<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>£19,740</td><td>£20,036</td><td>£20,537</td><td>£21,050</td><td>£21,682</td><td>£103,045</td></tr><tr><td>Total Expenses</td><td>£22,621</td><td>£22,697</td><td>£22,790</td><td>£22,885</td><td>£22,991</td><td>£113,984</td></tr><tr><td>Profit Before Tax</td><td>£-2,881</td><td>£-2,661</td><td>£-2,253</td><td>£-1,835</td><td>£-1,309</td><td>£-10,939</td></tr><tr><td>Profit After Tax      </td><td>£-2,881</td><td>£-2,661</td><td>£-2,253</td><td>£-1,835</td><td>£-1,309</td><td>£-10,939</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£-2,877</td><td>£-2,656</td><td>£7,147</td><td>£14,945</td><td>£21,020</td><td>£37,579</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>