<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>£17,244</td><td>£17,503</td><td>£17,940</td><td>£18,389</td><td>£18,940</td><td>£90,016</td></tr><tr><td>Total Expenses</td><td>£27,509</td><td>£27,636</td><td>£27,775</td><td>£27,916</td><td>£28,065</td><td>£138,901</td></tr><tr><td>Profit Before Tax</td><td>£-10,265</td><td>£-10,134</td><td>£-9,834</td><td>£-9,527</td><td>£-9,125</td><td>£-48,885</td></tr><tr><td>Profit After Tax      </td><td>£-10,265</td><td>£-10,134</td><td>£-9,834</td><td>£-9,527</td><td>£-9,125</td><td>£-48,885</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,780</td><td>£19,243</td><td>£25,607</td><td>£55,640</td></tr><tr><td>Net Return</td><td>£-10,260</td><td>£-10,128</td><td>£946</td><td>£9,715</td><td>£16,482</td><td>£6,755</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-28%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>1%</td><td>5%</td><td>9%</td><td>4%</td></tr></tbody></table></div></div></template></turbo-stream>