<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>£14,004</td><td>£14,214</td><td>£14,569</td><td>£14,934</td><td>£15,382</td><td>£73,103</td></tr><tr><td>Total Expenses</td><td>£19,268</td><td>£19,335</td><td>£19,414</td><td>£19,494</td><td>£19,582</td><td>£97,094</td></tr><tr><td>Profit Before Tax</td><td>£-5,264</td><td>£-5,121</td><td>£-4,845</td><td>£-4,561</td><td>£-4,200</td><td>£-23,991</td></tr><tr><td>Profit After Tax      </td><td>£-5,264</td><td>£-5,121</td><td>£-4,845</td><td>£-4,561</td><td>£-4,200</td><td>£-23,991</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>£-5,260</td><td>£-5,117</td><td>£3,155</td><td>£9,718</td><td>£14,801</td><td>£17,295</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>8%</td><td>12%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>