<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>£18,600</td><td>£18,879</td><td>£19,351</td><td>£19,835</td><td>£20,430</td><td>£97,095</td></tr><tr><td>Total Expenses</td><td>£16,075</td><td>£16,184</td><td>£16,306</td><td>£16,431</td><td>£16,566</td><td>£81,562</td></tr><tr><td>Profit Before Tax</td><td>£2,525</td><td>£2,695</td><td>£3,045</td><td>£3,403</td><td>£3,864</td><td>£15,532</td></tr><tr><td>Profit After Tax      </td><td>£2,045</td><td>£2,183</td><td>£2,466</td><td>£2,757</td><td>£3,130</td><td>£12,581</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,400</td><td>£9,639</td><td>£12,827</td><td>£27,872</td></tr><tr><td>Net Return</td><td>£2,048</td><td>£2,186</td><td>£7,866</td><td>£12,396</td><td>£15,957</td><td>£40,453</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>