<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>£33,996</td><td>£34,506</td><td>£35,369</td><td>£36,253</td><td>£37,340</td><td>£177,464</td></tr><tr><td>Total Expenses</td><td>£39,123</td><td>£39,220</td><td>£39,350</td><td>£39,482</td><td>£39,633</td><td>£196,808</td></tr><tr><td>Profit Before Tax</td><td>£-5,127</td><td>£-4,714</td><td>£-3,981</td><td>£-3,229</td><td>£-2,293</td><td>£-19,345</td></tr><tr><td>Profit After Tax      </td><td>£-5,127</td><td>£-4,714</td><td>£-3,981</td><td>£-3,229</td><td>£-2,293</td><td>£-19,345</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£-5,119</td><td>£-4,706</td><td>£13,019</td><td>£27,117</td><td>£38,088</td><td>£68,400</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>