<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>£47,076</td><td>£47,782</td><td>£48,977</td><td>£50,201</td><td>£51,707</td><td>£245,743</td></tr><tr><td>Total Expenses</td><td>£60,070</td><td>£60,187</td><td>£60,350</td><td>£60,516</td><td>£60,709</td><td>£301,832</td></tr><tr><td>Profit Before Tax</td><td>£-12,994</td><td>£-12,405</td><td>£-11,373</td><td>£-10,315</td><td>£-9,002</td><td>£-56,089</td></tr><tr><td>Profit After Tax      </td><td>£-12,994</td><td>£-12,405</td><td>£-11,373</td><td>£-10,315</td><td>£-9,002</td><td>£-56,089</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,901</td><td>£48,017</td><td>£63,898</td><td>£138,842</td></tr><tr><td>Net Return</td><td>£-12,981</td><td>£-12,391</td><td>£15,528</td><td>£37,703</td><td>£54,896</td><td>£82,754</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>