<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>£24,360</td><td>£24,725</td><td>£25,344</td><td>£25,977</td><td>£26,756</td><td>£127,163</td></tr><tr><td>Total Expenses</td><td>£27,448</td><td>£27,530</td><td>£27,635</td><td>£27,742</td><td>£27,863</td><td>£138,217</td></tr><tr><td>Profit Before Tax</td><td>£-3,088</td><td>£-2,805</td><td>£-2,291</td><td>£-1,765</td><td>£-1,106</td><td>£-11,055</td></tr><tr><td>Profit After Tax      </td><td>£-3,088</td><td>£-2,805</td><td>£-2,291</td><td>£-1,765</td><td>£-1,106</td><td>£-11,055</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£-3,082</td><td>£-2,799</td><td>£9,309</td><td>£18,941</td><td>£26,448</td><td>£48,818</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>