<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>£13,211</td><td>£13,249</td><td>£13,306</td><td>£13,363</td><td>£13,432</td><td>£66,560</td></tr><tr><td>Profit Before Tax</td><td>£4,789</td><td>£5,021</td><td>£5,421</td><td>£5,832</td><td>£6,339</td><td>£27,402</td></tr><tr><td>Profit After Tax      </td><td>£3,879</td><td>£4,067</td><td>£4,391</td><td>£4,724</td><td>£5,135</td><td>£22,196</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,187</td><td>£9,916</td><td>£13,195</td><td>£15,321</td><td>£46,744</td></tr><tr><td>Net Return</td><td>£8,004</td><td>£8,254</td><td>£14,307</td><td>£17,919</td><td>£20,456</td><td>£68,940</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>