<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>£53,580</td><td>£54,384</td><td>£55,743</td><td>£57,137</td><td>£58,851</td><td>£279,695</td></tr><tr><td>Total Expenses</td><td>£61,800</td><td>£61,892</td><td>£62,038</td><td>£62,189</td><td>£62,371</td><td>£310,289</td></tr><tr><td>Profit Before Tax</td><td>£-8,220</td><td>£-7,508</td><td>£-6,295</td><td>£-5,052</td><td>£-3,520</td><td>£-30,594</td></tr><tr><td>Profit After Tax      </td><td>£-8,220</td><td>£-7,508</td><td>£-6,295</td><td>£-5,052</td><td>£-3,520</td><td>£-30,594</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,201</td><td>£50,338</td><td>£66,986</td><td>£145,552</td></tr><tr><td>Net Return</td><td>£-8,206</td><td>£-7,494</td><td>£21,906</td><td>£45,286</td><td>£63,466</td><td>£114,958</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>4%</td><td>9%</td><td>13%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>