<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>£20,328</td><td>£20,633</td><td>£21,149</td><td>£21,677</td><td>£22,328</td><td>£106,115</td></tr><tr><td>Total Expenses</td><td>£25,259</td><td>£25,335</td><td>£25,430</td><td>£25,527</td><td>£25,634</td><td>£127,185</td></tr><tr><td>Profit Before Tax</td><td>£-4,931</td><td>£-4,702</td><td>£-4,281</td><td>£-3,849</td><td>£-3,307</td><td>£-21,070</td></tr><tr><td>Profit After Tax      </td><td>£-4,931</td><td>£-4,702</td><td>£-4,281</td><td>£-3,849</td><td>£-3,307</td><td>£-21,070</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£-4,926</td><td>£-4,697</td><td>£6,419</td><td>£15,251</td><td>£22,110</td><td>£34,157</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>