<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>£22,392</td><td>£22,728</td><td>£23,296</td><td>£23,878</td><td>£24,595</td><td>£116,889</td></tr><tr><td>Total Expenses</td><td>£18,125</td><td>£18,205</td><td>£18,305</td><td>£18,407</td><td>£18,521</td><td>£91,562</td></tr><tr><td>Profit Before Tax</td><td>£4,267</td><td>£4,523</td><td>£4,991</td><td>£5,472</td><td>£6,074</td><td>£25,327</td></tr><tr><td>Profit After Tax      </td><td>£3,456</td><td>£3,664</td><td>£4,043</td><td>£4,432</td><td>£4,920</td><td>£20,515</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£7,000</td><td>£12,495</td><td>£16,627</td><td>£36,129</td></tr><tr><td>Net Return</td><td>£3,460</td><td>£3,667</td><td>£11,043</td><td>£16,927</td><td>£21,547</td><td>£56,644</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>