<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>£13,200</td><td>£13,398</td><td>£13,733</td><td>£14,076</td><td>£14,499</td><td>£68,906</td></tr><tr><td>Total Expenses</td><td>£19,188</td><td>£19,254</td><td>£19,330</td><td>£19,408</td><td>£19,493</td><td>£96,674</td></tr><tr><td>Profit Before Tax</td><td>£-5,988</td><td>£-5,856</td><td>£-5,597</td><td>£-5,332</td><td>£-4,995</td><td>£-27,768</td></tr><tr><td>Profit After Tax      </td><td>£-5,988</td><td>£-5,856</td><td>£-5,597</td><td>£-5,332</td><td>£-4,995</td><td>£-27,768</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,999</td><td>£14,279</td><td>£19,001</td><td>£41,286</td></tr><tr><td>Net Return</td><td>£-5,984</td><td>£-5,852</td><td>£2,402</td><td>£8,946</td><td>£14,006</td><td>£13,518</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>