<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>£5,196</td><td>£5,274</td><td>£5,406</td><td>£5,541</td><td>£5,707</td><td>£27,124</td></tr><tr><td>Total Expenses</td><td>£9,857</td><td>£9,936</td><td>£10,016</td><td>£10,097</td><td>£10,180</td><td>£50,086</td></tr><tr><td>Profit Before Tax</td><td>£-4,661</td><td>£-4,662</td><td>£-4,610</td><td>£-4,556</td><td>£-4,472</td><td>£-22,962</td></tr><tr><td>Profit After Tax      </td><td>£-4,661</td><td>£-4,662</td><td>£-4,610</td><td>£-4,556</td><td>£-4,472</td><td>£-22,962</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,150</td><td>£5,623</td><td>£7,482</td><td>£16,258</td></tr><tr><td>Net Return</td><td>£-4,660</td><td>£-4,661</td><td>£-1,460</td><td>£1,067</td><td>£3,010</td><td>£-6,704</td></tr><tr><td>Return From Rental Income (%)</td><td>-10%</td><td>-10%</td><td>-10%</td><td>-9%</td><td>-9%</td><td>-48%</td></tr><tr><td>Total Net Return (%)</td><td>-10%</td><td>-10%</td><td>-3%</td><td>2%</td><td>6%</td><td>-14%</td></tr></tbody></table></div></div></template></turbo-stream>