<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>£18,270</td><td>£18,727</td><td>£19,195</td><td>£19,771</td><td>£93,962</td></tr><tr><td>Total Expenses</td><td>£13,124</td><td>£13,197</td><td>£13,285</td><td>£13,376</td><td>£13,476</td><td>£66,458</td></tr><tr><td>Profit Before Tax</td><td>£4,876</td><td>£5,073</td><td>£5,441</td><td>£5,819</td><td>£6,295</td><td>£27,505</td></tr><tr><td>Profit After Tax      </td><td>£3,950</td><td>£4,109</td><td>£4,408</td><td>£4,713</td><td>£5,099</td><td>£22,279</td></tr><tr><td>Change In Property Value</td><td>£8,225</td><td>£8,513</td><td>£13,846</td><td>£15,935</td><td>£16,891</td><td>£63,410</td></tr><tr><td>Net Return</td><td>£12,175</td><td>£12,622</td><td>£18,253</td><td>£20,648</td><td>£21,990</td><td>£85,688</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>