<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>£20,136</td><td>£20,438</td><td>£20,949</td><td>£21,473</td><td>£22,117</td><td>£105,113</td></tr><tr><td>Total Expenses</td><td>£28,215</td><td>£28,292</td><td>£28,386</td><td>£28,482</td><td>£28,589</td><td>£141,963</td></tr><tr><td>Profit Before Tax</td><td>£-8,079</td><td>£-7,854</td><td>£-7,437</td><td>£-7,009</td><td>£-6,472</td><td>£-36,851</td></tr><tr><td>Profit After Tax      </td><td>£-8,079</td><td>£-7,854</td><td>£-7,437</td><td>£-7,009</td><td>£-6,472</td><td>£-36,851</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,200</td><td>£21,777</td><td>£28,980</td><td>£62,969</td></tr><tr><td>Net Return</td><td>£-8,073</td><td>£-7,847</td><td>£4,764</td><td>£14,768</td><td>£22,508</td><td>£26,119</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>