<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>£11,508</td><td>£11,681</td><td>£11,973</td><td>£12,272</td><td>£12,640</td><td>£60,073</td></tr><tr><td>Total Expenses</td><td>£17,414</td><td>£17,477</td><td>£17,549</td><td>£17,623</td><td>£17,703</td><td>£87,766</td></tr><tr><td>Profit Before Tax</td><td>£-5,906</td><td>£-5,797</td><td>£-5,577</td><td>£-5,351</td><td>£-5,063</td><td>£-27,693</td></tr><tr><td>Profit After Tax      </td><td>£-5,906</td><td>£-5,797</td><td>£-5,577</td><td>£-5,351</td><td>£-5,063</td><td>£-27,693</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,190</td><td>£12,834</td><td>£17,079</td><td>£37,111</td></tr><tr><td>Net Return</td><td>£-5,902</td><td>£-5,793</td><td>£1,613</td><td>£7,483</td><td>£12,016</td><td>£9,418</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-24%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>7%</td><td>11%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>