<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>£3,456</td><td>£3,508</td><td>£3,596</td><td>£3,685</td><td>£3,796</td><td>£18,041</td></tr><tr><td>Total Expenses</td><td>£14,331</td><td>£14,617</td><td>£14,888</td><td>£15,164</td><td>£15,435</td><td>£74,435</td></tr><tr><td>Profit Before Tax</td><td>£-10,875</td><td>£-11,109</td><td>£-11,292</td><td>£-11,479</td><td>£-11,639</td><td>£-56,394</td></tr><tr><td>Profit After Tax      </td><td>£-10,875</td><td>£-11,109</td><td>£-11,292</td><td>£-11,479</td><td>£-11,639</td><td>£-56,394</td></tr><tr><td>Change In Property Value</td><td>£1,350</td><td>£1,391</td><td>£2,626</td><td>£3,022</td><td>£3,203</td><td>£11,591</td></tr><tr><td>Net Return</td><td>£-9,525</td><td>£-9,718</td><td>£-8,666</td><td>£-8,457</td><td>£-8,436</td><td>£-44,803</td></tr><tr><td>Return From Rental Income (%)</td><td>-75%</td><td>-77%</td><td>-78%</td><td>-79%</td><td>-80%</td><td>-389%</td></tr><tr><td>Total Net Return (%)</td><td>-66%</td><td>-67%</td><td>-60%</td><td>-58%</td><td>-58%</td><td>-309%</td></tr></tbody></table></div></div></template></turbo-stream>