<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>£15,468</td><td>£15,700</td><td>£16,093</td><td>£16,495</td><td>£16,990</td><td>£80,745</td></tr><tr><td>Total Expenses</td><td>£23,345</td><td>£23,414</td><td>£23,496</td><td>£23,580</td><td>£23,672</td><td>£117,507</td></tr><tr><td>Profit Before Tax</td><td>£-7,877</td><td>£-7,714</td><td>£-7,404</td><td>£-7,085</td><td>£-6,683</td><td>£-36,762</td></tr><tr><td>Profit After Tax      </td><td>£-7,877</td><td>£-7,714</td><td>£-7,404</td><td>£-7,085</td><td>£-6,683</td><td>£-36,762</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,980</td><td>£17,815</td><td>£23,706</td><td>£51,511</td></tr><tr><td>Net Return</td><td>£-7,872</td><td>£-7,709</td><td>£2,577</td><td>£10,729</td><td>£17,024</td><td>£14,749</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>