<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>£22,788</td><td>£23,130</td><td>£23,708</td><td>£24,301</td><td>£25,030</td><td>£118,956</td></tr><tr><td>Total Expenses</td><td>£33,440</td><td>£33,520</td><td>£33,621</td><td>£33,724</td><td>£33,840</td><td>£168,145</td></tr><tr><td>Profit Before Tax</td><td>£-10,652</td><td>£-10,390</td><td>£-9,913</td><td>£-9,423</td><td>£-8,810</td><td>£-49,188</td></tr><tr><td>Profit After Tax      </td><td>£-10,652</td><td>£-10,390</td><td>£-9,913</td><td>£-9,423</td><td>£-8,810</td><td>£-49,188</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,700</td><td>£26,240</td><td>£34,918</td><td>£75,873</td></tr><tr><td>Net Return</td><td>£-10,645</td><td>£-10,383</td><td>£4,787</td><td>£16,817</td><td>£26,108</td><td>£26,685</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>