<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>£21,768</td><td>£22,095</td><td>£22,647</td><td>£23,213</td><td>£23,909</td><td>£113,632</td></tr><tr><td>Total Expenses</td><td>£18,393</td><td>£18,487</td><td>£18,600</td><td>£18,715</td><td>£18,842</td><td>£93,037</td></tr><tr><td>Profit Before Tax</td><td>£3,375</td><td>£3,607</td><td>£4,047</td><td>£4,498</td><td>£5,068</td><td>£20,595</td></tr><tr><td>Profit After Tax      </td><td>£2,734</td><td>£2,922</td><td>£3,278</td><td>£3,643</td><td>£4,105</td><td>£16,682</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,825</td><td>£12,183</td><td>£16,212</td><td>£35,227</td></tr><tr><td>Net Return</td><td>£2,737</td><td>£2,925</td><td>£10,103</td><td>£15,826</td><td>£20,317</td><td>£51,909</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>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>