<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>£16,008</td><td>£16,248</td><td>£16,654</td><td>£17,071</td><td>£17,583</td><td>£83,564</td></tr><tr><td>Total Expenses</td><td>£13,440</td><td>£13,510</td><td>£13,594</td><td>£13,679</td><td>£13,773</td><td>£67,997</td></tr><tr><td>Profit Before Tax</td><td>£2,568</td><td>£2,738</td><td>£3,061</td><td>£3,391</td><td>£3,810</td><td>£15,567</td></tr><tr><td>Profit After Tax      </td><td>£2,080</td><td>£2,218</td><td>£2,479</td><td>£2,747</td><td>£3,086</td><td>£12,609</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,960</td><td>£8,854</td><td>£11,782</td><td>£25,601</td></tr><tr><td>Net Return</td><td>£2,082</td><td>£2,220</td><td>£7,439</td><td>£11,601</td><td>£14,868</td><td>£38,210</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>