<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>£33,900</td><td>£34,578</td><td>£35,442</td><td>£36,329</td><td>£37,237</td><td>£177,486</td></tr><tr><td>Total Expenses</td><td>£81,719</td><td>£83,110</td><td>£84,431</td><td>£85,781</td><td>£87,098</td><td>£422,140</td></tr><tr><td>Profit Before Tax</td><td>£-47,819</td><td>£-48,532</td><td>£-48,989</td><td>£-49,453</td><td>£-49,862</td><td>£-244,654</td></tr><tr><td>Profit After Tax      </td><td>£-47,819</td><td>£-48,532</td><td>£-48,989</td><td>£-49,453</td><td>£-49,862</td><td>£-244,654</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£32,805</td><td>£104,267</td></tr><tr><td>Net Return</td><td>£-37,319</td><td>£-37,822</td><td>£-27,141</td><td>£-21,050</td><td>£-17,056</td><td>£-140,388</td></tr><tr><td>Return From Rental Income (%)</td><td>-15%</td><td>-15%</td><td>-15%</td><td>-15%</td><td>-15%</td><td>-75%</td></tr><tr><td>Total Net Return (%)</td><td>-11%</td><td>-12%</td><td>-8%</td><td>-6%</td><td>-5%</td><td>-43%</td></tr></tbody></table></div></div></template></turbo-stream>