<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>£18,084</td><td>£18,355</td><td>£18,814</td><td>£19,284</td><td>£19,863</td><td>£94,401</td></tr><tr><td>Total Expenses</td><td>£47,839</td><td>£48,670</td><td>£49,466</td><td>£50,279</td><td>£51,082</td><td>£247,335</td></tr><tr><td>Profit Before Tax</td><td>£-29,755</td><td>£-30,314</td><td>£-30,652</td><td>£-30,994</td><td>£-31,219</td><td>£-152,934</td></tr><tr><td>Profit After Tax      </td><td>£-29,755</td><td>£-30,314</td><td>£-30,652</td><td>£-30,994</td><td>£-31,219</td><td>£-152,934</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,600</td><td>£9,996</td><td>£13,302</td><td>£28,904</td></tr><tr><td>Net Return</td><td>£-29,753</td><td>£-30,312</td><td>£-25,052</td><td>£-20,998</td><td>£-17,916</td><td>£-124,030</td></tr><tr><td>Return From Rental Income (%)</td><td>-34%</td><td>-35%</td><td>-35%</td><td>-36%</td><td>-36%</td><td>-177%</td></tr><tr><td>Total Net Return (%)</td><td>-34%</td><td>-35%</td><td>-29%</td><td>-24%</td><td>-21%</td><td>-143%</td></tr></tbody></table></div></div></template></turbo-stream>