<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>£13,752</td><td>£13,958</td><td>£14,307</td><td>£14,665</td><td>£15,105</td><td>£71,787</td></tr><tr><td>Total Expenses</td><td>£11,905</td><td>£11,972</td><td>£12,050</td><td>£12,129</td><td>£12,216</td><td>£60,273</td></tr><tr><td>Profit Before Tax</td><td>£1,847</td><td>£1,986</td><td>£2,257</td><td>£2,535</td><td>£2,889</td><td>£11,515</td></tr><tr><td>Profit After Tax      </td><td>£1,496</td><td>£1,609</td><td>£1,829</td><td>£2,054</td><td>£2,340</td><td>£9,327</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£1,498</td><td>£1,611</td><td>£6,129</td><td>£9,729</td><td>£12,554</td><td>£31,521</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>