<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>£16,791</td><td>£16,826</td><td>£16,858</td><td>£16,892</td><td>£16,924</td><td>£84,290</td></tr><tr><td>Profit Before Tax</td><td>£-16,791</td><td>£-16,826</td><td>£-16,858</td><td>£-16,892</td><td>£-16,924</td><td>£-84,290</td></tr><tr><td>Profit After Tax      </td><td>£-16,791</td><td>£-16,826</td><td>£-16,858</td><td>£-16,892</td><td>£-16,924</td><td>£-84,290</td></tr><tr><td>Change In Property Value</td><td>£7,700</td><td>£7,854</td><td>£16,022</td><td>£20,829</td><td>£24,057</td><td>£76,462</td></tr><tr><td>Net Return</td><td>£-9,091</td><td>£-8,972</td><td>£-836</td><td>£3,937</td><td>£7,133</td><td>£-7,828</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>-38%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>0%</td><td>2%</td><td>3%</td><td>-4%</td></tr></tbody></table></div></div></template></turbo-stream>