<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>£11,425</td><td>£11,473</td><td>£11,529</td><td>£11,587</td><td>£11,646</td><td>£57,661</td></tr><tr><td>Profit Before Tax</td><td>£6,575</td><td>£6,887</td><td>£7,290</td><td>£7,702</td><td>£8,125</td><td>£36,579</td></tr><tr><td>Profit After Tax      </td><td>£5,326</td><td>£5,579</td><td>£5,905</td><td>£6,239</td><td>£6,582</td><td>£29,629</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>£9,926</td><td>£10,271</td><td>£15,476</td><td>£18,682</td><td>£20,953</td><td>£75,308</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>16%</td><td>18%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>