<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>£27,300</td><td>£27,710</td><td>£28,402</td><td>£29,112</td><td>£29,986</td><td>£142,510</td></tr><tr><td>Total Expenses</td><td>£29,924</td><td>£30,011</td><td>£30,123</td><td>£30,238</td><td>£30,368</td><td>£150,662</td></tr><tr><td>Profit Before Tax</td><td>£-2,624</td><td>£-2,301</td><td>£-1,721</td><td>£-1,125</td><td>£-382</td><td>£-8,153</td></tr><tr><td>Profit After Tax      </td><td>£-2,624</td><td>£-2,301</td><td>£-1,721</td><td>£-1,125</td><td>£-382</td><td>£-8,153</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,700</td><td>£22,670</td><td>£30,167</td><td>£65,550</td></tr><tr><td>Net Return</td><td>£-2,617</td><td>£-2,295</td><td>£10,980</td><td>£21,545</td><td>£29,785</td><td>£57,397</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>