<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>£16,116</td><td>£16,358</td><td>£16,767</td><td>£17,186</td><td>£17,701</td><td>£84,128</td></tr><tr><td>Total Expenses</td><td>£13,610</td><td>£13,680</td><td>£13,764</td><td>£13,850</td><td>£13,944</td><td>£68,847</td></tr><tr><td>Profit Before Tax</td><td>£2,506</td><td>£2,678</td><td>£3,003</td><td>£3,336</td><td>£3,758</td><td>£15,281</td></tr><tr><td>Profit After Tax      </td><td>£2,030</td><td>£2,169</td><td>£2,432</td><td>£2,702</td><td>£3,044</td><td>£12,378</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,040</td><td>£8,997</td><td>£11,972</td><td>£26,014</td></tr><tr><td>Net Return</td><td>£2,033</td><td>£2,172</td><td>£7,472</td><td>£11,699</td><td>£15,016</td><td>£38,391</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>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>