<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>£36,074</td><td>£36,270</td><td>£36,452</td><td>£36,639</td><td>£36,820</td><td>£182,255</td></tr><tr><td>Profit Before Tax</td><td>£-36,074</td><td>£-36,270</td><td>£-36,452</td><td>£-36,639</td><td>£-36,820</td><td>£-182,255</td></tr><tr><td>Profit After Tax      </td><td>£-36,074</td><td>£-36,270</td><td>£-36,452</td><td>£-36,639</td><td>£-36,820</td><td>£-182,255</td></tr><tr><td>Change In Property Value</td><td>£13,900</td><td>£14,178</td><td>£28,923</td><td>£37,600</td><td>£43,428</td><td>£138,029</td></tr><tr><td>Net Return</td><td>£-22,174</td><td>£-22,092</td><td>£-7,529</td><td>£961</td><td>£6,608</td><td>£-44,225</td></tr><tr><td>Return From Rental Income (%)</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-8%</td><td>-40%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>-2%</td><td>0%</td><td>1%</td><td>-10%</td></tr></tbody></table></div></div></template></turbo-stream>