<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>£31,272</td><td>£31,741</td><td>£32,535</td><td>£33,348</td><td>£34,348</td><td>£163,244</td></tr><tr><td>Total Expenses</td><td>£36,898</td><td>£37,088</td><td>£37,300</td><td>£37,518</td><td>£37,750</td><td>£186,554</td></tr><tr><td>Profit Before Tax</td><td>£-5,626</td><td>£-5,347</td><td>£-4,766</td><td>£-4,170</td><td>£-3,401</td><td>£-23,310</td></tr><tr><td>Profit After Tax      </td><td>£-5,626</td><td>£-5,347</td><td>£-4,766</td><td>£-4,170</td><td>£-3,401</td><td>£-23,310</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£-5,619</td><td>£-5,340</td><td>£9,135</td><td>£20,642</td><td>£29,616</td><td>£48,434</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>