<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>£10,380</td><td>£10,536</td><td>£10,799</td><td>£11,069</td><td>£11,401</td><td>£54,185</td></tr><tr><td>Total Expenses</td><td>£8,233</td><td>£8,260</td><td>£8,297</td><td>£8,335</td><td>£8,379</td><td>£41,505</td></tr><tr><td>Profit Before Tax</td><td>£2,147</td><td>£2,275</td><td>£2,502</td><td>£2,734</td><td>£3,022</td><td>£12,680</td></tr><tr><td>Profit After Tax      </td><td>£1,739</td><td>£1,843</td><td>£2,026</td><td>£2,214</td><td>£2,448</td><td>£10,271</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,375</td><td>£6,024</td><td>£8,017</td><td>£17,420</td></tr><tr><td>Net Return</td><td>£1,741</td><td>£1,845</td><td>£5,402</td><td>£8,239</td><td>£10,465</td><td>£27,691</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>10%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>