<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>£41,652</td><td>£42,277</td><td>£43,334</td><td>£44,417</td><td>£45,750</td><td>£217,429</td></tr><tr><td>Total Expenses</td><td>£53,378</td><td>£53,487</td><td>£53,636</td><td>£53,788</td><td>£53,964</td><td>£268,252</td></tr><tr><td>Profit Before Tax</td><td>£-11,726</td><td>£-11,210</td><td>£-10,302</td><td>£-9,371</td><td>£-8,214</td><td>£-50,823</td></tr><tr><td>Profit After Tax      </td><td>£-11,726</td><td>£-11,210</td><td>£-10,302</td><td>£-9,371</td><td>£-8,214</td><td>£-50,823</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>£-11,715</td><td>£-11,198</td><td>£13,499</td><td>£33,113</td><td>£48,320</td><td>£72,019</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>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>