<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>£18,396</td><td>£18,672</td><td>£19,139</td><td>£19,617</td><td>£20,206</td><td>£96,030</td></tr><tr><td>Total Expenses</td><td>£25,580</td><td>£25,629</td><td>£25,695</td><td>£25,763</td><td>£25,842</td><td>£128,509</td></tr><tr><td>Profit Before Tax</td><td>£-7,184</td><td>£-6,957</td><td>£-6,556</td><td>£-6,146</td><td>£-5,636</td><td>£-32,479</td></tr><tr><td>Profit After Tax      </td><td>£-7,184</td><td>£-6,957</td><td>£-6,556</td><td>£-6,146</td><td>£-5,636</td><td>£-32,479</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£-7,178</td><td>£-6,951</td><td>£4,944</td><td>£14,382</td><td>£21,680</td><td>£26,877</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>3%</td><td>8%</td><td>11%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>