<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>£11,304</td><td>£11,474</td><td>£11,760</td><td>£12,054</td><td>£12,416</td><td>£59,008</td></tr><tr><td>Total Expenses</td><td>£9,024</td><td>£9,062</td><td>£9,111</td><td>£9,162</td><td>£9,218</td><td>£45,577</td></tr><tr><td>Profit Before Tax</td><td>£2,280</td><td>£2,411</td><td>£2,649</td><td>£2,893</td><td>£3,198</td><td>£13,431</td></tr><tr><td>Profit After Tax      </td><td>£1,847</td><td>£1,953</td><td>£2,146</td><td>£2,343</td><td>£2,590</td><td>£10,879</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,500</td><td>£6,248</td><td>£8,314</td><td>£18,065</td></tr><tr><td>Net Return</td><td>£1,849</td><td>£1,955</td><td>£5,646</td><td>£8,591</td><td>£10,904</td><td>£28,944</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>