<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>£11,616</td><td>£11,790</td><td>£12,085</td><td>£12,387</td><td>£12,759</td><td>£60,637</td></tr><tr><td>Total Expenses</td><td>£10,303</td><td>£10,367</td><td>£10,439</td><td>£10,513</td><td>£10,593</td><td>£52,214</td></tr><tr><td>Profit Before Tax</td><td>£1,313</td><td>£1,424</td><td>£1,646</td><td>£1,874</td><td>£2,166</td><td>£8,423</td></tr><tr><td>Profit After Tax      </td><td>£1,063</td><td>£1,153</td><td>£1,333</td><td>£1,518</td><td>£1,754</td><td>£6,822</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,600</td><td>£6,426</td><td>£8,551</td><td>£18,581</td></tr><tr><td>Net Return</td><td>£1,065</td><td>£1,155</td><td>£4,933</td><td>£7,944</td><td>£10,306</td><td>£25,403</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>19%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>