<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>£16,140</td><td>£16,382</td><td>£16,792</td><td>£17,211</td><td>£17,728</td><td>£84,253</td></tr><tr><td>Total Expenses</td><td>£39,324</td><td>£39,987</td><td>£40,625</td><td>£41,277</td><td>£41,921</td><td>£203,134</td></tr><tr><td>Profit Before Tax</td><td>£-23,184</td><td>£-23,605</td><td>£-23,834</td><td>£-24,065</td><td>£-24,193</td><td>£-118,881</td></tr><tr><td>Profit After Tax      </td><td>£-23,184</td><td>£-23,605</td><td>£-23,834</td><td>£-24,065</td><td>£-24,193</td><td>£-118,881</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,999</td><td>£8,923</td><td>£11,874</td><td>£25,802</td></tr><tr><td>Net Return</td><td>£-23,181</td><td>£-23,603</td><td>£-18,834</td><td>£-15,142</td><td>£-12,319</td><td>£-93,079</td></tr><tr><td>Return From Rental Income (%)</td><td>-31%</td><td>-31%</td><td>-31%</td><td>-32%</td><td>-32%</td><td>-156%</td></tr><tr><td>Total Net Return (%)</td><td>-31%</td><td>-31%</td><td>-25%</td><td>-20%</td><td>-16%</td><td>-122%</td></tr></tbody></table></div></div></template></turbo-stream>