<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>£20,856</td><td>£21,169</td><td>£21,698</td><td>£22,241</td><td>£22,908</td><td>£108,871</td></tr><tr><td>Total Expenses</td><td>£16,901</td><td>£16,978</td><td>£17,074</td><td>£17,172</td><td>£17,281</td><td>£85,406</td></tr><tr><td>Profit Before Tax</td><td>£3,955</td><td>£4,191</td><td>£4,624</td><td>£5,069</td><td>£5,626</td><td>£23,466</td></tr><tr><td>Profit After Tax      </td><td>£3,204</td><td>£3,395</td><td>£3,746</td><td>£4,106</td><td>£4,557</td><td>£19,007</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,460</td><td>£11,531</td><td>£15,345</td><td>£33,343</td></tr><tr><td>Net Return</td><td>£3,207</td><td>£3,398</td><td>£10,206</td><td>£15,637</td><td>£19,902</td><td>£52,350</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</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>