<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>£38,028</td><td>£38,598</td><td>£39,563</td><td>£40,552</td><td>£41,769</td><td>£198,511</td></tr><tr><td>Total Expenses</td><td>£42,986</td><td>£43,054</td><td>£43,162</td><td>£43,272</td><td>£43,404</td><td>£215,878</td></tr><tr><td>Profit Before Tax</td><td>£-4,958</td><td>£-4,456</td><td>£-3,598</td><td>£-2,719</td><td>£-1,635</td><td>£-17,366</td></tr><tr><td>Profit After Tax      </td><td>£-4,958</td><td>£-4,456</td><td>£-3,598</td><td>£-2,719</td><td>£-1,635</td><td>£-17,366</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,320</td><td>£100,648</td></tr><tr><td>Net Return</td><td>£-4,948</td><td>£-4,446</td><td>£15,902</td><td>£32,089</td><td>£44,685</td><td>£83,282</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>13%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>