<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>£8,556</td><td>£8,684</td><td>£8,901</td><td>£9,124</td><td>£9,398</td><td>£44,663</td></tr><tr><td>Total Expenses</td><td>£40,469</td><td>£41,272</td><td>£42,031</td><td>£42,807</td><td>£43,567</td><td>£210,146</td></tr><tr><td>Profit Before Tax</td><td>£-31,913</td><td>£-32,587</td><td>£-33,130</td><td>£-33,683</td><td>£-34,170</td><td>£-165,482</td></tr><tr><td>Profit After Tax      </td><td>£-31,913</td><td>£-32,587</td><td>£-33,130</td><td>£-33,683</td><td>£-34,170</td><td>£-165,482</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,650</td><td>£4,730</td><td>£6,295</td><td>£13,678</td></tr><tr><td>Net Return</td><td>£-31,911</td><td>£-32,586</td><td>£-30,480</td><td>£-28,953</td><td>£-27,875</td><td>£-151,805</td></tr><tr><td>Return From Rental Income (%)</td><td>-78%</td><td>-80%</td><td>-81%</td><td>-83%</td><td>-84%</td><td>-406%</td></tr><tr><td>Total Net Return (%)</td><td>-78%</td><td>-80%</td><td>-75%</td><td>-71%</td><td>-68%</td><td>-373%</td></tr></tbody></table></div></div></template></turbo-stream>