<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>£22,488</td><td>£22,825</td><td>£23,396</td><td>£23,981</td><td>£24,700</td><td>£117,390</td></tr><tr><td>Total Expenses</td><td>£18,730</td><td>£18,810</td><td>£18,910</td><td>£19,012</td><td>£19,127</td><td>£94,589</td></tr><tr><td>Profit Before Tax</td><td>£3,758</td><td>£4,015</td><td>£4,486</td><td>£4,969</td><td>£5,573</td><td>£22,801</td></tr><tr><td>Profit After Tax      </td><td>£3,044</td><td>£3,252</td><td>£3,634</td><td>£4,025</td><td>£4,514</td><td>£18,469</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£37,678</td></tr><tr><td>Net Return</td><td>£3,047</td><td>£3,256</td><td>£10,934</td><td>£17,055</td><td>£21,855</td><td>£56,147</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>