<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>£24,720</td><td>£25,091</td><td>£25,718</td><td>£26,361</td><td>£27,152</td><td>£129,042</td></tr><tr><td>Total Expenses</td><td>£27,285</td><td>£27,368</td><td>£27,474</td><td>£27,582</td><td>£27,704</td><td>£137,413</td></tr><tr><td>Profit Before Tax</td><td>£-2,565</td><td>£-2,277</td><td>£-1,756</td><td>£-1,221</td><td>£-552</td><td>£-8,371</td></tr><tr><td>Profit After Tax      </td><td>£-2,565</td><td>£-2,277</td><td>£-1,756</td><td>£-1,221</td><td>£-552</td><td>£-8,371</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£-2,559</td><td>£-2,272</td><td>£9,744</td><td>£19,307</td><td>£26,765</td><td>£50,985</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>