<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>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£13,071</td><td>£13,140</td><td>£13,223</td><td>£13,307</td><td>£13,399</td><td>£66,140</td></tr><tr><td>Profit Before Tax</td><td>£2,421</td><td>£2,584</td><td>£2,895</td><td>£3,214</td><td>£3,617</td><td>£14,730</td></tr><tr><td>Profit After Tax      </td><td>£1,961</td><td>£2,093</td><td>£2,345</td><td>£2,603</td><td>£2,930</td><td>£11,931</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,800</td><td>£8,568</td><td>£11,402</td><td>£24,775</td></tr><tr><td>Net Return</td><td>£1,963</td><td>£2,095</td><td>£7,145</td><td>£11,171</td><td>£14,332</td><td>£36,706</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>20%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>