<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>£10,500</td><td>£10,657</td><td>£10,924</td><td>£11,197</td><td>£11,533</td><td>£54,811</td></tr><tr><td>Total Expenses</td><td>£17,647</td><td>£17,725</td><td>£17,810</td><td>£17,897</td><td>£17,988</td><td>£89,068</td></tr><tr><td>Profit Before Tax</td><td>£-7,147</td><td>£-7,068</td><td>£-6,886</td><td>£-6,700</td><td>£-6,455</td><td>£-34,257</td></tr><tr><td>Profit After Tax      </td><td>£-7,147</td><td>£-7,068</td><td>£-6,886</td><td>£-6,700</td><td>£-6,455</td><td>£-34,257</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£-7,144</td><td>£-7,064</td><td>£114</td><td>£5,795</td><td>£10,172</td><td>£1,873</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-31%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>2%</td></tr></tbody></table></div></div></template></turbo-stream>