<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>£19,044</td><td>£19,330</td><td>£19,813</td><td>£20,308</td><td>£20,917</td><td>£99,412</td></tr><tr><td>Total Expenses</td><td>£14,771</td><td>£14,826</td><td>£14,899</td><td>£14,974</td><td>£15,060</td><td>£74,529</td></tr><tr><td>Profit Before Tax</td><td>£4,273</td><td>£4,504</td><td>£4,914</td><td>£5,334</td><td>£5,858</td><td>£24,883</td></tr><tr><td>Profit After Tax      </td><td>£3,462</td><td>£3,648</td><td>£3,980</td><td>£4,321</td><td>£4,745</td><td>£20,155</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,900</td><td>£10,532</td><td>£14,015</td><td>£30,452</td></tr><tr><td>Net Return</td><td>£3,464</td><td>£3,651</td><td>£9,880</td><td>£14,852</td><td>£18,759</td><td>£50,608</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>