<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>£10,668</td><td>£10,828</td><td>£11,099</td><td>£11,376</td><td>£11,717</td><td>£55,688</td></tr><tr><td>Total Expenses</td><td>£17,054</td><td>£17,216</td><td>£17,380</td><td>£17,548</td><td>£17,718</td><td>£86,916</td></tr><tr><td>Profit Before Tax</td><td>£-6,386</td><td>£-6,388</td><td>£-6,282</td><td>£-6,171</td><td>£-6,000</td><td>£-31,227</td></tr><tr><td>Profit After Tax      </td><td>£-6,386</td><td>£-6,388</td><td>£-6,282</td><td>£-6,171</td><td>£-6,000</td><td>£-31,227</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,850</td><td>£8,657</td><td>£11,521</td><td>£25,033</td></tr><tr><td>Net Return</td><td>£-6,384</td><td>£-6,386</td><td>£-1,431</td><td>£2,486</td><td>£5,521</td><td>£-6,194</td></tr><tr><td>Return From Rental Income (%)</td><td>-9%</td><td>-9%</td><td>-9%</td><td>-8%</td><td>-8%</td><td>-42%</td></tr><tr><td>Total Net Return (%)</td><td>-9%</td><td>-9%</td><td>-2%</td><td>3%</td><td>7%</td><td>-8%</td></tr></tbody></table></div></div></template></turbo-stream>