<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>£18,429</td><td>£18,540</td><td>£18,667</td><td>£18,796</td><td>£18,937</td><td>£93,368</td></tr><tr><td>Profit Before Tax</td><td>£2,307</td><td>£2,507</td><td>£2,907</td><td>£3,316</td><td>£3,839</td><td>£14,876</td></tr><tr><td>Profit After Tax      </td><td>£1,869</td><td>£2,031</td><td>£2,354</td><td>£2,686</td><td>£3,110</td><td>£12,050</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>£1,872</td><td>£2,034</td><td>£8,854</td><td>£14,289</td><td>£18,550</td><td>£45,599</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>