<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>£32,304</td><td>£32,789</td><td>£33,608</td><td>£34,448</td><td>£35,482</td><td>£168,631</td></tr><tr><td>Total Expenses</td><td>£38,954</td><td>£39,049</td><td>£39,174</td><td>£39,301</td><td>£39,447</td><td>£195,925</td></tr><tr><td>Profit Before Tax</td><td>£-6,650</td><td>£-6,260</td><td>£-5,565</td><td>£-4,853</td><td>£-3,965</td><td>£-27,294</td></tr><tr><td>Profit After Tax      </td><td>£-6,650</td><td>£-6,260</td><td>£-5,565</td><td>£-4,853</td><td>£-3,965</td><td>£-27,294</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£-6,642</td><td>£-6,252</td><td>£11,435</td><td>£25,493</td><td>£36,416</td><td>£60,450</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>