<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>£19,800</td><td>£20,196</td><td>£20,701</td><td>£21,218</td><td>£21,749</td><td>£103,664</td></tr><tr><td>Total Expenses</td><td>£51,590</td><td>£51,676</td><td>£51,769</td><td>£51,865</td><td>£51,960</td><td>£258,860</td></tr><tr><td>Profit Before Tax</td><td>£-31,790</td><td>£-31,480</td><td>£-31,068</td><td>£-30,646</td><td>£-30,211</td><td>£-155,195</td></tr><tr><td>Profit After Tax      </td><td>£-31,790</td><td>£-31,480</td><td>£-31,068</td><td>£-30,646</td><td>£-30,211</td><td>£-155,195</td></tr><tr><td>Change In Property Value</td><td>£24,000</td><td>£24,480</td><td>£49,939</td><td>£64,921</td><td>£74,984</td><td>£238,324</td></tr><tr><td>Net Return</td><td>£-7,790</td><td>£-7,000</td><td>£18,871</td><td>£34,275</td><td>£44,772</td><td>£83,128</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>2%</td><td>4%</td><td>5%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>