<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>£19,380</td><td>£19,671</td><td>£20,162</td><td>£20,667</td><td>£21,287</td><td>£101,166</td></tr><tr><td>Total Expenses</td><td>£16,436</td><td>£16,511</td><td>£16,603</td><td>£16,697</td><td>£16,802</td><td>£83,048</td></tr><tr><td>Profit Before Tax</td><td>£2,944</td><td>£3,160</td><td>£3,560</td><td>£3,969</td><td>£4,485</td><td>£18,118</td></tr><tr><td>Profit After Tax      </td><td>£2,385</td><td>£2,560</td><td>£2,883</td><td>£3,215</td><td>£3,633</td><td>£14,676</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£2,388</td><td>£2,563</td><td>£9,183</td><td>£14,461</td><td>£18,598</td><td>£47,193</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>