<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>£15,168</td><td>£15,396</td><td>£15,780</td><td>£16,175</td><td>£16,660</td><td>£79,179</td></tr><tr><td>Total Expenses</td><td>£12,857</td><td>£12,927</td><td>£13,008</td><td>£13,092</td><td>£13,184</td><td>£65,068</td></tr><tr><td>Profit Before Tax</td><td>£2,311</td><td>£2,469</td><td>£2,772</td><td>£3,083</td><td>£3,477</td><td>£14,111</td></tr><tr><td>Profit After Tax      </td><td>£1,872</td><td>£2,000</td><td>£2,245</td><td>£2,497</td><td>£2,816</td><td>£11,430</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,700</td><td>£8,390</td><td>£11,164</td><td>£24,259</td></tr><tr><td>Net Return</td><td>£1,874</td><td>£2,002</td><td>£6,945</td><td>£10,887</td><td>£13,980</td><td>£35,689</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>