<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>£23,340</td><td>£23,690</td><td>£24,282</td><td>£24,889</td><td>£25,636</td><td>£121,838</td></tr><tr><td>Total Expenses</td><td>£21,176</td><td>£21,257</td><td>£21,359</td><td>£21,464</td><td>£21,581</td><td>£106,837</td></tr><tr><td>Profit Before Tax</td><td>£2,164</td><td>£2,433</td><td>£2,923</td><td>£3,426</td><td>£4,055</td><td>£15,001</td></tr><tr><td>Profit After Tax      </td><td>£1,753</td><td>£1,971</td><td>£2,368</td><td>£2,775</td><td>£3,285</td><td>£12,151</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,490</td><td>£15,155</td><td>£20,167</td><td>£43,821</td></tr><tr><td>Net Return</td><td>£1,757</td><td>£1,975</td><td>£10,858</td><td>£17,930</td><td>£23,451</td><td>£55,971</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>