<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>£28,056</td><td>£28,477</td><td>£29,189</td><td>£29,918</td><td>£30,816</td><td>£146,456</td></tr><tr><td>Total Expenses</td><td>£38,529</td><td>£38,617</td><td>£38,732</td><td>£38,848</td><td>£38,981</td><td>£193,708</td></tr><tr><td>Profit Before Tax</td><td>£-10,473</td><td>£-10,141</td><td>£-9,543</td><td>£-8,930</td><td>£-8,165</td><td>£-47,252</td></tr><tr><td>Profit After Tax      </td><td>£-10,473</td><td>£-10,141</td><td>£-9,543</td><td>£-8,930</td><td>£-8,165</td><td>£-47,252</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£-10,465</td><td>£-10,132</td><td>£7,458</td><td>£21,416</td><td>£32,217</td><td>£40,493</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>7%</td><td>11%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>