<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>£22,596</td><td>£22,935</td><td>£23,508</td><td>£24,096</td><td>£24,819</td><td>£117,954</td></tr><tr><td>Total Expenses</td><td>£47,461</td><td>£48,215</td><td>£48,945</td><td>£49,691</td><td>£50,431</td><td>£244,743</td></tr><tr><td>Profit Before Tax</td><td>£-24,865</td><td>£-25,280</td><td>£-25,437</td><td>£-25,595</td><td>£-25,612</td><td>£-126,788</td></tr><tr><td>Profit After Tax      </td><td>£-24,865</td><td>£-25,280</td><td>£-25,437</td><td>£-25,595</td><td>£-25,612</td><td>£-126,788</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£-24,861</td><td>£-25,277</td><td>£-18,437</td><td>£-13,099</td><td>£-8,984</td><td>£-90,658</td></tr><tr><td>Return From Rental Income (%)</td><td>-22%</td><td>-23%</td><td>-23%</td><td>-23%</td><td>-23%</td><td>-114%</td></tr><tr><td>Total Net Return (%)</td><td>-22%</td><td>-23%</td><td>-17%</td><td>-12%</td><td>-8%</td><td>-82%</td></tr></tbody></table></div></div></template></turbo-stream>