<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>£18,720</td><td>£19,001</td><td>£19,476</td><td>£19,963</td><td>£20,562</td><td>£97,721</td></tr><tr><td>Total Expenses</td><td>£15,448</td><td>£15,524</td><td>£15,616</td><td>£15,710</td><td>£15,814</td><td>£78,110</td></tr><tr><td>Profit Before Tax</td><td>£3,272</td><td>£3,477</td><td>£3,860</td><td>£4,253</td><td>£4,748</td><td>£19,611</td></tr><tr><td>Profit After Tax      </td><td>£2,651</td><td>£2,817</td><td>£3,127</td><td>£3,445</td><td>£3,846</td><td>£15,885</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,799</td><td>£10,351</td><td>£13,775</td><td>£29,931</td></tr><tr><td>Net Return</td><td>£2,653</td><td>£2,820</td><td>£8,926</td><td>£13,796</td><td>£17,621</td><td>£45,816</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>18%</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>