<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>£25,056</td><td>£25,432</td><td>£26,068</td><td>£26,719</td><td>£27,521</td><td>£130,796</td></tr><tr><td>Total Expenses</td><td>£21,182</td><td>£21,289</td><td>£21,417</td><td>£21,548</td><td>£21,692</td><td>£107,129</td></tr><tr><td>Profit Before Tax</td><td>£3,874</td><td>£4,143</td><td>£4,651</td><td>£5,171</td><td>£5,829</td><td>£23,667</td></tr><tr><td>Profit After Tax      </td><td>£3,138</td><td>£3,356</td><td>£3,767</td><td>£4,189</td><td>£4,721</td><td>£19,170</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£40,775</td></tr><tr><td>Net Return</td><td>£3,142</td><td>£3,360</td><td>£11,667</td><td>£18,290</td><td>£23,487</td><td>£59,945</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>