<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>£9,672</td><td>£9,817</td><td>£10,063</td><td>£10,314</td><td>£10,623</td><td>£50,489</td></tr><tr><td>Total Expenses</td><td>£11,894</td><td>£11,955</td><td>£12,022</td><td>£12,091</td><td>£12,165</td><td>£60,127</td></tr><tr><td>Profit Before Tax</td><td>£-2,222</td><td>£-2,138</td><td>£-1,960</td><td>£-1,777</td><td>£-1,541</td><td>£-9,637</td></tr><tr><td>Profit After Tax      </td><td>£-2,222</td><td>£-2,138</td><td>£-1,960</td><td>£-1,777</td><td>£-1,541</td><td>£-9,637</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,500</td><td>£8,033</td><td>£10,689</td><td>£23,226</td></tr><tr><td>Net Return</td><td>£-2,220</td><td>£-2,135</td><td>£2,541</td><td>£6,256</td><td>£9,148</td><td>£13,589</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>