<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>£16,659</td><td>£16,814</td><td>£16,959</td><td>£17,106</td><td>£17,250</td><td>£84,788</td></tr><tr><td>Profit Before Tax</td><td>£-16,659</td><td>£-16,814</td><td>£-16,959</td><td>£-17,106</td><td>£-17,250</td><td>£-84,788</td></tr><tr><td>Profit After Tax      </td><td>£-16,659</td><td>£-16,814</td><td>£-16,959</td><td>£-17,106</td><td>£-17,250</td><td>£-84,788</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£15,622</td><td>£49,651</td></tr><tr><td>Net Return</td><td>£-11,659</td><td>£-11,714</td><td>£-6,555</td><td>£-3,581</td><td>£-1,629</td><td>£-35,137</td></tr><tr><td>Return From Rental Income (%)</td><td>-13%</td><td>-13%</td><td>-14%</td><td>-14%</td><td>-14%</td><td>-68%</td></tr><tr><td>Total Net Return (%)</td><td>-9%</td><td>-9%</td><td>-5%</td><td>-3%</td><td>-1%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>