<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>£7,308</td><td>£7,418</td><td>£7,603</td><td>£7,793</td><td>£8,027</td><td>£38,149</td></tr><tr><td>Total Expenses</td><td>£12,930</td><td>£13,025</td><td>£13,123</td><td>£13,222</td><td>£13,324</td><td>£65,624</td></tr><tr><td>Profit Before Tax</td><td>£-5,622</td><td>£-5,608</td><td>£-5,520</td><td>£-5,429</td><td>£-5,297</td><td>£-27,475</td></tr><tr><td>Profit After Tax      </td><td>£-5,622</td><td>£-5,608</td><td>£-5,520</td><td>£-5,429</td><td>£-5,297</td><td>£-27,475</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£-5,620</td><td>£-5,606</td><td>£-1,219</td><td>£2,247</td><td>£4,917</td><td>£-5,281</td></tr><tr><td>Return From Rental Income (%)</td><td>-9%</td><td>-9%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-42%</td></tr><tr><td>Total Net Return (%)</td><td>-9%</td><td>-9%</td><td>-2%</td><td>3%</td><td>8%</td><td>-8%</td></tr></tbody></table></div></div></template></turbo-stream>