<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>£24,504</td><td>£24,872</td><td>£25,493</td><td>£26,131</td><td>£26,915</td><td>£127,914</td></tr><tr><td>Total Expenses</td><td>£32,221</td><td>£32,304</td><td>£32,409</td><td>£32,516</td><td>£32,637</td><td>£162,087</td></tr><tr><td>Profit Before Tax</td><td>£-7,717</td><td>£-7,432</td><td>£-6,915</td><td>£-6,386</td><td>£-5,723</td><td>£-34,173</td></tr><tr><td>Profit After Tax      </td><td>£-7,717</td><td>£-7,432</td><td>£-6,915</td><td>£-6,386</td><td>£-5,723</td><td>£-34,173</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,999</td><td>£24,989</td><td>£33,253</td><td>£72,255</td></tr><tr><td>Net Return</td><td>£-7,710</td><td>£-7,425</td><td>£7,084</td><td>£18,603</td><td>£27,530</td><td>£38,082</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>