<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>£24,756</td><td>£25,127</td><td>£25,756</td><td>£26,399</td><td>£27,191</td><td>£129,230</td></tr><tr><td>Total Expenses</td><td>£34,232</td><td>£34,315</td><td>£34,421</td><td>£34,529</td><td>£34,651</td><td>£172,147</td></tr><tr><td>Profit Before Tax</td><td>£-9,476</td><td>£-9,188</td><td>£-8,665</td><td>£-8,130</td><td>£-7,459</td><td>£-42,918</td></tr><tr><td>Profit After Tax      </td><td>£-9,476</td><td>£-9,188</td><td>£-8,665</td><td>£-8,130</td><td>£-7,459</td><td>£-42,918</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£-9,468</td><td>£-9,180</td><td>£6,335</td><td>£18,646</td><td>£28,171</td><td>£34,504</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>7%</td><td>11%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>