<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>£7,044</td><td>£7,150</td><td>£7,328</td><td>£7,512</td><td>£7,737</td><td>£36,771</td></tr><tr><td>Total Expenses</td><td>£11,433</td><td>£11,489</td><td>£11,550</td><td>£11,612</td><td>£11,678</td><td>£57,763</td></tr><tr><td>Profit Before Tax</td><td>£-4,389</td><td>£-4,340</td><td>£-4,222</td><td>£-4,101</td><td>£-3,941</td><td>£-20,992</td></tr><tr><td>Profit After Tax      </td><td>£-4,389</td><td>£-4,340</td><td>£-4,222</td><td>£-4,101</td><td>£-3,941</td><td>£-20,992</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,400</td><td>£7,854</td><td>£10,452</td><td>£22,710</td></tr><tr><td>Net Return</td><td>£-4,387</td><td>£-4,338</td><td>£178</td><td>£3,753</td><td>£6,511</td><td>£1,718</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-31%</td></tr><tr><td>Total Net Return (%)</td><td>-7%</td><td>-6%</td><td>0%</td><td>6%</td><td>10%</td><td>3%</td></tr></tbody></table></div></div></template></turbo-stream>