<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>£55,656</td><td>£56,491</td><td>£57,903</td><td>£59,351</td><td>£61,131</td><td>£290,532</td></tr><tr><td>Total Expenses</td><td>£60,135</td><td>£60,264</td><td>£60,449</td><td>£60,637</td><td>£60,858</td><td>£302,343</td></tr><tr><td>Profit Before Tax</td><td>£-4,479</td><td>£-3,774</td><td>£-2,546</td><td>£-1,287</td><td>£273</td><td>£-11,811</td></tr><tr><td>Profit After Tax      </td><td>£-4,479</td><td>£-3,774</td><td>£-2,546</td><td>£-1,287</td><td>£273</td><td>£-11,811</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,501</td><td>£47,303</td><td>£62,947</td><td>£136,778</td></tr><tr><td>Net Return</td><td>£-4,466</td><td>£-3,760</td><td>£23,955</td><td>£46,017</td><td>£63,221</td><td>£124,966</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>13%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>