<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>£18,600</td><td>£18,879</td><td>£19,351</td><td>£19,835</td><td>£20,430</td><td>£97,095</td></tr><tr><td>Total Expenses</td><td>£27,665</td><td>£27,739</td><td>£27,829</td><td>£27,921</td><td>£28,023</td><td>£139,178</td></tr><tr><td>Profit Before Tax</td><td>£-9,065</td><td>£-8,860</td><td>£-8,478</td><td>£-8,087</td><td>£-7,594</td><td>£-42,083</td></tr><tr><td>Profit After Tax      </td><td>£-9,065</td><td>£-8,860</td><td>£-8,478</td><td>£-8,087</td><td>£-7,594</td><td>£-42,083</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£-9,059</td><td>£-8,854</td><td>£3,522</td><td>£13,334</td><td>£20,911</td><td>£19,854</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>