<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>£45,216</td><td>£45,894</td><td>£47,042</td><td>£48,218</td><td>£49,664</td><td>£236,034</td></tr><tr><td>Total Expenses</td><td>£52,235</td><td>£52,314</td><td>£52,440</td><td>£52,568</td><td>£52,724</td><td>£262,280</td></tr><tr><td>Profit Before Tax</td><td>£-7,019</td><td>£-6,420</td><td>£-5,398</td><td>£-4,351</td><td>£-3,059</td><td>£-26,247</td></tr><tr><td>Profit After Tax      </td><td>£-7,019</td><td>£-6,420</td><td>£-5,398</td><td>£-4,351</td><td>£-3,059</td><td>£-26,247</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,800</td><td>£42,484</td><td>£56,534</td><td>£122,842</td></tr><tr><td>Net Return</td><td>£-7,007</td><td>£-6,408</td><td>£18,402</td><td>£38,133</td><td>£53,474</td><td>£96,595</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>