<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>£19,476</td><td>£19,768</td><td>£20,262</td><td>£20,769</td><td>£21,392</td><td>£101,667</td></tr><tr><td>Total Expenses</td><td>£22,793</td><td>£22,868</td><td>£22,961</td><td>£23,055</td><td>£23,160</td><td>£114,838</td></tr><tr><td>Profit Before Tax</td><td>£-3,317</td><td>£-3,100</td><td>£-2,698</td><td>£-2,286</td><td>£-1,768</td><td>£-13,171</td></tr><tr><td>Profit After Tax      </td><td>£-3,317</td><td>£-3,100</td><td>£-2,698</td><td>£-2,286</td><td>£-1,768</td><td>£-13,171</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£-3,312</td><td>£-3,096</td><td>£6,802</td><td>£14,671</td><td>£20,798</td><td>£35,863</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>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>