<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>£24,696</td><td>£25,066</td><td>£25,693</td><td>£26,335</td><td>£27,125</td><td>£128,916</td></tr><tr><td>Total Expenses</td><td>£28,758</td><td>£28,807</td><td>£28,880</td><td>£28,956</td><td>£29,045</td><td>£144,446</td></tr><tr><td>Profit Before Tax</td><td>£-4,062</td><td>£-3,740</td><td>£-3,187</td><td>£-2,620</td><td>£-1,920</td><td>£-15,530</td></tr><tr><td>Profit After Tax      </td><td>£-4,062</td><td>£-3,740</td><td>£-3,187</td><td>£-2,620</td><td>£-1,920</td><td>£-15,530</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£-4,056</td><td>£-3,734</td><td>£9,813</td><td>£20,585</td><td>£28,960</td><td>£51,569</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>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>13%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>