<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>£21,624</td><td>£21,948</td><td>£22,497</td><td>£23,059</td><td>£23,751</td><td>£112,880</td></tr><tr><td>Total Expenses</td><td>£17,454</td><td>£17,532</td><td>£17,630</td><td>£17,730</td><td>£17,842</td><td>£88,187</td></tr><tr><td>Profit Before Tax</td><td>£4,170</td><td>£4,416</td><td>£4,867</td><td>£5,330</td><td>£5,910</td><td>£24,693</td></tr><tr><td>Profit After Tax      </td><td>£3,378</td><td>£3,577</td><td>£3,942</td><td>£4,317</td><td>£4,787</td><td>£20,002</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£3,381</td><td>£3,581</td><td>£10,643</td><td>£16,277</td><td>£20,702</td><td>£54,583</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>