<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>£39,156</td><td>£39,743</td><td>£40,737</td><td>£41,755</td><td>£43,008</td><td>£204,400</td></tr><tr><td>Total Expenses</td><td>£63,444</td><td>£63,549</td><td>£63,691</td><td>£63,837</td><td>£64,005</td><td>£318,527</td></tr><tr><td>Profit Before Tax</td><td>£-24,288</td><td>£-23,806</td><td>£-22,954</td><td>£-22,082</td><td>£-20,997</td><td>£-114,127</td></tr><tr><td>Profit After Tax      </td><td>£-24,288</td><td>£-23,806</td><td>£-22,954</td><td>£-22,082</td><td>£-20,997</td><td>£-114,127</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£-24,274</td><td>£-23,791</td><td>£6,046</td><td>£29,684</td><td>£47,889</td><td>£35,554</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>9%</td><td>7%</td></tr></tbody></table></div></div></template></turbo-stream>