<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>£38,484</td><td>£39,061</td><td>£40,038</td><td>£41,039</td><td>£42,270</td><td>£200,892</td></tr><tr><td>Total Expenses</td><td>£41,358</td><td>£41,461</td><td>£41,602</td><td>£41,746</td><td>£41,912</td><td>£208,078</td></tr><tr><td>Profit Before Tax</td><td>£-2,874</td><td>£-2,400</td><td>£-1,564</td><td>£-707</td><td>£358</td><td>£-7,186</td></tr><tr><td>Profit After Tax      </td><td>£-2,874</td><td>£-2,400</td><td>£-1,564</td><td>£-707</td><td>£358</td><td>£-7,186</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£-2,865</td><td>£-2,391</td><td>£16,336</td><td>£31,245</td><td>£42,877</td><td>£85,203</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>