<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>£24,960</td><td>£25,334</td><td>£25,968</td><td>£26,617</td><td>£27,415</td><td>£130,295</td></tr><tr><td>Total Expenses</td><td>£35,443</td><td>£35,526</td><td>£35,632</td><td>£35,741</td><td>£35,864</td><td>£178,205</td></tr><tr><td>Profit Before Tax</td><td>£-10,483</td><td>£-10,192</td><td>£-9,664</td><td>£-9,124</td><td>£-8,448</td><td>£-47,911</td></tr><tr><td>Profit After Tax      </td><td>£-10,483</td><td>£-10,192</td><td>£-9,664</td><td>£-9,124</td><td>£-8,448</td><td>£-47,911</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,600</td><td>£27,847</td><td>£37,056</td><td>£80,518</td></tr><tr><td>Net Return</td><td>£-10,475</td><td>£-10,184</td><td>£5,936</td><td>£18,722</td><td>£28,608</td><td>£32,608</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>