<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>£15,024</td><td>£15,249</td><td>£15,631</td><td>£16,021</td><td>£16,502</td><td>£78,427</td></tr><tr><td>Total Expenses</td><td>£54,706</td><td>£55,761</td><td>£56,763</td><td>£57,786</td><td>£58,791</td><td>£283,807</td></tr><tr><td>Profit Before Tax</td><td>£-39,682</td><td>£-40,511</td><td>£-41,132</td><td>£-41,765</td><td>£-42,289</td><td>£-205,380</td></tr><tr><td>Profit After Tax      </td><td>£-39,682</td><td>£-40,511</td><td>£-41,132</td><td>£-41,765</td><td>£-42,289</td><td>£-205,380</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£12,253</td><td>£14,103</td><td>£14,949</td><td>£54,094</td></tr><tr><td>Net Return</td><td>£-33,382</td><td>£-34,022</td><td>£-28,879</td><td>£-27,662</td><td>£-27,341</td><td>£-151,286</td></tr><tr><td>Return From Rental Income (%)</td><td>-62%</td><td>-63%</td><td>-64%</td><td>-65%</td><td>-66%</td><td>-321%</td></tr><tr><td>Total Net Return (%)</td><td>-52%</td><td>-53%</td><td>-45%</td><td>-43%</td><td>-43%</td><td>-236%</td></tr></tbody></table></div></div></template></turbo-stream>