<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>£7,752</td><td>£7,771</td><td>£7,788</td><td>£7,806</td><td>£7,823</td><td>£38,940</td></tr><tr><td>Profit Before Tax</td><td>£-7,752</td><td>£-7,771</td><td>£-7,788</td><td>£-7,806</td><td>£-7,823</td><td>£-38,940</td></tr><tr><td>Profit After Tax      </td><td>£-7,752</td><td>£-7,771</td><td>£-7,788</td><td>£-7,806</td><td>£-7,823</td><td>£-38,940</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,570</td><td>£7,283</td><td>£9,468</td><td>£10,935</td><td>£34,756</td></tr><tr><td>Net Return</td><td>£-4,252</td><td>£-4,201</td><td>£-505</td><td>£1,662</td><td>£3,112</td><td>£-4,184</td></tr><tr><td>Return From Rental Income (%)</td><td>-9%</td><td>-9%</td><td>-9%</td><td>-9%</td><td>-9%</td><td>-45%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>-1%</td><td>2%</td><td>4%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>