<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>£17,760</td><td>£18,026</td><td>£18,477</td><td>£18,939</td><td>£19,507</td><td>£92,710</td></tr><tr><td>Total Expenses</td><td>£15,161</td><td>£15,240</td><td>£15,334</td><td>£15,430</td><td>£15,535</td><td>£76,700</td></tr><tr><td>Profit Before Tax</td><td>£2,599</td><td>£2,786</td><td>£3,143</td><td>£3,509</td><td>£3,972</td><td>£16,009</td></tr><tr><td>Profit After Tax      </td><td>£2,105</td><td>£2,257</td><td>£2,546</td><td>£2,842</td><td>£3,217</td><td>£12,967</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,600</td><td>£9,996</td><td>£13,302</td><td>£28,904</td></tr><tr><td>Net Return</td><td>£2,108</td><td>£2,260</td><td>£8,146</td><td>£12,838</td><td>£16,519</td><td>£41,871</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>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>