<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>£54,156</td><td>£54,968</td><td>£56,343</td><td>£57,751</td><td>£59,484</td><td>£282,702</td></tr><tr><td>Total Expenses</td><td>£63,952</td><td>£64,080</td><td>£64,260</td><td>£64,445</td><td>£64,661</td><td>£321,398</td></tr><tr><td>Profit Before Tax</td><td>£-9,796</td><td>£-9,111</td><td>£-7,918</td><td>£-6,694</td><td>£-5,177</td><td>£-38,696</td></tr><tr><td>Profit After Tax      </td><td>£-9,796</td><td>£-9,111</td><td>£-7,918</td><td>£-6,694</td><td>£-5,177</td><td>£-38,696</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,501</td><td>£50,874</td><td>£67,698</td><td>£147,101</td></tr><tr><td>Net Return</td><td>£-9,782</td><td>£-9,097</td><td>£20,583</td><td>£44,180</td><td>£62,521</td><td>£108,405</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>