<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>£1,644</td><td>£1,669</td><td>£1,710</td><td>£1,753</td><td>£1,806</td><td>£8,582</td></tr><tr><td>Total Expenses</td><td>£3,355</td><td>£3,403</td><td>£3,450</td><td>£3,498</td><td>£3,546</td><td>£17,253</td></tr><tr><td>Profit Before Tax</td><td>£-1,711</td><td>£-1,734</td><td>£-1,740</td><td>£-1,745</td><td>£-1,741</td><td>£-8,671</td></tr><tr><td>Profit After Tax      </td><td>£-1,711</td><td>£-1,734</td><td>£-1,740</td><td>£-1,745</td><td>£-1,741</td><td>£-8,671</td></tr><tr><td>Change In Property Value</td><td>£0</td><td>£0</td><td>£600</td><td>£1,071</td><td>£1,425</td><td>£3,097</td></tr><tr><td>Net Return</td><td>£-1,710</td><td>£-1,734</td><td>£-1,140</td><td>£-674</td><td>£-315</td><td>£-5,574</td></tr><tr><td>Return From Rental Income (%)</td><td>-17%</td><td>-17%</td><td>-17%</td><td>-17%</td><td>-17%</td><td>-87%</td></tr><tr><td>Total Net Return (%)</td><td>-17%</td><td>-17%</td><td>-11%</td><td>-7%</td><td>-3%</td><td>-56%</td></tr></tbody></table></div></div></template></turbo-stream>