<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>£18,180</td><td>£18,453</td><td>£18,914</td><td>£19,387</td><td>£19,968</td><td>£94,902</td></tr><tr><td>Total Expenses</td><td>£15,443</td><td>£15,524</td><td>£15,620</td><td>£15,718</td><td>£15,826</td><td>£78,131</td></tr><tr><td>Profit Before Tax</td><td>£2,737</td><td>£2,929</td><td>£3,294</td><td>£3,669</td><td>£4,143</td><td>£16,771</td></tr><tr><td>Profit After Tax      </td><td>£2,217</td><td>£2,372</td><td>£2,668</td><td>£2,972</td><td>£3,356</td><td>£13,585</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,700</td><td>£10,175</td><td>£13,540</td><td>£29,420</td></tr><tr><td>Net Return</td><td>£2,220</td><td>£2,375</td><td>£8,368</td><td>£13,146</td><td>£16,895</td><td>£43,005</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>