<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>£39,096</td><td>£39,682</td><td>£40,675</td><td>£41,691</td><td>£42,942</td><td>£204,086</td></tr><tr><td>Total Expenses</td><td>£50,036</td><td>£50,106</td><td>£50,216</td><td>£50,329</td><td>£50,464</td><td>£251,151</td></tr><tr><td>Profit Before Tax</td><td>£-10,940</td><td>£-10,424</td><td>£-9,541</td><td>£-8,637</td><td>£-7,522</td><td>£-47,064</td></tr><tr><td>Profit After Tax      </td><td>£-10,940</td><td>£-10,424</td><td>£-9,541</td><td>£-8,637</td><td>£-7,522</td><td>£-47,064</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-10,928</td><td>£-10,412</td><td>£13,459</td><td>£32,419</td><td>£47,111</td><td>£71,649</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</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>