<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>£14,436</td><td>£14,653</td><td>£15,019</td><td>£15,394</td><td>£15,856</td><td>£75,358</td></tr><tr><td>Total Expenses</td><td>£12,311</td><td>£12,379</td><td>£12,458</td><td>£12,540</td><td>£12,628</td><td>£62,316</td></tr><tr><td>Profit Before Tax</td><td>£2,125</td><td>£2,274</td><td>£2,561</td><td>£2,855</td><td>£3,228</td><td>£13,042</td></tr><tr><td>Profit After Tax      </td><td>£1,721</td><td>£1,842</td><td>£2,074</td><td>£2,312</td><td>£2,614</td><td>£10,564</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,470</td><td>£7,979</td><td>£10,618</td><td>£23,072</td></tr><tr><td>Net Return</td><td>£1,724</td><td>£1,844</td><td>£6,544</td><td>£10,291</td><td>£13,232</td><td>£33,636</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>