<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>£15,156</td><td>£15,383</td><td>£15,768</td><td>£16,162</td><td>£16,647</td><td>£79,116</td></tr><tr><td>Total Expenses</td><td>£22,917</td><td>£22,985</td><td>£23,067</td><td>£23,150</td><td>£23,241</td><td>£115,360</td></tr><tr><td>Profit Before Tax</td><td>£-7,761</td><td>£-7,602</td><td>£-7,299</td><td>£-6,988</td><td>£-6,594</td><td>£-36,244</td></tr><tr><td>Profit After Tax      </td><td>£-7,761</td><td>£-7,602</td><td>£-7,299</td><td>£-6,988</td><td>£-6,594</td><td>£-36,244</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,780</td><td>£17,458</td><td>£23,231</td><td>£50,479</td></tr><tr><td>Net Return</td><td>£-7,756</td><td>£-7,597</td><td>£2,481</td><td>£10,470</td><td>£16,637</td><td>£14,235</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>