<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>£3,864</td><td>£3,922</td><td>£4,020</td><td>£4,121</td><td>£4,244</td><td>£20,171</td></tr><tr><td>Total Expenses</td><td>£5,957</td><td>£6,009</td><td>£6,062</td><td>£6,116</td><td>£6,171</td><td>£30,314</td></tr><tr><td>Profit Before Tax</td><td>£-2,093</td><td>£-2,087</td><td>£-2,042</td><td>£-1,995</td><td>£-1,927</td><td>£-10,143</td></tr><tr><td>Profit After Tax      </td><td>£-2,093</td><td>£-2,087</td><td>£-2,042</td><td>£-1,995</td><td>£-1,927</td><td>£-10,143</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,800</td><td>£3,213</td><td>£4,276</td><td>£9,291</td></tr><tr><td>Net Return</td><td>£-2,092</td><td>£-2,086</td><td>£-242</td><td>£1,218</td><td>£2,349</td><td>£-853</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-36%</td></tr><tr><td>Total Net Return (%)</td><td>-7%</td><td>-7%</td><td>-1%</td><td>4%</td><td>8%</td><td>-3%</td></tr></tbody></table></div></div></template></turbo-stream>