<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>£51,804</td><td>£52,581</td><td>£53,896</td><td>£55,243</td><td>£56,900</td><td>£270,424</td></tr><tr><td>Total Expenses</td><td>£61,225</td><td>£61,315</td><td>£61,457</td><td>£61,603</td><td>£61,779</td><td>£307,378</td></tr><tr><td>Profit Before Tax</td><td>£-9,421</td><td>£-8,734</td><td>£-7,561</td><td>£-6,360</td><td>£-4,879</td><td>£-36,954</td></tr><tr><td>Profit After Tax      </td><td>£-9,421</td><td>£-8,734</td><td>£-7,561</td><td>£-6,360</td><td>£-4,879</td><td>£-36,954</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£-9,407</td><td>£-8,720</td><td>£20,439</td><td>£43,621</td><td>£61,632</td><td>£107,566</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>