<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>£20,244</td><td>£20,548</td><td>£21,061</td><td>£21,588</td><td>£22,236</td><td>£105,676</td></tr><tr><td>Total Expenses</td><td>£26,641</td><td>£26,818</td><td>£27,006</td><td>£27,198</td><td>£27,399</td><td>£135,061</td></tr><tr><td>Profit Before Tax</td><td>£-6,397</td><td>£-6,270</td><td>£-5,944</td><td>£-5,610</td><td>£-5,163</td><td>£-29,385</td></tr><tr><td>Profit After Tax      </td><td>£-6,397</td><td>£-6,270</td><td>£-5,944</td><td>£-5,610</td><td>£-5,163</td><td>£-29,385</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,200</td><td>£16,422</td><td>£21,853</td><td>£47,485</td></tr><tr><td>Net Return</td><td>£-6,392</td><td>£-6,265</td><td>£3,256</td><td>£10,812</td><td>£16,690</td><td>£18,100</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>