<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>£12,552</td><td>£12,740</td><td>£13,059</td><td>£13,385</td><td>£13,787</td><td>£65,523</td></tr><tr><td>Total Expenses</td><td>£86,500</td><td>£88,324</td><td>£90,043</td><td>£91,797</td><td>£93,511</td><td>£450,175</td></tr><tr><td>Profit Before Tax</td><td>£-73,948</td><td>£-75,584</td><td>£-76,984</td><td>£-78,412</td><td>£-79,725</td><td>£-384,652</td></tr><tr><td>Profit After Tax      </td><td>£-73,948</td><td>£-75,584</td><td>£-76,984</td><td>£-78,412</td><td>£-79,725</td><td>£-384,652</td></tr><tr><td>Change In Property Value</td><td>£4,250</td><td>£4,356</td><td>£8,037</td><td>£10,265</td><td>£11,815</td><td>£38,723</td></tr><tr><td>Net Return</td><td>£-69,698</td><td>£-71,228</td><td>£-68,946</td><td>£-68,146</td><td>£-67,910</td><td>£-345,929</td></tr><tr><td>Return From Rental Income (%)</td><td>-142%</td><td>-145%</td><td>-148%</td><td>-151%</td><td>-153%</td><td>-740%</td></tr><tr><td>Total Net Return (%)</td><td>-134%</td><td>-137%</td><td>-133%</td><td>-131%</td><td>-131%</td><td>-665%</td></tr></tbody></table></div></div></template></turbo-stream>