<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>£17,304</td><td>£17,564</td><td>£18,003</td><td>£18,453</td><td>£19,006</td><td>£90,329</td></tr><tr><td>Total Expenses</td><td>£14,641</td><td>£14,713</td><td>£14,800</td><td>£14,889</td><td>£14,987</td><td>£74,029</td></tr><tr><td>Profit Before Tax</td><td>£2,663</td><td>£2,851</td><td>£3,203</td><td>£3,564</td><td>£4,020</td><td>£16,300</td></tr><tr><td>Profit After Tax      </td><td>£2,157</td><td>£2,309</td><td>£2,594</td><td>£2,887</td><td>£3,256</td><td>£13,203</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,500</td><td>£9,818</td><td>£13,065</td><td>£28,388</td></tr><tr><td>Net Return</td><td>£2,160</td><td>£2,312</td><td>£8,094</td><td>£12,705</td><td>£16,320</td><td>£41,591</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>