<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>£13,500</td><td>£13,703</td><td>£14,045</td><td>£14,396</td><td>£14,828</td><td>£70,472</td></tr><tr><td>Total Expenses</td><td>£16,728</td><td>£16,760</td><td>£16,805</td><td>£16,851</td><td>£16,905</td><td>£84,049</td></tr><tr><td>Profit Before Tax</td><td>£-3,228</td><td>£-3,057</td><td>£-2,760</td><td>£-2,455</td><td>£-2,077</td><td>£-13,577</td></tr><tr><td>Profit After Tax      </td><td>£-3,228</td><td>£-3,057</td><td>£-2,760</td><td>£-2,455</td><td>£-2,077</td><td>£-13,577</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£-3,224</td><td>£-3,054</td><td>£4,740</td><td>£10,933</td><td>£15,739</td><td>£25,134</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>