| Norland Estates Limited | TP REIT Propco 2 Limited | |
| Asset Cover (ACR) | ||
| Asset Cover Ratio Covenant | x2.00 | x1.67 |
| Asset Cover Ratio 31 December 2025 | x2.39 | x1.96 |
| Blended Net initial yield | 7.03% | 6.40% |
| Headroom (yield movement) | 128bps | 104bps |
| Interest Cover (ICR) | ||
| Interest Cover Ratio Covenant | 1.75x | 1.75x |
| Interest Cover Ratio 31 December 2025 | 4.89x | 4.82x |
| Headroom (rental income movement) | 64% | 61% |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Rental income – freehold assets | 38,498 | 36,709 |
| Rental income – leasehold assets | 2,245 | 2,363 |
| 40,743 | 39,072 | |
| Expected credit loss | (743) | (3,329) |
| Insurance charge income | 656 | 713 |
| Insurance charge expense | (656) | (713) |
| Other income | 30 | 106 |
| 40,030 | 35,849 |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Opening expected credit loss provision | (8,021) | (6,666) |
| Increase in provision for My Space Housing | (705) | (3,329) |
| Increase in provision for all other APs | (38) | – |
| Write off of Parasol debtor | – | 1,974 |
| Write off of My Space Housing debtor on CVA | 8,726 | – |
| Write off of other AP’s debtor | 38 | – |
| Closing expected credit loss provision | – | (8,021) |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Directors’ fees | 301 | 275 |
| Employer’s National Insurance Contributions | 39 | 32 |
| 340 | 307 |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Management fees | 3,265 | 4,651 |
| Termination fees | – | 3,163 |
| 3,265 | 7,814 |
| Market capitalisation threshold | Relevant fee rate (per annum) |
| Up to and including £150 million | 1.25% (equivalent to 0.3125% per quarter) |
| Above £150 million, up to and including £300 million | 1.00% (equivalent to 0.25% per quarter) |
| Above £300 million | 0.70% (equivalent to 0.175% per quarter) |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Property costs | 1,391 | 148 |
| Legal and professional fees | 1,076 | 1,356 |
| Audit fees | 472 | 429 |
| Marketing costs | 437 | 471 |
| Administration and secretarial fees | 413 | 319 |
| Other administrative expenses | 177 | 149 |
| Lease transfer costs | 40 | 271 |
| AIFM fees | – | 233 |
| AIFM termination fees | – | 180 |
| 4,006 | 3,556 |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Group audit fees – current year | 309 | 280 |
| Subsidiary audit fees | 38 | 34 |
| 347 | 314 |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Interest payable on bank borrowings | 7,217 | 7,217 |
| Amortisation of loan arrangement fees | 277 | 287 |
| Lender valuation fees | 121 | 121 |
| Head lease interest expense | 44 | 44 |
| Bank charges | 11 | 10 |
| 7,670 | 7,679 | |
| Total finance cost for financial liabilities not measured at fair value through profit or loss | 7,659 | 7,669 |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Current tax | ||
| Corporation tax charge for the year | – | – |
| Total current income tax charge in the profit or loss | – | – |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| Profit/(loss) for the year before tax | 2,993 | (36,389) |
| Tax at UK corporation tax standard rate of 25% | 748 | (9,098) |
| Change in value of investment properties | 5,447 | 13,258 |
| Disposal of investment property | 66 | – |
| Exempt REIT income | (6,704) | (5,194) |
| Amounts not deductible for tax purposes | 27 | 35 |
| Unutilised residual current year tax losses | 416 | 999 |
| – | – |
| Operational assets £’000 | |
| As at 1 January 2025 | 624,695 |
| Acquisitions and additions* | 2,200 |
| Fair value adjustment*** | (21,789) |
| Disposals | (350) |
| Transferred to Assets Held for Sale** | (1,947) |
| Movement in head lease ground rent liability | 4 |
| As at 31 December 2025 | 602,813 |
| As at 1 January 2024 | 675,497 |
| Acquisitions and additions* | 2,221 |
| Fair value adjustment | (53,027) |
| Movement in head lease ground rent liability | 4 |
| As at 31 December 2024 | 624,695 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Fair value adjustment in note 13 | (21,789) | (53,027) |
| Loss from fair value adjustments on assets held for sale | – | (3) |
| Loss on disposal of investment properties | (264) | – |
| Loss from fair value adjustments in SOCI | (22,053) | (53,030) |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Investment property valuation | 606,275 | 626,351 |
| Fair value adjustment – headlease ground rent | 1,472 | 1,468 |
| Fair value adjustment – lease incentive debtor | (2,987) | (3,124) |
| Transferred to Assets Held for Sale | (1,947) | – |
| 602,813 | 624,695 |
| Portfolio metrics | 31 December 2025 | 31 December 2024 |
| Capital Deployed (£’000)* | 577,402 | 576,804 |
| Number of Properties | 492 | 494 |
| Number of Tenancies*** | 389 | 391 |
| Number of Registered Providers*** | 27 | 28 |
| Number of Local Authorities*** | 151 | 148 |
| Number of Care Providers*** | 115 | 109 |
| Valuation Net Initial Yield (NIY)** | 6.42% | 6.22% |
| 31 December 2025 | 31 December 2024 | |||
| Region | *Cost £'000 | % of funds invested | *Cost £'000 | % of funds invested |
| North West | 112,689 | 19.5 | 111,206 | 19.3 |
| West Midlands | 93,221 | 16.1 | 93,006 | 16.1 |
| Yorkshire | 81,839 | 14.2 | 87,103 | 15.1 |
| East Midlands | 69,323 | 12.0 | 63,979 | 11.1 |
| North East | 56,913 | 9.9 | 56,653 | 9.8 |
| South East | 54,889 | 9.5 | 54,366 | 9.4 |
| London | 49,717 | 8.6 | 49,626 | 8.6 |
| South West | 26,548 | 4.6 | 28,099 | 4.9 |
| East | 23,703 | 4.1 | 24,206 | 4.2 |
| Scotland | 5,900 | 1.0 | 5,900 | 1.0 |
| Wales | 2,660 | 0.5 | 2,660 | 0.5 |
| Total | 577,402 | 100.00 | 576,804 | 100.0 |
| Date of valuation | Total £’000 | Quoted prices in active markets (Level 1) £’000 | Significant observable inputs (Level 2) £’000 | Significant unobservable inputs (Level 3) £’000 | |
| Assets measured at fair value: | |||||
| Investment properties | 31 December 2025 | 602,813 | – | – | 602,813 |
| Investment properties | 31 December 2024 | 624,695 | – | – | 624,695 |
| 2025 | 2024 | |
| Range of discount rates | 6.3%-10.7% | 6.4%-10.4% |
| Average discount rate | 7.7% | 7.6% |
| Range of Rental values (passing rents or ERV as relevant) of Group’s Investment Properties | £0.008m – £0.56m | £0.007m – £0.55m |
| Average of Rental values (passing rents or ERV as relevant) of Group’s Investment Properties | £0.1m | £0.1m |
| CPI/RPI increase over the term of the relevant leases | 2.0%/2.5% | 2.0%/2.5% |
| -1.0% change in Discount Rate £’000 | +1.0% change in Discount Rate £’000 | +0.5% change in CPI £’000 | -0.5% change in CPI £’000 | +3% change in ERV £’000 | -3% change in ERV £’000 | |
| Changes in the IFRS fair value of investment properties | ||||||
| As at 31 December 2025 | 64,308 | (54,751) | 33,264 | (30,968) | 17,922 | (17,392) |
| -0.5% change in Discount Rate £’000 | +0.5% change in Discount Rate £’000 | +0.5% change in CPI £’000 | -0.5% change in CPI £’000 | +0.5% change in ERV £’000 | -0.5% change in ERV £’000 | |
| Changes in the IFRS fair value of investment properties | ||||||
| As at 31 December 2024 | 70,645 | (59,690) | 36,318 | (33,639) | 18,653 | (18,106) |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Lease incentive debtor | 2,743 | 3,156 |
| Other receivables | 295 | 150 |
| 3,038 | 3,306 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Rent receivable | 2,837 | 2,667 |
| Lease incentive debtor | 244 | 202 |
| Prepayments | 175 | 164 |
| Other receivables | 306 | 282 |
| 3,562 | 3,315 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Cash at bank | 13,356 | 23,289 |
| Restricted cash | 4,037 | 4,203 |
| Cash Held by Lawyers | 21 | – |
| Liquidity Funds | 8,000 | – |
| 25,414 | 27,492 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Total Cash, cash equivalents and restricted cash | 25,414 | 27,492 |
| Restricted cash | (4,037) | (4,203) |
| Cash reported on Group Statement of Cash Flows | 21,377 | 23,289 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Trade payables | 1,179 | 139 |
| Accruals | 986 | 5,522 |
| Head lease ground rent (note 27) | 40 | 40 |
| Other creditors | 543 | 394 |
| 2,748 | 6,095 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Head lease ground rent (note 27) | 1,432 | 1,428 |
| Rent deposit | 100 | 100 |
| 1,532 | 1,528 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Bank and other borrowings drawn at year end | 263,500 | 263,500 |
| Unamortised costs at beginning of the year | (2,059) | (2,317) |
| Less: loan issue costs incurred | – | (29) |
| Add: loan issue costs amortised | 277 | 287 |
| Unamortised costs at end of the year | (1,782) | (2,059) |
| Balance at year end | 261,718 | 261,441 |
| Loan Note | Principal | Term | Repayment date | All in rate | Independent Valuation |
| Tranche A | £41.5 million | 10 years | 30 June 2028 | 2.924% | £39.0 million |
| Tranche B | £27.0 million | 15 years | 30 June 2033 | 3.215% | £22.7 million |
| Blended Tranche A & B | £68.5 million | 12 years | 3.039% | £61.7 million |
| Loan Note | Principal | Term | Repayment date | All in rate | Independent Valuation |
| Tranche A | £77.5 million | 10 years | 26 August 2031 | 2.403% | £65.3 million |
| Tranche B | £117.5 million | 15 years | 26 August 2036 | 2.786% | £86.0 million |
| Blended Tranche A & B | £195.0 million | 13 years | 2.634% | £151.3 million |
| Bank borrowings £’000 (note 19) | Head lease £’000 (note 17,18) | Total £’000 | |
| At 1 January 2025 | 261,441 | 1,468 | 262,909 |
| Cashflows: | |||
| Loan arrangement fees paid | – | – | – |
| Non-cash flows: | |||
| – Amortisation of principal on head lease liabilities | – | (40) | (40) |
| – Amortisation of loan arrangement fees | 277 | – | 277 |
| – Accrued interest on head lease liabilities | – | 44 | 44 |
| At 31 December 2025 | 261,718 | 1,472 | 263,190 |
| Bank borrowings £’000 (note 19) | Head lease £’000 (note 17,18) | Total £’000 | |
| At 1 January 2024 | 261,183 | 1,464 | 262,647 |
| Cashflows: | |||
| Loan arrangement fees paid | (29) | – | (29) |
| Non-cash flows: | |||
| – Amortisation of principal on head lease liabilities | – | (40) | (40) |
| – Amortisation of loan arrangement fees | 287 | – | 287 |
| – Accrued interest on head lease liabilities | – | 44 | 44 |
| At 31 December 2024 | 261,441 | 1,468 | 262,909 |
| Issued and fully paid Number | Issued and fully paid £’000 | |
| At 1 January 2025 | 393,916,490 | 3,940 |
| At 31 December 2025 | 393,916,490 | 3,940 |
| Issued and fully paid Number | Issued and fully paid £’000 | |
| At 1 January 2024 | 393,916,490 | 3,940 |
| At 31 December 2024 | 393,916,490 | 3,940 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Balance at beginning of year | 203,753 | 203,753 |
| Balance at end of year | 203,753 | 203,753 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Balance at beginning of year | (378) | (378) |
| Balance at end of year | (378) | (378) |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Balance at beginning of year | 155,359 | 155,359 |
| Balance at end of year | 155,359 | 155,359 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Balance at beginning of year | 93 | 93 |
| Balance at end of year | 93 | 93 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Balance at beginning of year | 26,977 | 84,850 |
| Total comprehensive income for the year | 2,993 | (36,389) |
| Dividends paid | (21,961) | (21,484) |
| Balance at end of year | 8,009 | 26,977 |
| Year ended 31 December 2025 £’000 | Year ended 31 December 2024 £’000 | |
| 1.3650p for the 3 months to 31 December 2023 paid on 28 March 2024 | – | 5,371 |
| 1.3650p for the 3 months to 31 March 2024 paid on 28 June 2024 | – | 5,371 |
| 1.3650p for the 3 months to 30 June 2024 paid on 4 October 2024 | – | 5,371 |
| 1.3650p for the 3 months to 30 September 2024 paid on 13 December 2024 | – | 5,371 |
| 1.3650p for the 3 months to 31 December 2024 paid on 11 April 2025 | 5,371 | – |
| 1.4055p for the 3 months to 31 March 2025 paid on 27 June 2025 | 5,530 | – |
| 1.4055p for the 3 months to 30 June 2025 paid on 3 October 2025 | 5,530 | – |
| 1.4055p for the 3 months to 30 September 2025 paid on 19 December 2025 | 5,530 | – |
| 21,961 | 21,484 |
| < 1 year £’000 | 1-2 years £’000 | 2-3 years £’000 | 3-4 years £’000 | 4-5 years £’000 | > 5 years £’000 | Total £’000 | |
| Lease payables | |||||||
| 31 December 2025 | 40 | 40 | 40 | 40 | 40 | 7,117 | 7,317 |
| 31 December 2024 | 40 | 40 | 40 | 40 | 40 | 7,158 | 7,358 |
| 31 December 2025 £’000 | 31 December 2024 £’000 | |
| Current liabilities (note 17) | 40 | 40 |
| Non-current liabilities (note 18) | 1,432 | 1,428 |
| Balance at end of year | 1,472 | 1,468 |
| < 1 year £’000 | 1-2 years £’000 | 2-3 years £’000 | 3-4 years £’000 | 4-5 years £’000 | > 5 years £’000 | Total £’000 | |
| Lease receivables | |||||||
| 31 December 2025 | 43,667 | 43,667 | 43,667 | 43,667 | 43,667 | 436,373 | 654,708 |
| 31 December 2024 | 42,689 | 42,689 | 42,689 | 42,689 | 42,689 | 469,767 | 683,212 |
| Registered Provider | 31 December 2025 % of total annual rent | 31 December 2024 % of total annual rent |
| Inclusion Housing CIC | 30 | 30 |
| Portus Supported Housing Limited | 14 | N/A* |
| Director | 31 December 2025 | 31 December 2024 |
| Peter Coward | 80,076 | 80,076 |
| Christopher Phillips | 54,854 | 54,854 |
| Tracey Fletcher-Ray | 37,735 | 37,735 |
| Name of Entity | Registered Office | Country of Incorporation | Ownership % |
| TP REIT Super Holdco Limited* | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 1 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 2 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 3 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 4 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 5 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Propco 2 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Propco 3 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Propco 4 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| TP REIT Propco 5 Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| Norland Estates Limited | The Scalpel 18th Floor, 52 Lime Street, London, EC3M 7AF | UK | 100% |
| 31 December 2025 | < 3 months £’000 | 3-12 Months £’000 | 1-5 years £’000 | > 5 years £’000 | Total £’000 |
| Headleases (note 27) | 10 | 30 | 160 | 7,117 | 7,317 |
| Trade and other payables (note 17) | 2,708 | – | – | – | 2,708 |
| Bank and other borrowings (note 19) | |||||
| – Fixed interest rate | – | – | 41,500 | 222,000 | 263,500 |
| Interest payable on bank and other borrowings: | |||||
| – Fixed interest rate | 1,804 | 5,413 | 25,836 | 21,905 | 54,958 |
| Total | 4,522 | 5,443 | 67,496 | 251,022 | 328,483 |
| Book value 31 December 2025 £’000 | Fair value 31 December 2025 £’000 | Book value 31 December 2024 £’000 | Fair value 31 December 2024 £’000 | |
| Financial liabilities: | ||||
| Bank and other borrowings | 261,718 | 212,992 | 261,441 | 202,836 |
| Year ended 31 December 2025 | Year ended 31 December 2024 | |
| Calculation of Earnings per share | ||
| Net profit/(loss) attributable to Ordinary Shareholders (£’000) | 2,993 | (36,389) |
| Weighted average number of Ordinary Shares (excluding treasury shares) | 393,466,490 | 393,466,490 |
| IFRS Earnings/(loss) per share – basic and diluted | 0.76 | (9.25) |
| Calculation of EPRA Earnings per share | ||
| Net profit/(loss) attributable to Ordinary Shareholders (£’000) | 2,993 | (36,389) |
| Loss from fair value adjustment on investment properties (£’000) | 22,053 | 53,030 |
| Termination fees (£’000) | – | 3,343 |
| EPRA earnings (£’000) | 25,046 | 19,984 |
| Non-cash adjustments to include: | ||
| Amortisation of loan arrangement fees (£’000) | 277 | 287 |
| Movement in Lease Incentive Debtor (£’000) | 372 | 965 |
| Adjusted earnings (£’000) | 25,695 | 21,236 |
| Weighted average number of Ordinary Shares (excluding treasury shares) | 393,466,490 | 393,466,490 |
| EPRA earnings per share – basic and diluted | 6.37p | 5.08p |
| Adjusted earnings per share – basic and diluted | 6.53p | 5.40p |
| 31 December 2025 | 31 December 2024 | |
| Net assets at the end of the year (£’000) | 370,776 | 389,744 |
| Shares in issue at end of the year (excluding treasury shares) | 393,446,490 | 393,466,490 |
| Dilutive shares in issue | – | – |
| IFRS NAV per share – basic and dilutive | 94.23p | 99.05p |