<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>£19,956</td><td>£20,255</td><td>£20,762</td><td>£21,281</td><td>£21,919</td><td>£104,173</td></tr><tr><td>Total Expenses</td><td>£16,850</td><td>£16,926</td><td>£17,020</td><td>£17,116</td><td>£17,222</td><td>£85,134</td></tr><tr><td>Profit Before Tax</td><td>£3,106</td><td>£3,329</td><td>£3,742</td><td>£4,165</td><td>£4,697</td><td>£19,039</td></tr><tr><td>Profit After Tax      </td><td>£2,516</td><td>£2,697</td><td>£3,031</td><td>£3,374</td><td>£3,805</td><td>£15,422</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,480</td><td>£11,567</td><td>£15,392</td><td>£33,446</td></tr><tr><td>Net Return</td><td>£2,519</td><td>£2,700</td><td>£9,511</td><td>£14,941</td><td>£19,197</td><td>£48,868</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>