<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>£18,372</td><td>£18,481</td><td>£18,607</td><td>£18,736</td><td>£18,875</td><td>£93,071</td></tr><tr><td>Profit Before Tax</td><td>£2,364</td><td>£2,566</td><td>£2,966</td><td>£3,377</td><td>£3,901</td><td>£15,174</td></tr><tr><td>Profit After Tax      </td><td>£1,915</td><td>£2,078</td><td>£2,403</td><td>£2,735</td><td>£3,160</td><td>£12,291</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>£1,918</td><td>£2,081</td><td>£8,903</td><td>£14,338</td><td>£18,600</td><td>£45,840</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>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>