| 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 DAEB | |||||||
| Average remaining economic life non deab | |||||||
| Average remaining economic life | |||||||