<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>£24,528</td><td>£24,608</td><td>£24,683</td><td>£24,760</td><td>£24,835</td><td>£123,415</td></tr><tr><td>Profit Before Tax</td><td>£-24,528</td><td>£-24,608</td><td>£-24,683</td><td>£-24,760</td><td>£-24,835</td><td>£-123,415</td></tr><tr><td>Profit After Tax      </td><td>£-24,528</td><td>£-24,608</td><td>£-24,683</td><td>£-24,760</td><td>£-24,835</td><td>£-123,415</td></tr><tr><td>Change In Property Value</td><td>£10,600</td><td>£10,812</td><td>£22,056</td><td>£28,673</td><td>£33,118</td><td>£105,260</td></tr><tr><td>Net Return</td><td>£-13,928</td><td>£-13,796</td><td>£-2,627</td><td>£3,913</td><td>£8,283</td><td>£-18,155</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-8%</td><td>-8%</td><td>-37%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>-1%</td><td>1%</td><td>3%</td><td>-6%</td></tr></tbody></table></div></div></template></turbo-stream>