<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>£21,240</td><td>£21,559</td><td>£22,098</td><td>£22,650</td><td>£23,330</td><td>£110,876</td></tr><tr><td>Total Expenses</td><td>£17,177</td><td>£17,255</td><td>£17,352</td><td>£17,451</td><td>£17,562</td><td>£86,796</td></tr><tr><td>Profit Before Tax</td><td>£4,063</td><td>£4,304</td><td>£4,746</td><td>£5,199</td><td>£5,768</td><td>£24,079</td></tr><tr><td>Profit After Tax      </td><td>£3,291</td><td>£3,486</td><td>£3,844</td><td>£4,211</td><td>£4,672</td><td>£19,504</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,580</td><td>£11,746</td><td>£15,630</td><td>£33,962</td></tr><tr><td>Net Return</td><td>£3,294</td><td>£3,489</td><td>£10,424</td><td>£15,957</td><td>£20,302</td><td>£53,467</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>