<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>£18,000</td><td>£18,360</td><td>£18,819</td><td>£19,289</td><td>£19,772</td><td>£94,240</td></tr><tr><td>Total Expenses</td><td>£12,925</td><td>£13,007</td><td>£13,096</td><td>£13,187</td><td>£13,278</td><td>£65,494</td></tr><tr><td>Profit Before Tax</td><td>£5,075</td><td>£5,353</td><td>£5,723</td><td>£6,102</td><td>£6,494</td><td>£28,747</td></tr><tr><td>Profit After Tax      </td><td>£4,111</td><td>£4,336</td><td>£4,636</td><td>£4,943</td><td>£5,260</td><td>£23,285</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£14,372</td><td>£45,679</td></tr><tr><td>Net Return</td><td>£8,711</td><td>£9,028</td><td>£14,207</td><td>£17,386</td><td>£19,632</td><td>£68,964</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>