<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>£17,544</td><td>£17,807</td><td>£18,252</td><td>£18,709</td><td>£19,270</td><td>£91,582</td></tr><tr><td>Total Expenses</td><td>£15,220</td><td>£15,305</td><td>£15,405</td><td>£15,506</td><td>£15,617</td><td>£77,053</td></tr><tr><td>Profit Before Tax</td><td>£2,324</td><td>£2,502</td><td>£2,848</td><td>£3,202</td><td>£3,653</td><td>£14,529</td></tr><tr><td>Profit After Tax      </td><td>£1,882</td><td>£2,027</td><td>£2,307</td><td>£2,594</td><td>£2,959</td><td>£11,769</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,500</td><td>£9,818</td><td>£13,065</td><td>£28,388</td></tr><tr><td>Net Return</td><td>£1,885</td><td>£2,029</td><td>£7,807</td><td>£12,412</td><td>£16,024</td><td>£40,157</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>