<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>£13,200</td><td>£13,398</td><td>£13,733</td><td>£14,076</td><td>£14,499</td><td>£68,906</td></tr><tr><td>Total Expenses</td><td>£63,209</td><td>£64,493</td><td>£65,707</td><td>£66,946</td><td>£68,160</td><td>£328,515</td></tr><tr><td>Profit Before Tax</td><td>£-50,009</td><td>£-51,095</td><td>£-51,974</td><td>£-52,870</td><td>£-53,662</td><td>£-259,609</td></tr><tr><td>Profit After Tax      </td><td>£-50,009</td><td>£-51,095</td><td>£-51,974</td><td>£-52,870</td><td>£-53,662</td><td>£-259,609</td></tr><tr><td>Change In Property Value</td><td>£4,375</td><td>£4,484</td><td>£8,274</td><td>£10,567</td><td>£12,162</td><td>£39,862</td></tr><tr><td>Net Return</td><td>£-45,634</td><td>£-46,610</td><td>£-43,700</td><td>£-42,303</td><td>£-41,500</td><td>£-219,747</td></tr><tr><td>Return From Rental Income (%)</td><td>-93%</td><td>-96%</td><td>-97%</td><td>-99%</td><td>-100%</td><td>-485%</td></tr><tr><td>Total Net Return (%)</td><td>-85%</td><td>-87%</td><td>-82%</td><td>-79%</td><td>-78%</td><td>-411%</td></tr></tbody></table></div></div></template></turbo-stream>