<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>£13,884</td><td>£14,092</td><td>£14,445</td><td>£14,806</td><td>£15,250</td><td>£72,476</td></tr><tr><td>Total Expenses</td><td>£27,952</td><td>£28,387</td><td>£28,810</td><td>£29,241</td><td>£29,670</td><td>£144,060</td></tr><tr><td>Profit Before Tax</td><td>£-14,068</td><td>£-14,295</td><td>£-14,365</td><td>£-14,436</td><td>£-14,421</td><td>£-71,584</td></tr><tr><td>Profit After Tax      </td><td>£-14,068</td><td>£-14,295</td><td>£-14,365</td><td>£-14,436</td><td>£-14,421</td><td>£-71,584</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£-14,065</td><td>£-14,293</td><td>£-10,065</td><td>£-6,760</td><td>£-4,206</td><td>£-49,390</td></tr><tr><td>Return From Rental Income (%)</td><td>-21%</td><td>-22%</td><td>-22%</td><td>-22%</td><td>-22%</td><td>-109%</td></tr><tr><td>Total Net Return (%)</td><td>-21%</td><td>-22%</td><td>-15%</td><td>-10%</td><td>-6%</td><td>-75%</td></tr></tbody></table></div></div></template></turbo-stream>