<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>£21,948</td><td>£22,277</td><td>£22,834</td><td>£23,405</td><td>£24,107</td><td>£114,572</td></tr><tr><td>Total Expenses</td><td>£17,682</td><td>£17,761</td><td>£17,860</td><td>£17,961</td><td>£18,074</td><td>£89,338</td></tr><tr><td>Profit Before Tax</td><td>£4,266</td><td>£4,516</td><td>£4,974</td><td>£5,444</td><td>£6,033</td><td>£25,234</td></tr><tr><td>Profit After Tax      </td><td>£3,455</td><td>£3,658</td><td>£4,029</td><td>£4,410</td><td>£4,887</td><td>£20,439</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,799</td><td>£12,136</td><td>£16,150</td><td>£35,093</td></tr><tr><td>Net Return</td><td>£3,459</td><td>£3,661</td><td>£10,828</td><td>£16,546</td><td>£21,037</td><td>£55,532</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>