<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>£17,628</td><td>£17,892</td><td>£18,340</td><td>£18,798</td><td>£19,362</td><td>£92,021</td></tr><tr><td>Total Expenses</td><td>£20,030</td><td>£20,102</td><td>£20,190</td><td>£20,279</td><td>£20,378</td><td>£100,979</td></tr><tr><td>Profit Before Tax</td><td>£-2,402</td><td>£-2,210</td><td>£-1,850</td><td>£-1,481</td><td>£-1,016</td><td>£-8,959</td></tr><tr><td>Profit After Tax      </td><td>£-2,402</td><td>£-2,210</td><td>£-1,850</td><td>£-1,481</td><td>£-1,016</td><td>£-8,959</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,200</td><td>£14,637</td><td>£19,478</td><td>£42,324</td></tr><tr><td>Net Return</td><td>£-2,397</td><td>£-2,205</td><td>£6,350</td><td>£13,156</td><td>£18,462</td><td>£33,365</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>10%</td><td>14%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>