<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>£13,464</td><td>£13,666</td><td>£14,008</td><td>£14,358</td><td>£14,789</td><td>£70,284</td></tr><tr><td>Total Expenses</td><td>£15,710</td><td>£15,824</td><td>£15,946</td><td>£16,071</td><td>£16,201</td><td>£79,754</td></tr><tr><td>Profit Before Tax</td><td>£-2,246</td><td>£-2,158</td><td>£-1,939</td><td>£-1,713</td><td>£-1,413</td><td>£-9,470</td></tr><tr><td>Profit After Tax      </td><td>£-2,246</td><td>£-2,158</td><td>£-1,939</td><td>£-1,713</td><td>£-1,413</td><td>£-9,470</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,180</td><td>£9,246</td><td>£12,304</td><td>£26,736</td></tr><tr><td>Net Return</td><td>£-2,244</td><td>£-2,156</td><td>£3,241</td><td>£7,533</td><td>£10,892</td><td>£17,267</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>10%</td><td>14%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>