<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>£18,564</td><td>£18,842</td><td>£19,314</td><td>£19,796</td><td>£20,390</td><td>£96,907</td></tr><tr><td>Total Expenses</td><td>£32,667</td><td>£32,874</td><td>£33,089</td><td>£33,308</td><td>£33,534</td><td>£165,472</td></tr><tr><td>Profit Before Tax</td><td>£-14,103</td><td>£-14,032</td><td>£-13,775</td><td>£-13,512</td><td>£-13,144</td><td>£-68,565</td></tr><tr><td>Profit After Tax      </td><td>£-14,103</td><td>£-14,032</td><td>£-13,775</td><td>£-13,512</td><td>£-13,144</td><td>£-68,565</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£-14,097</td><td>£-14,026</td><td>£-2,175</td><td>£7,195</td><td>£14,411</td><td>£-8,693</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-36%</td></tr><tr><td>Total Net Return (%)</td><td>-7%</td><td>-7%</td><td>-1%</td><td>4%</td><td>8%</td><td>-5%</td></tr></tbody></table></div></div></template></turbo-stream>