<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>£19,248</td><td>£19,537</td><td>£20,025</td><td>£20,526</td><td>£21,142</td><td>£100,477</td></tr><tr><td>Total Expenses</td><td>£27,246</td><td>£27,355</td><td>£27,479</td><td>£27,606</td><td>£27,743</td><td>£137,430</td></tr><tr><td>Profit Before Tax</td><td>£-7,998</td><td>£-7,819</td><td>£-7,454</td><td>£-7,081</td><td>£-6,601</td><td>£-36,953</td></tr><tr><td>Profit After Tax      </td><td>£-7,998</td><td>£-7,819</td><td>£-7,454</td><td>£-7,081</td><td>£-6,601</td><td>£-36,953</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-7,993</td><td>£-7,813</td><td>£3,546</td><td>£12,555</td><td>£19,528</td><td>£19,823</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>