<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>£15,480</td><td>£15,712</td><td>£16,105</td><td>£16,508</td><td>£17,003</td><td>£80,808</td></tr><tr><td>Total Expenses</td><td>£13,149</td><td>£13,219</td><td>£13,301</td><td>£13,385</td><td>£13,477</td><td>£66,531</td></tr><tr><td>Profit Before Tax</td><td>£2,331</td><td>£2,494</td><td>£2,804</td><td>£3,123</td><td>£3,526</td><td>£14,277</td></tr><tr><td>Profit After Tax      </td><td>£1,888</td><td>£2,020</td><td>£2,271</td><td>£2,529</td><td>£2,856</td><td>£11,564</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,840</td><td>£8,640</td><td>£11,497</td><td>£24,981</td></tr><tr><td>Net Return</td><td>£1,890</td><td>£2,022</td><td>£7,111</td><td>£11,169</td><td>£14,353</td><td>£36,546</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>20%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>