<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>£17,760</td><td>£18,026</td><td>£18,477</td><td>£18,939</td><td>£19,507</td><td>£92,710</td></tr><tr><td>Total Expenses</td><td>£14,987</td><td>£15,066</td><td>£15,161</td><td>£15,257</td><td>£15,363</td><td>£75,834</td></tr><tr><td>Profit Before Tax</td><td>£2,773</td><td>£2,960</td><td>£3,316</td><td>£3,682</td><td>£4,144</td><td>£16,876</td></tr><tr><td>Profit After Tax      </td><td>£2,246</td><td>£2,398</td><td>£2,686</td><td>£2,982</td><td>£3,357</td><td>£13,669</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>£2,249</td><td>£2,401</td><td>£8,186</td><td>£12,800</td><td>£16,421</td><td>£42,057</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>50%</td></tr></tbody></table></div></div></template></turbo-stream>