<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>£7,188</td><td>£7,296</td><td>£7,478</td><td>£7,665</td><td>£7,895</td><td>£37,522</td></tr><tr><td>Total Expenses</td><td>£20,113</td><td>£20,454</td><td>£20,780</td><td>£21,113</td><td>£21,442</td><td>£103,903</td></tr><tr><td>Profit Before Tax</td><td>£-12,925</td><td>£-13,158</td><td>£-13,302</td><td>£-13,448</td><td>£-13,547</td><td>£-66,380</td></tr><tr><td>Profit After Tax      </td><td>£-12,925</td><td>£-13,158</td><td>£-13,302</td><td>£-13,448</td><td>£-13,547</td><td>£-66,380</td></tr><tr><td>Change In Property Value</td><td>£3,825</td><td>£3,940</td><td>£7,440</td><td>£8,562</td><td>£9,076</td><td>£32,843</td></tr><tr><td>Net Return</td><td>£-9,100</td><td>£-9,218</td><td>£-5,862</td><td>£-4,886</td><td>£-4,471</td><td>£-33,538</td></tr><tr><td>Return From Rental Income (%)</td><td>-33%</td><td>-34%</td><td>-34%</td><td>-34%</td><td>-35%</td><td>-169%</td></tr><tr><td>Total Net Return (%)</td><td>-23%</td><td>-23%</td><td>-15%</td><td>-12%</td><td>-11%</td><td>-85%</td></tr></tbody></table></div></div></template></turbo-stream>