td><td>£-702</td><td>£-6,059</td></tr><tr><td>Profit After Tax      </td><td>£-1,603</td><td>£-1,488</td><td>£-1,253</td><td>£-1,012</td><td>£-702</td><td>£-6,059</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,300</td><td>£9,461</td><td>£12,589</td><td>£27,356</td></tr><tr><td>Net Return</td><td>£-1,601</td><td>£-1,486</td><td>£4,047</td><td>£8,449</td><td>£11,887</td><td>£21,296</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>15%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>