<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>£13,800</td><td>£14,007</td><td>£14,357</td><td>£14,716</td><td>£15,158</td><td>£72,038</td></tr><tr><td>Total Expenses</td><td>£45,039</td><td>£45,105</td><td>£45,183</td><td>£45,263</td><td>£45,350</td><td>£225,941</td></tr><tr><td>Profit Before Tax</td><td>£-31,239</td><td>£-31,098</td><td>£-30,826</td><td>£-30,547</td><td>£-30,192</td><td>£-153,903</td></tr><tr><td>Profit After Tax      </td><td>£-31,239</td><td>£-31,098</td><td>£-30,826</td><td>£-30,547</td><td>£-30,192</td><td>£-153,903</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£-31,228</td><td>£-31,088</td><td>£-9,826</td><td>£6,939</td><td>£19,690</td><td>£-45,513</td></tr><tr><td>Return From Rental Income (%)</td><td>-9%</td><td>-9%</td><td>-9%</td><td>-8%</td><td>-8%</td><td>-42%</td></tr><tr><td>Total Net Return (%)</td><td>-9%</td><td>-9%</td><td>-3%</td><td>2%</td><td>5%</td><td>-13%</td></tr></tbody></table></div></div></template></turbo-stream>