<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>£22,296</td><td>£22,630</td><td>£23,196</td><td>£23,776</td><td>£24,489</td><td>£116,388</td></tr><tr><td>Total Expenses</td><td>£29,503</td><td>£29,582</td><td>£29,682</td><td>£29,783</td><td>£29,897</td><td>£148,447</td></tr><tr><td>Profit Before Tax</td><td>£-7,207</td><td>£-6,952</td><td>£-6,485</td><td>£-6,007</td><td>£-5,408</td><td>£-32,059</td></tr><tr><td>Profit After Tax      </td><td>£-7,207</td><td>£-6,952</td><td>£-6,485</td><td>£-6,007</td><td>£-5,408</td><td>£-32,059</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,740</td><td>£22,741</td><td>£30,262</td><td>£65,757</td></tr><tr><td>Net Return</td><td>£-7,200</td><td>£-6,945</td><td>£6,255</td><td>£16,734</td><td>£24,854</td><td>£33,698</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>