GHG emissions scope | Unit | Description | 2025 | 2024 2 | |
Scope 1 | tCO | e Direct emissions – gas and fuels | |||
Scope 2 (location-based) | tCO | e | Indirect emissions – electricity | ||
Scope 2 (market-based) | tCO | e | Indirect emissions – electricity | ||
Scope 1 and 2 (location-based) | tCO | e | Direct and indirect emissions | ||
Scope 1 and 2 (market-based) | tCO | e | Direct and indirect emissions | ||
| Scope 1 and 2 intensity | |||||
(location-based) | kgCO | Direct and indirect emissions | 0.12 | 0.13 | |
Scope 3, Category 2 | tCO e | Upfront embodied carbon emissions |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
Gross rental income | 6 | ||
Service charge income | 6 | ||
Service charge expense | 7 | ( | ( |
Direct property expenses | ( | ( | |
Net rental income | |||
Gross operating income | 8 | ||
Other operating costs | 9 | ( | ( |
Other operating income | |||
Administrative and other expenses | 10 | ( | ( |
Exceptional items | ( | ||
Operating profit before changes in fair value and other adjustments 1 | |||
Changes in fair value of investment properties | 17 | ||
Gain/(loss) on disposal of investment properties | ( | ||
Share of profit from joint ventures | 19 | ||
Dividend income | |||
Fair value movements in financial asset | ( | ||
Impairment of intangible and other property assets | 18 | ( | ( |
Operating profit | |||
Finance income | 12 | ||
Finance expense | 13 | ( | ( |
Changes in fair value of interest rate derivatives | 26 | ( | ( |
Profit before taxation | |||
Taxation | 14 | ( | |
Profit and total comprehensive income | |||
Earnings per share - basic | 15 | ||
Earnings per share - diluted | 15 |
| At | At | ||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Non-current assets | |||
Investment property | 17 | ||
Investment in land options | 18 | ||
Investment in joint ventures | 19 | ||
Other property assets | |||
Intangible assets | |||
Financial assets | |||
Interest rate derivatives | 26 | ||
Trade and other receivables | 22 | ||
Total non-current assets | |||
| Current assets | |||
Trade and other receivables | 22 | ||
Assets held for sale | 20 | ||
Cash and cash equivalents | 23 | ||
Restricted cash | 23 | ||
Tax asset | 14 | ||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Deferred rental income | ( | ( | |
Trade and other payables | 24 | ( | ( |
Tax liabilities | 14 | ( | ( |
Bank borrowings | 25 | ( | |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Trade and other payables | 24 | ( | ( |
Bank borrowings | 25 | ( | ( |
Loan notes | 25 | ( | ( |
Deferred consideration | ( | ||
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Total net assets | |||
| Equity | |||
Share capital | 29 | ||
Share premium reserve | 29 | ||
Capital reduction reserve | 29 | ||
Merger reserve | 29 | ||
Retained earnings | 29 | ||
Total equity | |||
Net asset value per share - basic | 30 | ||
Net asset value per share - diluted | 30 | ||
EPRA Net Tangible Asset per share - basic | 30 | ||
EPRA Net Tangible Asset per share - diluted | 30 |
| Capital | |||||||
| Share | Share | Merger | reduction | Retained | |||
| capital | premium | reserve | reserve | earnings | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
1 January 2025 | |||||||
Profit for the year and total comprehensive income | |||||||
| Contributions and distributions: | |||||||
Share issue in relation to the asset acquisition | 29 | ||||||
Dividends paid | 16 | ( | ( | ||||
31 December 2025 |
| Capital | |||||||
| Share | Share | Merger | reduction | Retained | |||
| capital | premium | reserve | reserve | earnings | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
1 January 2024 | |||||||
Profit for the year and total comprehensive income | |||||||
| Contributions and distributions: | |||||||
Share issue in relation to the UKCM acquisition | 29 | ||||||
Dividends paid | 16 | ( | ( | ||||
31 December 2024 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2025 | 2024 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
Profits for the period (attributable to the shareholders) | |||
Tax charge | |||
Finance income | 12 | ( | ( |
Finance expense | 13 | ||
Changes in fair value of interest rate derivatives | |||
Impairment of intangible and other property assets | |||
Amortisation of intangible property assets | |||
Movement on valuation of financial asset | ( | ||
Share of profit from joint ventures | ( | ( | |
Loss/(gain) on disposal of investment properties | ( | ||
Changes in fair value of investment properties | 17 | ( | ( |
Accretion of tenant lease incentive | 6 | ( | ( |
Decrease/(increase) in trade and other receivables | ( | ||
(Decrease)/increase in deferred income | ( | ||
Increase/(decrease) in trade and other payables | ( | ||
Cash generated from operations | |||
Taxation (charge)/credit | ( | ||
Net cash flow generated from operating activities | |||
| Investing activities | |||
Additions to investment properties | ( | ( | |
Additions to land options | 18 | ( | ( |
Net working capital acquired from acquisitions | ( | ||
Net proceeds from disposal of investment properties | |||
Interest received | |||
Additions to joint ventures | 12 | ||
Dividends received from joint ventures | |||
Net cash flow used in investing activities | ( | ( | |
| Financing activities | |||
Bank borrowings drawn | 25 | ||
Bank and other borrowings repaid | 25 | ( | ( |
Issue of loan notes | |||
Early redemption of loan notes | ( | ||
Interest derivatives received | |||
Loan arrangement fees paid | ( | ( | |
Bank interest paid | ( | ( | |
Interest cap premium paid | ( | ( | |
Dividends paid to equity holders | ( | ( | |
Net cash flow generated/(used) from financing activities | ( | ||
Net increase in cash and cash equivalents for the year | |||
Cash and cash equivalents at start of year | 23 | ||
Cash and cash equivalents at end of year | 23 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Rental income – freehold property | 262.1 | 225.5 |
Rental income – long leasehold property | 37.8 | 33.8 |
Spreading of tenant incentives and guaranteed rental uplifts | 12.2 | 21.4 |
Other income | 0.4 | 0.4 |
Gross rental income | 312.5 | 281.1 |
Property insurance recoverable | 5.1 | 4.9 |
Service charges recoverable | 10.1 | 8.2 |
Total property insurance and service charge income | 15.2 | 13.1 |
Total property income | 327.7 | 294.2 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Property insurance expense | 5.0 | 5.2 |
Service charge expense | 11.9 | 10.4 |
Total property expenses | 16.9 | 15.6 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
DMA income | 74.7 | 67.4 |
Sale of land | 29.4 | 18.9 |
Total other operating income | 104.1 | 86.3 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
DMA expense | 59.2 | 47.2 |
Cost of land | 29.4 | 16.1 |
Total other operating costs | 88.6 | 63.3 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Investment management fees | 27.2 | 24.6 |
Directors’ remuneration (note 11) | 0.6 | 0.5 |
| Auditor’s fees: | ||
Fees payable for the audit of the Company’s annual accounts | 0.8 | 0.8 |
Fees payable for the review of the Company’s interim accounts | 0.1 | 0.1 |
Fees payable for the audit of the Company’s subsidiaries | 0.2 | 0.1 |
Total Auditor’s fee | 1.1 | 1.0 |
Development management fees | 1.0 | 1.0 |
Corporate administration fees | 1.4 | 0.8 |
Regulatory fees | 0.2 | 0.2 |
Legal and professional fees | 2.2 | 1.8 |
Marketing and promotional fees | 1.4 | 1.6 |
Other costs | 2.0 | 2.2 |
Total administrative and other expenses | 37.1 | 33.7 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Directors’ fees | 0.5 | 0.4 |
Employer’s National Insurance | 0.1 | 0.1 |
Total Directors’ remuneration | 0.6 | 0.5 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Interest received on bank deposits | 1.9 | 0.7 |
Interest received on swaps and other derivatives | 6.2 | 7.7 |
Total finance income | 8.1 | 8.4 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Interest payable on bank borrowings | 47.4 | 36.9 |
Interest payable on loan notes | 31.0 | 29.8 |
Amortisation of loan arrangement fees | 4.4 | 4.3 |
Commitment fees payable on bank borrowings | 2.5 | 2.7 |
Unwinding of deferred consideration | 0.4 | 0.4 |
Unwinding of discount on fixed rate debt | 6.1 | 3.8 |
91.8 | 77.9 | |
Borrowing costs capitalised against development properties 1 | (14.8) | (6.0) |
Total finance expense | 77.0 | 71.9 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Tax charge | — | 0.3 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Profit on ordinary activities before taxation | 363.3 | 445.8 |
Theoretical tax at UK corporation tax rate of 25% (31 December 2024: 25%) | 90.8 | 111.5 |
REIT exempt income | (58.6) | (50.2) |
Non-taxable items | (39.3) | (62.3) |
Residual losses | 7.1 | 1.3 |
Total tax charge | — | 0.3 |
| Net profit | |||
| attributable to | Weighted average | ||
| Ordinary | number of | Earnings | |
| Shareholders | Ordinary Shares 1 | per share | |
| For the year ended 31 December 2025 | £m | ’000 | pence |
Basic EPS | 363.3 | 2,523,753 | 14.39p |
Dilutive shares in respect of the deferred consideration to be issued in relation to the acquisition of the logistics portfolio from Blackstone | 1,705 | ||
Diluted EPS | 363.3 | 2,525,458 | 14.38p |
| Adjustments to remove: | |||
Changes in fair value of investment property | (198.6) | ||
Changes in fair value of interest rate derivatives | 7.3 | ||
Share of profit from joint ventures | (0.1) | ||
Gain on disposal of investment properties | 11.5 | ||
Amortisation of other property assets | 0.9 | ||
Changes in fair value of financial asset | 1.5 | ||
Gain on early redemption of bond | (2.2) | ||
Impairment of intangible contract and other property assets | 29.1 | ||
Basic EPRA EPS 1 | 212.7 | 2,523,753 | 8.43p |
Dilutive shares in respect of the deferred consideration to be issued in relation to the acquisition of the logistics portfolio from Blackstone | 1,705 | ||
Diluted EPRA EPS | 212.7 | 2,525,458 | 8.42p |
| Adjustments to include: | |||
Fixed rental uplift adjustments | (2.6) | ||
Amortisation of loan arrangement fees and intangibles | 4.3 | ||
Unwinding of discount on fixed rate debt and deferred consideration | 6.5 | ||
Exceptional items | 2.1 | ||
Rent guarantees | 0.8 | ||
Basic Adjusted EPS 1 | 223.8 | 2,523,753 | 8.87p |
Dilutive shares in respect of the deferred consideration to be issued in relation to the acquisition of the logistics portfolio from Blackstone | 1,705 | ||
Diluted Adjusted EPS | 223.8 | 2,525,458 | 8.86p |
| Net profit | |||
| attributable to | Weighted average | ||
| Ordinary | number of | Earnings | |
| Shareholders | Ordinary Shares 1 | per share | |
| For the year ended 31 December 2024 | £m | ’000 | pence |
EPS – basic and diluted | 445.5 | 2,264,719 | 19.67p |
| Adjustments to remove: | |||
Changes in fair value of investment property | (243.7) | ||
Changes in fair value of interest rate derivatives | 5.3 | ||
Share of profit from joint ventures | (0.1) | ||
Gain on disposal of investment properties | (8.4) | ||
Amortisation of other property assets | 0.60 | ||
Changes in fair value of financial asset | (0.9) | ||
Impairment of intangible contract and other property assets | 4.00 | ||
EPRA EPS 1 – basic and diluted | 202.3 | 2,264,719 | 8.93p |
| Adjustments to include: | |||
Fixed rental uplift adjustments | (8.9) | ||
Amortisation of loan arrangement fees and intangibles | 4.1 | ||
Unwinding of discount on fixed rate debt and deferred consideration | 4.2 | ||
Adjusted EPS 1 – basic and diluted | 201.7 | 2,264,719 | 8.91p |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
| Fourth interim dividend in respect of period ended 31 December 2024 at 2.185 pence per Ordinary Share | ||
(fourth interim for 31 December 2023 at 2.050 pence per Ordinary Share) | 54.2 | 39.0 |
| First interim dividend in respect of year ended 31 December 2025 at 1.915 pence per Ordinary Share | ||
(31December 2024: 1.825 pence) | 47.5 | 45.3 |
| Second interim dividend in respect of year ended 31 December 2025 at 1.915 pence per Ordinary Share | ||
(31December 2024: 1.825 pence) | 47.5 | 45.3 |
| Third interim dividend in respect of year ended 31 December 2025 at 1.915 pence per Ordinary Share | ||
(31December 2024: 1.825 pence) | 51.7 | 45.3 |
Total dividends paid | 200.9 | 174.9 |
Total dividends paid for the year (pence per share) | 5.745 | 5.475 |
Total dividends unpaid but declared for the year (pence per share) | ||
Total dividends declared for the year (pence per share) |
| Investment | Investment | Investment | ||
| property | property | property under | ||
| freehold | long leasehold | construction | Total | |
| £m | £m | £m | £m | |
As at 1 January 2025 | 5,001.5 | 662.1 | 265.8 | 5,929.4 |
Property additions 1 | 897.0 | 167.5 | 446.2 | 1,510.7 |
Fixed rental uplift and tenant lease incentives 2 | 18.0 | 0.9 | — | 18.9 |
Disposals | (39.0) | — | (21.3) | (60.3) |
Transfer of completed property to investment property | 195.5 | — | (195.5) | — |
Transfer from land options | — | — | 4.7 | 4.7 |
Transfer to assets held for sale | (234.5) | (5.0) | — | (239.5) |
Change in fair value during the year | 64.3 | 10.9 | 132.0 | 207.2 |
As at 31 December 2025 | 5,902.8 | 836.4 | 631.9 | 7,371.1 |
| Investment | Investment | Investment | ||
| property | property | property under | ||
| freehold | long leasehold | construction | Total | |
| £m | £m | £m | £m | |
As at 1 January 2024 | 4,004.3 | 580.9 | 258.4 | 4,843.6 |
Property additions 3 | 1,090.5 | 93.8 | 210.7 | 1,395.0 |
Fixed rental uplift and tenant lease incentives 2 | 20.5 | 1.9 | — | 22.4 |
Disposals | (134.6) | — | (22.2) | (156.8) |
Transfer of completed property to investment property | 188.4 | — | (188.4) | — |
Transfer from land options | — | — | 21.9 | 21.9 |
Transfer to assets held for sale | (326.1) | (34.0) | (80.3) | (440.4) |
Change in fair value during the year | 158.5 | 19.5 | 65.7 | 243.7 |
As at 31 December 2024 | 5,001.5 | 662.1 | 265.8 | 5,929.4 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Investment property at fair value per Group Statement of Financial Position | 7,371.1 | 5,929.4 |
Assets held for sale | 350.9 | 440.4 |
Total investment property valuation | 7,722.0 | 6,369.8 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Total investment property valuation | 7,722.0 | 6,369.8 |
Rental guarantee | 20.0 | — |
Total external valuation of investment properties | 7,742.0 | 6,369.8 |
| Unobservable Inputs | ||||
| Net Initial | Net Initial | |||
| 31 December 2025 | ERV range | ERV average | Yield range | Yield average |
| Industrials | £ psf | £ psf | % | % |
South East | 6.50 – 23.36 | 12.53 | 3.75 – 5.75 | 4.54 |
South West | 8.00 – 13.99 | 9.36 | 3.83 – 5.16 | 4.82 |
East Midlands | 3.18 – 9.76 | 8.18 | 3.53 – 6.06 | 4.83 |
West Midlands | 7.25 – 12.00 | 9.14 | 3.70 – 6.61 | 4.90 |
North East | 4.90 – 9.76 | 6.65 | 4.28 – 5.50 | 4.90 |
North West | 5.75 – 12.11 | 9.20 | 3.90 – 5.56 | 4.98 |
Scotland | 6.50 – 6.50 | 6.50 | 5.50 – 5.95 | 5.71 |
| Unobservable Inputs | ||||
| Net Initial | Net Initial | |||
| 31 December 2025 | ERV range | ERV average | Yield range | Yield average |
| Non-strategic | £ psf | £ psf | % | % |
Office | 25.00 – 38.95 | 31.60 | 6.16 – 20.79 | 9.38 |
Alternative | 14.55 – 44.20 | 25.95 | 5.35 – 12.10 | 7.62 |
| Unobservable Inputs | ||||
| Net Initial | Net Initial | |||
| 31 December 2024 | ERV range | ERV average | Yield range | Yield average |
| Industrials | £ psf | £ psf | % | % |
South East | 6.25 – 19.00 | 11.52 | 3.99 – 5.94 | 4.51 |
South West | 7.00 – 12.07 | 8.34 | 3.99 – 4.92 | 4.57 |
East Midlands | 3.18 – 9.00 | 7.80 | 3.55 – 5.46 | 4.55 |
West Midlands | 7.32 – 10.74 | 8.80 | 3.87 – 6.44 | 4.78 |
North East | 4.90 – 8.00 | 6.42 | 4.39 – 5.74 | 4.93 |
North West | 5.01 – 11.50 | 8.73 | 4.10 – 5.72 | 4.95 |
Scotland | 5.03 – 7.15 | 6.14 | 5.50 – 7.53 | 6.10 |
| Unobservable Inputs | ||||
| Net Initial | Net Initial | |||
| 31 December 2024 | ERV range | ERV average | Yield range | Yield average |
| Non-strategic | £ psf | £ psf | % | % |
Office | 22.31 – 39.19 | 30.13 | 6.72 – 12.85 | 8.86 |
Retail | 16.59 – 30.88 | 23.69 | 5.69 – 7.40 | 6.51 |
Alternative | 13.63 – 44.20 | 23.96 | 4.88 – 14.40 | 6.66 |
| -5% in | +5% in | +0.25% Net | -0.25% Net | |
| passing rent | passing rent | Initial Yield | Initial Yield | |
| £m | £m | £m | £m | |
| (Decrease)/increase in the fair value of investment properties | ||||
as at 31 December 2025 | (337.0) | 337.0 | (346.7) | 386.4 |
(Decrease)/increase in the fair value of investment properties as at 31 December 2024 | (283.2) | 283.2 | (282.6) | 313.9 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Opening balance | 148.8 | 157.4 |
Costs capitalised in the year | 8.6 | 16.9 |
Transferred to investment property | (4.7) | (21.9) |
Impairment 1 | (28.5) | (3.6) |
Closing balance | 124.2 | 148.8 |
| Country of | ||||
| Principal activity | incorporation | Ownership | Joint venture partner | |
HBB (J16) LLP | Property development | UK | 50% | HB Midway Limited |
Magnitude Land LLP | Property investment | UK | 50% | Pochin Midpoint Limited |
Juniper Energy Limited | Power provider | UK | 50% | EDF |
31 December 2025 | 31 December 2024 | |||
| Total 100% | Group’s share | Total 100% | Group’s share | |
| Net investment | £m | £m | £m | £m |
At beginning of year | 48.8 | 24.4 | 49.6 | 24.8 |
Total comprehensive income | 0.2 | 0.1 | 0.2 | 0.1 |
Impairment of JV asset | (0.6) | (0.3) | (0.2) | (0.1) |
Capital repaid | (1.0) | (0.5) | (0.8) | (0.4) |
Cash contributed | 3.0 | 1.5 | — | — |
As at 31 December 2025 | 50.4 | 25.2 | 48.8 | 24.4 |
31 December 2025 | 31 December 2024 | |||
| Total 100% | Group’s share | Total 100% | Group’s share | |
| Year ended 31 December 2025 | £m | £m | £m | £m |
Net income | 0.2 | 0.1 | 0.6 | 0.3 |
Administrative expenses | — | — | — | — |
Profit before taxation | 0.2 | 0.1 | 0.6 | 0.3 |
Taxation | — | — | — | — |
Total comprehensive Profit | 0.2 | 0.1 | 0.6 | 0.3 |
31 December 2025 | 31 December 2024 | |||
| Total 100% | Group’s share | Total 100% | Group’s share | |
| As at 31 December 2025 | £m | £m | £m | £m |
Investment property | 5.8 | 2.9 | 5.4 | 2.7 |
Options to acquire land | 43.2 | 21.6 | 43.2 | 21.6 |
Non-current assets | 49.0 | 24.5 | 48.6 | 24.3 |
Other receivables | 0.4 | 0.2 | — | — |
Cash | 2.8 | 1.4 | 0.6 | 0.3 |
Current assets | 3.2 | 1.6 | 0.6 | 0.3 |
Trade and other payables | (1.8) | (0.9) | (0.4) | (0.2) |
Current liabilities | (1.8) | (0.9) | (0.4) | (0.2) |
Net Assets | 50.4 | 25.2 | 48.8 | 24.4 |
| Industrial | Land | Non-strategic | Total | |
| £m | £m | £m | £m | |
As at 1 January 2025 | 79.0 | 29.4 | 332.0 | 440.4 |
Disposals | (79.0) | (29.4) | (217.8) | (326.2) |
Assets held for sale additions | — | — | 5.8 | 5.8 |
Transferred from investment property | 201.1 | — | 38.4 | 239.5 |
FV adjustment | — | — | (8.6) | (8.6) |
As at 31 December 2025 | 201.1 | — | 149.8 | 350.9 |
| Industrial | Land | Non-strategic | Total | |
| £m | £m | £m | £m | |
As at 1 January 2024 | — | — | — | — |
Transferred from investment property | 79.0 | 29.4 | 332.0 | 440.4 |
As at 31 December 2024 | 79.0 | 29.4 | 332.0 | 440.4 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Non-current trade and other receivables | £m | £m |
Cash in public institutions | 7.5 | 3.9 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables | 18.1 | 26.5 |
Prepayments, accrued income and other receivables | 9.8 | 29.5 |
Total trade and other receivables | 27.9 | 56.0 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Cash and cash equivalents | 109.5 | 80.6 |
Restricted cash | 21.1 | — |
Total cash held at bank | 130.6 | 80.6 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Non-current trade and other payables | £m | £m |
Other payables | 7.5 | 3.9 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Trade and other payables | 94.2 | 72.5 |
Bank loan interest payable | 18.7 | 12.1 |
Deferred consideration | 16.9 | 4.3 |
VAT | 13.1 | 5.2 |
Accruals | 28.8 | 18.4 |
Total trade and other payables | 171.7 | 112.5 |
| Bank borrowings | Bank borrowings | ||
| drawn | undrawn | Total | |
| £m | £m | £m | |
As at 1 January 2025 | 843.9 | 519.0 | 1,362.9 |
Bank borrowings drawn in the year under existing facilities | 480.0 | (480.0) | — |
Bank borrowings repaid in the year under existing facilities | (383.0) | 383.0 | — |
Cancellation of bank borrowing facility on refinancing | (263.0) | (112.0) | (375.0) |
New bank borrowing facility | 830.0 | 267.0 | 1,097.0 |
As at 31 December 2025 | 1,507.9 | 577.0 | 2,084.9 |
| Bank borrowings | Bank borrowings | ||
| drawn | undrawn | Total | |
| £m | £m | £m | |
As at 1 January 2024 | 481.9 | 531.0 | 1,012.9 |
Bank borrowings drawn in the year under existing facilities | 265.0 | (265.0) | — |
Bank borrowings repaid in the year under existing facilities | (178.0) | 178.0 | — |
Book value of UKCM borrowings | 200.0 | — | 200.0 |
New bank borrowing facility | 75.0 | 75.0 | 150.0 |
As at 31 December 2024 | 843.9 | 519.0 | 1,362.9 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Bank borrowings drawn: due in more than one year | 1,507.9 | 843.9 |
Less: unamortised costs on bank borrowings | (8.3) | (6.7) |
Fair value gain on UKCM borrowings on acquisition | (19.5) | (25.5) |
Total net drawn bank borrowings | 1,480.1 | 811.7 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Current bonds | £m | £m |
2.625% Bonds 2026 | 65.6 | — |
Total net current bonds | 65.6 | — |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Non-current bonds | £m | £m |
2.625% Bonds 2026 | — | 249.8 |
3.125% Bonds 2031 | 248.5 | 248.3 |
4.750% Bonds 2032 | 297.1 | — |
1.500% Green Bonds 2033 | 247.7 | 247.4 |
2.860% USPP 2028 | 250.0 | 250.0 |
2.980% USPP 2030 | 150.0 | 150.0 |
Less: unamortised costs on loan notes | (5.1) | (3.7) |
Total net non-current bonds | 1,188.2 | 1,141.8 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Repayable less than one year | 65.6 | — |
Repayable between one and two years | 340.0 | 424.0 |
Repayable between two and five years | 1,467.9 | 819.9 |
Repayable in over five years | 900.0 | 750.0 |
Total borrowings repayable | 2,773.5 | 1,993.9 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Non-current assets: interest rate derivatives | 2.8 | 7.6 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Interest rate derivative valuation brought forward | 7.6 | 11.1 |
Premium paid | 2.5 | 1.8 |
Changes in fair value of interest rate derivatives | (7.3) | (5.3) |
Total interest rate derivatives | 2.8 | 7.6 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| Drawn | Drawn | |
| £m | £m | |
Total borrowings drawn (note 27) | 2,773.5 | 1,993.9 |
Notional value of effective interest rate derivatives and fixed-rate loans | 2,016.4 | 1,862.3 |
Proportion of hedged debt | 72.7% | 93.4% |
| Book value | Fair value | Book value | Fair value | |
| 31 December | 31 December | 31 December | 31 December | |
| 2025 | 2025 | 2024 | 2024 | |
| £m | £m | £m | £m | |
| Financial assets | ||||
Interest rate derivatives | 2.8 | 2.8 | 7.6 | 7.6 |
Trade and other receivables 1 | 18.1 | 18.1 | 26.5 | 26.5 |
Cash held at bank | 130.6 | 130.6 | 80.6 | 80.6 |
| Financial liabilities | ||||
Trade and other payables 2 | 158.6 | 158.6 | 107.3 | 107.3 |
Borrowings | 2,766.8 | 2,626.7 | 1,989.4 | 1,797.0 |
| Quoted prices in | Significant | Significant | |||
| active markets | observable inputs | unobservable | |||
| Total | (Level 1) | (Level 2) | inputs (Level 3) | ||
| Date of valuation | £m | £m | £m | £m | |
Borrowings | 31 December 2025 | 1,480.9 | 1,148.9 | 332.0 | — |
Borrowings | 31 December 2024 | 1,315.1 | 992.5 | 322.6 | — |
| Less than | Between | Between | More than | ||
| 1 Year | 1 and 2 years | 2 and 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
| 31 December 2025 | |||||
Borrowings | 168.8 | 436.0 | 1,609.5 | 945.4 | 3,159.7 |
Trade and other payables | 171.7 | — | — | 7.5 | 179.2 |
340.5 | 436.0 | 1,609.5 | 952.9 | 3,338.9 | |
| 31 December 2024 | |||||
Borrowings | 67.9 | 486.6 | 937.9 | 783.7 | 2,276.1 |
Trade and other payables | 112.5 | — | — | 3.9 | 116.4 |
180.4 | 486.6 | 937.9 | 787.6 | 2,392.5 |
| 31 December | 31 December | 31 December | 31 December | |
| 2025 | 2025 | 2024 | 2024 | |
| Issued and fully paid at 1 pence each | Number | £m | Number | £m |
Balance at beginning of year – £0.01 Ordinary Shares | 2,480,677,459 | 24.8 | 1,903,738,325 | 19 |
Share issued from acquisitions | 221,444,706 | 2.2 | 576,939,134 | 5.8 |
Balance at end of year | 2,702,122,165 | 27.0 | 2,480,677,459 | 24.8 |
| 31 December | 31 December | |
| 2025 | 2024 | |
| £m | £m | |
Net assets per Group Statement of Financial Position | 5,058.9 | 4,567.4 |
EPRA NTA | 5,073.4 | 4,603.2 |
| Ordinary Shares: | ||
Issued share capital (number) | 2,702,122,164 | 2,480,677,459 |
Net asset value per share | 187.22p | 184.12p |
Dilutive shares in issue (number) | 8,766,896 | — |
Net asset value per share – dilutive | 187.09p | 184.12p |
31 December 2025 | 31 December 2024 | |||||
| EPRA NTA | EPRA NRV | EPRA NDV | EPRA NTA | EPRA NRV | EPRA NDV | |
| £m | £m | £m | £m | £m | £m | |
NAV attributable to shareholders | 5,058.9 | 5,058.9 | 5,058.9 | 4,567.4 | 4,567.4 | 4,567.4 |
Revaluation of land options | 17.7 | 17.7 | 17.7 | 18.0 | 18.0 | 18.0 |
Mark-to-market adjustments of derivatives | (2.8) | (2.8) | — | 18.5 | 18.5 | — |
Intangibles | (0.4) | — | — | (0.7) | — | — |
Fair value of debt | — | — | 140.1 | — | — | 192.4 |
Real estate transfer tax | — | 534.6 | — | — | 444.6 | — |
NAV | 5,073.4 | 5,608.4 | 5,216.7 | 4,603.2 | 5,048.5 | 4,777.8 |
NAV per share | 187.76p | 207.56p | 193.06p | 185.56p | 203.51p | 192.60p |
Dilutive NAV per share | 187.63p | 207.37p | 192.91p | 185.56p | 203.51p | 192.60p |
| Less than | Between | Between | Between | Between | More than | ||
| 1 year | 1 and 2 years | 2 and 3 years | 3 and 4 years | 4 and 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
31 December 2025 | 329.1 | 325.5 | 322.4 | 315.9 | 303.5 | 2,347.1 | 3,943.5 |
31 December 2024 | 295.3 | 284.1 | 274.8 | 247.4 | 232.8 | 1,952.1 | 3,286.5 |
| Derivative | ||||
| financial | ||||
| Borrowings | instruments | Loan notes | Total | |
| £m | £m | £m | £m | |
Balance on 1 January 2025 | 811.6 | (7.5) | 1,141.8 | 1,945.9 |
| Cash flows from financing activities: | ||||
Bank borrowings advanced | 1,310.0 | — | — | 1,310.0 |
Bank borrowings repaid | (646.0) | — | — | (646.0) |
Issue of loan notes | — | 297.0 | 297.0 | |
Early redemption of loan notes | — | — | (181.9) | (181.9) |
Interest rate cap premium paid | — | (2.5) | — | (2.5) |
Loan arrangement fees paid | (3.7) | — | (4.7) | (8.4) |
| Non-cash movements: | ||||
Amortisation of loan arrangement fees | 2.1 | — | 1.5 | 3.6 |
Fair value movement | 6.1 | 7.3 | — | 13.4 |
Balance on 31 December 2025 | 1,480.1 | (2.7) | 1,253.7 | 2,731.1 |
| Derivative | ||||
| financial | ||||
| Borrowings | instruments | Loan notes | Total | |
| £m | £m | £m | £m | |
Balance on 1 January 2024 | 474.7 | (11.1) | 1,140.5 | 1,604.1 |
| Cash flows from financing activities: | ||||
Bank borrowings advanced | 340.0 | — | — | 340.0 |
Bank borrowings repaid | (178.0) | — | — | (178.0) |
Interest rate cap premium paid | — | (1.8) | — | (1.8) |
Loan arrangement fees paid | (1.0) | — | (0.2) | (1.2) |
| Non-cash movements: | ||||
Change in creditors for loan arrangement fees payable | 174.5 | — | — | 174.5 |
Amortisation of loan arrangement fees | 1.4 | — | 1.5 | 2.9 |
Fair value movement | — | 5.4 | — | 5.4 |
Balance on 31 December 2024 | 811.6 | (7.5) | 1,141.8 | 1,945.9 |
| 22 October | |
| 2025 | |
| Assets and liabilities acquired: | £m |
Investment property fair value | 1,000.9 |
Discount to cost on acquisition | (11.0) |
Investment property recognised at cost | 989.9 |
Cash | 23.4 |
Other net assets | (21.6) |
Acquisition costs | (17.4) |
Total consideration paid | 974.3 |
Consideration paid – shares | 329.1 |
Deferred consideration | 13.0 |
Consideration paid – Cash | 632.2 |