<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>£20,616</td><td>£20,925</td><td>£21,448</td><td>£21,985</td><td>£22,644</td><td>£107,618</td></tr><tr><td>Total Expenses</td><td>£18,081</td><td>£18,184</td><td>£18,303</td><td>£18,425</td><td>£18,558</td><td>£91,551</td></tr><tr><td>Profit Before Tax</td><td>£2,535</td><td>£2,741</td><td>£3,145</td><td>£3,559</td><td>£4,086</td><td>£16,067</td></tr><tr><td>Profit After Tax      </td><td>£2,053</td><td>£2,221</td><td>£2,548</td><td>£2,883</td><td>£3,310</td><td>£13,014</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£2,057</td><td>£2,224</td><td>£9,048</td><td>£14,486</td><td>£18,750</td><td>£46,564</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>