<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>£17,364</td><td>£17,624</td><td>£18,065</td><td>£18,517</td><td>£19,072</td><td>£90,642</td></tr><tr><td>Total Expenses</td><td>£14,409</td><td>£14,481</td><td>£14,568</td><td>£14,657</td><td>£14,755</td><td>£72,870</td></tr><tr><td>Profit Before Tax</td><td>£2,955</td><td>£3,143</td><td>£3,497</td><td>£3,860</td><td>£4,317</td><td>£17,772</td></tr><tr><td>Profit After Tax      </td><td>£2,394</td><td>£2,546</td><td>£2,833</td><td>£3,126</td><td>£3,497</td><td>£14,395</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,380</td><td>£9,603</td><td>£12,780</td><td>£27,768</td></tr><tr><td>Net Return</td><td>£2,396</td><td>£2,549</td><td>£8,213</td><td>£12,730</td><td>£16,276</td><td>£42,164</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>