<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>£14,711</td><td>£14,793</td><td>£14,881</td><td>£14,972</td><td>£15,063</td><td>£74,420</td></tr><tr><td>Profit Before Tax</td><td>£3,289</td><td>£3,567</td><td>£3,938</td><td>£4,317</td><td>£4,708</td><td>£19,820</td></tr><tr><td>Profit After Tax      </td><td>£2,664</td><td>£2,890</td><td>£3,189</td><td>£3,497</td><td>£3,814</td><td>£16,054</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£17,184</td><td>£54,616</td></tr><tr><td>Net Return</td><td>£8,164</td><td>£8,500</td><td>£14,634</td><td>£18,375</td><td>£20,998</td><td>£70,670</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>26%</td><td>30%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>