<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>£20,736</td><td>£21,047</td><td>£21,573</td><td>£22,113</td><td>£22,776</td><td>£108,245</td></tr><tr><td>Total Expenses</td><td>£16,668</td><td>£16,738</td><td>£16,827</td><td>£16,919</td><td>£17,021</td><td>£84,173</td></tr><tr><td>Profit Before Tax</td><td>£4,068</td><td>£4,309</td><td>£4,746</td><td>£5,194</td><td>£5,755</td><td>£24,072</td></tr><tr><td>Profit After Tax      </td><td>£3,295</td><td>£3,490</td><td>£3,844</td><td>£4,207</td><td>£4,661</td><td>£19,498</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>£3,298</td><td>£3,493</td><td>£10,344</td><td>£15,810</td><td>£20,101</td><td>£53,047</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>