<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>£19,692</td><td>£19,987</td><td>£20,487</td><td>£20,999</td><td>£21,629</td><td>£102,795</td></tr><tr><td>Total Expenses</td><td>£44,666</td><td>£45,399</td><td>£46,107</td><td>£46,829</td><td>£47,544</td><td>£230,545</td></tr><tr><td>Profit Before Tax</td><td>£-24,974</td><td>£-25,412</td><td>£-25,620</td><td>£-25,830</td><td>£-25,915</td><td>£-127,750</td></tr><tr><td>Profit After Tax      </td><td>£-24,974</td><td>£-25,412</td><td>£-25,620</td><td>£-25,830</td><td>£-25,915</td><td>£-127,750</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,100</td><td>£10,889</td><td>£14,490</td><td>£31,485</td></tr><tr><td>Net Return</td><td>£-24,971</td><td>£-25,409</td><td>£-19,519</td><td>£-14,941</td><td>£-11,425</td><td>£-96,266</td></tr><tr><td>Return From Rental Income (%)</td><td>-26%</td><td>-27%</td><td>-27%</td><td>-27%</td><td>-27%</td><td>-134%</td></tr><tr><td>Total Net Return (%)</td><td>-26%</td><td>-27%</td><td>-20%</td><td>-16%</td><td>-12%</td><td>-101%</td></tr></tbody></table></div></div></template></turbo-stream>