<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>£9,456</td><td>£9,598</td><td>£9,838</td><td>£10,084</td><td>£10,386</td><td>£49,362</td></tr><tr><td>Total Expenses</td><td>£11,176</td><td>£11,229</td><td>£11,290</td><td>£11,351</td><td>£11,418</td><td>£56,464</td></tr><tr><td>Profit Before Tax</td><td>£-1,720</td><td>£-1,631</td><td>£-1,452</td><td>£-1,268</td><td>£-1,032</td><td>£-7,102</td></tr><tr><td>Profit After Tax      </td><td>£-1,720</td><td>£-1,631</td><td>£-1,452</td><td>£-1,268</td><td>£-1,032</td><td>£-7,102</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£-1,718</td><td>£-1,629</td><td>£2,848</td><td>£6,408</td><td>£9,182</td><td>£15,092</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>10%</td><td>14%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>