<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>£39,996</td><td>£40,596</td><td>£41,611</td><td>£42,651</td><td>£43,931</td><td>£208,785</td></tr><tr><td>Total Expenses</td><td>£45,675</td><td>£45,781</td><td>£45,925</td><td>£46,073</td><td>£46,244</td><td>£229,697</td></tr><tr><td>Profit Before Tax</td><td>£-5,679</td><td>£-5,185</td><td>£-4,314</td><td>£-3,422</td><td>£-2,313</td><td>£-20,912</td></tr><tr><td>Profit After Tax      </td><td>£-5,679</td><td>£-5,185</td><td>£-4,314</td><td>£-3,422</td><td>£-2,313</td><td>£-20,912</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-5,669</td><td>£-5,175</td><td>£15,686</td><td>£32,279</td><td>£45,195</td><td>£82,316</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>-6%</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>