<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>£18,228</td><td>£18,501</td><td>£18,964</td><td>£19,438</td><td>£20,021</td><td>£95,153</td></tr><tr><td>Total Expenses</td><td>£15,130</td><td>£15,204</td><td>£15,293</td><td>£15,384</td><td>£15,485</td><td>£76,495</td></tr><tr><td>Profit Before Tax</td><td>£3,098</td><td>£3,298</td><td>£3,671</td><td>£4,054</td><td>£4,536</td><td>£18,657</td></tr><tr><td>Profit After Tax      </td><td>£2,509</td><td>£2,671</td><td>£2,974</td><td>£3,284</td><td>£3,674</td><td>£15,112</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,700</td><td>£10,175</td><td>£13,540</td><td>£29,420</td></tr><tr><td>Net Return</td><td>£2,512</td><td>£2,674</td><td>£8,674</td><td>£13,458</td><td>£17,214</td><td>£44,532</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>