<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>£30,432</td><td>£30,888</td><td>£31,661</td><td>£32,452</td><td>£33,426</td><td>£158,859</td></tr><tr><td>Total Expenses</td><td>£39,052</td><td>£39,109</td><td>£39,197</td><td>£39,288</td><td>£39,396</td><td>£196,042</td></tr><tr><td>Profit Before Tax</td><td>£-8,620</td><td>£-8,221</td><td>£-7,537</td><td>£-6,835</td><td>£-5,970</td><td>£-37,183</td></tr><tr><td>Profit After Tax      </td><td>£-8,620</td><td>£-8,221</td><td>£-7,537</td><td>£-6,835</td><td>£-5,970</td><td>£-37,183</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£-8,611</td><td>£-8,212</td><td>£10,364</td><td>£25,117</td><td>£36,549</td><td>£55,206</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>