<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>£18,876</td><td>£19,159</td><td>£19,638</td><td>£20,129</td><td>£20,733</td><td>£98,535</td></tr><tr><td>Total Expenses</td><td>£15,790</td><td>£15,864</td><td>£15,955</td><td>£16,048</td><td>£16,151</td><td>£79,809</td></tr><tr><td>Profit Before Tax</td><td>£3,086</td><td>£3,295</td><td>£3,683</td><td>£4,081</td><td>£4,582</td><td>£18,726</td></tr><tr><td>Profit After Tax      </td><td>£2,500</td><td>£2,669</td><td>£2,983</td><td>£3,305</td><td>£3,711</td><td>£15,168</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£2,503</td><td>£2,672</td><td>£8,983</td><td>£14,016</td><td>£17,963</td><td>£46,137</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>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>