<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>£17,436</td><td>£17,698</td><td>£18,140</td><td>£18,593</td><td>£19,151</td><td>£91,018</td></tr><tr><td>Total Expenses</td><td>£14,556</td><td>£14,630</td><td>£14,720</td><td>£14,811</td><td>£14,912</td><td>£73,629</td></tr><tr><td>Profit Before Tax</td><td>£2,880</td><td>£3,067</td><td>£3,420</td><td>£3,782</td><td>£4,240</td><td>£17,390</td></tr><tr><td>Profit After Tax      </td><td>£2,333</td><td>£2,484</td><td>£2,770</td><td>£3,064</td><td>£3,434</td><td>£14,086</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,400</td><td>£9,639</td><td>£12,827</td><td>£27,872</td></tr><tr><td>Net Return</td><td>£2,336</td><td>£2,487</td><td>£8,171</td><td>£12,703</td><td>£16,261</td><td>£41,957</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>