<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>£34,824</td><td>£35,346</td><td>£36,230</td><td>£37,136</td><td>£38,250</td><td>£181,786</td></tr><tr><td>Total Expenses</td><td>£44,959</td><td>£45,057</td><td>£45,189</td><td>£45,323</td><td>£45,477</td><td>£226,005</td></tr><tr><td>Profit Before Tax</td><td>£-10,135</td><td>£-9,711</td><td>£-8,959</td><td>£-8,187</td><td>£-7,227</td><td>£-44,219</td></tr><tr><td>Profit After Tax      </td><td>£-10,135</td><td>£-9,711</td><td>£-8,959</td><td>£-8,187</td><td>£-7,227</td><td>£-44,219</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,270</td><td>£102,712</td></tr><tr><td>Net Return</td><td>£-10,125</td><td>£-9,701</td><td>£10,942</td><td>£27,335</td><td>£40,043</td><td>£58,493</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>