<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>£40,296</td><td>£40,900</td><td>£41,923</td><td>£42,971</td><td>£44,260</td><td>£210,351</td></tr><tr><td>Total Expenses</td><td>£57,607</td><td>£57,714</td><td>£57,859</td><td>£58,007</td><td>£58,179</td><td>£289,366</td></tr><tr><td>Profit Before Tax</td><td>£-17,311</td><td>£-16,813</td><td>£-15,936</td><td>£-15,036</td><td>£-13,919</td><td>£-79,015</td></tr><tr><td>Profit After Tax      </td><td>£-17,311</td><td>£-16,813</td><td>£-15,936</td><td>£-15,036</td><td>£-13,919</td><td>£-79,015</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£-17,298</td><td>£-16,800</td><td>£10,065</td><td>£31,375</td><td>£47,841</td><td>£55,182</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>2%</td><td>7%</td><td>10%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>