<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>£37,500</td><td>£38,062</td><td>£39,014</td><td>£39,989</td><td>£41,189</td><td>£195,755</td></tr><tr><td>Total Expenses</td><td>£65,263</td><td>£65,365</td><td>£65,503</td><td>£65,644</td><td>£65,807</td><td>£327,581</td></tr><tr><td>Profit Before Tax</td><td>£-27,763</td><td>£-27,302</td><td>£-26,489</td><td>£-25,655</td><td>£-24,618</td><td>£-131,826</td></tr><tr><td>Profit After Tax      </td><td>£-27,763</td><td>£-27,302</td><td>£-26,489</td><td>£-25,655</td><td>£-24,618</td><td>£-131,826</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£-27,748</td><td>£-27,287</td><td>£3,512</td><td>£27,896</td><td>£46,643</td><td>£23,017</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-24%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>5%</td><td>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>