<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£16,731</td><td>£16,799</td><td>£16,878</td><td>£16,960</td><td>£17,048</td><td>£84,416</td></tr><tr><td>Profit Before Tax</td><td>£-2,331</td><td>£-2,183</td><td>£-1,897</td><td>£-1,604</td><td>£-1,232</td><td>£-9,246</td></tr><tr><td>Profit After Tax      </td><td>£-2,331</td><td>£-2,183</td><td>£-1,897</td><td>£-1,604</td><td>£-1,232</td><td>£-9,246</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£-2,328</td><td>£-2,179</td><td>£4,803</td><td>£10,356</td><td>£14,683</td><td>£25,336</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>