<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>£19,764</td><td>£20,060</td><td>£20,562</td><td>£21,076</td><td>£21,708</td><td>£103,171</td></tr><tr><td>Total Expenses</td><td>£15,681</td><td>£15,756</td><td>£15,849</td><td>£15,945</td><td>£16,050</td><td>£79,281</td></tr><tr><td>Profit Before Tax</td><td>£4,083</td><td>£4,304</td><td>£4,713</td><td>£5,131</td><td>£5,658</td><td>£23,890</td></tr><tr><td>Profit After Tax      </td><td>£3,308</td><td>£3,486</td><td>£3,817</td><td>£4,156</td><td>£4,583</td><td>£19,351</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,900</td><td>£10,532</td><td>£14,015</td><td>£30,452</td></tr><tr><td>Net Return</td><td>£3,311</td><td>£3,489</td><td>£9,717</td><td>£14,688</td><td>£18,598</td><td>£49,803</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>