<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>£20,148</td><td>£20,450</td><td>£20,961</td><td>£21,486</td><td>£22,130</td><td>£105,175</td></tr><tr><td>Total Expenses</td><td>£29,824</td><td>£29,900</td><td>£29,995</td><td>£30,091</td><td>£30,199</td><td>£150,009</td></tr><tr><td>Profit Before Tax</td><td>£-9,676</td><td>£-9,450</td><td>£-9,033</td><td>£-8,606</td><td>£-8,069</td><td>£-44,834</td></tr><tr><td>Profit After Tax      </td><td>£-9,676</td><td>£-9,450</td><td>£-9,033</td><td>£-8,606</td><td>£-8,069</td><td>£-44,834</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£-9,669</td><td>£-9,444</td><td>£3,967</td><td>£14,600</td><td>£22,811</td><td>£22,265</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>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>