<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>£21,672</td><td>£21,997</td><td>£22,547</td><td>£23,111</td><td>£23,804</td><td>£113,131</td></tr><tr><td>Total Expenses</td><td>£19,529</td><td>£19,573</td><td>£19,639</td><td>£19,706</td><td>£19,786</td><td>£98,233</td></tr><tr><td>Profit Before Tax</td><td>£2,143</td><td>£2,424</td><td>£2,908</td><td>£3,405</td><td>£4,018</td><td>£14,897</td></tr><tr><td>Profit After Tax      </td><td>£1,736</td><td>£1,963</td><td>£2,356</td><td>£2,758</td><td>£3,254</td><td>£12,067</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£1,740</td><td>£1,968</td><td>£10,856</td><td>£17,930</td><td>£23,445</td><td>£55,939</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>