<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>£14,448</td><td>£14,665</td><td>£15,031</td><td>£15,407</td><td>£15,869</td><td>£75,421</td></tr><tr><td>Total Expenses</td><td>£20,428</td><td>£20,498</td><td>£20,580</td><td>£20,664</td><td>£20,756</td><td>£102,927</td></tr><tr><td>Profit Before Tax</td><td>£-5,980</td><td>£-5,833</td><td>£-5,549</td><td>£-5,257</td><td>£-4,887</td><td>£-27,506</td></tr><tr><td>Profit After Tax      </td><td>£-5,980</td><td>£-5,833</td><td>£-5,549</td><td>£-5,257</td><td>£-4,887</td><td>£-27,506</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£-5,975</td><td>£-5,829</td><td>£2,951</td><td>£9,915</td><td>£15,304</td><td>£16,366</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>