<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>£10,140</td><td>£10,292</td><td>£10,549</td><td>£10,813</td><td>£11,138</td><td>£52,932</td></tr><tr><td>Total Expenses</td><td>£39,833</td><td>£40,576</td><td>£41,283</td><td>£42,004</td><td>£42,712</td><td>£206,407</td></tr><tr><td>Profit Before Tax</td><td>£-29,693</td><td>£-30,284</td><td>£-30,733</td><td>£-31,191</td><td>£-31,574</td><td>£-153,475</td></tr><tr><td>Profit After Tax      </td><td>£-29,693</td><td>£-30,284</td><td>£-30,733</td><td>£-31,191</td><td>£-31,574</td><td>£-153,475</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£-24,293</td><td>£-24,722</td><td>£-20,230</td><td>£-19,103</td><td>£-18,761</td><td>£-107,109</td></tr><tr><td>Return From Rental Income (%)</td><td>-54%</td><td>-55%</td><td>-56%</td><td>-57%</td><td>-57%</td><td>-279%</td></tr><tr><td>Total Net Return (%)</td><td>-44%</td><td>-45%</td><td>-37%</td><td>-35%</td><td>-34%</td><td>-195%</td></tr></tbody></table></div></div></template></turbo-stream>