<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>£20,016</td><td>£20,316</td><td>£20,824</td><td>£21,345</td><td>£21,985</td><td>£104,486</td></tr><tr><td>Total Expenses</td><td>£16,803</td><td>£16,890</td><td>£16,995</td><td>£17,102</td><td>£17,219</td><td>£85,009</td></tr><tr><td>Profit Before Tax</td><td>£3,213</td><td>£3,426</td><td>£3,829</td><td>£4,243</td><td>£4,766</td><td>£19,477</td></tr><tr><td>Profit After Tax      </td><td>£2,603</td><td>£2,775</td><td>£3,102</td><td>£3,437</td><td>£3,860</td><td>£15,776</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£32,001</td></tr><tr><td>Net Return</td><td>£2,606</td><td>£2,778</td><td>£9,302</td><td>£14,504</td><td>£18,588</td><td>£47,777</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>