<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>£15,336</td><td>£15,566</td><td>£15,955</td><td>£16,354</td><td>£16,845</td><td>£80,056</td></tr><tr><td>Total Expenses</td><td>£17,912</td><td>£17,979</td><td>£18,058</td><td>£18,140</td><td>£18,229</td><td>£90,318</td></tr><tr><td>Profit Before Tax</td><td>£-2,576</td><td>£-2,413</td><td>£-2,103</td><td>£-1,786</td><td>£-1,385</td><td>£-10,262</td></tr><tr><td>Profit After Tax      </td><td>£-2,576</td><td>£-2,413</td><td>£-2,103</td><td>£-1,786</td><td>£-1,385</td><td>£-10,262</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£37,678</td></tr><tr><td>Net Return</td><td>£-2,572</td><td>£-2,409</td><td>£5,197</td><td>£11,245</td><td>£15,956</td><td>£27,416</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>