<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>£20,460</td><td>£20,767</td><td>£21,286</td><td>£21,818</td><td>£22,473</td><td>£106,804</td></tr><tr><td>Total Expenses</td><td>£22,495</td><td>£22,572</td><td>£22,666</td><td>£22,764</td><td>£22,872</td><td>£113,368</td></tr><tr><td>Profit Before Tax</td><td>£-2,035</td><td>£-1,805</td><td>£-1,380</td><td>£-945</td><td>£-399</td><td>£-6,564</td></tr><tr><td>Profit After Tax      </td><td>£-2,035</td><td>£-1,805</td><td>£-1,380</td><td>£-945</td><td>£-399</td><td>£-6,564</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£-2,030</td><td>£-1,800</td><td>£7,920</td><td>£15,656</td><td>£21,692</td><td>£41,437</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>