<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>£17,232</td><td>£17,490</td><td>£17,928</td><td>£18,376</td><td>£18,927</td><td>£89,953</td></tr><tr><td>Total Expenses</td><td>£14,832</td><td>£14,904</td><td>£14,991</td><td>£15,079</td><td>£15,177</td><td>£74,983</td></tr><tr><td>Profit Before Tax</td><td>£2,400</td><td>£2,586</td><td>£2,937</td><td>£3,297</td><td>£3,750</td><td>£14,970</td></tr><tr><td>Profit After Tax      </td><td>£1,944</td><td>£2,095</td><td>£2,379</td><td>£2,670</td><td>£3,038</td><td>£12,126</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,600</td><td>£9,996</td><td>£13,302</td><td>£28,904</td></tr><tr><td>Net Return</td><td>£1,947</td><td>£2,098</td><td>£7,979</td><td>£12,666</td><td>£16,340</td><td>£41,030</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>