<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>£17,940</td><td>£18,209</td><td>£18,664</td><td>£19,131</td><td>£19,705</td><td>£93,649</td></tr><tr><td>Total Expenses</td><td>£15,101</td><td>£15,174</td><td>£15,263</td><td>£15,353</td><td>£15,453</td><td>£76,345</td></tr><tr><td>Profit Before Tax</td><td>£2,839</td><td>£3,035</td><td>£3,402</td><td>£3,778</td><td>£4,252</td><td>£17,304</td></tr><tr><td>Profit After Tax      </td><td>£2,299</td><td>£2,458</td><td>£2,755</td><td>£3,060</td><td>£3,444</td><td>£14,016</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>£2,302</td><td>£2,461</td><td>£8,455</td><td>£13,235</td><td>£16,983</td><td>£43,437</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>