<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>£21,624</td><td>£21,948</td><td>£22,497</td><td>£23,059</td><td>£23,751</td><td>£112,880</td></tr><tr><td>Total Expenses</td><td>£51,954</td><td>£52,825</td><td>£53,664</td><td>£54,521</td><td>£55,369</td><td>£268,334</td></tr><tr><td>Profit Before Tax</td><td>£-30,330</td><td>£-30,877</td><td>£-31,167</td><td>£-31,462</td><td>£-31,618</td><td>£-155,454</td></tr><tr><td>Profit After Tax      </td><td>£-30,330</td><td>£-30,877</td><td>£-31,167</td><td>£-31,462</td><td>£-31,618</td><td>£-155,454</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£-30,326</td><td>£-30,874</td><td>£-24,467</td><td>£-19,502</td><td>£-15,703</td><td>£-120,872</td></tr><tr><td>Return From Rental Income (%)</td><td>-29%</td><td>-29%</td><td>-29%</td><td>-30%</td><td>-30%</td><td>-147%</td></tr><tr><td>Total Net Return (%)</td><td>-29%</td><td>-29%</td><td>-23%</td><td>-18%</td><td>-15%</td><td>-114%</td></tr></tbody></table></div></div></template></turbo-stream>