<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>£8,856</td><td>£8,989</td><td>£9,214</td><td>£9,444</td><td>£9,727</td><td>£46,230</td></tr><tr><td>Total Expenses</td><td>£14,690</td><td>£14,751</td><td>£14,819</td><td>£14,888</td><td>£14,961</td><td>£74,109</td></tr><tr><td>Profit Before Tax</td><td>£-5,834</td><td>£-5,762</td><td>£-5,605</td><td>£-5,444</td><td>£-5,234</td><td>£-27,879</td></tr><tr><td>Profit After Tax      </td><td>£-5,834</td><td>£-5,762</td><td>£-5,605</td><td>£-5,444</td><td>£-5,234</td><td>£-27,879</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,900</td><td>£10,532</td><td>£14,015</td><td>£30,452</td></tr><tr><td>Net Return</td><td>£-5,831</td><td>£-5,760</td><td>£295</td><td>£5,088</td><td>£8,781</td><td>£2,573</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>-30%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>6%</td><td>10%</td><td>3%</td></tr></tbody></table></div></div></template></turbo-stream>