| Base | Fixed | Annual | Variable | |||||||||||||||
salary 1 | Benefits | Pension 2 | SIP 3 | Total | Bonus 4 | LTIP | Total | Total 8,9 | ||||||||||
| Executive | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 5 | 2024 | 2025 6 | 2024 7 | 2025 | 2024 | 2025 | 2024 |
| Directors | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 | £000 |
| Toby | ||||||||||||||||||
Courtauld | 692 | 679 | 20 | 18 | 104 | 102 | 4 | 4 | 820 | 803 | 678 | 653 | 0 | 0 | 678 | 653 | 1,498 | 1,456 |
| Nick | ||||||||||||||||||
Sanderson | 476 | 467 | 19 | 19 | 71 | 70 | 4 | 4 | 570 | 560 | 462 | 449 | 0 | 0 | 462 | 449 | 1,032 | 1,009 |
| Dan | ||||||||||||||||||
Nicholson 2 | 388 | 380 | 10 | 8 | 58 | 57 | 4 | 4 | 460 | 449 | 376 | 363 | 0 | 0 | 376 | 363 | 836 | 812 |
| Threshold | Maximum | Actual | ||||||||
| Key | performance | performance | Actual | performance | ||||||
| elements | Max. % | target | target | performance | level as a % | |||||
| of strategy | of salary | Measured by | (20% payout) | (100% payout) | achieved | of maximum | ||||
| Market | 30% | GPE Relative TAR 1 (EPRA NTA growth + dividends) | Median | Upper | Below Median 2 | 0% 2 | ||||
| performance | per share vs FTSE 350 real estate companies | quartile | (estimated) | |||||||
excluding agencies † | ||||||||||
| (20% weighting) | ||||||||||
All Optimising | 15% | Rent achieved on market lettings during year | 31 March 2024 | 5% above | 10.6% | 100% | ||||
| financial | vs ERV (as per CBRE valuation at start of year) – | ERV | ERV | above ERV | ||||||
| performance | ‘% beat to market rent’ † | |||||||||
| (40% weighting – | 15% | Vacancy rate at year end (including completed | 7.5% | 5.5% | 5.9% | 84% | ||||
| 10% each) | development/refurbished space during year) † | |||||||||
| 1 | 2 | 3 | 4 | 5 | 15% | Successful deployment of rights issue proceeds †3 | £115 million | £230 million | £242 million | 100% |
15% | Fully Managed annualised NOI at year end † | £12 million | £15 million | £16.1 million | 100% | |||||
| Transforming | 7.5% | Delivery of on-site developments vs milestones | 40% of milestones | All milestones | All milestones | 100% | ||||
| the business | set for key schemes † | delivered | delivered | delivered | ||||||
| and putting | 7.5% | Market-leading customer NPS (office and retail) † | +20 points | >+40 points | +26.1 points | 44.4% | ||||
| customers first | ||||||||||
| (10% weighting – | ||||||||||
| 5% each) | ||||||||||
| 2 | 3 | 4 | 5 | 6 | ||||||
| Delivering | 7.5% | Reduction in energy consumption (targets set | 152 kWh/m 2 | <144 kWh/m 2 | 153 kWh/m 2 | 0% | ||||
| our Roadmap | each year against Roadmap) † | |||||||||
| to Net Zero | 7.5% | All new developments to be net zero or on | 40% | 100% | 100% | 100% | ||||
| (10% weighting – | track to be net zero † | |||||||||
| 5% each) | ||||||||||
| 1 | 5 | 6 | ||||||||
| Personal | 15% | Personal objectives (reduced from historic | Partial | Exceeding | See pages | Toby Courtauld | ||||
| and business | 15% of opportunity – 22.5% of salary) | achievement | personal | 134 and 135 | 87% | |||||
| culture | of personal | objectives | Nick Sanderson | |||||||
| objectives | ||||||||||
| (20% weighting – | 80% | |||||||||
| 10% for personal | Dan Nicholson | |||||||||
| objectives, 5% | 80% | |||||||||
| for each of the | 7.5% | Maintaining and nurturing a positive and | Score of 65% | Score of 80% | Score of 80.3% | 100% | ||||
| other two) | inclusive culture (measured through employee | |||||||||
All | engagement and inclusion index survey scores) † | |||||||||
7.5% | Achievement against gender and | Progress made | Both targets | Progress made | 20% | |||||
diversity targets 4 | against both | achieved | against both | |||||||
| targets | targets | |||||||||
| Target | ||||||||||
| performance (50% | ||||||||||
| payout) – one | ||||||||||
| target achieved | ||||||||||
| and one improved |
| Total annual bonus receivable | ||
| % of Maximum | ||
(150% of salary) | £ | |
Toby Courtauld | 65.3% | 678,250 |
Nick Sanderson | 64.6% | 461,641 |
Dan Nicholson | 64.6% | 376,059 |
| 2025 | 2024 | ||
| £m | £m | ||
Revenue | 3 | ||
Cost of sales | 4 | ( | ( |
Administration expenses | 5 | ( | ( |
Other income | |||
Expected credit losses | ( | ( | |
Operating profit before surplus/(deficit) from investment property, revaluation movements and results of joint ventures | |||
Surplus/(deficit) from investment property | 10 | ( | |
Deficit on revaluation of other investments | 13 | ( | ( |
Share of results of joint ventures | 11 | ( | |
Operating profit/(loss) | ( | ||
Finance income | 6 | ||
Finance costs | 7 | ( | ( |
Fair value loss on derivatives | 17 | ( | ( |
Profit/(loss) before tax | ( | ||
Tax | 8 | ( | |
Profit/(loss) for the year | ( | ||
Basic earnings/(loss) per share 1 | 9 | ( | |
Diluted earnings/(loss) per share 1 | 9 | ( | |
Basic EPRA earnings per share 1 | 9 | ||
Diluted EPRA earnings per share 1 | 9 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Profit/(loss) for the year | ( | ||
| Items that will not be reclassified subsequently to profit and loss | |||
Actuarial (loss)/gain on defined benefit scheme | 26 | ( | |
Deferred tax on actuarial (loss)/gain on defined benefit scheme | 8 | ||
Total comprehensive income/(expense) for the year | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Investment property | 10 | ||
Investment in joint ventures | 11 | ||
Property, plant and equipment | 12 | ||
Pension asset | 26 | ||
Derivative financial instruments | 17 | ||
Other investments | 13 | ||
| Current assets | |||
Trade and other receivables | 14 | ||
Cash and cash equivalents | 22 | ||
| Current assets held for sale | |||
Investment property held for sale | 10 | ||
Total assets | |||
| Current liabilities | |||
Interest-bearing loans and borrowings | 16 | ( | |
Trade and other payables | 15 | ( | ( |
Corporation tax | 8 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 16 | ( | ( |
Head lease obligations | 18 | ( | ( |
Occupational lease obligations | 19 | ( | |
Deferred consideration | ( | ||
Provisions in respect of warranties on sold buildings | ( | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 20 | ||
Share premium account | |||
Capital redemption reserve | |||
Retained earnings | |||
Investment in own shares | 21 | ||
Total equity | |||
Basic net assets per share (diluted) 1 | 9 | ||
EPRA NTA (diluted) 1 | 9 | ||
Pro forma net assets per share 1 |
| 2025 | 2024 | ||
| £m | £m | ||
| Operating activities | |||
Operating profit/(loss) | ( | ||
Adjustments for non-cash items | 23 | ( | |
Decrease/(Increase) in receivables | ( | ||
Increase in payables | |||
Cash generated from operations | |||
Interest paid | ( | ( | |
Interest received | |||
Tax paid | ( | ||
Cash flows used in operating activities | ( | ( | |
| Investing activities | |||
Repayment of loans by joint ventures | |||
Investment in joint ventures | ( | ||
Purchase of other investments | ( | ( | |
Development of investment property | ( | ( | |
Purchase of investment property | ( | ( | |
Purchase of plant and equipment | ( | ( | |
Sale of properties | |||
Cash flows used in investing activities | ( | ( | |
| Financing activities | |||
£450 million revolving credit facility repaid | 16 | ( | ( |
£450 million revolving credit facility drawn | 16 | ||
£150 million revolving credit facility repaid | 16 | ( | |
£150 million revolving credit facility drawn | 16 | ||
Term loan (repaid)/drawn | 16 | ( | |
Purchase of derivative | 17 | ( | |
Private placement notes repaid | ( | ||
Issue of sustainable sterling bond | |||
Proceeds from rights issue | |||
Transaction costs of rights issue | ( | ||
Purchase of own shares | ( | ||
Payment of lease obligations | ( | ( | |
Dividends paid | 24 | ( | ( |
Cash flows generated from financing activities | |||
Net increase in cash and cash equivalents | |||
Cash and cash equivalents at 1 April | |||
Cash and cash equivalents at 31 March | 22 |
| Share | Capital | Investment | |||||
| Share | premium | redemption | Retained | in own | Total | ||
| capital | account | reserve | earnings | shares | equity | ||
| £m | £m | £m | £m | £m | £m | ||
Total equity at 1 April 2023 | |||||||
Loss for the year | ( | ( | |||||
Actuarial gain on defined benefit scheme | 26 | ||||||
Deferred tax on defined benefit scheme | |||||||
Total comprehensive expense for the year | ( | ( | |||||
Employee incentive plan charges | 21 | ||||||
Dividends to shareholders | 24 | ( | ( | ||||
Transfer to retained earnings | 21 | ( | |||||
Total equity at 31 March 2024 |
| Share | Capital | Investment | |||||
| Share | premium | redemption | Retained | in own | Total | ||
| capital | account | reserve | earnings | shares | equity | ||
| £m | £m | £m | £m | £m | £m | ||
Total equity at 1 April 2024 | |||||||
Profit for the year | |||||||
Actuarial loss on defined benefit scheme | 26 | ( | ( | ||||
Deferred tax on defined benefit scheme | |||||||
Total comprehensive income for the year | |||||||
Proceeds from three for five rights issue | |||||||
Costs of issue | ( | ( | |||||
Employee share-based incentive charge | 21 | ||||||
Purchase of own shares | 21 | ( | ( | ||||
Dividends to shareholders | 24 | ( | ( | ||||
Transfer to retained earnings | 21 | ( | |||||
Total equity at 31 March 2025 |
| Fully Managed | Group Fully | ||||
| offices including | Joint | Managed | Remainder | Total | |
| joint ventures | ventures | offices | of portfolio | 2025 | |
| £m | £m | £m | £m | £m | |
Revenue | 20.6 | (1.8) | 18.8 | 75.4 | 94.2 |
Cost of sales | (11.3) | 0.5 | (10.8) | (24.3) | (35.1) |
Net result | 9.3 | (1.3) | 8.0 | 51.1 | 59.1 |
| Fully Managed | Group Fully | ||||
| offices including | Joint | Managed | Remainder | Total | |
| joint ventures | ventures | offices | of portfolio | 2024 | |
| £m | £m | £m | £m | £m | |
Revenue | 13.6 | (1.4) | 12.2 | 83.2 | 95.4 |
Cost of sales | (8.6) | 0.5 | (8.1) | (25.2) | (33.3) |
Net result | 5.0 | (0.9) | 4.1 | 58.0 | 62.1 |
| 2025 | 2024 | |
| £m | £m | |
Gross rental income | 69.4 | 67.2 |
Spreading of lease incentives | (1.4) | 5.7 |
Service charge income | 12.8 | 14.4 |
Fully Managed services income | 10.9 | 6.4 |
Joint venture fee income | 2.5 | 1.7 |
94.2 | 95.4 |
| 2025 | 2024 | |
| £m | £m | |
Ready to Fit | 36.4 | 37.9 |
Retail | 11.8 | 10.5 |
Fitted | 7.9 | 6.8 |
Fully Managed | 7.6 | 5.8 |
Flex Partnerships | 3.0 | 3.8 |
Hotel | 2.7 | 2.4 |
69.4 | 67.2 |
| 2025 | 2024 | |
| £m | £m | |
Gross rental income | 69.4 | 67.2 |
Expected credit loss | (0.1) | (0.2) |
Rental income | 69.3 | 67.0 |
Spreading of lease incentives | (1.4) | 5.7 |
Ground rent | (0.6) | (0.6) |
Net rental income | 67.3 | 72.1 |
| 2025 | 2024 | |
| £m | £m | |
Service charge expenses | 16.5 | 17.7 |
Fully Managed service expenses | 10.8 | 8.1 |
Other property expenses | 7.2 | 6.9 |
Ground rent | 0.6 | 0.6 |
35.1 | 33.3 |
| 2025 | 2024 | |
| £m | £m | |
Service charge income | (12.8) | (14.4) |
Service charge expenses | 16.5 | 17.7 |
Fully Managed services income | (10.9) | (6.4) |
Fully Managed services expenses | 10.8 | 8.1 |
Other property expenses | 7.2 | 6.9 |
Expected credit loss/(recovery) | 0.1 | (0.1) |
Property costs | 10.9 | 11.8 |
| 2025 | 2024 | |
| £m | £m | |
Employee costs | 29.7 | 30.9 |
Depreciation (see note 12) | 1.7 | 1.6 |
Other head office costs | 8.6 | 9.8 |
40.0 | 42.3 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries (including annual bonuses) | 24.2 | 24.4 |
Share-based payments | 4.0 | 4.1 |
Social security costs | 4.0 | 3.7 |
Other pension costs | 2.1 | 2.4 |
34.3 | 34.6 | |
Less: recovered through service charges | (2.0) | (1.9) |
Less: capitalised into development projects | (2.1) | (1.8) |
Less: Fully Managed staff costs | (0.5) | – |
29.7 | 30.9 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries (including annual bonuses) | 6.4 | 6.8 |
Share-based payments | 1.9 | 1.9 |
Social security costs | 1.1 | 1.1 |
Other pension costs | 0.4 | 0.5 |
9.8 | 10.3 |
| 2025 | 2024 | |
| Number | Number | |
Head office and property management | 158 | 150 |
| 2025 | 2024 | |
| £000 | £000 | |
Audit of the Group and Company’s annual accounts | 345 | 394 |
Audit of subsidiaries | 111 | 107 |
456 | 501 | |
Audit-related assurance services, including the interim review | 63 | 61 |
Reporting accountant fees – rights issue and issue of £250.0 million sustainable sterling bond | 308 | – |
Sustainability assurance | 73 | 68 |
Auditor’s remuneration | 900 | 630 |
| 2025 | 2024 | |
| £m | £m | |
Interest income on joint venture balances | 5.7 | 5.8 |
Interest on cash deposits | 1.5 | 0.3 |
7.2 | 6.1 |
| 2025 | 2024 | |
| £m | £m | |
Interest on revolving credit facilities | 7.3 | 5.8 |
Interest on term loan | 12.8 | 8.5 |
Interest on private placement notes | 7.6 | 11.0 |
Interest on sustainable sterling bond | 7.2 | – |
Interest on debenture stock | 1.2 | 1.2 |
Interest on obligations under head leases | 3.1 | 2.4 |
Other | 0.4 | 0.1 |
Gross finance costs | 39.6 | 29.0 |
Less: capitalised interest | (26.5) | (11.3) |
13.1 | 17.7 |
| 2025 | 2024 | |
| £m | £m | |
| Current tax | ||
UK corporation tax – current period | 1.6 | – |
UK corporation tax – prior periods | – | – |
Total current tax | 1.6 | – |
Deferred tax | 0.2 | – |
Tax charge for the year | 1.8 | – |
| 2025 | 2024 | |
| £m | £m | |
Profit/(loss) before tax | 117.8 | (307.8) |
Tax charge/(credit) on profit/(loss) at standard rate of 25% (2024: 25%) | 29.5 | (77.0) |
REIT tax exempt rental profits and gains | (7.9) | (7.4) |
Changes in fair value of properties not subject to tax | (24.5) | 80.5 |
Other | 4.7 | 3.9 |
Tax charge for the year | 1.8 | – |
| Recognised | |||||
| At 1 April | in the income | Recognised | At 31 March | ||
| 2024 | statement | in equity 2025 | |||
| £m | £m | £m | £m | ||
Net deferred tax (liability)/asset in respect of other temporary differences | – | (0.2) | 0.2 | – | |
| 2025 | 2024 | |
| £m | £m | |
Revenue losses | 32.4 | 24.6 |
Share-based payments | 7.8 | 8.4 |
Other | 1.5 | 1.3 |
41.7 | 34.3 |
| 2024 | ||
| 2025 | Re-stated | |
| Number of | Number of | |
| shares | shares | |
Issued ordinary share capital at 1 April | 253,867,911 | 253,867,911 |
Rights issue | 132,033,365 | 50,883,840 |
Investment in own shares | (1,816,870) | (1,064,976) |
Weighted average number of ordinary shares at 31 March – basic | 384,084,406 | 303,686,775 |
| Re-stated | Re-stated | |||||
| Profit | Number | Profit | Loss | number | loss | |
| after tax | of shares | per share | after tax | of shares | per share | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | million | pence | £m | million | pence | |
Basic | 116.0 | 384.1 | 30.2 | (307.8) | 303.7 | (101.4) |
Dilutive effect of LTIP shares | – | 0.9 | (0.1) | – | – | – |
Diluted | 116.0 | 385.0 | 30.1 | (307.8) | 303.7 | (101.4) |
| Re-stated | ||||||
| Earnings/ | Earnings/ | (Loss)/ | Re-stated | (loss)/ | ||
| (loss) | Number | (loss) | earnings | number | earnings | |
| after tax | of shares | per share | after tax | of shares | per share | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | million | pence | £m | million | pence | |
Basic | 116.0 | 384.1 | 30.2 | (307.8) | 303.7 | (101.4) |
(Surplus)/deficit from investment property net of tax (note 10) | (83.2) | – | (21.6) | 267.3 | – | 88.0 |
| (Surplus)/deficit from joint venture investment property | ||||||
(note 11) | (14.5) | – | (3.7) | 56.5 | – | 18.6 |
Debt cancellation costs (note 16) | 0.7 | – | 0.2 | – | – | – |
Deficit on revaluation of derivatives (note 17) | 0.4 | – | 0.1 | 1.7 | – | 0.6 |
Deficit on revaluation of other investments (note 13) | 0.4 | – | 0.1 | 0.2 | – | 0.1 |
Deferred tax in respect of adjustments (note 8) | 0.2 | – | – | – | – | – |
Exceptional item: IT transformation costs | 0.2 | – | – | – | – | – |
Basic EPRA earnings | 20.2 | 384.1 | 5.3 | 17.9 | 303.7 | 5.9 |
Dilutive effect of LTIP shares (note 21) | – | 0.9 | (0.1) | – | 0.1 | – |
Diluted EPRA earnings | 20.2 | 385.0 | 5.2 | 17.9 | 303.8 | 5.9 |
| Re-stated | Re-stated | |||||
| Profit | Number | Earnings | Profit | number | earnings | |
| after tax | of shares | per share | after tax | of shares | per share | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | million | pence | £m | million | pence | |
Diluted EPRA earnings | 20.2 | 385.0 | 5.2 | 17.9 | 303.8 | 5.9 |
Capitalised interest | (26.5) | – | (6.9) | (11.3) | – | (3.7) |
Spreading of lease incentives | 1.0 | – | 0.3 | (5.7) | – | (1.9) |
Spreading of lease incentives in joint ventures | 2.4 | – | 0.7 | (1.4) | – | (0.4) |
Capitalised interest in joint ventures | (0.2) | – | (0.1) | – | – | – |
Employee incentive plan charges | 4.2 | – | 1.1 | 4.0 | – | 1.3 |
Cash earnings per share | 1.1 | 385.0 | 0.3 | 3.5 | 303.8 | 1.2 |
| 2024 | ||
| 2025 | Re-stated | |
| Number of | number of | |
| shares | shares | |
Issued ordinary share capital | 253,867,911 | 253,867,911 |
Rights issue | 152,320,747 | 50,883,840 |
Investment in own shares | (2,893,542) | (1,064,976) |
Number of shares – basic | 403,295,116 | 303,686,775 |
Dilutive effect of LTIP shares | 1,472,577 | 676,992 |
Number of shares – diluted | 404,767,693 | 304,363,767 |
| EPRA | EPRA | EPRA | ||
| IFRS | NTA | NDV | NRV | |
| £m | £m | £m | £m | |
IFRS basic and diluted net assets | 2,000.7 | 2,000.7 | 2,000.7 | 2,000.7 |
Fair value of derivative financial instruments | – | – | – | – |
Fair value of financial liabilities (note 17) | – | – | 46.5 | – |
Real estate transfer tax | – | – | – | 209.3 |
Net assets used in per share calculations | 2,000.7 | 2,000.7 | 2,047.2 | 2,210.0 |
| IFRS | EPRA NTA | EPRA NDV | EPRA NRV | |
| pence | pence | pence | pence | |
Net assets per share (pence) | 496 | 496 | 508 | 548 |
Diluted net assets per share (pence) | 494 | 494 | 506 | 546 |
| EPRA | EPRA | EPRA | ||
| IFRS | NTA | NDV | NRV | |
| £m | £m | £m | £m | |
IFRS basic and diluted net assets | 1,583.0 | 1,583.0 | 1,583.0 | 1,583.0 |
Fair value of derivative financial instruments | – | (0.4) | – | (0.4) |
Fair value of financial liabilities (note 17) | – | – | 50.7 | – |
Real estate transfer tax | – | – | – | 170.1 |
Net assets used in per share calculations | 1,583.0 | 1,582.6 | 1,633.7 | 1,752.7 |
| Re-stated | Re-stated | Re-stated | Re-stated | |
| IFRS | EPRA NTA | EPRA NDV | EPRA NRV | |
| pence | pence | pence | pence | |
Net assets per share (pence) | 521 | 521 | 538 | 577 |
Diluted net assets per share (pence) | 520 | 520 | 537 | 576 |
| 31 March | 31 March | Net | |||
| 2024 | Share | 2024 | proceeds | 31 March | |
| Re-stated as | adjustment | as | from rights | 2024 | |
| above | per IAS 33 | disclosed | issue | Pro forma | |
EPRA net assets (£m) | 1,582.6 | – | 1,582.6 | 335.6 | 1,918.2 |
Number of shares (million) – diluted | 304.4 | (50.9) | 253.5 | 152.3 | 405.8 |
Diluted net assets per share (pence) | 520 | 624 | 473 |
| 2025 | 2024 | |
| £m | £m | |
Opening EPRA net assets | 1,582.6 | 1,918.6 |
Adjusted for rights issue | 335.6 | – |
Re-stated opening EPRA net assets (A) | 1,918.2 | 1,918.6 |
Closing net assets | 2,000.7 | 1,582.6 |
Increase/(decrease) in net assets | 82.5 | (336.0) |
Ordinary dividends paid in the year | 31.8 | 31.9 |
Total return (B) | 114.3 | (304.1) |
Total Accounting Return (B/A) | 6.0% | (15.9%) |
| 2025 | 2024 | |
| £m | £m | |
£21.9 million 5 5 ⁄ 8 % debenture stock 2029 | 21.9 | 21.9 |
£450.0 million revolving credit facility | 150.0 | 47.0 |
£150.0 million revolving credit facility | 107.0 | – |
£75.0 million term loan 2026 (2024: £250.0 million) | 75.0 | 250.0 |
£250.0 million 5.375% sustainable sterling bond 2031 | 250.0 | – |
Private placement notes | 250.0 | 425.0 |
Less: cash and cash equivalents | (36.9) | (22.9) |
Group net debt | 817.0 | 721.0 |
Net payables (including customer rent deposits) | 72.4 | 54.6 |
Group net debt including net payables | 889.4 | 775.6 |
Joint venture net payables (at share) | 9.5 | 10.5 |
Less: joint venture cash and cash equivalents (at share) | (15.9) | (25.7) |
Net debt including joint ventures (A) | 883.0 | 760.4 |
Group properties at market value | 2,368.5 | 1,855.1 |
Joint venture properties at market value (at share) | 500.8 | 476.1 |
Property portfolio at market value including joint ventures (B) | 2,869.3 | 2,331.2 |
EPRA loan-to-property value (A/B) | 30.8% | 32.6% |
| 2025 | 2024 | |
| £m | £m | |
Administration expenses | 40.0 | 42.3 |
Net property costs (excluding Fully Managed services income and costs) | 11.0 | 10.1 |
Joint venture management fee income (excluding Fully Managed services income and costs, note 3) | (2.5) | (1.7) |
Joint venture property and administration costs (note 11) | 3.1 | 3.6 |
EPRA costs (including direct vacancy costs) (A) | 51.6 | 54.3 |
Direct vacancy costs | (6.9) | (5.1) |
Joint venture direct vacancy cost | (1.3) | (2.2) |
EPRA costs (excluding direct vacancy costs) (B) | 43.4 | 47.0 |
Net rental income (note 3) | 67.3 | 72.1 |
Joint venture net rental income (note 11) | 15.9 | 19.4 |
Gross rental income (C) | 83.2 | 91.5 |
Portfolio at fair value including joint ventures (D) | 2,869.3 | 2,331.2 |
Cost ratio (including direct vacancy costs) (A/C) | 62.0% | 59.3% |
Cost ratio (excluding direct vacancy costs) (B/C) | 52.1% | 51.4% |
Cost ratio (by portfolio value) (A/D) | 1.8% | 2.3% |
| 2025 | 2024 | |
| £m | £m | |
Nominal value of interest-bearing loans and borrowings (see note 16) | 853.9 | 743.9 |
Obligations under occupational leases (note 19) | – | 1.0 |
Less: cash and cash equivalents (unrestricted) (note 22) | (18.2) | (5.9) |
Adjusted net debt (A) | 835.7 | 739.0 |
Net assets | 2,000.7 | 1,583.0 |
Pension scheme asset (note 26) | (4.8) | (4.9) |
Adjusted net equity (B) | 1,995.9 | 1,578.1 |
Net gearing (A/B) | 41.9% | 46.8% |
| Freehold | Leasehold | Total | |
| £m | £m | £m | |
Book value at 1 April 2023 | 883.5 | 925.0 | 1,808.5 |
Costs capitalised | 28.0 | 57.3 | 85.3 |
Movement in lease incentives | 7.8 | (0.4) | 7.4 |
Interest capitalised | 2.2 | 2.6 | 4.8 |
Acquisitions | 128.3 | – | 128.3 |
Disposals | (5.8) | (8.4) | (14.2) |
Transfer to investment property under development | (50.1) | (59.6) | (109.7) |
Transfer to investment property held for sale | – | (18.2) | (18.2) |
Net valuation deficit on investment property | (108.8) | (106.0) | (214.8) |
Book value at 31 March 2024 | 885.1 | 792.3 | 1,677.4 |
Costs capitalised | 55.3 | 53.5 | 108.8 |
Movement in lease incentives | 0.3 | (0.9) | (0.6) |
Interest capitalised | 2.4 | 3.5 | 5.9 |
Acquisitions | 57.3 | 122.9 | 180.2 |
Disposals | – | (0.5) | (0.5) |
Net valuation surplus on investment property | 36.7 | 42.5 | 79.2 |
Book value at 31 March 2025 (A) | 1,037.1 | 1,013.3 | 2,050.4 |
| Freehold | Leasehold | Total | |
| £m | £m | £m | |
Book value at 1 April 2023 | – | 113.7 | 113.7 |
Costs capitalised | – | 54.6 | 54.6 |
Interest capitalised | – | 6.5 | 6.5 |
Transfer from investment property | 50.1 | 59.6 | 109.7 |
Net valuation deficit on investment property under development | – | (50.9) | (50.9) |
Book value at 31 March 2024 | 50.1 | 183.5 | 233.6 |
Costs capitalised | 23.6 | 123.0 | 146.6 |
Interest capitalised | 4.7 | 15.9 | 20.6 |
Net valuation (deficit)/surplus on investment property under development | (8.3) | 12.6 | 4.3 |
Book value at 31 March 2025 (B) | 70.1 | 335.0 | 405.1 |
Book value of investment property & investment property under development (A+B) | 1,107.2 | 1,348.3 | 2,455.5 |
| Freehold | Leasehold | Total | |
| £m | £m | £m | |
Book value at 1 April 2023 and 31 March 2024 | – | 18.2 | 18.2 |
Disposals | – | (18.2) | (18.2) |
Book value of investment property held for sale at 31 March 2025 (C) | – | – | – |
Book value of total investment property at 31 March 2025 (A+B+C) | 1,107.2 | 1,348.3 | 2,455.5 |
| 2025 | 2024 | |
| £m | £m | |
Net valuation surplus/(deficit) on investment property | 83.5 | (265.7) |
Loss on sale of investment properties | (0.3) | (1.6) |
83.2 | (267.3) |
ERV | True equivalent yield | ||||
| Average | Range | Average | Range | ||
| £ per sq ft | £ per sq ft | % | % | ||
North of Oxford Street | Office | 117 | 56 – 221 | 5.6 | 4.9 – 7.7 |
Retail | 67 | 34 – 150 | 5.3 | 4.6 – 10.6 | |
Rest of West End | Office | 162 | 70 – 267 | 5.2 | 4.5 – 7.6 |
Retail | 109 | 15 – 323 | 4.9 | 4.5– 6.8 | |
City, Midtown and Southwark | Office | 89 | 35 – 197 | 5.8 | 5.0 – 7.3 |
Retail | 30 | 26 – 36 | 5.6 | 5.0 – 6.5 |
ERV | True equivalent yield | ||||
| Average | Range | Average | Range | ||
| £ per sq ft | £ per sq ft | % | % | ||
North of Oxford Street | Office | 102 | 74 – 174 | 5.3 | 4.8 – 7.3 |
Retail | 67 | 34 – 110 | 5.3 | 4.5 – 10.0 | |
Rest of West End | Office | 143 | 70 – 249 | 5.8 | 5.0 – 7.3 |
Retail | 115 | 15 – 295 | 5.0 | 3.2 – 6.8 | |
City, Midtown and Southwark | Office | 83 | 47 – 173 | 5.7 | 5.4 – 7.3 |
Retail | 36 | 25 – 36 | 5.9 | 5.5 – 6.7 |
| 2025 | 2024 | |
| £m | £m | |
| Group | ||
Acquisitions (note 10) | 180.2 | 128.3 |
Developments (note 10) | 146.6 | 54.6 |
Interest capitalised (note 7) | 26.5 | 11.3 |
Investment properties: incremental lettable space | – | – |
Investment properties: no incremental lettable space (note 10) | 108.8 | 85.3 |
Movement in lease incentives (note 10) | (0.6) | 7.4 |
Group total | 461.5 | 286.9 |
| Joint ventures (at share, note 10) | ||
Developments | – | – |
Interest capitalised (note 9) | 0.2 | – |
Investment properties: incremental lettable space | – | – |
Investment properties: no incremental lettable space | 11.5 | 5.7 |
Movement in lease incentives | (1.5) | 2.4 |
Total capital expenditure | 471.7 | 295.0 |
Conversion from accrual to cash basis | (7.7) | (12.0) |
Total capital expenditure on a cash basis | 464.0 | 283.0 |
| 2025 | 2024 | |
| £m | £m | |
Properties at fair value including joint ventures | 2,869.3 | 2,331.2 |
Less: properties under development including joint ventures | (372.9) | (201.5) |
Less: residential properties | (6.8) | (4.7) |
Like-for-like investment property portfolio, proposed and completed developments | 2,489.6 | 2,125.0 |
Plus: estimated purchasers’ costs | 181.6 | 155.0 |
Grossed-up completed property portfolio valuation (B) | 2,671.2 | 2,280.0 |
Annualised cash passing rental income 1 | 84.7 | 85.9 |
Net service charge expense including joint ventures | (4.9) | (5.1) |
Other irrecoverable property costs including joint ventures | (8.9) | (7.9) |
Annualised net rents (A) | 70.9 | 72.9 |
Plus: rent-free periods and other lease incentives including joint ventures | 16.0 | 3.9 |
Topped-up annualised net rents (C) | 86.9 | 76.8 |
EPRA net initial yield (A/B) | 2.7% | 3.2% |
EPRA topped-up initial yield (C/B) | 3.3% | 3.4% |
| Balances | ||||
| with | 2025 | 2024 | ||
| Equity | partners | Total | Total | |
| £m | £m | £m | £m | |
At 1 April | 277.8 | 213.5 | 491.3 | 538.8 |
Movement on joint venture balances | – | (5.9) | (5.9) | (0.9) |
Additions | – | – | – | 0.1 |
Share of profit of joint ventures | 7.3 | – | 7.3 | 9.8 |
Share of revaluation surplus/(deficit) of joint ventures | 14.5 | – | 14.5 | (56.5) |
Share of results of joint ventures | 21.8 | – | 21.8 | (46.7) |
Distributions | – | – | – | – |
At 31 March | 299.6 | 207.6 | 507.2 | 491.3 |
| 2025 | 2024 | ||
| Country of registration | ownership | ownership | |
The GHS Limited Partnership | Jersey | 50% | 50% |
The Great Ropemaker Partnership | United Kingdom | 50% | 50% |
The Great Victoria Partnerships | United Kingdom | 50% | 50% |
| The GHS | The Great | The Great | ||||
| Limited | Ropemaker | Victoria | 2025 | 2025 | 2024 | |
| Partnership | Partnership | Partnerships | Total | At share | At share | |
| £m | £m | £m | £m | £m | £m | |
| Balance sheets | ||||||
Investment property | 670.6 | 259.3 | 82.0 | 1,011.9 | 505.9 | 481.2 |
Current assets | 0.3 | 3.8 | 0.2 | 4.3 | 2.1 | 2.7 |
Cash and cash equivalents | 14.6 | 3.7 | 13.4 | 31.7 | 15.9 | 25.7 |
Balances from partners | (207.7) | (134.5) | (73.1) | (415.3) | (207.6) | (213.5) |
Current liabilities | (11.7) | (11.4) | (0.1) | (23.2) | (11.6) | (13.2) |
Obligations under head leases | – | (10.2) | – | (10.2) | (5.1) | (5.1) |
Net assets | 466.1 | 110.7 | 22.4 | 599.2 | 299.6 | 277.8 |
| The GHS | The Great | The Great | ||||
| Limited | Ropemaker | Victoria | 2025 | 2025 | 2024 | |
| Partnership | Partnership | Partnerships | Total | At share | At share | |
| £m | £m | £m | £m | £m | £m | |
| Income statements | ||||||
Revenue | 24.5 | 17.6 | 4.6 | 46.7 | 23.4 | 26.5 |
Net rental income | 19.6 | 10.2 | 1.9 | 31.7 | 15.9 | 19.4 |
Property and administration costs | (0.5) | (4.5) | (1.8) | (6.8) | (3.4) | (3.6) |
Net finance costs | (8.2) | (2.4) | 0.3 | (10.3) | (5.2) | (6.0) |
Share of profit from joint ventures | 10.9 | 3.3 | 0.4 | 14.6 | 7.3 | 9.8 |
Revaluation of investment property | 32.0 | (6.3) | 3.3 | 29.0 | 14.5 | (56.5) |
Results of joint ventures | 42.9 | (3.0) | 3.7 | 43.6 | 21.8 | (46.7) |
| 2025 | 2024 | |
| £m | £m | |
Movement on joint venture balances during the year | 5.9 | 0.9 |
Balances receivable at the year end from joint ventures | (207.6) | (213.5) |
Interest on balances with partners (see note 6) | 5.7 | 5.8 |
Distributions | – | – |
Joint venture fees paid (see note 3) | 2.5 | 1.7 |
| Right of use | ||||
| asset for | Fixtures and | |||
| occupational | Leasehold | fittings/ | ||
| leases | improvements | other | Total | |
| £m | £m | £m | £m | |
| Cost | ||||
At 1 April 2023 | 4.9 | 5.6 | 2.1 | 12.6 |
Costs capitalised | – | – | 0.1 | 0.1 |
At 31 March 2024 | 4.9 | 5.6 | 2.2 | 12.7 |
Costs capitalised | – | 0.2 | 0.4 | 0.6 |
At 31 March 2025 | 4.9 | 5.8 | 2.6 | 13.3 |
| Depreciation | ||||
At 1 April 2024 | 4.1 | 4.5 | 2.1 | 10.7 |
Charge for the year | 0.8 | 0.7 | 0.2 | 1.7 |
At 31 March 2025 | 4.9 | 5.2 | 2.3 | 12.4 |
Carrying amount at 31 March 2024 | 0.8 | 1.1 | 0.1 | 2.0 |
Carrying amount at 31 March 2025 | – | 0.6 | 0.3 | 0.9 |
| 2025 | 2024 | |
| £m | £m | |
At 1 April | 2.4 | 1.8 |
Acquisitions | 0.8 | 0.8 |
Deficit on revaluation | (0.4) | (0.2) |
At 31 March | 2.8 | 2.4 |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 3.8 | 6.7 |
Expected credit loss allowance | (0.1) | (0.3) |
3.7 | 6.4 | |
Prepayments | 0.1 | 0.2 |
Other taxes | 8.4 | 5.9 |
Other receivables | 8.5 | 12.4 |
20.7 | 24.9 |
| 2025 | 2024 | |
| £m | £m | |
| Movements in expected credit loss allowance | ||
Balance at the beginning of the year | (0.3) | (1.7) |
Expected credit loss allowance during the year | (0.2) | (0.3) |
Amounts written-off as uncollectable | 0.4 | 1.7 |
(0.1) | (0.3) |
| 2025 | 2024 | |
| £m | £m | |
Rents received in advance | 15.9 | 16.4 |
Accrued capital expenditure | 26.0 | 18.1 |
Payables in respect of customer rent deposits | 18.7 | 17.0 |
Other accruals | 20.7 | 23.3 |
Other payables | 4.2 | 1.4 |
85.5 | 76.2 |
| 2025 | 2024 | |
| £m | £m | |
| Current liabilities at amortised cost | ||
| Unsecured | ||
£175.0 million 2.15% private placement notes 2024 | – | 175.0 |
| Non-current liabilities at amortised cost | ||
| Secured | ||
£21.9 million 5 5 ⁄ 8 % debenture stock 2029 | 21.9 | 22.0 |
| Unsecured | ||
£450.0 million revolving credit facility | 149.4 | 46.1 |
£150.0 million revolving credit facility | 106.4 | – |
£75.0 million term loan 2026 (2024: £250.0 million) | 74.7 | 248.3 |
£250.0 million 5.375% sustainable sterling bond 2031 | 246.5 | – |
£40.0 million 2.70% private placement notes 2028 | 40.0 | 39.9 |
£30.0 million 2.79% private placement notes 2030 | 29.9 | 29.9 |
£30.0 million 2.93% private placement notes 2033 | 29.9 | 29.9 |
£25.0 million 2.75% private placement notes 2032 | 24.9 | 24.9 |
£125.0 million 2.77% private placement notes 2035 | 124.4 | 124.4 |
Non-current interest-bearing loans and borrowings | 848.0 | 565.4 |
Total interest-bearing loans and borrowings | 848.0 | 740.4 |
| Amounts | Amounts | |||||
| recognised in | recognised in | |||||
| Carrying | income | Gain/(loss) | Carrying | income | Gain/(loss) | |
| amount | statement | to equity | amount | statement | to equity | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| Categories of financial instrument | £m | £m | £m | £m | £m | £m |
Other investments | 2.8 | (0.4) | – | 2.4 | (0.2) | – |
Interest rate cap | – | (0.4) | – | 0.4 | (1.7) | – |
Assets at fair value | 2.8 | (0.8) | – | 2.8 | (1.9) | – |
Balances with joint ventures | 207.6 | 5.7 | – | 213.5 | 5.8 | – |
Trade receivables | 20.6 | (0.2) | – | 24.7 | (0.1) | – |
Cash and cash equivalents | 36.9 | 1.5 | – | 22.9 | 0.3 | – |
Assets at amortised cost | 265.1 | 7.0 | – | 261.1 | 6.0 | – |
Trade and other payables | (4.2) | – | – | (1.4) | – | – |
Payables in respect of customer rent deposits | (18.7) | – | – | (17.0) | – | – |
Interest-bearing loans and borrowings | (848.0) | (9.6) | – | (740.4) | (15.2) | – |
Obligations under occupational leases | – | – | – | (1.0) | – | – |
Obligations under finance leases | (87.0) | (3.1) | – | (74.1) | (2.4) | – |
Liabilities at amortised cost | (957.9) | (12.7) | – | (833.9) | (17.6) | – |
Total financial instruments | (690.0) | (6.5) | – | (570.0) | (13.5) | – |
| March 2025 | ||
Key covenants | Covenant | actuals |
| Group | ||
Net gearing (see note 9) | <125% | 41.9% |
Inner borrowing (unencumbered asset value/unsecured borrowings) | >1.66x | 2.71x |
Interest cover | >1.35x | 10.9x |
| Carrying | Contractual | Less than | One to | Two to | More than | |
| amount | cash flows | one year | two years | five years | five years | |
| At 31 March 2025 | £m | £m | £m | £m | £m | £m |
| Non-derivative financial liabilities | ||||||
£21.9 million 5 5 ⁄ 8 % debenture stock 2029 | 21.9 | 26.6 | 1.2 | 1.2 | 24.2 | – |
£450.0 million revolving credit facility | 149.4 | 166.5 | 9.0 | 157.5 | – | – |
£150.0 million revolving credit facility | 106.4 | 122.2 | 5.9 | 5.9 | 110.4 | – |
£75.0 million term loan 2026 | 74.7 | 82.0 | 4.7 | 77.3 | – | – |
£250.0 million 5.375% sterling bond 2031 | 246.5 | 323.7 | 13.4 | 13.4 | 40.3 | 256.6 |
Private placement notes | 249.1 | 307.2 | 7.0 | 7.0 | 58.9 | 234.3 |
| Derivative financial instruments | ||||||
Interest rate cap | – | – | – | – | – | – |
848.0 | 1,028.2 | 41.2 | 262.3 | 233.8 | 490.9 |
| Carrying | Contractual | Less than | One to two | Two to five | More than | |
| amount | cash flows | one year | years | years | five years | |
| At 31 March 2024 | £m | £m | £m | £m | £m | £m |
| Non-derivative financial liabilities | ||||||
£21.9 million 5 5 ⁄ 8 % debenture stock 2029 | 22.0 | 27.8 | 1.2 | 1.2 | 25.4 | – |
£450.0 million revolving credit facility | 46.1 | 58.9 | 4.2 | 4.2 | 50.5 | – |
£250.0 million term loan 2026 | 248.3 | 291.3 | 17.2 | 17.2 | 256.9 | – |
Private placement notes | 424.0 | 489.6 | 182.5 | 7.0 | 60.0 | 240.1 |
| Derivative financial instruments | ||||||
Interest rate cap | (0.4) | (0.3) | (0.2) | (0.1) | – | – |
740.0 | 867.3 | 204.9 | 29.5 | 392.8 | 240.1 |
Impact on profit/(loss) | Impact on equity | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Increase of 50 basis points | (1.7) | (0.5) | (1.7) | (0.5) |
Increase of 25 basis points | (0.8) | (0.2) | (0.8) | (0.2) |
Decrease of 25 basis points | 0.8 | 0.7 | 0.8 | 0.7 |
Decrease of 50 basis points | 1.7 | 1.5 | 1.7 | 1.5 |
| Book value | Fair value | Book value | Fair value | |
| 2025 | 2025 | 2024 | 2024 | |
| £m | £m | £m | £m | |
| Items carried at fair value | ||||
Interest rate cap (asset) | – | – | (0.4) | (0.4) |
| Items not carried at fair value | ||||
£21.9 million 5 5 ⁄ 8 % debenture stock 2029 | 21.9 | 21.8 | 22.0 | 22.0 |
£450.0 million revolving credit facility | 149.4 | 149.4 | 46.1 | 46.1 |
£150.0 million revolving credit facility | 106.4 | 106.4 | – | – |
£75.0 million term loan 2026 (2024: £250.0 million) | 74.7 | 74.7 | 248.3 | 248.3 |
£250.0 million 5.375% sustainable sterling bond 2031 | 246.5 | 244.5 | – | – |
Private placement notes | 249.1 | 204.7 | 424.0 | 373.3 |
848.0 | 801.5 | 740.0 | 689.3 |
| Average contracted | Notional | |||||
| fixed interest rate | principal amount | Fair value asset | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| % | % | £m | £m | £m | £m | |
| Cash flow hedges | ||||||
Interest rate cap | 5.094% | 5.094% | 200.0 | 200.0 | – | 0.4 |
| Minimum | Minimum | |||||
| lease | Principal | lease | Principal | |||
| payments | Interest | payments | payments | Interest | payments | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Less than one year | 3.5 | (3.5) | – | 2.9 | (2.9) | – |
Between one and five years | 14.2 | (14.0) | 0.2 | 11.5 | (11.3) | 0.2 |
More than five years | 427.4 | (340.6) | 86.8 | 358.0 | (284.1) | 73.9 |
445.1 | (358.1) | 87.0 | 372.4 | (298.3) | 74.1 |
| Minimum | Minimum | |||||
| lease | Principal | lease | Principal | |||
| payments | Interest | payments | payments | Interest | payments | |
| 2025 | 2025 | 2025 | 2024 | 2024 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
Less than one year | – | – | – | 1.0 | – | 1.0 |
Between one and five years | – | – | – | – | – | – |
– | – | – | 1.0 | – | 1.0 |
| 2025 | 2025 | 2024 | 2024 | |
| Number | £m | Number | £m | |
Allotted, called up and fully paid ordinary shares of 15 5 ⁄ 19 pence | ||||
At 1 April | 253,867,911 | 38.7 | 253,867,911 | 38.7 |
Issue of ordinary shares – rights issue | 152,320,747 | 23.3 | – | – |
31 March | 406,188,658 | 62.0 | 253,867,911 | 38.7 |
| 2025 | 2024 | |
| £m | £m | |
At 1 April | (5.6) | (2.8) |
Employee share-based incentive charges | (4.2) | (4.0) |
Shares purchased in year | 5.7 | – |
Transfer to retained earnings | 2.3 | 1.2 |
At 31 March | (1.8) | (5.6) |
| Lapsed/ | At 31 March | ||||||
| At 1 April 2024 | Granted | Rights issue | Vested | forfeit | 2025 | ||
| Date of Grant/Fair value (pence) | No. of shares | No. of shares | No. of shares | No. of shares | No. of shares | No. of shares | Vesting dates |
| Long Term Incentive Plan | |||||||
7 June 2021/733p | 1,339,435 | – | – | – | (1,339,435) | – | 6 June 2024 |
27 May 2022/645p | 1,799,690 | – | 370,832 | – | (11,769) | 2,158,753 | 26 May 2025 |
| Restricted Share Plan | |||||||
7 July 2023/422p | 1,101,310 | – | 226,924 | – | (14,290) | 1,313,944 | 6 July 2026 |
24 November 2023/408p | 10,283 | – | 2,118 | – | – | 12,401 | 23 Nov 2026 |
20 June 2024/341p | – | 1,403,461 | – | – | (19,786) | 1,383,675 | 19 June 2027 |
4,250,718 | 1,403,461 | 599,874 | – | (1,385,280) | 4,868,773 |
| 2025 | 2024 | |
| £m | £m | |
Cash held at bank (unrestricted) | 18.2 | 5.9 |
Amounts held in respect of customer rent deposits (restricted) | 18.7 | 17.0 |
36.9 | 22.9 |
| Other | |||||
| 1 April | New | Inflows/ | non-cash | 31 March | |
| 2024 | obligations | (outflows) | movements | 2025 | |
| £m | £m | £m | £m | £m | |
Long-term interest-bearing loans and borrowings | 565.4 | 455.5 | (175.0) | 2.1 | 848.0 |
Short-term interest-bearing loans and borrowings | 175.0 | – | (175.0) | – | – |
Obligations under leases | 75.1 | 12.9 | (3.1) | 2.1 | 87.0 |
815.5 | 468.4 | (353.1) | 4.2 | 935.0 |
| Other | |||||
| 1 April | New | Inflows/ | non-cash | 31 March | |
| 2023 | obligations | (outflows) | movements | 2024 | |
| £m | £m | £m | £m | £m | |
Long-term interest-bearing loans and borrowings | 458.5 | 248.0 | 33.5 | (174.6) | 565.4 |
Short-term interest-bearing loans and borrowings | – | – | – | 175.0 | 175.0 |
Obligations under leases | 68.7 | 7.4 | (3.3) | 2.3 | 75.1 |
527.2 | 255.4 | 30.2 | 2.7 | 815.5 |
| 2025 | 2024 | |
| £m | £m | |
(Surplus)/deficit from investment property | (83.2) | 267.3 |
Deficit on revaluation of other investments | 0.4 | 0.2 |
Employee share-based incentive charge | 4.2 | 4.0 |
Spreading of lease incentives | 1.0 | (5.7) |
Share of results of joint ventures | (21.8) | 46.7 |
Depreciation | 1.7 | 1.6 |
Other | (0.7) | (0.7) |
Adjustments for non-cash items | (98.4) | 313.4 |
| 2025 | 2024 | |
| £m | £m | |
| Dividends paid | ||
Interim dividend for the year ended 31 March 2025 of 2.9 pence per share | 11.8 | – |
Final dividend for the year ended 31 March 2024 of | – | |
Interim dividend for the year ended 31 March 2024 of 4.7 pence per share | – | 11.9 |
Final dividend for the year ended 31 March 2023 of 7.9 pence per share | – | 20.0 |
31.8 | 31.9 |
| 2025 | 2024 | |
| £m | £m | |
| The Group as a lessor | ||
Less than one year | 76.6 | 66.0 |
Between two and five years | 147.1 | 141.0 |
More than five years | 65.8 | 62.9 |
289.5 | 269.9 |
| 2025 | 2024 | |
| % | % | |
Discount rate | 5.80 | 4.90 |
Expected rate of salary increases | 4.10 | 4.10 |
RPI inflation | 3.10 | 3.10 |
Rate of future pension increases | 2.90 | 2.90 |
| 2025 | 2024 | |
| Years | Years | |
Retiring today age 65 – male:female | 23:25 | 23:25 |
Retiring in 25 years (age 40 today) – male:female | 25:27 | 25:27 |
| 2025 | 2024 | |
| £m | £m | |
Defined benefit obligation at 1 April | 25.9 | 26.9 |
Service cost | 0.2 | 0.2 |
Past service cost | (0.4) | – |
Interest cost | 1.2 | 1.2 |
Effect of changes in demographic assumptions | 0.5 | (1.9) |
Effect of changes in financial assumptions | (2.7) | (0.5) |
Effect of experience adjustments | – | 1.3 |
Benefits paid | (1.1) | (1.3) |
Present value of defined benefit obligation at 31 March | 23.6 | 25.9 |
| 2025 | 2024 | |
| £m | £m | |
Fair value of the Plan assets at 1 April | 30.8 | 31.0 |
Interest income | 1.5 | 1.5 |
Actuarial loss | (3.1) | (1.0) |
Employer contributions | 0.3 | 0.6 |
Benefits paid | (1.1) | (1.3) |
Fair value of the Plan assets at 31 March | 28.4 | 30.8 |
Net pension asset | 4.8 | 4.9 |
| 2025 | 2024 | |
| £m | £m | |
Present value of unfunded obligations | (23.6) | (25.9) |
Fair value of the Plan assets | 28.4 | 30.8 |
Pension asset | 4.8 | 4.9 |
| 2025 | 2024 | |
| £m | £m | |
Service cost | (0.2) | (0.2) |
Past service cost | 0.4 | – |
Net interest income | 0.3 | 0.3 |
0.5 | 0.1 |
| 2025 | 2024 | |
| £m | £m | |
Cash | 0.1 | 0.1 |
Equities | 1.2 | 1.6 |
Bonds | 25.8 | 27.6 |
Derivatives | 1.3 | 1.5 |
28.4 | 30.8 |
| 2025 | 2024 | |
| £m | £m | |
Discount rate -0.50% | 25.2 | 26.9 |
Discount rate +0.50% | 22.3 | 25.1 |
RPI inflation -0.25% | 23.4 | 25.6 |
RPI inflation +0.25% | 24.0 | 26.3 |
Post-retirement mortality assumption – one year age rating | 24.6 | 26.9 |