<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>£28,560</td><td>£28,988</td><td>£29,713</td><td>£30,456</td><td>£31,370</td><td>£149,087</td></tr><tr><td>Total Expenses</td><td>£64,757</td><td>£65,777</td><td>£66,763</td><td>£67,769</td><td>£68,767</td><td>£333,834</td></tr><tr><td>Profit Before Tax</td><td>£-36,197</td><td>£-36,789</td><td>£-37,050</td><td>£-37,313</td><td>£-37,398</td><td>£-184,747</td></tr><tr><td>Profit After Tax      </td><td>£-36,197</td><td>£-36,789</td><td>£-37,050</td><td>£-37,313</td><td>£-37,398</td><td>£-184,747</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,780</td><td>£17,458</td><td>£23,231</td><td>£50,479</td></tr><tr><td>Net Return</td><td>£-36,192</td><td>£-36,784</td><td>£-27,270</td><td>£-19,856</td><td>£-14,166</td><td>£-134,268</td></tr><tr><td>Return From Rental Income (%)</td><td>-23%</td><td>-23%</td><td>-23%</td><td>-23%</td><td>-23%</td><td>-116%</td></tr><tr><td>Total Net Return (%)</td><td>-23%</td><td>-23%</td><td>-17%</td><td>-12%</td><td>-9%</td><td>-84%</td></tr></tbody></table></div></div></template></turbo-stream>