<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>£14,196</td><td>£14,409</td><td>£14,769</td><td>£15,138</td><td>£15,593</td><td>£74,105</td></tr><tr><td>Total Expenses</td><td>£12,146</td><td>£12,213</td><td>£12,292</td><td>£12,373</td><td>£12,461</td><td>£61,486</td></tr><tr><td>Profit Before Tax</td><td>£2,050</td><td>£2,196</td><td>£2,477</td><td>£2,765</td><td>£3,131</td><td>£12,619</td></tr><tr><td>Profit After Tax      </td><td>£1,660</td><td>£1,778</td><td>£2,006</td><td>£2,240</td><td>£2,536</td><td>£10,221</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,399</td><td>£7,852</td><td>£10,449</td><td>£22,705</td></tr><tr><td>Net Return</td><td>£1,663</td><td>£1,781</td><td>£6,405</td><td>£10,092</td><td>£12,986</td><td>£32,926</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>