<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>£32,196</td><td>£32,679</td><td>£33,496</td><td>£34,333</td><td>£35,363</td><td>£168,067</td></tr><tr><td>Total Expenses</td><td>£50,846</td><td>£50,940</td><td>£51,065</td><td>£51,192</td><td>£51,338</td><td>£255,381</td></tr><tr><td>Profit Before Tax</td><td>£-18,650</td><td>£-18,261</td><td>£-17,569</td><td>£-16,859</td><td>£-15,975</td><td>£-87,314</td></tr><tr><td>Profit After Tax      </td><td>£-18,650</td><td>£-18,261</td><td>£-17,569</td><td>£-16,859</td><td>£-15,975</td><td>£-87,314</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-18,638</td><td>£-18,250</td><td>£5,432</td><td>£24,197</td><td>£38,659</td><td>£31,399</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>