<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>£27,120</td><td>£27,527</td><td>£28,215</td><td>£28,920</td><td>£29,788</td><td>£141,570</td></tr><tr><td>Total Expenses</td><td>£445,074</td><td>£454,901</td><td>£464,111</td><td>£473,514</td><td>£482,676</td><td>£2,320,277</td></tr><tr><td>Profit Before Tax</td><td>£-417,954</td><td>£-427,374</td><td>£-435,896</td><td>£-444,594</td><td>£-452,888</td><td>£-2,178,707</td></tr><tr><td>Profit After Tax      </td><td>£-417,954</td><td>£-427,374</td><td>£-435,896</td><td>£-444,594</td><td>£-452,888</td><td>£-2,178,707</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£-417,950</td><td>£-427,370</td><td>£-427,396</td><td>£-429,421</td><td>£-432,698</td><td>£-2,134,834</td></tr><tr><td>Return From Rental Income (%)</td><td>-305%</td><td>-311%</td><td>-318%</td><td>-324%</td><td>-330%</td><td>-1587%</td></tr><tr><td>Total Net Return (%)</td><td>-305%</td><td>-311%</td><td>-311%</td><td>-313%</td><td>-315%</td><td>-1555%</td></tr></tbody></table></div></div></template></turbo-stream>