| Forecast reporting year | First forecast year | Second forecast year | Third forecast year | Fourth forecast year | Fifth forecast year | |||
| Number of owned rental units | ||||||||
| Discounted value rentals | ||||||||
| Discounted value rent loss | ||||||||
| Discounted net value rentals | ||||||||
| Discounted value contributions | ||||||||
| Discounted value income from sales | ||||||||
| Discounted value other receipts | ||||||||
| Discounted value residual value | ||||||||
| Discounted value maintenance expenses | ||||||||
| Discounted value other operating-expenses | ||||||||
| Discounted value improvement expenses | ||||||||
| Discounted value other expenses | ||||||||
| Discounted value landlord levy | ||||||||
| Discounted value remediation levy | ||||||||
| Business value | ||||||||
| Average remaining economic life | ||||||||