<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>£43,675</td><td>£43,767</td><td>£43,853</td><td>£43,941</td><td>£44,026</td><td>£219,262</td></tr><tr><td>Profit Before Tax</td><td>£-43,675</td><td>£-43,767</td><td>£-43,853</td><td>£-43,941</td><td>£-44,026</td><td>£-219,262</td></tr><tr><td>Profit After Tax      </td><td>£-43,675</td><td>£-43,767</td><td>£-43,853</td><td>£-43,941</td><td>£-44,026</td><td>£-219,262</td></tr><tr><td>Change In Property Value</td><td>£20,000</td><td>£20,400</td><td>£41,616</td><td>£54,101</td><td>£62,486</td><td>£198,603</td></tr><tr><td>Net Return</td><td>£-23,675</td><td>£-23,367</td><td>£-2,237</td><td>£10,160</td><td>£18,460</td><td>£-20,658</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-31%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>0%</td><td>1%</td><td>3%</td><td>-3%</td></tr></tbody></table></div></div></template></turbo-stream>