<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>£12,732</td><td>£12,923</td><td>£13,246</td><td>£13,577</td><td>£13,985</td><td>£66,463</td></tr><tr><td>Total Expenses</td><td>£11,010</td><td>£11,075</td><td>£11,150</td><td>£11,227</td><td>£11,311</td><td>£55,773</td></tr><tr><td>Profit Before Tax</td><td>£1,722</td><td>£1,848</td><td>£2,096</td><td>£2,350</td><td>£2,674</td><td>£10,690</td></tr><tr><td>Profit After Tax      </td><td>£1,395</td><td>£1,497</td><td>£1,698</td><td>£1,904</td><td>£2,166</td><td>£8,659</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,900</td><td>£6,962</td><td>£9,264</td><td>£20,130</td></tr><tr><td>Net Return</td><td>£1,397</td><td>£1,499</td><td>£5,598</td><td>£8,865</td><td>£11,430</td><td>£28,789</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>