<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>£39,060</td><td>£39,646</td><td>£40,637</td><td>£41,653</td><td>£42,903</td><td>£203,898</td></tr><tr><td>Total Expenses</td><td>£60,341</td><td>£60,424</td><td>£60,547</td><td>£60,672</td><td>£60,820</td><td>£302,804</td></tr><tr><td>Profit Before Tax</td><td>£-21,281</td><td>£-20,778</td><td>£-19,910</td><td>£-19,019</td><td>£-17,918</td><td>£-98,906</td></tr><tr><td>Profit After Tax      </td><td>£-21,281</td><td>£-20,778</td><td>£-19,910</td><td>£-19,019</td><td>£-17,918</td><td>£-98,906</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,901</td><td>£49,802</td><td>£66,273</td><td>£144,004</td></tr><tr><td>Net Return</td><td>£-21,267</td><td>£-20,764</td><td>£7,991</td><td>£30,783</td><td>£48,355</td><td>£45,098</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>6%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>