<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>£47,256</td><td>£47,965</td><td>£49,164</td><td>£50,393</td><td>£51,905</td><td>£246,683</td></tr><tr><td>Total Expenses</td><td>£67,787</td><td>£68,076</td><td>£68,400</td><td>£68,732</td><td>£69,085</td><td>£342,080</td></tr><tr><td>Profit Before Tax</td><td>£-20,531</td><td>£-20,111</td><td>£-19,236</td><td>£-18,338</td><td>£-17,180</td><td>£-95,397</td></tr><tr><td>Profit After Tax      </td><td>£-20,531</td><td>£-20,111</td><td>£-19,236</td><td>£-18,338</td><td>£-17,180</td><td>£-95,397</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,001</td><td>£48,196</td><td>£64,135</td><td>£139,359</td></tr><tr><td>Net Return</td><td>£-20,517</td><td>£-20,098</td><td>£7,764</td><td>£29,857</td><td>£46,955</td><td>£43,961</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>6%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>