<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>£0</td><td>£0</td><td>£0</td><td>£0</td><td>£0</td><td>£0</td></tr><tr><td>Total Expenses</td><td>£11,524</td><td>£11,574</td><td>£11,621</td><td>£11,670</td><td>£11,717</td><td>£58,106</td></tr><tr><td>Profit Before Tax</td><td>£-11,524</td><td>£-11,574</td><td>£-11,621</td><td>£-11,670</td><td>£-11,717</td><td>£-58,106</td></tr><tr><td>Profit After Tax      </td><td>£-11,524</td><td>£-11,574</td><td>£-11,621</td><td>£-11,670</td><td>£-11,717</td><td>£-58,106</td></tr><tr><td>Change In Property Value</td><td>£4,700</td><td>£4,794</td><td>£9,780</td><td>£12,714</td><td>£14,684</td><td>£46,672</td></tr><tr><td>Net Return</td><td>£-6,824</td><td>£-6,780</td><td>£-1,842</td><td>£1,044</td><td>£2,968</td><td>£-11,434</td></tr><tr><td>Return From Rental Income (%)</td><td>-10%</td><td>-10%</td><td>-10%</td><td>-10%</td><td>-10%</td><td>-49%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>-2%</td><td>1%</td><td>3%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>