<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>£26,310</td><td>£26,381</td><td>£26,448</td><td>£26,516</td><td>£26,582</td><td>£132,236</td></tr><tr><td>Profit Before Tax</td><td>£-26,310</td><td>£-26,381</td><td>£-26,448</td><td>£-26,516</td><td>£-26,582</td><td>£-132,236</td></tr><tr><td>Profit After Tax      </td><td>£-26,310</td><td>£-26,381</td><td>£-26,448</td><td>£-26,516</td><td>£-26,582</td><td>£-132,236</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£11,934</td><td>£24,345</td><td>£31,649</td><td>£36,555</td><td>£116,183</td></tr><tr><td>Net Return</td><td>£-14,610</td><td>£-14,447</td><td>£-2,102</td><td>£5,133</td><td>£9,973</td><td>£-16,054</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-36%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>-1%</td><td>1%</td><td>3%</td><td>-4%</td></tr></tbody></table></div></div></template></turbo-stream>