<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>£12,816</td><td>£13,008</td><td>£13,333</td><td>£13,667</td><td>£14,077</td><td>£66,901</td></tr><tr><td>Total Expenses</td><td>£11,157</td><td>£11,222</td><td>£11,298</td><td>£11,375</td><td>£11,459</td><td>£56,511</td></tr><tr><td>Profit Before Tax</td><td>£1,659</td><td>£1,786</td><td>£2,036</td><td>£2,292</td><td>£2,618</td><td>£10,390</td></tr><tr><td>Profit After Tax      </td><td>£1,344</td><td>£1,447</td><td>£1,649</td><td>£1,856</td><td>£2,121</td><td>£8,416</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,970</td><td>£7,087</td><td>£9,430</td><td>£20,491</td></tr><tr><td>Net Return</td><td>£1,346</td><td>£1,449</td><td>£5,619</td><td>£8,943</td><td>£11,551</td><td>£28,907</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>