<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>£22,212</td><td>£22,545</td><td>£23,109</td><td>£23,687</td><td>£24,397</td><td>£115,950</td></tr><tr><td>Total Expenses</td><td>£18,590</td><td>£18,686</td><td>£18,801</td><td>£18,919</td><td>£19,048</td><td>£94,044</td></tr><tr><td>Profit Before Tax</td><td>£3,622</td><td>£3,859</td><td>£4,308</td><td>£4,768</td><td>£5,349</td><td>£21,906</td></tr><tr><td>Profit After Tax      </td><td>£2,933</td><td>£3,126</td><td>£3,489</td><td>£3,862</td><td>£4,333</td><td>£17,744</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,880</td><td>£12,281</td><td>£16,343</td><td>£35,511</td></tr><tr><td>Net Return</td><td>£2,937</td><td>£3,129</td><td>£10,369</td><td>£16,143</td><td>£20,676</td><td>£53,254</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>