<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>£27,204</td><td>£27,612</td><td>£28,302</td><td>£29,010</td><td>£29,880</td><td>£142,009</td></tr><tr><td>Total Expenses</td><td>£36,460</td><td>£36,547</td><td>£36,659</td><td>£36,774</td><td>£36,904</td><td>£183,344</td></tr><tr><td>Profit Before Tax</td><td>£-9,256</td><td>£-8,935</td><td>£-8,357</td><td>£-7,764</td><td>£-7,023</td><td>£-41,336</td></tr><tr><td>Profit After Tax      </td><td>£-9,256</td><td>£-8,935</td><td>£-8,357</td><td>£-7,764</td><td>£-7,023</td><td>£-41,336</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-9,248</td><td>£-8,927</td><td>£7,643</td><td>£20,797</td><td>£30,983</td><td>£41,247</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>