<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>£37,956</td><td>£38,525</td><td>£39,488</td><td>£40,476</td><td>£41,690</td><td>£198,135</td></tr><tr><td>Total Expenses</td><td>£51,422</td><td>£51,525</td><td>£51,664</td><td>£51,807</td><td>£51,971</td><td>£258,388</td></tr><tr><td>Profit Before Tax</td><td>£-13,466</td><td>£-12,999</td><td>£-12,176</td><td>£-11,331</td><td>£-10,281</td><td>£-60,253</td></tr><tr><td>Profit After Tax      </td><td>£-13,466</td><td>£-12,999</td><td>£-12,176</td><td>£-11,331</td><td>£-10,281</td><td>£-60,253</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-13,454</td><td>£-12,988</td><td>£10,825</td><td>£29,725</td><td>£44,353</td><td>£58,460</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>7%</td><td>11%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>