<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>£14,400</td><td>£14,616</td><td>£14,981</td><td>£15,356</td><td>£15,817</td><td>£75,170</td></tr><tr><td>Total Expenses</td><td>£19,508</td><td>£19,576</td><td>£19,655</td><td>£19,737</td><td>£19,826</td><td>£98,302</td></tr><tr><td>Profit Before Tax</td><td>£-5,108</td><td>£-4,960</td><td>£-4,674</td><td>£-4,381</td><td>£-4,009</td><td>£-23,132</td></tr><tr><td>Profit After Tax      </td><td>£-5,108</td><td>£-4,960</td><td>£-4,674</td><td>£-4,381</td><td>£-4,009</td><td>£-23,132</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,100</td><td>£14,459</td><td>£19,241</td><td>£41,808</td></tr><tr><td>Net Return</td><td>£-5,104</td><td>£-4,956</td><td>£3,426</td><td>£10,078</td><td>£15,232</td><td>£18,675</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>