<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>£18,072</td><td>£18,343</td><td>£18,802</td><td>£19,272</td><td>£19,850</td><td>£94,338</td></tr><tr><td>Total Expenses</td><td>£15,222</td><td>£15,302</td><td>£15,398</td><td>£15,495</td><td>£15,603</td><td>£77,020</td></tr><tr><td>Profit Before Tax</td><td>£2,850</td><td>£3,041</td><td>£3,404</td><td>£3,776</td><td>£4,247</td><td>£17,318</td></tr><tr><td>Profit After Tax      </td><td>£2,308</td><td>£2,463</td><td>£2,757</td><td>£3,059</td><td>£3,440</td><td>£14,027</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,599</td><td>£9,994</td><td>£13,300</td><td>£28,899</td></tr><tr><td>Net Return</td><td>£2,311</td><td>£2,466</td><td>£8,356</td><td>£13,053</td><td>£16,740</td><td>£42,926</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>