<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>£18,012</td><td>£18,282</td><td>£18,739</td><td>£19,208</td><td>£19,784</td><td>£94,025</td></tr><tr><td>Total Expenses</td><td>£41,211</td><td>£41,889</td><td>£42,544</td><td>£43,212</td><td>£43,874</td><td>£212,731</td></tr><tr><td>Profit Before Tax</td><td>£-23,199</td><td>£-23,607</td><td>£-23,805</td><td>£-24,005</td><td>£-24,090</td><td>£-118,706</td></tr><tr><td>Profit After Tax      </td><td>£-23,199</td><td>£-23,607</td><td>£-23,805</td><td>£-24,005</td><td>£-24,090</td><td>£-118,706</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,580</td><td>£9,960</td><td>£13,255</td><td>£28,801</td></tr><tr><td>Net Return</td><td>£-23,196</td><td>£-23,604</td><td>£-18,225</td><td>£-14,044</td><td>£-10,836</td><td>£-89,905</td></tr><tr><td>Return From Rental Income (%)</td><td>-27%</td><td>-27%</td><td>-28%</td><td>-28%</td><td>-28%</td><td>-138%</td></tr><tr><td>Total Net Return (%)</td><td>-27%</td><td>-27%</td><td>-21%</td><td>-16%</td><td>-13%</td><td>-104%</td></tr></tbody></table></div></div></template></turbo-stream>