<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>£19,716</td><td>£20,012</td><td>£20,512</td><td>£21,025</td><td>£21,656</td><td>£102,920</td></tr><tr><td>Total Expenses</td><td>£16,668</td><td>£16,743</td><td>£16,836</td><td>£16,931</td><td>£17,037</td><td>£84,215</td></tr><tr><td>Profit Before Tax</td><td>£3,048</td><td>£3,269</td><td>£3,676</td><td>£4,094</td><td>£4,619</td><td>£18,705</td></tr><tr><td>Profit After Tax      </td><td>£2,469</td><td>£2,648</td><td>£2,977</td><td>£3,316</td><td>£3,741</td><td>£15,151</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£2,472</td><td>£2,651</td><td>£9,378</td><td>£14,740</td><td>£18,943</td><td>£48,184</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>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>