<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>£5,232</td><td>£5,310</td><td>£5,443</td><td>£5,579</td><td>£5,747</td><td>£27,312</td></tr><tr><td>Total Expenses</td><td>£21,310</td><td>£21,733</td><td>£22,133</td><td>£22,541</td><td>£22,942</td><td>£110,659</td></tr><tr><td>Profit Before Tax</td><td>£-16,078</td><td>£-16,422</td><td>£-16,689</td><td>£-16,962</td><td>£-17,196</td><td>£-83,348</td></tr><tr><td>Profit After Tax      </td><td>£-16,078</td><td>£-16,422</td><td>£-16,689</td><td>£-16,962</td><td>£-17,196</td><td>£-83,348</td></tr><tr><td>Change In Property Value</td><td>£1,400</td><td>£1,428</td><td>£2,913</td><td>£3,787</td><td>£3,976</td><td>£13,505</td></tr><tr><td>Net Return</td><td>£-14,678</td><td>£-14,994</td><td>£-13,776</td><td>£-13,175</td><td>£-13,219</td><td>£-69,843</td></tr><tr><td>Return From Rental Income (%)</td><td>-73%</td><td>-75%</td><td>-76%</td><td>-77%</td><td>-78%</td><td>-379%</td></tr><tr><td>Total Net Return (%)</td><td>-67%</td><td>-68%</td><td>-63%</td><td>-60%</td><td>-60%</td><td>-317%</td></tr></tbody></table></div></div></template></turbo-stream>