<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>£24,564</td><td>£24,932</td><td>£25,556</td><td>£26,195</td><td>£26,981</td><td>£128,227</td></tr><tr><td>Total Expenses</td><td>£21,283</td><td>£21,388</td><td>£21,514</td><td>£21,643</td><td>£21,785</td><td>£107,613</td></tr><tr><td>Profit Before Tax</td><td>£3,281</td><td>£3,544</td><td>£4,042</td><td>£4,552</td><td>£5,196</td><td>£20,614</td></tr><tr><td>Profit After Tax      </td><td>£2,657</td><td>£2,871</td><td>£3,274</td><td>£3,687</td><td>£4,209</td><td>£16,698</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£2,661</td><td>£2,875</td><td>£11,274</td><td>£17,967</td><td>£23,212</td><td>£57,989</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>