<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>£11,904</td><td>£12,083</td><td>£12,385</td><td>£12,694</td><td>£13,075</td><td>£62,140</td></tr><tr><td>Total Expenses</td><td>£17,977</td><td>£18,061</td><td>£18,154</td><td>£18,248</td><td>£18,348</td><td>£90,788</td></tr><tr><td>Profit Before Tax</td><td>£-6,073</td><td>£-5,979</td><td>£-5,769</td><td>£-5,554</td><td>£-5,273</td><td>£-28,648</td></tr><tr><td>Profit After Tax      </td><td>£-6,073</td><td>£-5,979</td><td>£-5,769</td><td>£-5,554</td><td>£-5,273</td><td>£-28,648</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£-6,069</td><td>£-5,975</td><td>£1,231</td><td>£6,941</td><td>£11,354</td><td>£7,482</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>7%</td></tr></tbody></table></div></div></template></turbo-stream>