<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>£14,796</td><td>£15,018</td><td>£15,393</td><td>£15,778</td><td>£16,252</td><td>£77,237</td></tr><tr><td>Total Expenses</td><td>£23,838</td><td>£23,978</td><td>£24,125</td><td>£24,275</td><td>£24,431</td><td>£120,647</td></tr><tr><td>Profit Before Tax</td><td>£-9,042</td><td>£-8,960</td><td>£-8,731</td><td>£-8,497</td><td>£-8,180</td><td>£-43,410</td></tr><tr><td>Profit After Tax      </td><td>£-9,042</td><td>£-8,960</td><td>£-8,731</td><td>£-8,497</td><td>£-8,180</td><td>£-43,410</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£44,904</td></tr><tr><td>Net Return</td><td>£-9,038</td><td>£-8,955</td><td>£-31</td><td>£7,033</td><td>£12,486</td><td>£1,494</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-31%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>1%</td></tr></tbody></table></div></div></template></turbo-stream>