<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>£26,604</td><td>£27,003</td><td>£27,678</td><td>£28,370</td><td>£29,221</td><td>£138,876</td></tr><tr><td>Total Expenses</td><td>£32,431</td><td>£32,517</td><td>£32,627</td><td>£32,740</td><td>£32,868</td><td>£163,183</td></tr><tr><td>Profit Before Tax</td><td>£-5,827</td><td>£-5,514</td><td>£-4,949</td><td>£-4,370</td><td>£-3,647</td><td>£-24,307</td></tr><tr><td>Profit After Tax      </td><td>£-5,827</td><td>£-5,514</td><td>£-4,949</td><td>£-4,370</td><td>£-3,647</td><td>£-24,307</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,999</td><td>£24,989</td><td>£33,253</td><td>£72,255</td></tr><tr><td>Net Return</td><td>£-5,820</td><td>£-5,507</td><td>£9,050</td><td>£20,618</td><td>£29,606</td><td>£47,948</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</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>