<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>£19,800</td><td>£20,097</td><td>£20,599</td><td>£21,114</td><td>£21,748</td><td>£103,359</td></tr><tr><td>Total Expenses</td><td>£15,287</td><td>£15,363</td><td>£15,456</td><td>£15,552</td><td>£15,658</td><td>£77,316</td></tr><tr><td>Profit Before Tax</td><td>£4,513</td><td>£4,734</td><td>£5,143</td><td>£5,563</td><td>£6,090</td><td>£26,043</td></tr><tr><td>Profit After Tax      </td><td>£3,655</td><td>£3,834</td><td>£4,166</td><td>£4,506</td><td>£4,933</td><td>£21,095</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,700</td><td>£10,175</td><td>£13,540</td><td>£29,420</td></tr><tr><td>Net Return</td><td>£3,658</td><td>£3,837</td><td>£9,866</td><td>£14,681</td><td>£18,473</td><td>£50,515</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>17%</td><td>21%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>