<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>£38,088</td><td>£38,659</td><td>£39,626</td><td>£40,616</td><td>£41,835</td><td>£198,825</td></tr><tr><td>Total Expenses</td><td>£118,291</td><td>£120,443</td><td>£122,496</td><td>£124,593</td><td>£126,657</td><td>£612,480</td></tr><tr><td>Profit Before Tax</td><td>£-80,203</td><td>£-81,784</td><td>£-82,870</td><td>£-83,976</td><td>£-84,822</td><td>£-413,655</td></tr><tr><td>Profit After Tax      </td><td>£-80,203</td><td>£-81,784</td><td>£-82,870</td><td>£-83,976</td><td>£-84,822</td><td>£-413,655</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£60,905</td></tr><tr><td>Net Return</td><td>£-80,197</td><td>£-81,778</td><td>£-71,070</td><td>£-62,913</td><td>£-56,793</td><td>£-352,750</td></tr><tr><td>Return From Rental Income (%)</td><td>-41%</td><td>-42%</td><td>-42%</td><td>-43%</td><td>-43%</td><td>-212%</td></tr><tr><td>Total Net Return (%)</td><td>-41%</td><td>-42%</td><td>-36%</td><td>-32%</td><td>-29%</td><td>-181%</td></tr></tbody></table></div></div></template></turbo-stream>