<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>£13,884</td><td>£14,092</td><td>£14,445</td><td>£14,806</td><td>£15,250</td><td>£72,476</td></tr><tr><td>Total Expenses</td><td>£11,919</td><td>£11,985</td><td>£12,064</td><td>£12,144</td><td>£12,231</td><td>£60,342</td></tr><tr><td>Profit Before Tax</td><td>£1,965</td><td>£2,107</td><td>£2,381</td><td>£2,662</td><td>£3,019</td><td>£12,135</td></tr><tr><td>Profit After Tax      </td><td>£1,592</td><td>£1,707</td><td>£1,929</td><td>£2,156</td><td>£2,446</td><td>£9,829</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£1,594</td><td>£1,709</td><td>£6,229</td><td>£9,832</td><td>£12,660</td><td>£32,023</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>