Note 2025 | 2025 | 2024 | 2024 | ||
£m | £m | £m | £m | ||
Interest receivable | 4 | ||||
Interest payable and similar charges | 5 | ( | ( | ||
Net interest income | |||||
Other leasing income | 6 | ||||
Related costs | 6 | ( | ( | ||
Net operating lease income | |||||
Other income | 7 | ||||
Other operating income | |||||
Total operating income | |||||
Operating expenses | 8 | ( | ( | ||
Provisions for credit losses | 10 | ( | ( | ||
Provisions for liabilities | 39 | ( | |||
Operating profit before fair value items | |||||
Fair value net (losses) | 11 | ( | ( | ||
Operating profit being profit on ordinary activities before taxation | |||||
Tax charge on profit on ordinary activities | 12 | ( | ( | ||
Profit on ordinary activities after taxation for the financial year | |||||
Note | 2025 | 2024 | |||
| Earnings per share | |||||
- basic | 13 | ||||
- diluted | 13 |
Note 2025 | 2025 | 2024 | 2024 | ||
£m | £m | £m | £m | ||
Profit for the year | |||||
| Other comprehensive income | |||||
| Items that will not be reclassified subsequently to profit or loss | |||||
Actuarial (loss) / gain on pension scheme | 56 | ( | |||
Tax thereon | ( | ||||
Other comprehensive income for the year net of tax | ( | ||||
Total comprehensive income for the year |
Note 2025 | 2024 | 2023 | ||
£m | £m | £m | ||
| Assets | ||||
Cash – central banks | 14 | |||
Cash – retail banks | 14 | |||
Investment securities | 15 | |||
Loans to customers | 16 | |||
Derivative financial assets | 24 | |||
Sundry assets | 25 | |||
Current tax assets | 26 | |||
Retirement benefit obligations | 56 | |||
Property, plant and equipment | 27 | |||
Intangible assets | 28 | |||
Total assets | ||||
| Liabilities | ||||
Short-term bank borrowings | ||||
Retail deposits | 31 | |||
Derivative financial liabilities | 24 | |||
Asset backed loan notes | 60 | |||
Covered bonds | 32 | |||
Retail bond issuance | 33 | |||
Corporate bond issuance | 34 | |||
Central bank facilities | 35 | |||
Sale and repurchase agreements | 36 | |||
Sundry liabilities | 37 | |||
Provisions | 39 | |||
Deferred tax liabilities | 40 | |||
Total liabilities | ||||
Called up share capital | 41 | |||
Reserves | 42 | |||
Own shares | 43 | ( | ( | ( |
Total equity | ||||
Total liabilities and equity |
Note 2025 | 2024 | ||
£m | £m | ||
Net cash (utilised) / generated by operating activities | 45 | ( | |
Net cash (utilised) by investing activities | 46 | ( | ( |
Net cash generated / (utilised) by financing activities | 47 | ( | |
Net (decrease) in cash and cash equivalents | ( | ( | |
Opening cash and cash equivalents | |||
Closing cash and cash equivalents | |||
| Represented by balances within: | |||
Cash | 14 | ||
Short-term bank borrowings | ( | ( | |
| Share | Share | Capital | Merger | Profit | Own | Total | |
| capital | premium | redemption | reserve | and loss | shares | equity | |
| reserve | account | ||||||
£m | £m | £m | £m | £m | £m | £m | |
Transactions arising from Profit for the year | |||||||
Other comprehensive income | ( | ( | |||||
Total comprehensive income | |||||||
| Transactions with owners | |||||||
Dividends paid (note 44) | ( | ( | |||||
Own shares purchased | ( | ( | |||||
Irrevocable instruction accrual | |||||||
Exercise of share awards | ( | ||||||
Shares cancelled | ( | ( | |||||
| Charge for share based | |||||||
| remuneration (note 53) | |||||||
Tax on share based remuneration | |||||||
Net movement in equity in the year | ( | ( | |||||
Opening equity | ( | ( | |||||
Closing equity | ( | ( | |||||
| For the year ended 30 September 2024 | Share | Share | Capital | Merger | Profit | Own | Total |
| capital | premium | redemption | reserve | and loss | shares | equity | |
| reserve | account | ||||||
£m | £m | £m | £m | £m | £m | £m | |
Transactions arising from Profit for the year | |||||||
Other comprehensive income | |||||||
Total comprehensive income | |||||||
| Transactions with owners | |||||||
Dividends paid (note 44) | ( | ( | |||||
Own shares purchased | ( | ( | |||||
Irrevocable instruction accrual | ( | ( | |||||
Exercise of share awards | ( | ||||||
Shares cancelled | ( | ( | |||||
| Charge for share based | |||||||
| remuneration (note 53) | |||||||
Tax on share based remuneration | |||||||
Net movement in equity in the year | ( | ( | |||||
Opening equity | ( | ( | |||||
Closing equity | ( | ( |
| Mortgage | Commercial | Unallocated | Total | |
| Lending | Lending | items | ||
£m | £m | £m | £m | |
Interest receivable | 880.4 | 247.4 | 121.2 | 1,249.0 |
Interest payable | (592.7) | (111.9) | (42.1) | (746.7) |
Net interest income | 287.7 | 135.5 | 79.1 | 502.3 |
Other leasing income | - | 31.2 | 0.5 | 31.7 |
Related costs | - | (25.2) | (0.4) | (25.6) |
Net operating lease income | - | 6.0 | 0.1 | 6.1 |
Other income | 3.9 | 2.8 | - | 6.7 |
Other operating income | 3.9 | 8.8 | 0.1 | 12.8 |
Total operating income | 291.6 | 144.3 | 79.2 | 515.1 |
Operating expenses | (21.1) | (26.1) | (132.1) | (179.3) |
Provisions for losses | (6.3) | (35.6) | - | (41.9) |
Segment profit | 264.2 | 82.6 | (52.9) | 293.9 |
| Mortgage | Commercial | Unallocated | Total | |
| Lending | Lending | items | ||
£m | £m | £m | £m | |
Interest receivable | 914.9 | 234.7 | 165.1 | 1,314.7 |
Interest payable | (632.6) | (109.9) | (89.0) | (831.5) |
Net interest income | 282.3 | 124.8 | 76.1 | 483.2 |
Other leasing income | - | 30.1 | 0.3 | 30.4 |
Related costs | - | (24.0) | (0.2) | (24.2) |
Net operating lease income | - | 6.1 | 0.1 | 6.2 |
Other income | 3.8 | 3.2 | - | 7.0 |
Other operating income | 3.8 | 9.3 | 0.1 | 13.2 |
Total operating income | 286.1 | 134.1 | 76.2 | 496.4 |
Operating expenses | (22.8) | (26.9) | (129.5) | (179.2) |
Provisions for losses | (5.6) | (18.9) | - | (24.5) |
Segment profit | 257.7 | 88.3 | (53.3) | 292.7 |
2025 | 2024 | |
£m | £m | |
Results shown above | 293.9 | 292.7 |
Provisions for liabilities | (25.5) | - |
Fair value items | (11.9) | (38.9) |
Operating profit | 256.5 | 253.8 |
| Note Mortgage | Commercial | Total | ||
| Lending | Lending | Segments | ||
£m | £m | £m | ||
| 30 September 2025 | ||||
| Segment assets | ||||
Loans to customers | 16 | 13,876.4 | 2,464.9 | 16,341.3 |
Operating lease assets | 27 | - | 50.5 | 50.5 |
Securitisation cash | 14 | 119.6 | - | 119.6 |
13,996.0 | 2,515.4 | 16,511.4 | ||
| Segment liabilities | ||||
Allocated deposits | 14,328.1 | 2,808.3 | 17,136.4 | |
Securitisation funding | - | - | - | |
14,328.1 | 2,808.3 | 17,136.4 |
| Note Mortgage | Commercial | Total | ||
| Lending | Lending | Segments | ||
£m | £m | £m | ||
| 30 September 2024 | ||||
| Segment assets | ||||
Loans to customers | 16 | 13,415.7 | 2,289.8 | 15,705.5 |
Operating lease assets | 27 | - | 43.9 | 43.9 |
Securitisation cash | 14 | 107.9 | - | 107.9 |
13,523.6 | 2,333.7 | 15,857.3 | ||
| Segment liabilities | ||||
Allocated deposits | 13,829.3 | 2,509.9 | 16,339.2 | |
Securitisation funding | - | - | - | |
13,829.3 | 2,509.9 | 16,339.2 |
| Note Mortgage | Commercial | Total | ||
| Lending | Lending | Segments | ||
£m | £m | £m | ||
| 30 September 2023 | ||||
| Segment assets | ||||
Loans to customers | 16 | 12,902.3 | 1,972.0 | 14,874.3 |
Operating lease assets | 27 | - | 44.3 | 44.3 |
Securitisation cash | 14 | 86.1 | - | 86.1 |
12,988.4 | 2,016.3 | 15,004.7 | ||
| Segment liabilities | ||||
Allocated deposits | 13,160.4 | 2,199.4 | 15,359.8 | |
Securitisation funding | 28.0 | - | 28.0 | |
13,188.4 | 2,199.4 | 15,387.8 |
2025 | 2024 | |
£m | £m | |
Total segment assets | 16,511.4 | 15,857.3 |
| Unallocated assets | ||
Central cash and investments | 2,896.1 | 2,844.9 |
Derivative financial instruments | 275.4 | 391.8 |
Fair value hedging adjustments | (5.4) | (75.2) |
Operational property, plant and equipment | 26.5 | 27.1 |
Retirement benefit obligations | 23.5 | 22.2 |
Intangible assets | 172.1 | 171.5 |
Other | 30.4 | 30.4 |
Total assets | 19,930.0 | 19,270.0 |
2025 | 2024 | |
£m | £m | |
Total segment liabilities | 17,136.4 | 16,339.2 |
| Unallocated liabilities | ||
Unallocated retail deposits | (870.7) | (41.2) |
Derivative financial instruments | 68.2 | 99.7 |
Central borrowings | 1,699.8 | 1,005.3 |
Provisions for liabilities | 25.5 | - |
Tax liabilities | 13.9 | 13.4 |
Other | 436.7 | 434.1 |
Total liabilities | 18,509.8 | 17,850.5 |
Note 2025 | 2024 | ||
£m | £m | ||
Interest receivable | 4 | 1,249.0 | 1,314.7 |
Operating lease income | 6 | 31.7 | 30.4 |
Other income | 7 | 6.7 | 7.0 |
Total revenue | 1,287.4 | 1,352.1 | |
| Arising from: | |||
Mortgage Lending | 884.3 | 918.7 | |
Commercial Lending | 281.4 | 268.0 | |
Total revenue from segments | 1,165.7 | 1,186.7 | |
Unallocated revenue | 121.7 | 165.4 | |
Total revenue | 1,287.4 | 1,352.1 |
Note 2025 | 2024 | ||
£m | £m | ||
Interest receivable in respect of Loans and receivables | 888.5 | 819.8 | |
Finance leases | 84.9 | 73.4 | |
Invoice finance income | 5.5 | 5.8 | |
Interest on loans to customers | 978.9 | 899.0 | |
Effect of fair value hedging of loan assets | 143.6 | 245.8 | |
Interest on loans to customers after hedging | 1,122.5 | 1,144.8 | |
Pension scheme surplus | 56 | 1.1 | 0.8 |
Investment securities | 22.5 | 8.0 | |
Effect of fair value hedging of securities | 2.4 | 2.4 | |
Other interest receivable | 100.5 | 158.7 | |
Total interest on financial assets | 1,249.0 | 1,314.7 |
2025 | 2024 | |
£m | £m | |
Financial assets held at amortised cost | 1,017.0 | 992.3 |
Finance leases | 84.9 | 73.4 |
Pension scheme surplus | 1.1 | 0.8 |
Derivative financial instruments held at fair value | 146.0 | 248.2 |
1,249.0 | 1,314.7 |
Note 2025 | 2024 | |
£m | £m | |
| On financial liabilities | ||
Retail deposits | 674.9 | 667.0 |
Effect of fair value hedging of deposits | (0.4) | 33.6 |
Interest on retail deposits after hedging | 674.5 | 700.6 |
Asset backed loan notes | - | 2.6 |
Bank loans and overdrafts | 6.2 | 14.1 |
Corporate bonds | 6.8 | 6.6 |
Effect of fair value hedging of bonds | 0.7 | 1.8 |
Covered bonds | 14.0 | - |
Retail bonds | - | 5.7 |
Central bank facilities | 38.4 | 95.2 |
Sale and repurchase agreements | 5.3 | 4.0 |
Total interest on financial liabilities | 745.9 | 830.6 |
Discounting on lease liabilities | 0.3 | 0.3 |
Other finance costs | 0.5 | 0.6 |
746.7 | 831.5 |
2025 | 2024 | |
£m | £m | |
Financial liabilities held at amortised cost | 745.6 | 795.2 |
Derivative financial instruments held at fair value | 0.3 | 35.4 |
Other items | 0.8 | 0.9 |
746.7 | 831.5 |
Note 2025 | 2024 | ||
£m | £m | ||
| Income | |||
Operating lease rentals | 21.8 | 21.3 | |
Maintenance income | 9.9 | 9.1 | |
Total operating lease income | 31.7 | 30.4 | |
| Costs | |||
Depreciation of lease assets | 27 | (12.3) | (11.6) |
Maintenance salaries | 53 | (4.3) | (3.7) |
Other maintenance costs | (9.0) | (8.9) | |
Total operating lease costs | (25.6) | (24.2) | |
Net operating lease income | 6.1 | 6.2 |
2025 | 2024 | |
£m | £m | |
Loan account fee income | 4.1 | 4.5 |
Broker commissions | 1.3 | 1.6 |
Other income | 1.3 | 0.9 |
6.7 | 7.0 |
Note 2025 | 2024 | ||
£m | £m | ||
Employment costs | 53 | 110.2 | 111.1 |
Auditor remuneration | 9 | 4.0 | 3.6 |
Bank of England Levy | 2.7 | 2.1 | |
Amortisation of intangible assets | 28 | 2.0 | 1.2 |
Depreciation of operational assets | 27 | 3.5 | 5.4 |
Other administrative costs | 56.9 | 55.8 | |
179.3 | 179.2 |
2025 | 2024 | |
£m | £m | |
Audit fee of the company | 1.2 | 1.1 |
| Other services | ||
Audit of subsidiary undertakings pursuant to legislation | 1.8 | 1.7 |
Total audit fees | 3.0 | 2.8 |
| Audit related assurance services | ||
Interim review | 0.2 | 0.2 |
Other | 0.1 | - |
Total fees | 3.3 | 3.0 |
Irrecoverable VAT | 0.7 | 0.6 |
Total cost to the Group (note 8) | 4.0 | 3.6 |
| Mortgage | Commercial | Total | |
| Lending | Lending | ||
£m | £m | £m | |
| 30 September 2025 | |||
Provided in period (note 21) | 6.5 | 35.6 | 42.1 |
Recovery of written off amounts | (0.2) | - | (0.2) |
6.3 | 35.6 | 41.9 | |
Of which Loan accounts | 6.3 | 33.8 | 40.1 |
Finance leases | - | 1.8 | 1.8 |
6.3 | 35.6 | 41.9 | |
| 30 September 2024 | |||
Provided in period (note 21) | 6.0 | 20.4 | 26.4 |
Recovery of written off amounts | (0.4) | (1.5) | (1.9) |
5.6 | 18.9 | 24.5 | |
Of which Loan accounts | 5.6 | 17.9 | 23.5 |
Finance leases | - | 1.0 | 1.0 |
5.6 | 18.9 | 24.5 |
2025 | 2024 | |
£m | £m | |
| Ineffectiveness of fair value hedges (note 24) | ||
| Portfolio hedges of interest rate risk | ||
Deposit hedge | (0.6) | 7.3 |
Loan hedge | 7.0 | (3.1) |
6.4 | 4.2 | |
Individual hedges of interest rate risk | - | - |
6.4 | 4.2 | |
Other hedging movements | (27.3) | (26.2) |
Net gain / (loss) on other derivatives | 9.0 | (16.9) |
Total net (loss) | (11.9) | (38.9) |
2025 | 2024 | |
£m | £m | |
| Current tax | ||
UK Corporation Tax on profits of the period | 77.3 | 75.4 |
Adjustment in respect of prior periods | (2.0) | (4.5) |
Total current tax | 75.3 | 70.9 |
Deferred tax (note 40) | 0.9 | (3.1) |
Tax charge on profit on ordinary activities | 76.2 | 67.8 |
2025 | 2024 | |
£m | £m | |
Profit on ordinary activities before taxation | 256.5 | 253.8 |
Profit on ordinary activities multiplied by the UK standard rate of corporation tax | 64.1 | 63.5 |
| Effects of: | ||
| Permanent differences | ||
Recurring disallowable expenditure and similar items | 0.2 | 0.2 |
Non-recurring disallowable costs | 6.1 | - |
Mismatch in timing differences | 0.1 | 1.4 |
Change in rate of taxation on current and deferred tax (excluding Bank Surcharge) | - | - |
Impact of Bank Surcharge on current and deferred tax | 4.2 | 1.1 |
Prior year current and deferred tax charge | 1.5 | 1.6 |
Tax charge for the year | 76.2 | 67.8 |
2025 | 2024 | |
Profit for the year (£m) | 180.3 | 186.0 |
Basic weighted average number of ordinary shares ranking for dividend during the year (m) | 197.7 | 210.1 |
Dilutive effect of the weighted average number of share options and incentive plans in issue during the year (m) | 7.5 | 8.3 |
Diluted weighted average number of ordinary shares ranking for dividend during the year (m) | 205.2 | 218.4 |
| Earnings per ordinary share | ||
- basic | 91.2p | 88.5p |
- diluted | 87.9p | 85.2p |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Deposits with the Bank of England | 2,175.7 | 2,315.5 | 2,783.3 |
Balances with central banks | 2,175.7 | 2,315.5 | 2,783.3 |
Deposits with other banks | 213.8 | 209.9 | 211.0 |
Balances with other banks | 213.8 | 209.9 | 211.0 |
Cash balances | 2,389.5 | 2,525.4 | 2,994.3 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
| The Group | |||
Available cash | 2,269.7 | 2,417.4 | 2,907.7 |
Securitisation cash | 119.6 | 107.9 | 86.1 |
ESOP cash | 0.2 | 0.1 | 0.5 |
2,389.5 | 2,525.4 | 2,994.3 | |
2025 | 2024 | 2023 | |
£m | £m | £m | |
| The Company | |||
Available cash | 17.4 | 18.2 | 27.6 |
ESOP cash | 0.2 | 0.1 | 0.5 |
17.6 | 18.3 | 28.1 |
Principal amount | Carrying value | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
UK Government securities | 550.0 | 400.0 | 509.4 | 404.4 |
Covered bonds | 116.8 | 23.0 | 116.8 | 23.0 |
666.8 | 423.0 | 626.2 | 427.4 |
Note 2025 | 2024 | 2023 | ||
£m | £m | £m | ||
First mortgages | 13,791.1 | 13,299.6 | 12,747.8 | |
Second charge mortgages | 85.3 | 116.1 | 154.5 | |
Total Mortgage Lending | 13,876.4 | 13,415.7 | 12,902.3 | |
Finance lease receivables | 17 | 1,049.9 | 995.6 | 907.3 |
Development finance | 960.4 | 884.0 | 747.8 | |
Other secured commercial lending | 339.9 | 320.8 | 227.6 | |
Other commercial loans | 114.7 | 89.4 | 89.3 | |
Total Commercial Lending | 2,464.9 | 2,289.8 | 1,972.0 | |
Loans to customers | 16,341.3 | 15,705.5 | 14,874.3 | |
Fair value adjustments from portfolio hedging | 24 | (5.4) | (75.2) | (379.3) |
16,335.9 | 15,630.3 | 14,495.0 |
2025 | 2024 | |
£m | £m | |
First mortgage loans | 5.1 | 5.1 |
Consumer loans | 26.2 | 36.0 |
31.3 | 41.1 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Pledged as collateral in respect of Asset backed loan notes | 1,913.4 | 2,108.7 | 1,529.5 |
Covered Bonds | 891.2 | - | - |
Central bank facilities | 2,109.6 | 1,097.8 | 4,109.0 |
Total pledged as collateral | 4,914.2 | 3,206.5 | 5,638.5 |
Prepositioned with Bank of England | 5,909.8 | 6,571.3 | 2,568.7 |
Other first mortgage assets | 2,967.1 | 3,521.8 | 4,540.6 |
Total first mortgage assets | 13,791.1 | 13,299.6 | 12,747.8 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Motor finance | 360.5 | 331.4 | 297.7 |
Asset finance | 671.9 | 633.2 | 559.1 |
BBB sponsored schemes | 17.5 | 31.0 | 50.5 |
Carrying value | 1,049.9 | 995.6 | 907.3 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
| Amounts receivable | |||
Within one year | 380.2 | 279.4 | 318.5 |
Within one to two years | 321.3 | 285.0 | 269.9 |
Within two to three years | 246.7 | 255.4 | 218.7 |
Within three to four years | 159.8 | 190.9 | 143.5 |
Within four to five years | 74.7 | 104.8 | 67.1 |
After five years | 68.7 | 104.1 | 60.2 |
1,251.4 | 1,219.6 | 1,077.9 | |
Less: future finance income | (193.1) | (213.1) | (158.1) |
Present value | 1,058.3 | 1,006.5 | 919.8 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
| Amounts receivable | |||
Within one year | 323.0 | 230.5 | 272.9 |
Within two to five years | 678.5 | 690.5 | 597.0 |
After five years | 56.8 | 85.5 | 49.9 |
Present value | 1,058.3 | 1,006.5 | 919.8 |
Allowance for uncollectible amounts | (8.4) | (10.9) | (12.5) |
Carrying value | 1,049.9 | 995.6 | 907.3 |
Gross | Impairment | Net | |
£m | £m | £m | |
| 30 September 2025 | |||
Modelled portfolios | 14,920.9 | (38.5) | 14,882.4 |
Judgemental adjustments thereon | - | (1.5) | (1.5) |
14,920.9 | (40.0) | 14,880.9 | |
Non-modelled portfolios | 1,508.2 | (47.8) | 1,460.4 |
Total | 16,429.1 | (87.8) | 16,341.3 |
Gross | Impairment | Net | |
£m | £m | £m | |
| 30 September 2024 | |||
Modelled portfolios | 14,418.7 | (41.2) | 14,377.5 |
Judgemental adjustments thereon | - | (5.0) | (5.0) |
14,418.7 | (46.2) | 14,372.5 | |
Non-modelled | 1,363.3 | (30.3) | 1,333.0 |
Total | 15,782.0 | (76.5) | 15,705.5 |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Mortgage Lending – modelled | 1.5 | 3.0 | ||
Commercial Lending – modelled | - | 2.0 | ||
Commercial Lending – non-modelled | 1.5 | 1.5 | ||
1.5 | 3.5 | |||
3.0 | 6.5 |
Stage 1 | Stage 2* | Stage 3* | POCI | Total | |
£m | £m | £m | £m | £m | |
| 30 September 2025 | |||||
| Gross loan book | |||||
Mortgage Lending | 13,152.2 | 570.1 | 176.1 | 9.6 | 13,908.0 |
Commercial Lending | 2,216.7 | 149.7 | 154.7 | - | 2,521.1 |
Total | 15,368.9 | 719.8 | 330.8 | 9.6 | 16,429.1 |
| Impairment provision | |||||
Mortgage Lending | (1.8) | (1.3) | (28.5) | - | (31.6) |
Commercial Lending | (10.6) | (3.2) | (42.4) | - | (56.2) |
Total | (12.4) | (4.5) | (70.9) | - | (87.8) |
| Net loan book | |||||
Mortgage Lending | 13,150.4 | 568.8 | 147.6 | 9.6 | 13,876.4 |
Commercial Lending | 2,206.1 | 146.5 | 112.3 | - | 2,464.9 |
Total | 15,356.5 | 715.3 | 259.9 | 9.6 | 16,341.3 |
| Coverage ratio | |||||
Mortgage Lending | 0.01% | 0.23% | 16.18% | - | 0.23% |
Commercial Lending | 0.48% | 2.14% | 27.41% | - | 2.23% |
Total | 0.08% | 0.63% | 21.43% | - | 0.53% |
Stage 1 | Stage 2* | Stage 3* | POCI | Total | |
£m | £m | £m | £m | £m | |
| 30 September 2024 | |||||
| Gross loan book | |||||
Mortgage Lending | 12,670.3 | 598.9 | 171.1 | 10.7 | 13,451.0 |
Commercial Lending | 2,034.9 | 177.2 | 112.5 | 6.4 | 2,331.0 |
Total | 14,705.2 | 776.1 | 283.6 | 17.1 | 15,782.0 |
| Impairment provision | |||||
Mortgage Lending | (3.4) | (2.2) | (29.7) | - | (35.3) |
Commercial Lending | (12.6) | (5.0) | (21.1) | (2.5) | (41.2) |
Total | (16.0) | (7.2) | (50.8) | (2.5) | (76.5) |
| Net loan book | |||||
Mortgage Lending | 12,666.9 | 596.7 | 141.4 | 10.7 | 13,415.7 |
Commercial Lending | 2,022.3 | 172.2 | 91.4 | 3.9 | 2,289.8 |
Total | 14,689.2 | 768.9 | 232.8 | 14.6 | 15,705.5 |
| Coverage ratio | |||||
Mortgage Lending | 0.03% | 0.37% | 17.36% | - | 0.26% |
Commercial Lending | 0.62% | 2.82% | 18.76% | 39.06% | 1.77% |
Total | 0.11% | 0.93% | 17.91% | 14.62% | 0.48% |
Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | |
| 30 September 2025 | |||||
Gross loan book | 1,024.1 | 27.6 | 6.6 | - | 1,058.3 |
Impairment provision | (3.9) | (1.8) | (2.7) | - | (8.4) |
Net loan book | 1,020.2 | 25.8 | 3.9 | - | 1,049.9 |
Coverage Ratio | 0.38% | 6.52% | 40.91% | - | 0.79% |
| 30 September 2024 | |||||
Gross loan book | 958.1 | 40.7 | 7.7 | - | 1,006.5 |
Impairment provision | (4.9) | (2.8) | (3.2) | - | (10.9) |
Net loan book | 953.2 | 37.9 | 4.5 | - | 995.6 |
Coverage Ratio | 0.51% | 6.88% | 41.56% | - | 1.08% |
| < 1 month | Recent | > 1 <= 3 months | Total | |
| arrears | arrears | arrears | ||
£m | £m | £m | £m | |
| 30 September 2025 | ||||
| Gross loan book | ||||
Mortgage Lending | 475.2 | 21.1 | 73.8 | 570.1 |
Commercial Lending | 145.7 | 1.3 | 2.7 | 149.7 |
Total | 620.9 | 22.4 | 76.5 | 719.8 |
| Impairment provision | ||||
Mortgage Lending | (0.8) | - | (0.5) | (1.3) |
Commercial Lending | (2.6) | (0.2) | (0.4) | (3.2) |
Total | (3.4) | (0.2) | (0.9) | (4.5) |
| Net loan book | ||||
Mortgage Lending | 474.4 | 21.1 | 73.3 | 568.8 |
Commercial Lending | 143.1 | 1.1 | 2.3 | 146.5 |
Total | 617.5 | 22.2 | 75.6 | 715.3 |
| Coverage ratio | ||||
Mortgage Lending | 0.17% | - | 0.68% | 0.23% |
Commercial Lending | 1.78% | 15.38% | 14.81% | 2.14% |
Total | 0.55% | 0.89% | 1.18% | 0.63% |
| < 1 month | Recent | > 1 <= 3 months | Total | |
| arrears | arrears | arrears | ||
£m | £m | £m | £m | |
| 30 September 2024 | ||||
| Gross loan book | ||||
Mortgage Lending | 521.8 | 13.5 | 63.6 | 598.9 |
Commercial Lending | 171.9 | 2.7 | 2.6 | 177.2 |
Total | 693.7 | 16.2 | 66.2 | 776.1 |
| Impairment provision | ||||
Mortgage Lending | (1.7) | - | (0.5) | (2.2) |
Commercial Lending | (4.5) | (0.1) | (0.4) | (5.0) |
Total | (6.2) | (0.1) | (0.9) | (7.2) |
| Net loan book | ||||
Mortgage Lending | 520.1 | 13.5 | 63.1 | 596.7 |
Commercial Lending | 167.4 | 2.6 | 2.2 | 172.2 |
Total | 687.5 | 16.1 | 65.3 | 768.9 |
| Coverage ratio | ||||
Mortgage Lending | 0.33% | - | 0.79% | 0.37% |
Commercial Lending | 2.62% | 3.70% | 15.38% | 2.82% |
Total | 0.89% | 0.62% | 1.36% | 0.93% |
Probation | > 3 month arrears | RoR managed | Realisations | Total | |
£m | £m | £m | £m | £m | |
| 30 September 2025 | |||||
| Gross loan book | |||||
Mortgage Lending | 11.7 | 56.4 | 38.4 | 69.6 | 176.1 |
Commercial Lending | 0.4 | 134.4 | - | 19.9 | 154.7 |
Total | 12.1 | 190.8 | 38.4 | 89.5 | 330.8 |
| Impairment provision | |||||
Mortgage Lending | - | (0.1) | (8.5) | (19.9) | (28.5) |
Commercial Lending | (0.1) | (38.8) | - | (3.5) | (42.4) |
Total | (0.1) | (38.9) | (8.5) | (23.4) | (70.9) |
| Net loan book | |||||
Mortgage Lending | 11.7 | 56.3 | 29.9 | 49.7 | 147.6 |
Commercial Lending | 0.3 | 95.6 | - | 16.4 | 112.3 |
Total | 12.0 | 151.9 | 29.9 | 66.1 | 259.9 |
| Coverage ratio | |||||
Mortgage Lending | - | 0.18% | 22.14% | 28.59% | 16.18% |
Commercial Lending | 25.00% | 28.87% | - | 17.59% | 27.41% |
Total | 0.83% | 20.39% | 22.14% | 26.15% | 21.43% |
Probation | > 3 month arrears | RoR managed | Realisations | Total | |
£m | £m | £m | £m | £m | |
| 30 September 2024 | |||||
| Gross loan book | |||||
Mortgage Lending | 10.3 | 44.6 | 45.2 | 71.0 | 171.1 |
Commercial Lending | 0.4 | 105.0 | - | 7.1 | 112.5 |
Total | 10.7 | 149.6 | 45.2 | 78.1 | 283.6 |
| Impairment provision | |||||
Mortgage Lending | - | (0.7) | (11.2) | (17.8) | (29.7) |
Commercial Lending | (0.1) | (17.7) | - | (3.3) | (21.1) |
Total | (0.1) | (18.4) | (11.2) | (21.1) | (50.8) |
| Net loan book | |||||
Mortgage Lending | 10.3 | 43.9 | 34.0 | 53.2 | 141.4 |
Commercial Lending | 0.3 | 87.3 | - | 3.8 | 91.4 |
Total | 10.6 | 131.2 | 34.0 | 57.0 | 232.8 |
| Coverage ratio | |||||
Mortgage Lending | - | 1.57% | 24.78% | 25.07% | 17.36% |
Commercial Lending | 25.00% | 16.86% | - | 46.48% | 18.76% |
Total | 0.93% | 12.30% | 24.78% | 27.02% | 17.91% |
2025 | 2024 | |
£m | £m | |
First mortgages | 129.1 | 119.1 |
Second mortgages | 6.6 | 8.0 |
Asset finance | 2.0 | 1.9 |
Motor finance | 1.4 | 1.2 |
139.1 | 130.2 |
30 September 2025 | 30 September 2024 | |||
No. | £m | No. | £m | |
| Managed accounts | ||||
| Appointment date | ||||
2010 and earlier | 63 | 10.4 | 94 | 14.6 |
2011 to 2015 | 8 | 1.2 | 16 | 2.2 |
2016 to 2020 | - | - | 6 | 0.8 |
2021 and later | 131 | 26.8 | 167 | 27.6 |
Total managed accounts | 202 | 38.4 | 283 | 45.2 |
Accounts in the process of realisation | 370 | 68.0 | 356 | 57.6 |
572 | 106.4 | 639 | 102.8 |
| Mortgage | Commercial | Total | |
| Lending | Lending | ||
£m | £m | £m | |
At 30 September 2024 | 35.3 | 41.2 | 76.5 |
Provided in period (note 10) | 6.5 | 35.6 | 42.1 |
Amounts written off | (10.2) | (20.6) | (30.8) |
At 30 September 2025 (note 20) | 31.6 | 56.2 | 87.8 |
At 30 September 2023 | 42.3 | 31.3 | 73.6 |
Provided in period (note 10) | 6.0 | 20.4 | 26.4 |
Amounts written off | (13.0) | (10.5) | (23.5) |
At 30 September 2024 (note 20) | 35.3 | 41.2 | 76.5 |
Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | |
Loss allowance at 30 September 2024 | 16.0 | 7.2 | 50.8 | 2.5 | 76.5 |
New assets originated | 6.3 | - | - | - | 6.3 |
| Changes in loss allowance | |||||
Transfer to Stage 1 | 2.0 | (1.9) | (0.1) | - | - |
Transfer to Stage 2 | (0.9) | 1.3 | (0.4) | - | - |
Transfer to Stage 3 | (0.3) | (1.5) | 1.8 | - | - |
Changes on stage transfer | (1.7) | 1.2 | 9.6 | - | 9.1 |
Changes due to credit risk | (9.0) | (1.8) | 39.1 | (1.6) | 26.7 |
Write offs | - | - | (29.9) | (0.9) | (30.8) |
Loss allowance at 30 September 2025 | 12.4 | 4.5 | 70.9 | - | 87.8 |
Loss allowance at 30 September 2023 | 19.6 | 9.4 | 39.8 | 4.8 | 73.6 |
New assets originated | 6.5 | - | - | - | 6.5 |
| Changes in loss allowance | |||||
Transfer to Stage 1 | 2.0 | (1.8) | (0.2) | - | - |
Transfer to Stage 2 | (2.2) | 3.0 | (0.8) | - | - |
Transfer to Stage 3 | (0.2) | (4.5) | 4.7 | - | - |
Changes on stage transfer | (1.6) | 2.4 | 26.4 | - | 27.2 |
Changes due to credit risk | (8.1) | (1.3) | 4.4 | (2.3) | (7.3) |
Write offs | - | - | (23.5) | - | (23.5) |
Loss allowance at 30 September 2024 | 16.0 | 7.2 | 50.8 | 2.5 | 76.5 |
Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | |
Balance at 30 September 2024 | 14,705.2 | 776.1 | 283.6 | 17.1 | 15,782.0 |
New assets originated | 2,867.2 | - | - | - | 2,867.2 |
| Changes in staging | |||||
Transfer to Stage 1 | 269.9 | (267.1) | (2.8) | - | - |
Transfer to Stage 2 | (385.2) | 399.1 | (13.9) | - | - |
Transfer to Stage 3 | (42.2) | (121.5) | 163.7 | - | - |
Redemptions and repayments | (2,914.4) | (114.2) | (94.8) | (12.7) | (3,136.1) |
Write offs | - | - | (29.9) | (0.9) | (30.8) |
Other changes | 868.4 | 47.4 | 24.9 | 6.1 | 946.8 |
Balance at 30 September 2025 | 15,368.9 | 719.8 | 330.8 | 9.6 | 16,429.1 |
Loss allowance | (12.4) | (4.5) | (70.9) | - | (87.8) |
Carrying value | 15,356.5 | 715.3 | 259.9 | 9.6 | 16,341.3 |
Balance at 30 September 2023 | 13,972.3 | 744.8 | 206.0 | 24.8 | 14,947.9 |
New assets originated | 2,757.4 | - | - | - | 2,757.4 |
| Changes in staging | |||||
Transfer to Stage 1 | 329.3 | (325.9) | (3.4) | - | - |
Transfer to Stage 2 | (566.5) | 585.2 | (18.7) | - | - |
Transfer to Stage 3 | (38.1) | (137.6) | 175.7 | - | - |
Redemptions and repayments | (2,558.0) | (137.2) | (76.0) | (11.0) | (2,782.2) |
Write offs | - | - | (23.5) | - | (23.5) |
Other changes | 808.8 | 46.8 | 23.5 | 3.3 | 882.4 |
Balance at 30 September 2024 | 14,705.2 | 776.1 | 283.6 | 17.1 | 15,782.0 |
Loss allowance | (16.0) | (7.2) | (50.8) | (2.5) | (76.5) |
Carrying value | 14,689.2 | 768.9 | 232.8 | 14.6 | 15,705.5 |
2025 | 2024 | |
Central scenario | 50% | 45% |
Upside scenario | 10% | 10% |
Downside scenario | 30% | 30% |
Severe scenario | 10% | 15% |
100% | 100% |
2026 | 2027 | 2028 | 2029 | 2030 | |
Central scenario | 1.4% | 1.3% | 1.6% | 1.6% | 1.6% |
Upside scenario | 2.3% | 2.4% | 2.0% | 1.7% | 1.6% |
Downside scenario | 0.0% | 0.4% | 1.5% | 1.6% | 1.6% |
Severe scenario | (1.8)% | (2.4)% | 1.3% | 1.4% | 1.4% |
2026 | 2027 | 2028 | 2029 | 2030 | |
Central scenario | 2.5% | 4.4% | 3.2% | 2.4% | 2.4% |
Upside scenario | 5.0% | 5.8% | 4.5% | 3.4% | 2.4% |
Downside scenario | (2.2)% | (0.7)% | 2.1% | 1.7% | 2.4% |
Severe scenario | (4.6)% | (12.3)% | (11.3)% | 2.0% | 7.1% |
2026 | 2027 | 2028 | 2029 | 2030 | |
Central scenario | 3.7% | 3.5% | 3.5% | 3.5% | 3.5% |
Upside scenario | 3.4% | 2.9% | 2.5% | 2.5% | 2.5% |
Downside scenario | 4.4% | 3.8% | 3.5% | 3.5% | 3.5% |
Severe scenario | 6.3% | 6.4% | 5.0% | 3.6% | 2.4% |
2026 | 2027 | 2028 | 2029 | 2030 | |
Central scenario | 3.1% | 2.2% | 2.0% | 2.0% | 2.0% |
Upside scenario | 2.8% | 1.9% | 1.9% | 2.1% | 2.0% |
Downside scenario | 3.6% | 2.4% | 1.9% | 2.0% | 2.0% |
Severe scenario | 7.6% | 6.2% | 3.9% | 2.4% | 2.0% |
2026 | 2027 | 2028 | 2029 | 2030 | |
Central scenario | 5.0% | 5.1% | 5.1% | 4.5% | 4.0% |
Upside scenario | 4.6% | 4.6% | 4.6% | 4.1% | 4.0% |
Downside scenario | 5.4% | 5.5% | 5.5% | 4.9% | 4.3% |
Severe scenario | 5.6% | 7.5% | 8.4% | 7.6% | 6.8% |
2026 | 2027 | 2028 | 2029 | 2030 | |
Central scenario | 2.9% | 3.0% | 3.0% | 3.0% | 3.0% |
Upside scenario | 4.2% | 4.3% | 4.3% | 4.3% | 4.3% |
Downside scenario | 1.4% | 1.5% | 1.5% | 1.5% | 1.5% |
Severe scenario | 0.9% | 1.0% | 1.0% | 1.0% | 1.0% |
2026 | 2027 | 2028 | 2029 | 2030 | |
Central scenario | 6.6% | 6.1% | 5.6% | 5.1% | 4.8% |
Upside scenario | 7.6% | 7.1% | 6.6% | 6.1% | 5.8% |
Downside scenario | 4.6% | 4.1% | 3.6% | 3.1% | 2.8% |
Severe scenario | 0.8% | (3.0)% | 0.3% | 1.3% | 1.3% |
2025 | 2026 | 2027 | 2028 | 2029 | |
Central scenario | 1.4% | 1.2% | 1.6% | 1.6% | 1.6% |
Upside scenario | 2.9% | 2.4% | 2.3% | 1.7% | 1.6% |
Downside scenario | 0.5% | 0.5% | 1.3% | 1.6% | 1.6% |
Severe scenario | (0.5)% | (3.1)% | (0.1)% | 1.9% | 1.8% |
2025 | 2026 | 2027 | 2028 | 2029 | |
Central scenario | - | 2.3% | 4.4% | 3.2% | 2.4% |
Upside scenario | 2.7% | 4.6% | 5.0% | 4.5% | 3.4% |
Downside scenario | (2.4)% | 0.5% | 4.0% | 2.6% | 1.7% |
Severe scenario | (1.9)% | (11.0)% | (14.6)% | - | 6.5% |
2025 | 2026 | 2027 | 2028 | 2029 | |
Central scenario | 4.3% | 3.6% | 3.4% | 3.3% | 3.3% |
Upside scenario | 4.1% | 3.2% | 3.0% | 3.0% | 3.0% |
Downside scenario | 5.0% | 5.0% | 4.6% | 3.7% | 3.5% |
Severe scenario | 7.1% | 8.8% | 6.3% | 4.3% | 3.5% |
2025 | 2026 | 2027 | 2028 | 2029 | |
Central scenario | 2.6% | 1.9% | 1.5% | 1.7% | 2.0% |
Upside scenario | 2.1% | 1.9% | 2.0% | 2.0% | 2.0% |
Downside scenario | 2.5% | 2.5% | 2.3% | 1.9% | 2.0% |
Severe scenario | 4.7% | 11.9% | 4.7% | 2.1% | 2.0% |
2025 | 2026 | 2027 | 2028 | 2029 | |
Central scenario | 4.5% | 4.8% | 4.7% | 4.2% | 4.0% |
Upside scenario | 4.1% | 4.4% | 4.3% | 3.9% | 3.6% |
Downside scenario | 4.9% | 5.6% | 5.8% | 5.3% | 4.5% |
Severe scenario | 5.0% | 7.5% | 8.4% | 7.8% | 7.1% |
2025 | 2026 | 2027 | 2028 | 2029 | |
Central scenario | 0.3% | 1.8% | 3.0% | 3.0% | 3.0% |
Upside scenario | 1.3% | 2.8% | 3.3% | 3.0% | 3.0% |
Downside scenario | (0.5)% | 1.0% | 2.8% | 3.0% | 3.0% |
Severe scenario | (1.8)% | (0.3)% | 2.5% | 3.0% | 3.0% |
2025 | 2026 | 2027 | 2028 | 2029 | |
Central scenario | 6.8% | 5.1% | 4.8% | 5.0% | 5.0% |
Upside scenario | 7.5% | 5.9% | 5.0% | 5.0% | 5.0% |
Downside scenario | 5.8% | 4.1% | 4.6% | 5.0% | 5.0% |
Severe scenario | 4.3% | 2.6% | 4.2% | 5.0% | 5.0% |
Central scenario | Upside scenario | Downside scenario | Severe scenario | |||||
Max | Min | Max | Min | Max | Min | Max | Min | |
% | % | % | % | % | % | % | % | |
| Economic driver | ||||||||
GDP | 1.7 | 1.2 | 2.6 | 1.6 | 1.6 | (0.8) | 1.4 | (4.6) |
HPI | 4.4 | 1.4 | 7.5 | 2.3 | 2.9 | (4.1) | 7.4 | (12.6) |
BBR | 4.0 | 3.5 | 3.8 | 2.5 | 4.5 | 3.5 | 7.2 | 2.2 |
CPI | 3.6 | 1.9 | 3.2 | 1.6 | 4.0 | 1.7 | 10.0 | 2.0 |
Unemployment | 5.1 | 3.9 | 4.6 | 3.9 | 5.5 | 4.1 | 8.5 | 4.9 |
Secured lending | 3.0 | 2.8 | 4.3 | 4.1 | 1.5 | 1.3 | 1.0 | 0.8 |
Consumer credit | 6.7 | 4.8 | 7.7 | 5.8 | 4.7 | 2.8 | 4.0 | (4.0) |
Central scenario | Upside scenario | Downside scenario | Severe scenario | |||||
Max | Min | Max | Min | Max | Min | Max | Min | |
% | % | % | % | % | % | % | % | |
| Economic driver | ||||||||
GDP | 2.0 | 1.0 | 3.0 | 1.6 | 1.6 | (0.3) | 1.9 | (3.7) |
HPI | 4.4 | (1.3) | 5.1 | 1.7 | 4.0 | (4.6) | 6.9 | (15.9) |
BBR | 4.5 | 3.3 | 4.5 | 3.0 | 5.0 | 3.5 | 9.0 | 3.5 |
CPI | 2.7 | 1.5 | 2.2 | 1.7 | 2.7 | 1.7 | 12.3 | 1.9 |
Unemployment | 4.8 | 4.0 | 4.4 | 3.6 | 5.8 | 4.2 | 8.5 | 4.3 |
Secured lending | 3.0 | - | 4.0 | 1.0 | 3.0 | (0.8) | 3.0 | (2.0) |
Consumer credit | 7.0 | 4.5 | 7.8 | 4.8 | 6.0 | 3.5 | 5.0 | 2.0 |
2025 | 2024 | |
£m | £m | |
| Provision using central scenario 100% weighted | ||
Mortgage Lending | 28.6 | 31.6 |
Commercial Lending | 54.9 | 39.7 |
83.5 | 71.3 | |
Calculated impairment provision | 87.8 | 76.5 |
Effect of multiple economic scenarios | 4.3 | 5.2 |
Scenario 2025 | 2024 | |||
Provision | Difference | Provision | Difference | |
£m | £m | £m | £m | |
Central | 83.5 | (4.3) | 71.3 | (5.2) |
Upside | 80.6 | (7.2) | 68.0 | (8.5) |
Downside | 89.8 | 2.0 | 76.8 | 0.3 |
Severe | 112.1 | 24.3 | 100.4 | 23.9 |
Weighting | Impairment | Difference | ||||
Central | Upside | Downside | Severe | £m | £m | |
As reported | 50% | 10% | 30% | 10% | 87.8 | - |
Sensitivity A | 40% | 30% | 25% | 5% | 85.6 | (2.2) |
Sensitivity B | 45% | 10% | 30% | 15% | 89.1 | 1.3 |
2025 | 2025 | 2024 | 2024 | |
Assets | Liabilities | Assets | Liabilities | |
£m | £m | £m | £m | |
| Derivatives in hedge accounting relationships | ||||
| Fair value portfolio hedges | ||||
| Interest rate swaps | ||||
Fixed to floating | 101.2 | (34.7) | 216.3 | (44.7) |
Floating to fixed | 92.0 | (1.6) | 123.8 | (1.7) |
Total derivatives in portfolio fair value hedging relationships | 193.2 | (36.3) | 340.1 | (46.4) |
| Individual fair value hedges | ||||
Fixed to floating | 41.0 | - | 5.9 | (8.4) |
Floating to fixed | 0.2 | - | 0.3 | - |
Total derivatives in hedge accounting relationships | 234.4 | (36.3) | 346.3 | (54.8) |
| Other derivatives | ||||
Interest rate swaps | 41.0 | (31.9) | 45.5 | (44.9) |
Currency futures | - | - | - | - |
Total recognised derivative assets / (liabilities) | 275.4 | (68.2) | 391.8 | (99.7) |
Note 2025 | 2024 | ||
£m | £m | ||
| Derivative financial instruments | |||
Assets | 275.4 | 391.8 | |
Liabilities | (68.2) | (99.7) | |
207.2 | 292.1 | ||
| Fair value hedging adjustments | |||
On loans to customers | 16 | (5.5) | (75.2) |
On investment securities | 15 | (26.5) | 7.7 |
On retail deposits | 31 | (5.1) | (16.7) |
On borrowings | (0.2) | (0.3) | |
(37.3) | (84.5) | ||
Net balance sheet position | 169.9 | 207.6 | |
| Collateral balances | |||
Posted (in sundry assets) | 25 | - | - |
Received (in sundry liabilities) | 37 | (189.8) | (103.6) |
(189.8) | (103.6) |
2025 | 2024 | |||
Deposit Hedge | Loan Hedge | Deposit Hedge | Loan Hedge | |
Average fixed notional interest rate | 4.12% | 3.13% | 4.73% | 2.53% |
Average notional margin over SONIA | - | - | - | - |
£m | £m | £m | £m | |
| Notional principal value | ||||
SONIA BGS | - | 7.1 | - | 17.7 |
Other SONIA swaps | 6,120.6 | 9,402.5 | 6,119.2 | 8,081.2 |
6,120.6 | 9,409.6 | 6,119.2 | 8,098.9 | |
| Maturing | ||||
Within one year | 5,424.0 | 1,869.1 | 4,942.2 | 1,234.1 |
Between one and two years | 654.6 | 3,200.4 | 1,097.0 | 1,930.7 |
Between two and five years | 42.0 | 4,333.0 | 80.0 | 4,916.4 |
More than five years | - | 7.1 | - | 17.7 |
6,120.6 | 9,409.6 | 6,119.2 | 8,098.9 | |
Fair value | 90.4 | 66.5 | 122.1 | 171.6 |
2025 | 2024 | |||
Deposit hedge | Loan hedge | Deposit hedge | Loan hedge | |
£m | £m | £m | £m | |
| Hedging instruments | ||||
| Interest rate swaps | ||||
Included in derivative financial assets | 92.0 | 101.2 | 123.8 | 216.3 |
Included in derivative financial liabilities | (1.6) | (34.7) | (1.7) | (44.7) |
90.4 | 66.5 | 122.1 | 171.6 | |
Notional principal value | 6,120.6 | 9,409.6 | 6,119.2 | 8,098.9 |
Change in fair value used in calculating hedge ineffectiveness | (9.8) | (79.5) | 48.7 | (339.6) |
2025 | 2024 | |||
Deposit hedge | Loan hedge | Deposit hedge | Loan hedge | |
£m | £m | £m | £m | |
| Hedged items | ||||
| Fixed rate deposits | ||||
Monetary amount of risk relating to Retail Deposits | 5,839.1 | - | 5,568.6 | - |
| Fixed rate loans | ||||
Monetary amount of risk relating to Loans to Customers | - | 9,774.3 | - | 8,135.2 |
| Accumulated amount of fair value hedge adjustments included on balance | (5.1) | (5.5) | (16.7) | (75.2) |
| sheet (notes 31 and 16)* | ||||
| Of which: amounts related to discontinued hedging relationships | 0.3 | 49.9 | (0.6) | 73.4 |
| being amortised | ||||
Change in fair value used in recognising hedge ineffectiveness | 9.2 | 86.5 | (41.4) | 336.5 |
| Hedge ineffectiveness recognised | ||||
Included in fair value gains / (losses) in the profit and loss account (note 11) | (0.6) | 7.0 | 7.3 | (3.1) |
2025 | 2024 | |||
Asset hedges | Liability hedge | Asset hedges | Liability hedge | |
Average fixed notional interest rate | 4.48% | 3.99% | 4.50% | 3.99% |
Average notional margin over SONIA | - | - | - | - |
£m | £m | £m | £m | |
| Notional principal value | ||||
SONIA swaps | 550.0 | 150.0 | 400.0 | 150.0 |
550.0 | 150.0 | 400.0 | 150.0 | |
| Maturing | ||||
Within one year | - | 150.0 | - | - |
Between one and two years | - | - | - | 150.0 |
Between two and five years | - | - | - | - |
More than five years | 550.0 | - | 400.0 | - |
550.0 | 150.0 | 400.0 | 150.0 | |
Fair value | 41.0 | 0.2 | (2.5) | 0.3 |
2025 | 2024 | |||
Asset hedges | Liability hedge | Asset hedges | Liability hedge | |
£m | £m | £m | £m | |
| Hedging instruments | ||||
| Interest rate swaps | ||||
Included in derivative financial assets | 41.0 | 0.2 | 5.9 | 0.3 |
Included in derivative financial liabilities | - | - | (8.4) | - |
41.0 | 0.2 | (2.5) | 0.3 | |
Notional principal value | 550.0 | 150.0 | 400.0 | 150.0 |
Change in fair value used in calculating hedge ineffectiveness | 44.9 | (0.1) | (4.3) | 4.0 |
2025 | 2024 | |||
Asset hedges | Liability hedge | Asset hedges | Liability hedge | |
£m | £m | £m | £m | |
| Hedged items | ||||
| Fixed rate borrowings | ||||
Corporate bond | - | (150.0) | - | (150.0) |
| Fixed rate assets | ||||
Investment securities | 550.0 | - | 400.0 | - |
550.0 | (150.0) | 400.0 | (150.0) | |
Accumulated amount of fair value hedge adjustments included in carrying value | (44.9) | 0.1 | 4.3 | (4.0) |
| Of which: amounts related to discontinued hedging relationships | - | - | - | - |
| being amortised | ||||
Change in fair value used in recognising hedge ineffectiveness | (44.9) | 0.1 | 4.3 | (4.0) |
| Hedge ineffectiveness recognised | ||||
| Included in fair value gains / (losses) in the profit and loss account | - | - | - | - |
| (note 11) |
2025 | 2024 | |||
Pay fixed | Pay floating | Pay fixed | Pay floating | |
Average fixed notional interest rate | 2.36% | 2.73% | 2.22% | 2.58% |
Average notional margin over SONIA | - | - | - | - |
£m | £m | £m | £m | |
| Notional principal value | ||||
SONIA swaps | 1,677.1 | 1,308.1 | 1,058.1 | 1,184.7 |
1,677.1 | 1,308.1 | 1,058.1 | 1,184.7 | |
| Maturing | ||||
Within one year | 414.1 | 398.6 | 78.0 | 385.0 |
Between one and two years | 553.5 | 313.0 | 218.6 | 209.6 |
Between two and five years | 709.5 | 596.5 | 761.5 | 590.1 |
More than five years | - | - | - | - |
1,677.1 | 1,308.1 | 1,058.1 | 1,184.7 | |
Fair value | 38.9 | (29.8) | 44.2 | (43.6) |
2025 | 2024 | |
| US dollar futures | ||
Average future exchange rate | 1.35 | 1.34 |
£m | £m | |
Notional principal value | 5.4 | 4.5 |
| Maturing | ||
Within one year | 5.4 | 4.5 |
Between one and two years | - | - |
Between two and five years | - | - |
5.4 | 4.5 | |
Fair value | - | - |
Note 2025 | 2024 | 2023 | ||
£m | £m | £m | ||
| Receivable in less than one year | ||||
Accrued interest income | 11.8 | 11.1 | 4.6 | |
Trade receivables | 1.3 | 1.5 | 1.5 | |
CSA assets | 24 | 1.5 | - | - |
CRDs | - | - | 38.0 | |
Sovereign receivables | 0.1 | 0.2 | 0.1 | |
Other receivables | 2.2 | 3.0 | 1.8 | |
Sundry financial assets | 67 | 16.9 | 15.8 | 46.0 |
Prepayments | 7.3 | 4.9 | 5.0 | |
24.2 | 20.7 | 51.0 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
| Receivable in less than one year | |||
Intra-group treasury deposit | 65.3 | 107.6 | 193.6 |
Amounts owed by group companies | 19.0 | 20.9 | 35.0 |
Accrued interest income | 0.1 | 0.1 | 0.1 |
84.4 | 128.6 | 228.7 |
| Leased | Land and | Plant and | Total | |
| assets | buildings | machinery | ||
£m | £m | £m | £m | |
| Cost | ||||
At 1 October 2023 | 81.5 | 37.0 | 14.7 | 133.2 |
Additions | 13.6 | 0.3 | 2.5 | 16.4 |
Disposals | (7.1) | (0.8) | (2.2) | (10.1) |
At 30 September 2024 | 88.0 | 36.5 | 15.0 | 139.5 |
Additions | 21.5 | 0.9 | 2.4 | 24.8 |
Disposals | (10.5) | (0.1) | (2.1) | (12.7) |
At 30 September 2025 | 99.0 | 37.3 | 15.3 | 151.6 |
| Accumulated depreciation | ||||
At 1 October 2023 | 36.7 | 10.9 | 10.9 | 58.5 |
Charge for the year | 11.6 | 3.7 | 1.7 | 17.0 |
On disposals | (4.9) | (0.7) | (1.4) | (7.0) |
At 30 September 2024 | 43.4 | 13.9 | 11.2 | 68.5 |
Charge for the year | 12.3 | 1.7 | 1.8 | 15.8 |
On disposals | (8.0) | (0.1) | (1.6) | (9.7) |
At 30 September 2025 | 47.7 | 15.5 | 11.4 | 74.6 |
| Net book value | ||||
At 30 September 2025 | 51.3 | 21.8 | 3.9 | 77.0 |
At 30 September 2024 | 44.6 | 22.6 | 3.8 | 71.0 |
At 30 September 2023 | 44.8 | 26.1 | 3.8 | 74.7 |
| Leased | Land and | Plant and | Total | |
| assets | buildings | machinery | ||
£m | £m | £m | £m | |
| Cost | ||||
At 1 October 2023 | 0.6 | 12.5 | 2.8 | 15.9 |
Additions | 0.5 | 0.3 | 1.6 | 2.4 |
Disposals | - | (0.8) | (1.6) | (2.4) |
At 30 September 2024 | 1.1 | 12.0 | 2.8 | 15.9 |
Additions | 0.5 | 0.9 | 1.1 | 2.5 |
Disposals | (0.1) | (0.1) | (1.6) | (1.8) |
At 30 September 2025 | 1.5 | 12.8 | 2.3 | 16.6 |
| Accumulated depreciation | ||||
At 1 October 2023 | 0.1 | 5.3 | 1.4 | 6.8 |
Charge for the year | 0.3 | 3.1 | 0.7 | 4.1 |
On disposals | - | (0.8) | (0.9) | (1.7) |
At 30 September 2024 | 0.4 | 7.6 | 1.2 | 9.2 |
Charge for the year | 0.4 | 1.1 | 0.8 | 2.3 |
On disposals | (0.1) | (0.1) | (1.1) | (1.3) |
At 30 September 2025 | 0.7 | 8.6 | 0.9 | 10.2 |
| Net book value | ||||
At 30 September 2025 | 0.8 | 4.2 | 1.4 | 6.4 |
At 30 September 2024 | 0.7 | 4.4 | 1.6 | 6.7 |
At 30 September 2023 | 0.5 | 7.2 | 1.4 | 9.1 |
Note 2025 | 2024 | ||
£m | £m | ||
Operating expenses | 8 | 3.5 | 5.4 |
Leasing costs | 6 | 12.3 | 11.6 |
Total depreciation | 15.8 | 17.0 |
| Land and | |
| buildings | |
| £m | |
| Cost | |
At 30 September 2023, 30 September 2024 and 30 September 2025 | 18.8 |
| Accumulated depreciation | |
At 30 September 2023 | 5.6 |
Charge for the year | 1.4 |
On disposals | - |
At 30 September 2024 | 7.0 |
Charge for the year | 1.4 |
On disposals | - |
At 30 September 2025 | 8.4 |
| Net book value | |
At 30 September 2025 | 10.4 |
At 30 September 2024 | 11.8 |
At 30 September 2023 | 13.2 |
| Goodwill | Computer | Other intangible | Total | |
| (note 29) | software | assets | ||
£m | £m | £m | £m | |
| Cost | ||||
At 30 September 2023 | 162.8 | 18.1 | 2.5 | 183.4 |
Additions | - | 4.5 | - | 4.5 |
At 30 September 2024 | 162.8 | 22.6 | 2.5 | 187.9 |
Additions | - | 2.6 | - | 2.6 |
At 30 September 2025 | 162.8 | 25.2 | 2.5 | 190.5 |
| Accumulated amortisation and impairment | ||||
At 30 September 2023 | - | 13.7 | 1.5 | 15.2 |
Amortisation charge for the year | - | 0.9 | 0.3 | 1.2 |
At 30 September 2024 | - | 14.6 | 1.8 | 16.4 |
Amortisation charge for the year | - | 1.8 | 0.2 | 2.0 |
At 30 September 2025 | - | 16.4 | 2.0 | 18.4 |
| Net book value | ||||
At 30 September 2025 | 162.8 | 8.8 | 0.5 | 172.1 |
At 30 September 2024 | 162.8 | 8.0 | 0.7 | 171.5 |
At 30 September 2023 | 162.8 | 4.4 | 1.0 | 168.2 |
2025 | 2024 | |
£m | £m | |
| CGU | ||
SME lending | 113.0 | 113.0 |
Development finance | 49.8 | 49.8 |
162.8 | 162.8 |
| Shares in group | Loans to group | Total | |
| companies | companies | ||
£m | £m | £m | |
At 30 September 2023 | 637.5 | 150.0 | 787.5 |
Loans repaid | - | - | - |
Provision movements | (0.7) | - | (0.7) |
At 30 September 2024 | 636.8 | 150.0 | 786.8 |
Loans repaid | - | - | - |
Provision movements | 2.4 | - | 2.4 |
At 30 September 2024 | 639.2 | 150.0 | 789.2 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Fixed rate | 7,632.6 | 8,257.2 | 8,690.2 |
Variable rates | 8,633.1 | 8,040.8 | 4,575.1 |
16,265.7 | 16,298.0 | 13,265.3 |
2025 | 2024 | 2023 | |
% | % | % | |
Fixed rate | 4.32 | 4.77 | 4.07 |
Variable rates | 3.61 | 4.19 | 3.74 |
All deposits | 3.95 | 4.49 | 3.95 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
| Amounts repayable | |||
In less than three months | 1,371.1 | 1,621.4 | 1,589.4 |
In more than three months, but not more than one year | 5,152.0 | 4,847.1 | 5,193.7 |
In more than one year, but not more than two years | 983.5 | 1,502.6 | 1,643.0 |
In more than two years, but not more than five years | 516.9 | 615.0 | 631.8 |
Total term deposits | 8,023.5 | 8,586.1 | 9,057.9 |
Repayable on demand | 8,242.2 | 7,711.9 | 4,207.4 |
16,265.7 | 16,298.0 | 13,265.3 | |
Fair value adjustments for portfolio hedging (note 24) | 5.1 | 16.7 | (30.9) |
16,270.8 | 16,314.7 | 13,234.4 |
2025 | 2024 | |
£m | £m | |
TFSME | 250.0 | 750.0 |
ILTR | 700.0 | 5.0 |
Total central bank facilities | 950.0 | 755.0 |
2025 | 2024 | |
£m | £m | |
TFSME at IAS 20 carrying value | 249.8 | 745.2 |
Deferred government assistance | 0.2 | 4.8 |
250.0 | 750.0 |
Note 2025 | 2024 | 2023 | ||
£m | £m | £m | ||
| Amounts falling due within one year | ||||
Accrued interest | 160.6 | 191.7 | 156.7 | |
Trade creditors | 4.6 | 1.0 | 1.6 | |
CSA liabilities | 24 | 189.8 | 103.6 | 383.4 |
Purchase of own shares | 43 | - | 23.8 | - |
Other accruals | 39.6 | 41.6 | 35.6 | |
Sundry financial liabilities at amortised cost | 394.6 | 361.7 | 577.3 | |
Lease payables | 38 | 2.5 | 2.9 | 2.6 |
Deferred income | 3.8 | 4.8 | 5.9 | |
Other taxation and social security | 2.8 | 2.7 | 4.1 | |
403.7 | 372.1 | 589.9 | ||
| Amounts falling due after more than one year | ||||
Accrued interest | 18.5 | 35.0 | 31.5 | |
Other accruals | 0.3 | 1.4 | - | |
Sundry financial liabilities at amortised cost | 18.8 | 36.4 | 31.5 | |
Lease payables | 38 | 4.3 | 5.0 | 6.3 |
Deferred income | 4.8 | 3.9 | 3.5 | |
27.9 | 45.3 | 41.3 | ||
Total sundry financial liabilities at amortised cost | 413.4 | 398.1 | 608.8 | |
Total other sundry liabilities | 18.2 | 19.3 | 22.4 | |
Total sundry liabilities | 431.6 | 417.4 | 631.2 |
Note 2025 | 2024 | 2023 | ||
£m | £m | £m | ||
| Amounts falling due within one year | ||||
Amounts owed to Group companies | 24.5 | 23.6 | 24.0 | |
Accrued interest | 0.1 | 0.1 | 0.7 | |
Purchase of own shares | 43 | - | 23.8 | - |
Other financial liabilities | 0.6 | 1.5 | - | |
Sundry financial liabilities at amortised cost | 25.2 | 49.0 | 24.7 | |
Lease payables | 38 | 1.4 | 1.4 | 1.3 |
26.6 | 50.4 | 26.0 | ||
| Amounts falling due after more than one year | ||||
Lease payables | 38 | 9.6 | 11.0 | 12.4 |
Total sundry liabilities | 36.2 | 61.4 | 38.4 |
The Group | The Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
| Leasing liabilities falling due: | ||||
In more than five years | 0.2 | - | 3.6 | 5.2 |
In more than two but less than five years | 2.4 | 2.9 | 4.6 | 4.4 |
In more than one year but less than two years | 1.7 | 2.1 | 1.4 | 1.4 |
In more than one year (note 37) | 4.3 | 5.0 | 9.6 | 11.0 |
In less than one year (note 37) | 2.5 | 2.9 | 1.4 | 1.4 |
6.8 | 7.9 | 11.0 | 12.4 |
Conduct | Total | |
£m | £m | |
At 30 September 2024 | - | - |
Provided in the period | 25.5 | 25.5 |
Utilised in the period | - | - |
At 30 September 2025 | 25.5 | 25.5 |
| Opening | Profit and loss | Charge / (credit) | Closing | ||
| balance | charge / (credit) | to equity | balance | ||
Current | Prior | ||||
£m | £m | £m | £m | £m | |
| Year ended 30 September 2025 | |||||
Accelerated tax depreciation | (2.8) | (0.6) | 1.7 | - | (1.7) |
Retirement benefit obligations | 5.5 | 0.7 | (0.1) | (0.2) | 5.9 |
Interest rate hedging | 19.6 | (2.9) | 2.2 | - | 18.9 |
Loans and other derivatives | 1.2 | (0.2) | - | - | 1.0 |
Share-based payments | (9.7) | 0.2 | - | (0.2) | (9.7) |
Tax losses | - | - | - | - | - |
Other timing differences | (0.4) | 0.1 | (0.2) | - | (0.5) |
Total | 13.4 | (2.7) | 3.6 | (0.4) | 13.9 |
| Year ended 30 September 2024 | |||||
Accelerated tax depreciation | (8.3) | (0.3) | 5.8 | - | (2.8) |
Retirement benefit obligations | 3.1 | 0.6 | - | 1.8 | 5.5 |
Interest rate hedging | 32.8 | (13.2) | - | - | 19.6 |
Loans and other derivatives | 1.4 | (0.1) | (0.1) | - | 1.2 |
Share-based payments | (7.5) | 0.8 | - | (3.0) | (9.7) |
Tax losses | (3.0) | 2.9 | 0.1 | - | - |
Other timing differences | (0.8) | 0.2 | 0.2 | - | (0.4) |
Total | 17.7 | (9.1) | 6.0 | (1.2) | 13.4 |
| Opening | Profit and loss | Charge / (credit) | Closing | ||
| balance | charge / (credit) | to equity | balance | ||
Current | Prior | ||||
£m | £m | £m | £m | £m | |
| Year ended 30 September 2025 | |||||
Accelerated tax depreciation | 0.1 | - | - | - | 0.1 |
Tax losses carried forward | - | - | - | - | - |
Other timing differences | - | - | - | - | - |
Total | 0.1 | - | - | - | 0.1 |
| Year ended 30 September 2024 | |||||
Accelerated tax depreciation | 0.1 | - | - | - | 0.1 |
Tax losses carried forward | (1.7) | 1.7 | - | - | - |
Other timing differences | - | - | - | - | - |
Total | (1.6) | 1.7 | - | - | 0.1 |
2025 | 2024 | |
Number | Number | |
| Ordinary shares | ||
At 1 October 2024 | 210,604,960 | 228,700,413 |
Shares issued | - | - |
Shares cancelled | (13,200,000) | (18,095,453) |
At 30 September 2025 | 197,404,960 | 210,604,960 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Share premium account | 71.4 | 71.4 | 71.4 |
Capital redemption reserve | 44.2 | 31.0 | 12.9 |
Merger reserve | (70.2) | (70.2) | (70.2) |
Profit and loss account | 1,231.2 | 1,242.1 | 1,243.4 |
1,276.6 | 1,274.3 | 1,257.5 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Share premium account | 71.4 | 71.4 | 71.4 |
Capital redemption reserve | 44.2 | 31.0 | 12.9 |
Merger reserve | (23.7) | (23.7) | (23.7) |
Profit and loss account | 479.5 | 510.5 | 543.4 |
571.4 | 589.2 | 604.0 |
| The Group and the Company | ||||||
| Treasury | ESOP | Irrevocable authority | Total | |||
| shares | shares | to purchase | ||||
£m | £m | £m | £m | |||
At 1 October 2023 | 54.0 | 21.6 | - | 75.6 | ||
Shares purchased | 76.6 | 12.9 | - | 89.5 | ||
Options exercised | (4.3) | (9.2) | - | (13.5) | ||
Shares cancelled | (110.0) | - | (110.0) | |||
| Irrevocable authority | ||||||
Given in year | - | 23.8 | - | 23.8 | ||
Exercised / expired in year | - | - | - | - | ||
At 30 September 2024 | 16.3 | 25.3 | 23.8 | 65.4 | ||
Shares purchased | 124.7 | 7.7 | - | 132.4 | ||
Options exercised | (6.2) | (9.8) | - | (16.0) | ||
Shares cancelled | (104.2) | - | - | (104.2) | ||
| Irrevocable authority | ||||||
Given in year | - | - | - | - | ||
Exercised / expired in year | - | - | (23.8) | (23.8) | ||
At 30 September 2025 | 30.6 | 23.2 | - | 53.8 |
2025 | 2024 | 2025 | 2024 | |
Per share | Per share | £m | £m | |
| Equity dividends on ordinary shares | ||||
Final dividend for the previous year | 54.5 | 56.1 | ||
Interim dividend for the current year | 26.5 | 27.4 | ||
81.0 | 83.5 |
2025 | 2024 | 2025 | 2024 | |
Per share | Per share | £m | £m | |
Interim dividend for the current year | 13.6p | 13.2p | 26.5 | 27.4 |
Proposed final dividend for the current year | ||||
43.9p | 40.4p | 84.2 | 83.0 |
2025 | 2024 | |
£m | £m | |
Profit before tax | 256.5 | 253.8 |
| Non-cash items included in profit and other adjustments: | ||
Depreciation of operating property, plant and equipment | 3.5 | 5.4 |
(Profit) on disposal of operating property, plant and equipment | (0.3) | (0.1) |
Amortisation of intangible assets | 2.0 | 1.2 |
Non-cash movements on investment securities | 34.4 | (7.8) |
Non-cash movements on borrowings | 0.6 | 4.5 |
Impairment losses on loans to customers | 41.9 | 24.5 |
Charge for share-based remuneration | 8.1 | 9.2 |
| Net (increase) / decrease in operating assets: | ||
Assets held for leasing | (6.2) | 0.7 |
Loans to customers | (677.7) | (855.7) |
Derivative financial instruments | 116.4 | 223.6 |
Fair value of portfolio hedges | (69.8) | (304.1) |
Other receivables | (6.2) | 28.0 |
| Net increase / (decrease) in operating liabilities: | ||
Retail deposits | (32.3) | 3,032.7 |
Derivative financial instruments | (31.5) | 59.8 |
Fair value of portfolio hedges | (11.6) | 47.6 |
Provision for liabilities | 25.5 | - |
Other liabilities | 39.0 | (236.6) |
Cash generated by operations | (307.7) | 2,286.7 |
Income taxes (paid) | (69.7) | (70.3) |
(377.4) | 2,216.4 |
2025 | 2024 | |
£m | £m | |
Profit before tax | 161.8 | 165.7 |
| Non-cash items included in profit and other adjustments: | ||
Depreciation on property, plant and equipment | 1.4 | 1.4 |
Non-cash movements on borrowings | 0.2 | 0.3 |
Impairment provision on investments in subsidiaries | (2.4) | 0.7 |
Charge for share-based remuneration | 8.1 | 9.2 |
| Net decrease / (increase) in operating assets: | ||
Other receivables | 44.1 | 100.1 |
| Net increase / (decrease) in operating liabilities: | ||
Other liabilities | 0.1 | 0.5 |
Cash generated by operations | 213.3 | 277.9 |
Income taxes (paid) | - | (1.6) |
213.3 | 276.3 |
The Group | The Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Investment in securities | (233.2) | (419.6) | - | - |
Proceeds from sales of operating property, plant and equipment | 0.2 | 0.3 | - | - |
Purchases of operating property, plant and equipment | (1.3) | (0.9) | - | - |
Purchases of intangible assets | (2.6) | (4.5) | - | - |
Net cash (utilised) by investing activities | (236.9) | (424.7) | - | - |
The Group | The Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Dividends paid (note 44) | (81.0) | (83.5) | (81.0) | (83.5) |
Repayment of asset backed floating rate notes | - | (28.3) | - | - |
Issue of covered bonds | 498.8 | - | - | - |
Repayment of retail bond | - | (112.5) | - | (112.5) |
Repayment of long-term central bank facilities | (500.0) | (2,000.0) | - | - |
Movement on short-term central bank facilities | 695.0 | 5.0 | - | - |
Movement on sale and repurchase agreements | - | 50.0 | - | - |
Capital element of lease payments | (2.9) | (2.7) | (1.4) | (1.3) |
Purchase of own shares (note 43) | (132.4) | (89.5) | (132.4) | (89.5) |
Exercise of share awards | 0.8 | 0.7 | 0.8 | 0.7 |
Net cash generated / (utilised) by financing activities | 478.3 | (2,260.8) | (214.0) | (286.1) |
| Cash flows | |||||
| Opening | Debt | Other | Non-cash | Closing | |
| debt | issued | movements | debt | ||
£m | £m | £m | £m | £m | |
| 30 September 2025 | |||||
Asset backed loan notes | - | - | - | - | - |
Corporate bonds | 149.9 | - | - | 0.2 | 150.1 |
Covered bonds | - | 498.8 | - | 0.4 | 499.2 |
Retail bonds | - | - | - | - | - |
Long-term central bank borrowings | 750.0 | - | (500.0) | - | 250.0 |
Short-term central bank borrowings | 5.0 | - | 695.0 | - | 700.0 |
Sale and repurchase agreements | 100.0 | - | - | - | 100.0 |
Lease liabilities | 7.9 | - | (2.9) | 1.8 | 6.8 |
Short-term bank borrowings | 0.4 | - | 0.1 | - | 0.5 |
Gross debt | 1,013.2 | 498.8 | 192.2 | 2.4 | 1,706.6 |
Cash | (2,525.4) | (498.8) | 634.7 | - | (2,389.5) |
Net (funds) | (1,512.2) | - | 826.9 | 2.4 | (682.9) |
| 30 September 2024 | |||||
Asset backed loan notes | 28.0 | - | (28.3) | 0.3 | - |
Corporate bonds | 145.8 | - | - | 4.1 | 149.9 |
Covered bonds | - | - | - | - | - |
Retail bonds | 112.4 | - | (112.5) | 0.1 | - |
Long-term central bank borrowings | 2,750.0 | - | (2,000.0) | - | 750.0 |
Short-term central bank borrowings | - | - | 5.0 | - | 5.0 |
Sale and repurchase agreements | 50.0 | - | 50.0 | - | 100.0 |
Lease liabilities | 8.9 | - | (2.7) | 1.7 | 7.9 |
Short-term bank borrowings | 0.2 | - | 0.2 | - | 0.4 |
Gross debt | 3,095.3 | - | (2,088.3) | 6.2 | 1,013.2 |
Cash | (2,994.3) | - | 468.9 | - | (2,525.4) |
Net debt / (funds) | 101.0 | - | (1,619.4) | 6.2 | (1,512.2) |
| Cash flows | |||||
| Opening | Debt | Other | Non-cash | Closing | |
| debt | issued | movements | debt | ||
£m | £m | £m | £m | £m | |
| 30 September 2025 | |||||
Corporate bonds | 149.6 | - | - | 0.2 | 149.8 |
Retail bonds | - | - | - | - | - |
Lease liabilities | 12.4 | - | (1.4) | - | 11.0 |
Gross debt | 162.0 | - | (1.4) | 0.2 | 160.8 |
Cash | (18.3) | - | 0.7 | - | (17.6) |
Net debt | 143.7 | - | (0.7) | 0.2 | 143.2 |
| 30 September 2024 | |||||
Corporate bonds | 149.4 | - | - | 0.2 | 149.6 |
Retail bonds | 112.4 | - | (112.5) | 0.1 | - |
Lease liabilities | 13.7 | - | (1.3) | - | 12.4 |
Gross debt | 275.5 | - | (113.8) | 0.3 | 162.0 |
Cash | (27.6) | - | 9.3 | - | (18.3) |
Net debt | 247.9 | - | (104.5) | 0.3 | 143.7 |
Disclosure | Note |
Investment in finance leases | 17 |
Finance income on net investment in finance leases | 4 |
Assets leased under operating leases | 27 |
Operating lease income | 6 |
2025 | 2024 | |
£m | £m | |
| Amounts falling due: | ||
Within one year | 18.6 | 10.2 |
Within one to two years | 11.6 | 9.0 |
Within two to three years | 7.7 | 6.3 |
Within three to four years | 2.1 | 4.5 |
Within four to five years | 1.7 | 2.9 |
After more than five years | 1.6 | 2.6 |
43.3 | 35.5 |
Disclosure | Note |
Depreciation on right of use assets | 27 |
Interest expense on lease liabilities | 5 |
Expense relating to short-term leases | 8 |
Additions to right of use assets | 27 |
Carrying amount of right of use assets | 27 |
Maturity analysis of lease liabilities | 60 |
| United Kingdom | |
| £m | |
| Year ended 30 September 2025 | |
Total operating income | 515.1 |
Profit before tax | 256.5 |
Corporation tax paid | 69.7 |
Public subsidies received | - |
Average number of full time equivalent employees | 1,326 |
| United Kingdom | |
| £m | |
| Year ended 30 September 2024 | |
Total operating income | 496.4 |
Profit before tax | 253.8 |
Corporation tax paid | 70.3 |
Public subsidies received | - |
Average number of full time equivalent employees | 1,356 |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Share-based remuneration | 8.1 | 9.2 | ||
Other wages and salaries | 87.3 | 86.5 | ||
Total wages and salaries | 95.4 | 95.7 | ||
National Insurance on share-based remuneration | 2.2 | 3.4 | ||
Other social security costs | 11.6 | 10.5 | ||
Total social security costs | 13.8 | 13.9 | ||
Defined benefit pension cost | 0.3 | 0.4 | ||
Other pension costs | 5.0 | 4.8 | ||
Total pension costs | 5.3 | 5.2 | ||
Total employment costs | 114.5 | 114.8 | ||
Of which Included in operating expenses (note 8) | 110.2 | 111.1 | ||
Included in maintenance costs (note 6) | 4.3 | 3.7 | ||
114.5 | 114.8 |
2025 | 2025 | 2024 | 2024 | |
£m | £m | £m | £m | |
Salaries and fees | 6.0 | 5.9 | ||
Cash amount of bonuses | 3.9 | 3.6 | ||
Social security costs | 2.2 | 1.3 | ||
Short-term employee benefits | 12.1 | 10.8 | ||
Post-employment benefits | 0.6 | 0.5 | ||
IFRS 2 cost in respect of key management | 4.1 | 4.6 | ||
National Insurance thereon | 1.1 | 0.7 | ||
Share-based payments | 5.2 | 5.3 | ||
17.9 | 16.6 |
2025 | 2024 | |
£m | £m | |
Aggregate amount of remuneration | 4.0 | 4.0 |
Pension allowances | 0.1 | 0.1 |
Gains on exercise of share options | 4.5 | 2.3 |
Number | Number | |
2025 | 2024 | |
(a) Sharesave Plan | 2,131,919 | 2,578,757 |
(b) Performance Share Plan | 5,548,784 | 5,939,690 |
(c) Company Share Option Plan | 19,251 | 32,940 |
(d) Deferred Bonus Plan | 171,057 | 493,208 |
(e) Restricted Stock Units | 338,322 | 382,483 |
8,209,333 | 9,427,078 |
2025 | 2025 | 2024 | 2024 | |
Number | Weighted average | Number | Weighted average | |
| exercise price | exercise price | |||
p | p | |||
| Options outstanding | ||||
At 1 October 2024 | 2,578,757 | 408.97 | 3,077,077 | 365.76 |
Granted in the year | 410,464 | 754.80 | 370,565 | 603.20 |
Exercised or surrendered in the year | (684,477) | 351.49 | (653,069) | 320.99 |
Lapsed during the year | (172,825) | 459.29 | (215,816) | 392.62 |
At 30 September 2025 | 2,131,919 | 489.90 | 2,578,757 | 408.97 |
Options exercisable | 241,002 | 329.04 | 69,931 | 409.80 |
Grant date | Period exercisable | Exercise price | Number | Number |
2025 | 2024 | |||
30/07/2019 | 01/09/2024 to 01/03/2025 | 360.16p | - | 832 |
29/07/2020 | 01/09/2023 to 01/03/2024 | 278.56p | - | 6,461 |
29/07/2020 | 01/09/2025 to 01/03/2026 | 278.56p | 132,991 | 400,804 |
28/07/2021 | 01/09/2024 to 01/03/2025 | 424.00p | - | 62,638 |
28/07/2021 | 01/09/2026 to 01/03/2027 | 424.00p | 48,318 | 48,671 |
27/07/2022 | 01/09/2025 to 01/03/2026 | 391.20p | 108,011 | 485,510 |
27/07/2022 | 01/09/2027 to 01/03/2028 | 391.20p | 81,580 | 93,388 |
15/09/2023 | 01/10/2026 to 01/04/2027 | 400.40p | 875,404 | 925,076 |
15/09/2023 | 01/10/2028 to 01/04/2029 | 400.40p | 163,034 | 188,287 |
31/07/2024 | 01/09/2027 to 01/03/2028 | 603.20p | 277,856 | 306,609 |
31/07/2024 | 01/09/2029 to 01/03/2030 | 603.20p | 41,521 | 60,481 |
31/07/2025 | 01/09/2028 to 01/03/2029 | 754.80p | 333,955 | - |
31/07/2025 | 01/09/2030 to 01/03/2031 | 754.80p | 69,249 | - |
2,131,919 | 2,578,757 |
Grant date | 31/07/25 | 31/07/25 | 31/07/24 | 31/07/24 |
Number of awards granted | 340,395 | 70,069 | 309,037 | 61,528 |
Market price at date of grant | 905.5p | 905.5p | 804.0p | 804.0p |
Contractual life (years) | 3.5 | 5.5 | 3.5 | 5.5 |
Fair value per share at date of grant (£) | 1.89 | 1.89 | 1.88 | 1.95 |
| Inputs to valuation model | ||||
Expected volatility | 29.47% | 30.88% | 29.02% | 35.97% |
Expected life at grant date (years) | 3.44 | 5.43 | 3.43 | 5.41 |
Risk-free interest rate | 3.82% | 4.03% | 3.78% | 3.71% |
Expected annual dividend yield | 4.51% | 4.51% | 4.93% | 4.93% |
Expected annual departures | 5.00% | 5.00% | 5.00% | 5.00% |
Grant date | Period exercisable | Number | Number |
2025 | 2024 | ||
18/12/2014 | 18/12/2017 to 17/12/2024 † | - | 1,465 |
22/12/2015 | 22/12/2018 to 21/12/2025 † | - | 1,899 |
01/12/2016 | 01/12/2019 to 30/11/2026 † | 21,853 | 26,406 |
08/12/2017 | 03/12/2020 to 07/12/2027 † | 12,995 | 15,664 |
14/12/2018 | 14/12/2021 to 13/12/2028 † | 23,074 | 33,883 |
06/07/2020 | 06/12/2022 to 05/07/2030 † | 36,276 | 47,784 |
06/07/2020 | 03/12/2024 to 05/07/2030 † | - | 474,210 |
11/12/2020 | 06/12/2023 to 10/12/2030 † | 43,725 | 85,512 |
11/12/2020 | 03/12/2025* to 10/12/2030 † | 371,859 | 371,859 |
15/12/2021 | 15/12/2024 to 14/12/2031 λ | 63,888 | 1,030,106 |
15/12/2021 | 15/12/2026 to 14/12/2031 λ | 339,936 | 339,936 |
16/12/2022 | 16/12/2025 to 15/12/2032 ¥ | 915,111 | 927,038 |
16/12/2022 | 16/12/2026 to 15/12/2032 ¥ | 246,641 | 259,233 |
16/12/2022 | 16/12/2027 to 15/12/2032 ¥ | 255,388 | 268,683 |
16/12/2022 | 16/12/2028 to 15/12/2032 ¥ | 134,193 | 148,229 |
16/12/2022 | 16/12/2029 to 15/12/2032 ¥ | 141,691 | 156,513 |
15/12/2023 | 15/12/2026 to 14/12/2033 φ | 886,224 | 897,767 |
15/12/2023 | 15/12/2027 to 14/12/2033 φ | 259,513 | 271,818 |
15/12/2023 | 15/12/2028 to 14/12/2033 φ | 264,244 | 277,361 |
15/12/2023 | 15/12/2029 to 14/12/2033 φ | 133,310 | 147,294 |
15/12/2023 | 15/12/2030 to 14/12/2033 φ | 142,121 | 157,030 |
13/12/2024 | 13/12/2027 to 12/12/2034 δ | 679,417 | - |
13/12/2024 | 13/12/2028 to 12/12/2034 δ | 193,290 | - |
13/12/2024 | 13/12/2029 to 12/12/2034 δ | 197,942 | - |
13/12/2024 | 13/12/2030 to 12/12/2034 δ | 90,729 | - |
13/12/2024 | 13/12/2031 to 12/12/2034 δ | 95,364 | - |
5,548,784 | 5,939,690 |
Grant date | 13/12/24 | 15/12/23 |
Market price at date of grant | 777.5p | 627.5p |
Contractual life (years) | 10.0 | 10.0 |
Expected volatility | 29.59% | 30.01% |
Risk-free interest rate | 4.02% | 3.85% |
Expected annual dividend yield | 5.20% | 5.96% |
| The number of awards granted and their fair values for IFRS 2 purposes are set out below. | ||||
Grant date | 13/12/24 | 15/12/23 | ||
| Time to exercise | Number of awards | IFRS 2 fair value | Number of awards | IFRS 2 fair value |
| (Years) | ||||
3 | 679,417 | 607.64p | 897,767 | 403.29p |
4 | 193,290 | 578.88p | 271,818 | 388.63p |
5 | 197,942 | 551.94p | 277,361 | 372.89p |
6 | 90,729 | 525.96p | 147,294 | 356.71p |
7 | 95,364 | 500.98p | 157,030 | 340.46p |
1,256,742 | 1,751,270 |
2025 | 2025 | 2024 | 2024 | |
Number | Weighted average | Number | Weighted average | |
| exercise price | exercise price | |||
p | p | |||
| Options outstanding | ||||
At 1 October 2024 | 32,940 | 390.17 | 56,591 | 402.29 |
Exercised or surrendered in the year | (13,689) | 398.43 | (23,651) | 419.16 |
Lapsed during the year | - | - | - | - |
At 30 September 2025 | 19,251 | 384.30 | 32,940 | 390.17 |
Options exercisable | 19,251 | 384.30 | 32,940 | 390.17 |
Grant date | Period exercisable | Exercise price | Number | Number |
2025 | 2024 | |||
01/12/2016 | 01/12/2019 to 30/11/2026 | 361.88p | 12,839 | 16,317 |
08/12/2017 | 08/12/2020 to 07/12/2027 | 477.76p | 2,601 | 4,455 |
| 14/12/2018 | 14/12/2021 to 13/12/2028 | 396.04p | 3,811 | 12,168 |
19,251 | 32,940 |
Grant date | Period exercisable | Number | Number |
2025 | 2024 | ||
11/12/2020 | 11/12/2023 to 10/12/2030 | 2,160 | 4,223 |
15/12/2021 | 15/12/2024 to 10/12/2031 | - | 244,953 |
16/12/2022 | 16/12/2024 to 15/12/2032 | 5,320 | 104,089 |
16/12/2022 | 16/12/2025 to 15/12/2032 | 12,357 | 14,742 |
16/12/2022 | 16/12/2026 to 15/12/2032 | 13,047 | 15,565 |
16/12/2022 | 16/12/2027 to 15/12/2032 | 13,359 | 16,018 |
16/12/2022 | 16/12/2028 to 15/12/2032 | 7,968 | 10,775 |
16/12/2022 | 16/12/2029 to 15/12/2032 | 8,419 | 11,384 |
15/12/2023 | 15/12/2024 to 14/12/2033 | - | 2,712 |
15/12/2023 | 15/12/2025 to 14/12/2033 | 5,821 | 5,821 |
15/12/2023 | 15/12/2026 to 14/12/2033 | 16,425 | 16,425 |
15/12/2023 | 15/12/2027 to 14/12/2033 | 17,449 | 17,449 |
15/12/2023 | 15/12/2028 to 14/12/2033 | 11,139 | 11,139 |
15/12/2023 | 15/12/2029 to 14/12/2033 | 8,667 | 8,667 |
15/12/2023 | 15/12/2030 to 14/12/2033 | 9,246 | 9,246 |
13/12/2024 | 13/12/2025 to 12/12/2034 | 2,048 | - |
13/12/2024 | 13/12/2026 to 12/12/2034 | 2,153 | - |
13/12/2024 | 13/12/2027 to 12/12/2034 | 7,576 | - |
13/12/2024 | 13/12/2028 to 12/12/2034 | 7,964 | - |
13/12/2024 | 13/12/2029 to 12/12/2034 | 7,279 | - |
13/12/2024 | 13/12/2030 to 12/12/2034 | 6,171 | - |
13/12/2024 | 13/12/2031 to 12/12/2034 | 6,489 | - |
171,057 | 493,208 |
Grant date | 13/12/24 | 15/12/23 |
Market price at date of grant | 777.5p | 627.5p |
Expected annual dividend yield | 5.20% | 5.96% |
| The number of awards granted and their fair values for IFRS 2 purposes are set out below. | ||||
Grant date | 13/12/24 | 15/12/23 | ||
Time to exercise (Years) | Number of awards | IFRS 2 fair value | Number of awards | IFRS 2 fair value |
1 | 2,048 | 738.10p | 5,643 | 591.9p |
2 | 2,153 | 700.70p | 9,080 | 557.0p |
3 | 7,576 | 666.52p | 16,771 | 524.8p |
4 | 7,964 | 631.49p | 10,913 | 494.4p |
5 | 7,279 | 599.49p | 11,139 | 465.8p |
6 | 6,171 | 569.12p | 8,667 | 438.8p |
7 | 6,489 | 540.28p | 9,246 | 413.5p |
39,680 | 71,459 |
Grant date | Period exercisable | Number | Number |
2025 | 2024 | ||
15/12/2021 | 16/12/2024 to 15/12/2031 | - | 26,603 |
15/12/2021 | 07/12/2025* to 15/12/2031 | 338,322 | 355,880 |
338,322 | 382,483 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
Cash and cash equivalents | 1.0 | 1.1 | 0.6 |
Equity instruments | 22.7 | 21.2 | 44.8 |
Debt instruments | 81.1 | 91.4 | 56.6 |
Total fair value of Plan assets | 104.8 | 113.7 | 102.0 |
Present value of Plan liabilities | (81.3) | (91.5) | (89.3) |
Surplus in the Plan | 23.5 | 22.2 | 12.7 |
2025 | 2024 | |
£m | £m | |
At 1 October 2024 | 113.7 | 102.0 |
Interest on Plan assets | 5.7 | 5.7 |
| Cash flows | ||
Contributions by the Group | 2.6 | 2.8 |
Contributions by Plan members | 0.2 | 0.2 |
Benefits paid | (3.9) | (3.1) |
Administration expenses paid | (0.7) | (0.9) |
| Remeasurement gain / (loss) | ||
Return on Plan assets (excluding amounts included in interest) | (12.8) | 7.0 |
At 30 September 2025 | 104.8 | 113.7 |
2025 | 2024 | |
£m | £m | |
At 1 October 2024 | 91.5 | 89.3 |
Current service cost | 0.3 | 0.4 |
Past service cost | - | - |
Funding cost | 4.6 | 4.9 |
| Cash flows | ||
Contributions by Plan members | 0.2 | 0.2 |
Benefits paid | (3.9) | (3.1) |
| Remeasurement loss / (gain) | ||
Arising from demographic assumptions | - | (2.4) |
Arising from financial assumptions | (11.5) | 3.7 |
Arising from experience adjustments | 0.1 | (1.5) |
At 30 September 2025 | 81.3 | 91.5 |
2025 | 2024 | 2023 | |
| In determining net pension cost for the year | |||
Discount rate | 5.10% | 5.55% | 5.00% |
| Rate of compensation increase: | |||
Pre 1 July 2021 accrual | 3.05% | 3.25% | 3.55% |
Post 1 July 2021 accrual | 2.50% | 2.50% | 2.50% |
Rate of price inflation | 3.05% | 3.25% | 3.55% |
Rate of increase of pensions | 2.85% | 3.00% | 3.25% |
| In determining benefit obligations | |||
Discount rate | 6.05% | 5.10% | 5.55% |
| Rate of compensation increase: | |||
Pre 1 July 2021 accrual | 3.00% | 3.05% | 3.25% |
Post 1 July 2021 accrual | 2.50% | 2.50% | 2.50% |
Rate of price inflation | 3.00% | 3.05% | 3.25% |
Rate of increase of pensions | 2.80% | 2.85% | 3.00% |
| Further life expectancy at age 60 | |||
Male member aged 60 | 27 | 27 | 27 |
Female member aged 60 | 29 | 29 | 29 |
Male member aged 40 | 29 | 29 | 29 |
Female member aged 40 | 31 | 31 | 31 |
Note 2025 | 2024 | ||
£m | £m | ||
Current service cost | 0.3 | 0.4 | |
Past service cost | - | - | |
Total service cost | 53 | 0.3 | 0.4 |
Administration expenses | 0.7 | 0.9 | |
Included within operating expenses | 1.0 | 1.3 | |
Funding cost of Plan liabilities | 4.6 | 4.9 | |
Interest on Plan assets | (5.7) | (5.7) | |
Net interest (income) | 4 | (1.1) | (0.8) |
Components of defined benefit costs recognised in profit or loss | (0.1) | 0.5 |
2025 | 2024 | |
£m | £m | |
Return on Plan assets (excluding amounts included in interest) | (12.8) | 7.0 |
| Actuarial gains / (losses) | ||
Arising from demographic assumptions | - | 2.4 |
Arising from financial assumptions | 11.5 | (3.7) |
Arising from experience adjustments | (0.1) | 1.5 |
Total actuarial (loss) / gain | (1.4) | 7.2 |
Tax thereon | 0.2 | (1.8) |
Net actuarial (loss) / gain | (1.2) | 5.4 |
Assumption | Increase in assumption | Impact on scheme liabilities | |
2025 | 2024 | ||
Discount rate | 0.25% per annum | (3.7)% | (3.9)% |
Rate of inflation* | 0.25% per annum | 3.9% | 3.9% |
Rate of salary growth | 0.25% per annum | 0.9% | 0.8% |
Rates of mortality | 1 year of life expectancy | 1.9% | 3.1% |
2025 | 2024 | |
Years | Years | |
| Category of member | ||
Active members | 18 | 19 |
Deferred pensioners | 17 | 18 |
Current pensioners | 10 | 11 |
All members | 15 | 16 |
Regulatory basis | Fully loaded basis | ||||
Note | 2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | ||
Total equity | 1,420.2 | 1,419.5 | 1,420.2 | 1,419.5 | |
| Deductions | |||||
Proposed final dividend | 44 | (57.7) | (55.6) | (57.7) | (55.6) |
IFRS 9 transitional relief * | - | 2.7 | - | - | |
Intangible assets | 28 | (172.1) | (171.5) | (172.1) | (171.5) |
Pension surplus net of deferred tax | 56 | (17.6) | (16.7) | (17.6) | (16.7) |
Prudent valuation adjustments | § | (0.4) | (0.5) | (0.4) | (0.5) |
Common Equity Tier 1 (‘CET1’) capital | 1,172.4 | 1,177.9 | 1,172.4 | 1,175.2 | |
Other Tier 1 capital | - | - | - | - | |
Total tier 1 capital | 1,172.4 | 1,177.9 | 1,172.4 | 1,175.2 | |
Corporate bond | 34 | 150.0 | 150.0 | 150.0 | 150.0 |
Eligibility cap | Ф | - | - | - | - |
Total tier 2 capital | 150.0 | 150.0 | 150.0 | 150.0 | |
Total regulatory capital (‘TRC’) | 1,322.4 | 1,327.9 | 1,322.4 | 1,325.2 |
Regulatory basis | Fully loaded basis | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
| Credit risk | ||||
Balance sheet assets | 7,573.6 | 7,303.0 | 7,573.6 | 7,303.0 |
Off balance sheet | 112.1 | 95.8 | 112.1 | 95.8 |
IFRS 9 transitional relief | - | 2.7 | - | - |
Total credit risk | 7,685.7 | 7,401.5 | 7,685.7 | 7,398.8 |
Operational risk | 928.3 | 848.0 | 928.3 | 848.0 |
Market risk | - | - | - | - |
Other | 16.7 | 29.2 | 16.7 | 29.2 |
Total risk exposure amount (‘TRE’) | 8,630.7 | 8,278.7 | 8,630.7 | 8,276.0 |
Solvency ratios | % | % | % | % |
CET1 | 13.6 | 14.2 | 13.6 | 14.2 |
TRC | 15.3 | 16.0 | 15.3 | 16.0 |
Note 2025 | 2024 | |||
£m | £m | |||
Total balance sheet assets | 19,930.0 | 19,270.0 | ||
Add: | Credit fair value adjustments on loans to customers | 16 | 5.4 | 75.2 |
Debit fair value adjustments on retail deposits | 31 | - | - | |
Adjusted balance sheet assets | 19,935.4 | 19,345.2 | ||
Less: | Derivative assets | 24 | (275.4) | (391.8) |
Central bank deposits | 14 | (2,175.7) | (2,315.5) | |
Accrued interest on sovereign exposures | (3.0) | (3.8) | ||
On balance sheet items | 17,481.3 | 16,634.1 | ||
Less: | Intangible assets | 28 | (172.1) | (171.5) |
Pension surplus | 56 | (23.5) | (22.2) | |
Total on balance sheet exposures | 17,285.7 | 16,440.4 | ||
Regulatory exposure for derivatives | 109.5 | 154.7 | ||
Total derivative exposures | 109.5 | 154.7 | ||
Post offer pipeline at gross notional amount | 1,407.6 | 1,210.2 | ||
Adjustment to convert to credit equivalent amounts | (1,151.8) | (1,000.1) | ||
Off balance sheet items | 255.8 | 210.1 | ||
Tier 1 capital | 1,172.4 | 1,177.9 | ||
Total leverage exposure before IFRS 9 relief | 17,651.0 | 16,805.2 | ||
IFRS 9 relief | - | 2.7 | ||
Total leverage exposure | 17,651.0 | 16,807.9 | ||
UK leverage ratio | 6.6% | 7.0% | ||
2025 | 2024 | |
£m | £m | |
Fully loaded tier 1 capital | 1,172.4 | 1,175.2 |
Total leverage exposure before IFRS 9 relief | 17,651.0 | 16,805.2 |
Fully loaded UK leverage ratio | 6.6% | 7.0% |
Note 2025 | 2024 | ||
£m | £m | ||
Profit for the year after tax | 180.3 | 186.0 | |
Amortisation and derecognition of intangible assets | 28 | 2.0 | 1.2 |
Adjusted profit | 182.3 | 187.2 | |
Divided by Opening equity | 1,419.5 | 1,410.6 | |
Opening intangible assets | 28 | (171.5) | (168.2) |
Opening tangible equity | 1,248.0 | 1,242.4 | |
Closing equity | 1,420.2 | 1,419.5 | |
Closing intangible assets | 28 | (172.1) | (171.5) |
Closing tangible equity | 1,248.1 | 1,248.0 | |
Average tangible equity | 1,248.1 | 1,245.2 | |
Return on Tangible Equity | 14.6% | 15.0% |
The Group | The Company | ||||
Note | 2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | ||
| Financial assets at amortised cost | |||||
Loans to customers | 16 | 16,341.3 | 15,705.5 | - | - |
Trade receivables | 25 | 1.3 | 1.5 | - | - |
CSA Assets | 25 | 1.5 | - | - | - |
Intra-group cash deposits | 25 | - | - | 65.3 | 107.6 |
Amounts owed by Group companies | 25 | - | - | 19.0 | 20.9 |
Investment securities | 15 | 626.2 | 427.4 | - | - |
Cash | 14 | 2,389.5 | 2,525.4 | 17.6 | 18.2 |
Accrued interest income | 25 | 11.8 | 11.1 | 0.1 | 0.1 |
19,371.6 | 18,670.9 | 102.0 | 146.8 | ||
| Financial assets at fair value | |||||
Derivative financial assets | 24 | 275.4 | 391.8 | - | - |
Maximum exposure to credit risk | 19,647.0 | 19,062.7 | 102.0 | 146.8 |
2025 | 2024 | |||
£m | % | £m | % | |
Buy-to-let mortgages | 13,774.7 | 84.3% | 13,279.3 | 84.6% |
Owner-occupied mortgages | 16.4 | 0.1% | 20.3 | 0.1% |
Total first charge residential mortgages | 13,791.1 | 84.4% | 13,299.6 | 84.7% |
Second charge mortgage loans | 85.3 | 0.5% | 116.1 | 0.7% |
Loans secured on residential property | 13,876.4 | 84.9% | 13,415.7 | 85.4% |
Development finance | 960.4 | 5.9% | 884.0 | 5.6% |
Loans secured on property | 14,836.8 | 90.8% | 14,299.7 | 91.0% |
Asset finance loans | 671.9 | 4.1% | 633.2 | 4.1% |
Motor finance loans | 360.5 | 2.2% | 331.4 | 2.1% |
Aircraft mortgages | 37.2 | 0.2% | 31.2 | 0.2% |
Secured BBB schemes | 17.5 | 0.1% | 31.0 | 0.2% |
Structured lending | 267.3 | 1.7% | 256.9 | 1.6% |
Invoice finance | 35.4 | 0.2% | 32.7 | 0.2% |
Total secured loans | 16,226.6 | 99.3% | 15,616.1 | 99.4% |
Professions finance | 39.3 | 0.2% | 53.0 | 0.3% |
Unsecured BBB schemes | 46.6 | 0.3% | 10.5 | 0.1% |
Other unsecured commercial loans | 28.8 | 0.2% | 25.9 | 0.2% |
Total loans to customers | 16,341.3 | 100.0% | 15,705.5 | 100.0% |
2025 | 2024 | |
£m | £m | |
Buy-to-let mortgages | 160.8 | 162.0 |
Development finance | 535.9 | 497.9 |
Structured lending | 256.3 | 239.3 |
Asset finance | 10.1 | 11.5 |
963.1 | 910.7 |
Stage 1 | Stage 2 | Stage 3 | POCI | Total | |
£m | £m | £m | £m | £m | |
| 30 September 2025 | |||||
Very low risk | 12,478.6 | 64.3 | 1.0 | 3.4 | 12,547.3 |
Low risk | 2,427.4 | 329.6 | 37.5 | 0.4 | 2,794.9 |
Moderate risk | 150.0 | 188.2 | 7.6 | 1.3 | 347.1 |
High risk | 143.4 | 70.3 | 8.1 | 2.4 | 224.2 |
Very high risk | 55.2 | 65.4 | 274.4 | 1.5 | 396.5 |
Not graded | 114.3 | 2.0 | 2.2 | 0.6 | 119.1 |
Total gross carrying amount | 15,368.9 | 719.8 | 330.8 | 9.6 | 16,429.1 |
Impairment | (12.4) | (4.5) | (70.9) | - | (87.8) |
Total loans to customers | 15,356.5 | 715.3 | 259.9 | 9.6 | 16,341.3 |
| 30 September 2024 | |||||
Very low risk | 12,028.0 | 75.6 | 1.1 | 3.3 | 12,108.0 |
Low risk | 2,194.7 | 343.9 | 44.9 | 0.7 | 2,584.2 |
Moderate risk | 182.1 | 199.5 | 16.4 | 1.4 | 399.4 |
High risk | 127.6 | 78.1 | 12.4 | 3.0 | 221.1 |
Very high risk | 37.0 | 76.3 | 205.2 | 8.2 | 326.7 |
Not graded | 135.8 | 2.7 | 3.6 | 0.5 | 142.6 |
Total gross carrying amount | 14,705.2 | 776.1 | 283.6 | 17.1 | 15,782.0 |
Impairment | (16.0) | (7.2) | (50.8) | (2.5) | (76.5) |
Total loans to customers | 14,689.2 | 768.9 | 232.8 | 14.6 | 15,705.5 |
First charge mortgages | Second charge mortgages | |||
2025 | 2024 | 2025 | 2024 | |
% | % | % | % | |
| Loan to value ratio | ||||
Less than 70% | 69.2 | 71.5 | 96.8 | 96.1 |
70% to 80% | 28.8 | 25.9 | 2.0 | 2.3 |
80% to 90% | 1.2 | 1.7 | 0.4 | 0.8 |
90% to 100% | 0.2 | 0.2 | 0.3 | 0.2 |
Over 100% | 0.6 | 0.7 | 0.5 | 0.6 |
100.0 | 100.0 | 100.0 | 100.0 | |
Average LTV ratio | 63.2 | 62.8 | 49.0 | 50.3 |
| Of which: | ||||
Buy-to-let | 63.2 | 62.8 | ||
Owner-occupied | 38.6 | 38.9 |
First charge | Second charge | |||
2025 | 2024 | 2025 | 2024 | |
% | % | % | % | |
East Anglia | 3.3 | 3.3 | 3.1 | 3.3 |
East Midlands | 6.1 | 6.0 | 6.4 | 6.3 |
Greater London | 17.8 | 18.0 | 7.3 | 7.5 |
North | 3.5 | 3.4 | 4.5 | 4.4 |
North West | 9.9 | 10.1 | 7.5 | 7.4 |
South East | 30.8 | 31.0 | 37.7 | 37.8 |
South West | 9.2 | 9.1 | 8.0 | 8.0 |
West Midlands | 6.5 | 6.3 | 7.3 | 7.2 |
Yorkshire and Humberside | 7.1 | 7.1 | 6.2 | 6.0 |
Total England | 94.2 | 94.3 | 88.0 | 87.9 |
Northern Ireland | - | - | 2.8 | 2.5 |
Scotland | 2.7 | 2.6 | 5.5 | 5.8 |
Wales | 3.1 | 3.1 | 3.7 | 3.8 |
100.0 | 100.0 | 100.0 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
By value | By number | By value | By number | |
% | % | % | % | |
| LTGDV | ||||
50% or less | 14.1 | 8.6 | 12.4 | 8.9 |
50% to 60% | 11.5 | 14.9 | 13.4 | 20.1 |
60% to 65% | 23.7 | 29.4 | 27.5 | 27.3 |
65% to 70% | 28.9 | 32.2 | 24.1 | 30.1 |
70% to 75% | 6.4 | 7.5 | 8.1 | 7.2 |
Over 75% | 15.4 | 7.4 | 14.5 | 6.4 |
100.0 | 100.0 | 100.0 | 100.0 |
2025 | 2024 | |
Stage 1 | 215 | 214 |
Stage 2 | 17 | 17 |
Stage 3 | 23 | 19 |
POCI | - | 1 |
Total | 255 | 251 |
2025 | 2024 | |
% | % | |
East Anglia | 5.2 | 4.6 |
East Midlands | 7.1 | 11.2 |
Greater London | 13.0 | 11.0 |
North | 0.2 | 0.6 |
North West | 3.4 | 0.7 |
South East | 32.5 | 33.9 |
South West | 18.0 | 19.7 |
West Midlands | 9.3 | 7.9 |
Yorkshire and Humberside | 6.6 | 6.1 |
Total England | 95.3 | 95.7 |
Northern Ireland | - | - |
Scotland | 3.6 | 3.8 |
Wales | 1.1 | 0.5 |
100.0 | 100.0 |
2025 | 2024 | |
% | % | |
Commercial vehicles | 46.9 | 45.3 |
Construction plant | 26.9 | 29.4 |
Manufacturing | 6.5 | 5.3 |
Technology | 3.8 | 4.2 |
Refuse disposal vehicles | 5.2 | 4.2 |
Other vehicles | 3.9 | 4.4 |
Agriculture | 1.2 | 1.6 |
Print and paper | 0.8 | 1.1 |
Other | 4.8 | 4.5 |
100.0 | 100.0 |
2025 | 2024 | |
Number of active facilities | 13 | 11 |
Total facilities (£m) | 403.0 | 330.0 |
Carrying value (£m) | 267.3 | 256.9 |
2025 | 2024 | |
£m | £m | |
| RLS / GGS | ||
Term loans | 41.8 | 0.6 |
Asset finance | 15.2 | 23.4 |
Total RLS / GGS | 57.0 | 24.0 |
| CBILS | ||
Term loans | 3.5 | 7.7 |
Asset finance | 2.3 | 7.6 |
Total CBILS | 5.8 | 15.3 |
BBLS | 1.3 | 2.2 |
64.1 | 41.5 | |
Total term loans | 46.6 | 10.5 |
Total asset finance (note 17) | 17.5 | 31.0 |
64.1 | 41.5 |
2025 | 2024 | |
% | % | |
| First mortgages | ||
| Accounts more than three months in arrears | ||
Buy-to-let accounts including receiver of rent cases | 0.52 | 0.38 |
Buy-to-let accounts excluding receiver of rent cases | 0.34 | 0.19 |
Owner-occupied accounts | 5.60 | 6.59 |
| UKF data for mortgage accounts more than three months in arrears | ||
Buy-to-let accounts including receiver of rent cases | 0.75 | 0.87 |
Buy-to-let accounts excluding receiver of rent cases | 0.64 | 0.76 |
Owner-occupied accounts | 0.87 | 0.97 |
All mortgages | 0.83 | 0.93 |
| Second charge mortgage loans | ||
| Accounts more than 2 months in arrears | ||
All accounts | 25.60 | 24.63 |
Post-2010 originations | 4.54 | 2.92 |
Legacy cases (pre-2010 originations) | 25.94 | 26.88 |
Purchased assets | 32.61 | 31.47 |
FLA data for second mortgage loans | 5.80 | 6.50 |
| Motor finance loans | ||
| Accounts more than 2 months in arrears | ||
All accounts | 0.91 | 1.06 |
Originated cases | 0.91 | 1.06 |
Purchased assets | - | 1.13 |
FLA data for consumer point of sale hire purchase | 3.60 | 4.10 |
| Asset finance loans | ||
Accounts more than 2 months in arrears | 0.11 | 0.14 |
FLA data for business lease / hire purchase loans | 0.70 | 0.70 |
2025 | 2024 | 2023 | |
£m | £m | £m | |
| All purchased consumer assets | |||
Carrying value | 31.3 | 41.1 | 58.6 |
84 month ERCs | 36.5 | 48.6 | 68.9 |
120 month ERCs | 40.4 | 52.9 | 73.4 |
POCI assets only Carrying value | 9.7 | 10.6 | 17.7 |
84 month ERCs | 13.2 | 15.6 | 24.5 |
120 month ERCs | 16.2 | 18.7 | 27.8 |
2025 | 2024 | |||||
Sovereign | Institutional | Total | Sovereign | Institutional | Total | |
£m | £m | £m | £m | £m | £m | |
| Rating | ||||||
AAA | - | 116.8 | 116.8 | - | 23.0 | 23.0 |
AA- | 509.4 | - | 509.4 | 404.4 | - | 404.4 |
509.4 | 116.8 | 626.2 | 404.4 | 23.0 | 427.4 |
2025 | 2024 | |
£m | £m | |
| The Group | ||
| Cash with central banks rated: | ||
AA- Cash with retail banks rated: | 2,175.7 | 2,315.5 |
AA- | 175.1 | 98.2 |
A+ | 38.7 | 111.7 |
213.8 | 209.9 | |
Total exposure | 2,389.5 | 2,525.4 |
| The Company | ||
| Cash with retail banks rated: | ||
A+ | 17.4 | 18.3 |
2025 | 2024 | |
£m | £m | |
Derivative financial assets | 240.8 | 317.3 |
Derivative financial liabilities | (65.3) | (98.9) |
175.5 | 218.4 |
2025 | 2024 | |
£m | £m | |
| Carrying value of derivative financial assets | ||
| Counterparties rated | ||
AA | 0.1 | 0.4 |
AA- | 237.5 | 2.0 |
A+ | 37.8 | 357.8 |
A | - | - |
A- | - | 31.6 |
Gross exposure (note 24) | 275.4 | 391.8 |
| Collateral amounts posted | ||
CSA collateral amounts (note 37) | (86.3) | (103.6) |
Total collateral | (86.3) | (103.6) |
Net exposure | 189.1 | 288.2 |
| Amounts payable | |||||
| In one year | In more than | In more than | In more than | Total | |
| or less, or on | one year, but | two years but | five years | ||
| demand | not more than | not more than | |||
| two years | five years | ||||
£m | £m | £m | £m | £m | |
| 30 September 2025 | |||||
Retail deposits | 15,091.7 | 1,054.1 | 632.4 | 81.1 | 16,859.3 |
Borrowings | 1,092.9 | 33.7 | 532.2 | 156.8 | 1,815.6 |
Total non-derivative liabilities | 16,184.6 | 1,087.8 | 1,164.6 | 237.9 | 18,674.9 |
Derivative liabilities | 42.2 | 21.0 | 17.4 | - | 80.6 |
16,226.8 | 1,108.8 | 1,182.0 | 237.9 | 18,755.5 | |
| 30 September 2024 | |||||
Retail deposits | 14,559.7 | 1,657.2 | 740.7 | 63.0 | 17,020.6 |
Borrowings | 150.3 | 761.6 | 28.0 | 163.0 | 1,102.9 |
Total non-derivative liabilities | 14,710.0 | 2,418.8 | 768.7 | 226.0 | 18,123.5 |
Derivative liabilities | 21.8 | 31.3 | 52.0 | 7.5 | 112.6 |
14,731.8 | 2,450.1 | 820.7 | 233.5 | 18,236.1 |
2025 | 2024 | |
£m | £m | |
Payable on demand | 8,206.5 | 7,697.6 |
Payable in less than three months | 1,446.5 | 1,718.0 |
Payable in less than one year but more than three months | 5,438.7 | 5,144.1 |
Payable in less than one year or on demand | 15,091.7 | 14,559.7 |
Payable in one to two years | 1,054.1 | 1,657.2 |
Payable in two to five years | 632.4 | 740.7 |
Payable after more than five years | 81.1 | 63.0 |
16,859.3 | 17,020.6 |
Note 2025 | 2024 | ||
£m | £m | ||
Balances with central banks | 2,110.4 | 2,207.9 | |
Investment securities | 15 | 626.3 | 427.4 |
Total on balance sheet liquidity | 2,736.7 | 2,635.3 | |
Long / short repo transaction | 150.0 | 150.0 | |
2,886.7 | 2,785.3 |
| Financial liabilities falling due: | |||||
| In one year | In more than | In more than | In more than | Total | |
| or less, or on | one year, but | two years but | five years | ||
| demand | not more than | not more than | |||
| two years | five years | ||||
£m | £m | £m | £m | £m | |
| 30 September 2025 | |||||
Bank overdrafts | 0.5 | - | - | - | 0.5 |
Covered bonds | - | - | 499.2 | - | 499.2 |
Corporate bond | - | - | - | 150.0 | 150.0 |
Central bank facilities | 944.8 | 5.2 | - | - | 950.0 |
Sale and repurchase agreements | 100.0 | - | - | - | 100.0 |
Lease liabilities | 2.5 | 1.7 | 2.4 | 0.2 | 6.8 |
1,047.8 | 6.9 | 501.6 | 150.2 | 1,706.5 | |
| 30 September 2024 | |||||
Bank overdrafts | 0.4 | - | - | - | 0.4 |
Covered bonds | - | - | - | - | - |
Corporate bond | - | - | - | 149.9 | 149.9 |
Central bank facilities | 5.0 | 744.8 | 5.2 | - | 755.0 |
Sale and repurchase agreements | 100.0 | - | - | - | 100.0 |
Lease liabilities | 2.9 | 2.1 | 2.9 | - | 7.9 |
108.3 | 746.9 | 8.1 | 149.9 | 1,013.2 |
| Financial liabilities falling due: | ||||||
| In one year | In more than | In more than | In more than | Total | ||
| or less, or on | one year, but | two years but | five years | |||
| demand | not more than | not more than | ||||
| two years | five years | |||||
£m | £m | £m | £m | £m | ||
| 30 September 2025 | ||||||
Corporate bond | - | - | - | 149.8 | 149.8 | |
Lease liabilities | 1.4 | 1.4 | 4.6 | 3.6 | 11.0 | |
1.4 | 1.4 | 4.6 | 153.4 | 160.8 | ||
| 30 September 2024 | ||||||
Corporate bond | - | - | - | 149.6 | 149.6 | |
Lease liabilities | 1.4 | 1.4 | 4.4 | 5.2 | 12.4 | |
1.4 | 1.4 | 4.4 | 154.8 | 162.0 |
Issuer | Maturity date | Call date | Principal outstanding | |
2025 | 2024 | |||
£m | £m | |||
Paragon Mortgages (No. 27) PLC | 15/04/47 | 15/10/25 | 478.4 | 595.2 |
Paragon Mortgages (No. 28) PLC | 15/12/47 | 15/12/25 | 509.9 | 586.3 |
Paragon Mortgages (No. 29) PLC | 15/12/55 | 15/12/28 | 855.0 | 855.0 |
1,843.3 | 2,036.5 |
2025 | 2024 | |||||
Utilised | Available | Total | Utilised | Available | Total | |
£m | £m | £m | £m | £m | £m | |
| Rating | ||||||
AAA | 215.3 | 1,353.2 | 1,568.5 | 225.5 | 1,536.2 | 1,761.7 |
AA+ / AA / AA- | 5.8 | 109.4 | 115.2 | 5.8 | 109.4 | 115.2 |
A+ / A / A- | 3.7 | 70.0 | 73.7 | 3.7 | 70.0 | 73.7 |
BBB+ / BBB / BBB- | 4.3 | 81.6 | 85.9 | 4.3 | 81.6 | 85.9 |
229.1 | 1,614.2 | 1,843.3 | 239.3 | 1,797.2 | 2,036.5 |
| Corporate | Covered | Central bank | Sale and | Lease | Total | |
| bonds | bonds | facilities | repurchase | liabilities | ||
| transactions | ||||||
£m | £m | £m | £m | £m | £m | |
| a) The Group | ||||||
| 30 September 2025 | ||||||
| Payable in: | ||||||
Less than one year | 6.6 | 22.2 | 960.1 | 101.1 | 2.9 | 1,092.9 |
One to two years | 6.6 | 20.4 | 5.3 | - | 1.4 | 33.7 |
Two to five years | 19.7 | 510.1 | - | - | 2.4 | 532.2 |
Over five years | 156.6 | - | - | - | 0.2 | 156.8 |
189.5 | 552.7 | 965.4 | 101.1 | 6.9 | 1,815.6 | |
| 30 September 2024 | ||||||
| Payable in: | ||||||
Less than one year | 6.6 | - | 39.4 | 101.4 | 2.9 | 150.3 |
One to two years | 6.6 | - | 752.9 | - | 2.1 | 761.6 |
Two to five years | 19.7 | - | 5.3 | - | 3.0 | 28.0 |
Over five years | 163.0 | - | - | - | - | 163.0 |
195.9 | - | 797.6 | 101.4 | 8.0 | 1,102.9 |
| Corporate | Lease | Total | |
| bonds | liabilities | ||
£m | £m | £m | |
| b) The Company | |||
| 30 September 2025 | |||
| Payable in: | |||
Less than one year | 6.6 | 1.7 | 8.3 |
One to two years | 6.6 | 1.7 | 8.3 |
Two to five years | 19.7 | 5.0 | 24.7 |
Over five years | 156.6 | 3.3 | 159.9 |
189.5 | 11.7 | 201.2 | |
| 30 September 2024 | |||
| Payable in: | |||
Less than one year | 6.6 | 1.7 | 8.3 |
One to two years | 6.6 | 1.7 | 8.3 |
Two to five years | 19.7 | 5.0 | 24.7 |
Over five years | 163.0 | 4.9 | 167.9 |
195.9 | 13.3 | 209.2 |
2025 | 2024 | |
| Total cash | Total cash | |
| outflow / (inflow) | outflow / (inflow) | |
£m | £m | |
| On derivative liabilities | ||
Payable in less than one year | 42.2 | 21.8 |
Payable in one to two years | 21.0 | 31.3 |
Payable in two to five years | 17.4 | 52.0 |
Payable in over five years | - | 7.5 |
80.6 | 112.6 | |
| On derivative assets | ||
Payable in less than one year | (79.0) | (117.4) |
Payable in one to two years | (54.7) | (106.5) |
Payable in two to five years | (10.7) | (46.5) |
Payable in over five years | (71.2) | (8.4) |
(215.6) | (278.8) | |
(135.0) | (166.2) |
Freehold premises | Short leasehold premises | Computer hardware | Furniture, fixtures and office equipment | Company motor vehicles |
2% per annum | over the term of the lease | 25% per annum | 15% per annum | 25% per annum |
Note 2025 | 2024 | ||
£m | £m | ||
| Financial assets | |||
Derivative financial assets | 24 | 275.4 | 391.8 |
| Financial liabilities | |||
Derivative financial liabilities | 24 | 68.2 | 99.7 |
Note 2025 | 2025 | 2024 | 2024 | ||
Carrying amount | Fair value | Carrying amount | Fair value | ||
£m | £m | £m | £m | ||
| The Group | |||||
| Financial assets | |||||
Cash | 14 | 2,389.5 | 2,389.5 | 2,525.4 | 2,525.4 |
Investment securities | 15 | 626.2 | 611.6 | 427.4 | 422.0 |
Loans to customers | 16 | 16,341.3 | 16,357.5 | 15,705.5 | 15,772.5 |
Sundry financial assets | 25 | 16.9 | 16.9 | 15.8 | 15.8 |
19,373.9 | 19,375.5 | 18,674.1 | 18,735.7 | ||
| Financial liabilities | |||||
Short-term bank borrowings | 0.5 | 0.5 | 0.4 | 0.4 | |
Retail deposits | 31 | 16,265.7 | 16,260.0 | 16,298.0 | 16,334.2 |
Corporate bonds | 34 | 150.1 | 149.2 | 149.9 | 145.5 |
Covered bonds | 32 | 499.2 | 501.3 | - | - |
Sale and repurchase agreements | 36 | 100.0 | 100.0 | 100.0 | 100.0 |
Other financial liabilities | 37 | 413.4 | 413.4 | 398.1 | 398.1 |
17,428.9 | 17,424.4 | 16,946.4 | 16,978.2 |
Note 2025 | 2025 | 2024 | 2024 | ||
Carrying amount | Fair value | Carrying amount | Fair value | ||
£m | £m | £m | £m | ||
| The Company | |||||
| Financial assets | |||||
Cash | 14 | 17.6 | 17.6 | 18.3 | 18.3 |
Intra-group cash deposits | 25 | 65.3 | 65.3 | 107.6 | 107.6 |
Amounts owed to group companies | 25 | 19.0 | 19.0 | 20.9 | 20.9 |
Sundry financial assets | 25 | 0.1 | 0.1 | 0.1 | 0.1 |
102.0 | 102.0 | 146.9 | 146.9 | ||
| Financial liabilities | |||||
Corporate bonds | 34 | 149.8 | 149.2 | 149.6 | 145.5 |
Amounts owed by group companies | 37 | 24.5 | 24.5 | 23.6 | 23.6 |
Other financial liabilities | 37 | 0.7 | 0.7 | 25.4 | 25.4 |
175.0 | 174.4 | 198.6 | 194.5 |
Company | Holding | Principal activity |
| Direct subsidiaries of Paragon Banking Group PLC | ||
Paragon Bank PLC | 100% | Deposit taking, residential mortgages and loan and vehicle finance |
Paragon Car Finance Limited | 100% | Vehicle Finance |
Idem Capital Holdings Limited | 100% | Intermediate holding company |
Redbrick Survey and Valuation Limited | 100% | Surveyors and property consulting |
Paragon Mortgages (No. 12) PLC | 100% * | Residential mortgages |
Colonial Finance (UK) Limited | 100% | Non-trading |
Earlswood Finance Limited | 100% | Non-trading |
Herbert (1) PLC | 100% | Non-trading |
Herbert (2) PLC | 100% | Non-trading |
Herbert (4) PLC | 100% | Non-trading |
Herbert (5) PLC | 100% | Non-trading |
Herbert (6) PLC | 100% | Non-trading |
Herbert (7) PLC | 100% | Non-trading |
Herbert (8) PLC | 100% | Non-trading |
Herbert (9) PLC | 100% | Non-trading |
Herbert (10) PLC | 100% | Non-trading |
Moorgate Asset Administration Limited | 100% | Non-trading |
Paragon Car Finance (1) Limited | 100% | Non-trading |
Paragon Mortgages (No. 5) PLC | 100% | Non-trading |
Paragon Pension Investments GP Limited | 100% | Non-trading |
Paragon Pension Plan Trustees Limited | 100% | Non-trading |
Paragon Personal Finance (1) Limited | 100% | Non-trading |
Universal Credit Limited | 100% | Non-trading |
Yorkshire Freeholds Limited | 100% | Non-trading |
Yorkshire Leaseholds Limited | 100% | Non-trading |
Company | Holding | Principal activity |
| Direct and indirect subsidiaries of Paragon Bank PLC | ||
Paragon Finance PLC | 100% | Residential mortgages and asset administration |
Mortgage Trust Limited | 100% | Residential mortgages |
Paragon Mortgages Limited | 100% | Residential mortgages |
Paragon Mortgages (2010) Limited | 100% | Residential mortgages |
Mortgage Trust Services PLC | 100% | Residential mortgages and asset administration |
Paragon Asset Finance Limited | 100% | Holding company |
Paragon Business Finance PLC | 100% | Asset finance |
Paragon Development Finance Limited | 100% | Development Finance |
Paragon Development Finance Services Limited | 100% | Development Finance |
PBAF Acquisitions Limited | 100% | Residential mortgages and loan finance |
Premier Asset Finance Limited | 100% | Asset finance broker |
Specialist Fleet Services Limited | 100% | Asset finance and contract hire |
Collett Transport Services Limited | 100% | Non-trading |
Homer Management Limited | 100% | Non-trading |
Lease Portfolio Management Limited | 100% | Non-trading |
Paragon Commercial Finance Limited | 100% | Non-trading |
Paragon Options PLC | 100% | Non-trading |
Paragon Technology Finance Limited | 100% | Non-trading |
| Other indirect subsidiary undertakings | ||
Moorgate Loan Servicing Limited | 100% | Asset administration |
Idem Capital Securities Limited | 100% | Asset investment |
Paragon Personal Finance Limited | 100% | Consumer loan finance |
Company | Principal activity |
Paragon Covered Bonds Finance Limited * | Holding company |
Paragon Covered Bonds (Holdings) Limited | Holding company |
Paragon Mortgages (No. 27) Holdings Limited | Holding company |
Paragon Mortgages (No. 27) PLC | Residential mortgages |
Paragon Mortgages (No. 28) Holdings Limited | Holding company |
Paragon Mortgages (No. 28) PLC | Residential mortgages |
Paragon Mortgages (No. 29) Holdings Limited | Holding company |
Paragon Mortgages (No. 29) PLC | Residential mortgages |
Arianty Holdings Limited | Non-trading |
Arianty No. 1 PLC | Non-trading |
Paragon Fifth Funding Limited | Non-trading |
Paragon Seventh Funding Limited | Non-trading |
Paragon Sixth Funding Limited | Non-trading |
Paragon Mortgages (No. 25) Holdings Limited | Non-trading |
Paragon Mortgages (No. 25) PLC | Non-trading |
Paragon Mortgages (No. 26) Holdings Limited | Non-trading |
Company | Holding | Principal activity |
| Direct subsidiaries of Paragon Banking Group PLC | ||
Paragon Dealer Finance Limited | 100% | Non-trading |
Paragon Loan Finance (No. 3) Limited | 100% | Non-trading |
Paragon Third Funding Limited | 100% | Non-trading |
Paragon Vehicle Contracts Limited | 100% | Non-trading |
The Business Mortgage Company Limited | 100% | Non-trading |
| Direct and indirect subsidiaries of Paragon Bank PLC | ||
Paragon Second Funding Limited | 100% | Non-trading |
| Other indirect subsidiary undertakings | ||
Buy to let Direct Limited | 100% | Non-trading |
TBMC Group Limited | 100% | Non-trading |
The Business Mortgage Company Services Limited | 100% | Non-trading |
Company | Holding | Principal activity |
Paragon Mortgages (No. 26) PLC | Non-trading |