<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>£32,604</td><td>£33,093</td><td>£33,920</td><td>£34,768</td><td>£35,811</td><td>£170,197</td></tr><tr><td>Total Expenses</td><td>£37,596</td><td>£37,690</td><td>£37,816</td><td>£37,945</td><td>£38,092</td><td>£189,139</td></tr><tr><td>Profit Before Tax</td><td>£-4,992</td><td>£-4,597</td><td>£-3,896</td><td>£-3,176</td><td>£-2,280</td><td>£-18,941</td></tr><tr><td>Profit After Tax      </td><td>£-4,992</td><td>£-4,597</td><td>£-3,896</td><td>£-3,176</td><td>£-2,280</td><td>£-18,941</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,300</td><td>£29,096</td><td>£38,719</td><td>£84,131</td></tr><tr><td>Net Return</td><td>£-4,983</td><td>£-4,589</td><td>£12,405</td><td>£25,920</td><td>£36,438</td><td>£65,190</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</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>9%</td><td>13%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>