<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>£21,540</td><td>£21,863</td><td>£22,410</td><td>£22,970</td><td>£23,659</td><td>£112,442</td></tr><tr><td>Total Expenses</td><td>£31,728</td><td>£31,806</td><td>£31,904</td><td>£32,004</td><td>£32,116</td><td>£159,558</td></tr><tr><td>Profit Before Tax</td><td>£-10,188</td><td>£-9,943</td><td>£-9,494</td><td>£-9,034</td><td>£-8,456</td><td>£-47,116</td></tr><tr><td>Profit After Tax      </td><td>£-10,188</td><td>£-9,943</td><td>£-9,494</td><td>£-9,034</td><td>£-8,456</td><td>£-47,116</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£-10,181</td><td>£-9,936</td><td>£4,406</td><td>£15,778</td><td>£24,561</td><td>£24,627</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>