<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>£27,204</td><td>£27,612</td><td>£28,302</td><td>£29,010</td><td>£29,880</td><td>£142,009</td></tr><tr><td>Total Expenses</td><td>£34,960</td><td>£35,013</td><td>£35,092</td><td>£35,174</td><td>£35,272</td><td>£175,512</td></tr><tr><td>Profit Before Tax</td><td>£-7,756</td><td>£-7,401</td><td>£-6,790</td><td>£-6,164</td><td>£-5,392</td><td>£-33,503</td></tr><tr><td>Profit After Tax      </td><td>£-7,756</td><td>£-7,401</td><td>£-6,790</td><td>£-6,164</td><td>£-5,392</td><td>£-33,503</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-7,748</td><td>£-7,393</td><td>£9,210</td><td>£22,396</td><td>£32,614</td><td>£49,080</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</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>