<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>£20,628</td><td>£20,937</td><td>£21,461</td><td>£21,997</td><td>£22,657</td><td>£107,681</td></tr><tr><td>Total Expenses</td><td>£28,860</td><td>£28,937</td><td>£29,032</td><td>£29,129</td><td>£29,238</td><td>£145,196</td></tr><tr><td>Profit Before Tax</td><td>£-8,232</td><td>£-7,999</td><td>£-7,571</td><td>£-7,132</td><td>£-6,581</td><td>£-37,515</td></tr><tr><td>Profit After Tax      </td><td>£-8,232</td><td>£-7,999</td><td>£-7,571</td><td>£-7,132</td><td>£-6,581</td><td>£-37,515</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£-8,225</td><td>£-7,993</td><td>£4,929</td><td>£15,181</td><td>£23,111</td><td>£27,003</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>