<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>£27,300</td><td>£27,710</td><td>£28,402</td><td>£29,112</td><td>£29,986</td><td>£142,510</td></tr><tr><td>Total Expenses</td><td>£34,177</td><td>£34,229</td><td>£34,309</td><td>£34,391</td><td>£34,489</td><td>£171,594</td></tr><tr><td>Profit Before Tax</td><td>£-6,877</td><td>£-6,519</td><td>£-5,907</td><td>£-5,279</td><td>£-4,503</td><td>£-29,085</td></tr><tr><td>Profit After Tax      </td><td>£-6,877</td><td>£-6,519</td><td>£-5,907</td><td>£-5,279</td><td>£-4,503</td><td>£-29,085</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,600</td><td>£27,847</td><td>£37,056</td><td>£80,518</td></tr><tr><td>Net Return</td><td>£-6,869</td><td>£-6,512</td><td>£9,694</td><td>£22,568</td><td>£32,553</td><td>£51,434</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>