<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>£23,784</td><td>£24,141</td><td>£24,744</td><td>£25,363</td><td>£26,124</td><td>£124,156</td></tr><tr><td>Total Expenses</td><td>£20,135</td><td>£20,236</td><td>£20,359</td><td>£20,484</td><td>£20,621</td><td>£101,834</td></tr><tr><td>Profit Before Tax</td><td>£3,649</td><td>£3,904</td><td>£4,386</td><td>£4,879</td><td>£5,503</td><td>£22,322</td></tr><tr><td>Profit After Tax      </td><td>£2,956</td><td>£3,163</td><td>£3,552</td><td>£3,952</td><td>£4,457</td><td>£18,081</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£2,960</td><td>£3,166</td><td>£11,053</td><td>£17,340</td><td>£22,273</td><td>£56,791</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>14%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>