<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>£8,556</td><td>£8,684</td><td>£8,901</td><td>£9,124</td><td>£9,398</td><td>£44,663</td></tr><tr><td>Total Expenses</td><td>£11,782</td><td>£11,841</td><td>£11,906</td><td>£11,972</td><td>£12,042</td><td>£59,544</td></tr><tr><td>Profit Before Tax</td><td>£-3,226</td><td>£-3,157</td><td>£-3,005</td><td>£-2,848</td><td>£-2,644</td><td>£-14,881</td></tr><tr><td>Profit After Tax      </td><td>£-3,226</td><td>£-3,157</td><td>£-3,005</td><td>£-2,848</td><td>£-2,644</td><td>£-14,881</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,500</td><td>£8,033</td><td>£10,689</td><td>£23,226</td></tr><tr><td>Net Return</td><td>£-3,224</td><td>£-3,155</td><td>£1,496</td><td>£5,185</td><td>£8,045</td><td>£8,346</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>8%</td><td>12%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>