<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>£50,324</td><td>£50,391</td><td>£50,453</td><td>£50,517</td><td>£50,579</td><td>£252,264</td></tr><tr><td>Profit Before Tax</td><td>£-50,324</td><td>£-50,391</td><td>£-50,453</td><td>£-50,517</td><td>£-50,579</td><td>£-252,264</td></tr><tr><td>Profit After Tax      </td><td>£-50,324</td><td>£-50,391</td><td>£-50,453</td><td>£-50,517</td><td>£-50,579</td><td>£-252,264</td></tr><tr><td>Change In Property Value</td><td>£23,900</td><td>£24,378</td><td>£49,731</td><td>£64,650</td><td>£74,671</td><td>£237,331</td></tr><tr><td>Net Return</td><td>£-26,424</td><td>£-26,013</td><td>£-722</td><td>£14,133</td><td>£24,092</td><td>£-14,933</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>-29%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>0%</td><td>2%</td><td>3%</td><td>-2%</td></tr></tbody></table></div></div></template></turbo-stream>