<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>£9,096</td><td>£9,232</td><td>£9,463</td><td>£9,700</td><td>£9,991</td><td>£47,482</td></tr><tr><td>Total Expenses</td><td>£15,804</td><td>£15,864</td><td>£15,930</td><td>£15,997</td><td>£16,069</td><td>£79,663</td></tr><tr><td>Profit Before Tax</td><td>£-6,708</td><td>£-6,631</td><td>£-6,466</td><td>£-6,297</td><td>£-6,078</td><td>£-32,181</td></tr><tr><td>Profit After Tax      </td><td>£-6,708</td><td>£-6,631</td><td>£-6,466</td><td>£-6,297</td><td>£-6,078</td><td>£-32,181</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£-6,705</td><td>£-6,628</td><td>£34</td><td>£5,305</td><td>£9,362</td><td>£1,368</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-31%</td></tr><tr><td>Total Net Return (%)</td><td>-7%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>1%</td></tr></tbody></table></div></div></template></turbo-stream>