2026 | 2025 | ||||||
| Capital | Capital | ||||||
| EPRA | and other | EPRA | and other | ||||
| earnings | items | Total | earnings | items | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 6 | ||||||
Costs | 7 | ( | ( | ( | ( | ( | ( |
( | ( | ||||||
Share of post-tax profit from joint ventures | 15 | ||||||
Loss on disposal of investment properties | ( | ( | ( | ( | |||
Net surplus on revaluation of investment properties | 13 | ||||||
Operating profit | ( | ||||||
Finance income | 9 | ||||||
Finance expense | 9 | ( | ( | ( | ( | ( | ( |
Profit before tax | ( | ||||||
Taxation | 11 | ( | |||||
Profit for the year | |||||||
| Attributable to: | |||||||
Shareholders of the parent | |||||||
Non-controlling interests | |||||||
| Profit per share attributable to shareholders of the parent: | |||||||
Basic earnings per share | 5 | ||||||
Diluted earnings per share | 5 |
2026 | 2025 | ||
| Total | Total | ||
| Notes | £m | £m | |
Profit for the year | |||
| Items that may be subsequently reclassified to the income statement: | |||
Net surplus on revaluation of owner-occupied property | 18 | ||
Deferred tax charge on owner-occupied property revaluation surplus | 11 | ( | |
Other comprehensive income for the year | |||
Total comprehensive income for the year | |||
| Attributable to: | |||
Shareholders of the parent | |||
Non-controlling interests | |||
Group | Company | ||||
| 2026 | 2025 | 2026 | 2025 | ||
| Notes | £m | £m | £m | £m | |
| Non-current assets | |||||
Investment properties | 13 | – | – | ||
Property, plant and equipment | 18 | – | – | ||
Intangible assets | 19 | – | – | ||
Net investment in finance leases | 17 | – | – | ||
Investments in joint ventures | 15 | – | – | ||
Investments in subsidiary undertakings | 28 | 5,358 | 5,363 | ||
Trade and other receivables | 26 | – | – | ||
Other non-current assets | 29 | – | – | ||
Total non-current assets | 5,358 | 5,363 | |||
| Current assets | |||||
Trading properties | 14 | – | – | ||
Trade and other receivables | 26 | – | – | ||
Monies held in restricted accounts and deposits | 22 | – | – | ||
Cash and cash equivalents | 23 | – | 1 | ||
Other current assets | 30 | – | – | ||
Non-current asset held for sale | – | – | |||
Total current assets | – | 1 | |||
Total assets | 5,358 | 5,364 | |||
| Current liabilities | |||||
Borrowings | 21 | ( | ( | – | – |
Trade and other payables | 27 | ( | ( | (1,658) | (1,750) |
Provisions | 33 | ( | ( | – | – |
Other current liabilities | 31 | ( | ( | – | – |
Total current liabilities | ( | ( | (1,658) | (1,750) | |
| Non-current liabilities | |||||
Borrowings | 21 | ( | ( | – | – |
Trade and other payables | 27 | ( | ( | – | – |
Provisions | 33 | ( | ( | – | – |
Other non-current liabilities | 32 | ( | ( | – | – |
Total non-current liabilities | ( | ( | – | – | |
Total liabilities | ( | ( | (1,658) | (1,750) | |
Net assets | 3,700 | 3,614 | |||
| Equity | |||||
| Capital and reserves attributable to shareholders | |||||
Ordinary shares | 36 | 80 | 80 | ||
Share premium | 320 | 319 | |||
Other reserves | 15 | 30 | |||
Merger reserve | 374 | 374 | |||
Retained earnings | 2,911 | 2,811 | |||
Equity attributable to shareholders of the parent | 3,700 | 3,614 | |||
Equity attributable to non-controlling interests | |||||
Total equity |
Attributable to shareholders of the parent | Group | |||||||
| Non- | ||||||||
| Ordinary | Share | Other | Retained | controlling | Total | |||
| shares | premium | reserves 1 | earnings | Total | interests | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2024 | ||||||||
Total comprehensive income for the financial year | ||||||||
| Transactions with shareholders of the parent: | ||||||||
Share-based payments | 35 | ( | ||||||
Dividends paid to shareholders of the parent | 10 | ( | ( | ( | ||||
Acquisition of non-controlling interests | ( | ( | ||||||
Total transactions with shareholders of the parent | ( | ( | ( | ( | ||||
Dividends paid to non-controlling interests | ( | ( | ||||||
Issued share capital | ||||||||
Acquisition of subsidiaries | ||||||||
Total transactions with shareholders | ( | ( | ( | ( | ||||
At 31 March 2025 | ||||||||
Total comprehensive income for the financial year | ||||||||
Transfer to revaluation surplus reserve | ( | |||||||
| Transactions with shareholders of the parent: | ||||||||
Share-based payments | 35 | ( | ( | ( | ( | |||
Dividends paid to shareholders of the parent | 10 | ( | ( | ( | ||||
| Total transactions with shareholders of the parent | ||||||||
Dividends paid to non-controlling interests | ( | ( | ||||||
Recognition of redemption liability | 31 | ( | ( | ( | ( | |||
Total transactions with shareholders | ( | ( | ( | ( | ( | |||
At 31 March 2026 |
Group | Company | ||||
| 2026 | 2025 | 2026 | 2025 | ||
| Notes | £m | £m | £m | £m | |
| Cash flows from operating activities | |||||
Net cash generated from operations | 12 | – | – | ||
Interest received | – | – | |||
Interest paid | ( | ( | – | – | |
Rents paid | ( | ( | – | – | |
Capital expenditure on trading properties | ( | ( | – | – | |
Disposal of trading properties | – | – | |||
Other operating cash flows | (1) | (1) | |||
Net cash inflow/(outflow) from operating activities | 12 | (1) | (1) | ||
| Cash flows from investing activities | |||||
Investment property development expenditure | ( | ( | – | – | |
Other investment property related expenditure | ( | ( | – | – | |
Acquisition of investment properties, net of cash acquired | ( | ( | – | – | |
Acquisition of subsidiaries, net of cash acquired | ( | – | – | ||
Disposal of investment properties | – | – | |||
Cash distributions from joint ventures | 15 | – | – | ||
Net cash inflow/(outflow) from investing activities | ( | – | – | ||
| Cash flows from financing activities | |||||
Net proceeds from new borrowings (net of finance fees) | 21 | – | – | ||
Net repayment of borrowings | 21 | ( | ( | – | – |
Net cash outflow from derivative financial instruments | 21 | ( | ( | – | – |
Acquisition of own shares | ( | – | – | ||
Proceeds from non-controlling interest share capital issuance | – | – | |||
Dividends paid to shareholders of the parent | 10 | ( | ( | – | – |
Dividends paid to non-controlling interests | ( | ( | – | – | |
Decrease/(increase) in monies held in restricted accounts and deposits | ( | – | – | ||
Other financing cash flows | – | – | |||
Net cash (outflow)/inflow from financing activities | ( | – | – | ||
Increase/(decrease) in cash and cash equivalents for the year | ( | (1) | (1) | ||
Cash and cash equivalents at the beginning of the year | 1 | 2 | |||
Cash and cash equivalents at the end of the year | 23 | – | 1 |
| Mitigated downside | ||
| scenario | ||
Key metrics | 31 March 2026 | 30 September 2027 |
Security Group LTV | 41.6% | 46.6% |
Adjusted net debt | £4,215m | £4,608m |
EPRA net tangible assets | £6,574m | £5,768m |
Available financial headroom | £1.3bn | £0.4bn |
2026 | 2025 1 | |||||||||
| Office- | Retail- | Residential- | Other | Office- | Retail- | Residential- | Other | |||
| led | led | led | assets | Total | led | led | led | assets | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Rental income | 327 | 264 | 12 | 52 | 655 | 327 | 222 | 12 | 74 | 635 |
Finance lease interest | – | – | – | 1 | 1 | – | – | – | 1 | 1 |
Gross rental income (before rents payable) | 327 | 264 | 12 | 53 | 656 | 327 | 222 | 12 | 75 | 636 |
Rents payable 2 | (3) | (9) | – | – | (12) | (4) | (7) | – | (1) | (12) |
Gross rental income (after rents payable) | 324 | 255 | 12 | 53 | 644 | 323 | 215 | 12 | 74 | 624 |
Service charge income 3 | 85 | 99 | 5 | 11 | 200 | 77 | 75 | 5 | 8 | 165 |
Service charge expense 3 | (85) | (103) | (6) | (12) | (206) | (81) | (80) | (5) | (10) | (176) |
Net service charge expense | – | (4) | (1) | (1) | (6) | (4) | (5) | – | (2) | (11) |
Other property related income | 22 | 8 | 1 | 3 | 34 | 23 | 8 | 2 | 3 | 36 |
Direct property expenditure | (51) | (48) | (5) | (7) | (111) | (49) | (45) | (4) | (11) | (109) |
Other operating income | 22 | – | – | – | 22 | 10 | – | – | – | 10 |
Other operating expense | (23) | – | – | – | (23) | (9) | – | – | – | (9) |
| Movement in bad and doubtful debts | 1 | (1) | – | 2 | 2 | 1 | 7 | 1 | 2 | 11 |
| provision | ||||||||||
Segment net rental income | 295 | 210 | 7 | 50 | 562 | 295 | 180 | 11 | 66 | 552 |
Other income | 1 | 1 | ||||||||
Administrative expense | (61) | (71) | ||||||||
Depreciation | (2) | (3) | ||||||||
EPRA earnings before interest | 500 | 479 | ||||||||
Finance income | 14 | 15 | ||||||||
Finance expense | (124) | (109) | ||||||||
Joint venture net finance expense | (8) | (11) | ||||||||
| EPRA earnings attributable to shareholders | 382 | 374 | ||||||||
| of the parent | ||||||||||
Capital/other items | (36) | 19 | ||||||||
Profit before tax | 346 | 393 | ||||||||
Taxation | (2) | 3 | ||||||||
Profit for the year | 344 | 396 |
Year ended 31 March 2026 | Year ended 31 March 2025 | |||
| Profit for | EPRA | Profit for | EPRA | |
| the year | earnings | the year | earnings | |
| £m | £m | £m | £m | |
Profit attributable to shareholders of the parent | 343 | 343 | 396 | 396 |
Valuation and loss on disposals 1 | – | (17) | – | (84) |
Net finance expense (excluded from EPRA earnings) | – | 9 | – | 39 |
Impairment of goodwill | – | – | – | 22 |
Taxation | – | 2 | – | (3) |
Net development contract and transaction expenditure | – | 30 | – | (3) |
Restructuring, integration and other costs | – | 15 | – | 7 |
Profit used in per share calculation | 343 | 382 | 396 | 374 |
IFRS | EPRA | IFRS | EPRA | |
Basic earnings per share | 46.2p | 51.4p | 53.3p | 50.3p |
Diluted earnings per share | 45.9p | 51.1p | 53.0p | 50.1p |
31 March 2026 | 31 March 2025 | |||||
| Net assets | EPRA NDV | EPR A NTA | Net assets | EPRA NDV | EPRA NTA | |
| £m | £m | £m | £m | £m | £m | |
Net assets attributable to shareholders of the parent | 6,537 | 6,537 | 6,537 | 6,514 | 6,514 | 6,514 |
Shortfall of fair value over net investment in finance leases book value | – | (6) | (6) | – | (8) | (8) |
Other intangible asset | – | – | (1) | – | – | (2) |
Fair value of interest-rate swaps | – | – | (4) | – | – | (1) |
Excess of fair value of trading properties over book value | – | 48 | 48 | – | 27 | 27 |
Shortfall of fair value of debt over book value (note 21) | – | 359 | – | – | 334 | – |
Net assets used in per share calculation | 6,537 | 6,938 | 6,574 | 6,514 | 6,867 | 6,530 |
IFRS | EPRA NDV | EPRA NTA | IFRS | EPRA NDV | EPRA NTA | |
Net assets per share | 882p | n/a | n/a | 877p | n/a | n/a |
Diluted net assets per share | 877p | 931p | 882p | 872p | 919p | 874p |
2026 | 2025 | |||
| Weighted | Weighted | |||
| average | 31 March | average | 31 March | |
| million | million | million | million | |
Ordinary shares | 752 | 752 | 752 | 752 |
Treasury shares | (7) | (7) | (7) | (7) |
Own shares | (2) | (4) | (2) | (2) |
Number of shares – basic | 743 | 741 | 743 | 743 |
Dilutive effect of share options | 4 | 4 | 4 | 4 |
Number of shares – diluted | 747 | 745 | 747 | 747 |
| Year ended | Year ended | |
| 31 March 2026 | 31 March 2025 | |
| Pence | Pence | |
Increase in EPRA NTA per share | 8 | 15 |
Dividend paid per share in the year (note 10) | 41 | 40 |
Total return (a) | 49 | 55 |
EPRA NTA per share at the beginning of the year (b) | 874 | 859 |
Total accounting return (a/b) | 5.6% | 6.4% |
2026 | 2025 | |||||
| Capital | Capital | |||||
| EPRA | and other | EPRA | and other | |||
| earnings | items | Total | earnings | items | Total | |
| £m | £m | £m | £m | £m | £m | |
Rental income (excluding adjustment for lease incentives) | 593 | 2 | 595 | 563 | 4 | 567 |
Adjustment for lease incentives | 23 | – | 23 | 33 | – | 33 |
Rental income | 616 | 2 | 618 | 596 | 4 | 600 |
Service charge income 1 | 190 | – | 190 | 154 | 1 | 155 |
Trading property sales proceeds | – | 30 | 30 | – | 22 | 22 |
Other property related income | 30 | – | 30 | 34 | 1 | 35 |
Finance lease interest | 1 | – | 1 | 1 | – | 1 |
Development contract and transaction income | – | – | – | – | 17 | 17 |
Other operating income | 22 | – | 22 | 10 | – | 10 |
Other income | 1 | – | 1 | 2 | – | 2 |
Revenue per the income statement | 860 | 32 | 892 | 797 | 45 | 842 |
2026 | 2025 | |||||||
| Adjustment | Adjustment | |||||||
| for non- | for non- | |||||||
| Joint | wholly owned | Joint | wholly owned | |||||
| Group | ventures | subsidiaries | Total | Group | ventures | subsidiaries | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Rental income | 618 | 39 | (2) | 655 | 600 | 39 | (4) | 635 |
Service charge income 1 | 190 | 10 | – | 200 | 155 | 11 | (1) | 165 |
Other property related income | 30 | 4 | – | 34 | 35 | 2 | (1) | 36 |
Finance lease interest | 1 | – | – | 1 | 1 | – | – | 1 |
Other operating income | 22 | – | – | 22 | 10 | – | – | 10 |
Other income | 1 | – | – | 1 | 2 | – | (1) | 1 |
| Revenue in the segmental | 862 | 53 | (2) | 913 | 803 | 52 | (7) | 848 |
| information note | ||||||||
| Development contract and transaction | – | – | – | – | 17 | – | – | 17 |
| income | ||||||||
Trading property sales proceeds | 30 | – | – | 30 | 22 | – | – | 22 |
Revenue including Capital and other items | 892 | 53 | (2) | 943 | 842 | 52 | (7) | 887 |
2026 | 2025 | |||||
| Capital | Capital | |||||
| EPRA | and other | EPRA | and other | |||
| earnings | items | Total | earnings | items | Total | |
| £m | £m | £m | £m | £m | £m | |
Rents payable | 11 | – | 11 | 11 | – | 11 |
Service charge expense 1 | 194 | – | 194 | 164 | 1 | 165 |
Direct property expenditure | 104 | – | 104 | 103 | 1 | 104 |
Movement in bad and doubtful debts provision | (2) | – | (2) | (9) | – | (9) |
Administrative expenses | 61 | 2 | 63 | 71 | – | 71 |
Impairment of trading properties | – | 3 | 3 | – | 4 | 4 |
Cost of trading property disposals | – | 31 | 31 | – | 28 | 28 |
Development contract and transaction expenditure | – | 30 | 30 | – | 14 | 14 |
Depreciation, including amortisation of software | 2 | 1 | 3 | 3 | 1 | 4 |
Reversal of impairment of amounts due from joint ventures | – | – | – | – | (1) | (1) |
Impairment of goodwill | – | – | – | – | 22 | 22 |
Fair value gain on remeasurement of investment | – | (2) | (2) | – | – | – |
Other operating expense | 23 | – | 23 | 9 | – | 9 |
Restructuring, integration and other costs | – | 14 | 14 | – | 7 | 7 |
Total costs per the income statement | 393 | 79 | 472 | 352 | 77 | 429 |
| Adjustment | 2026 | Adjustment | 2025 | |||||
| for non- | for non- | |||||||
| Joint | wholly owned | Joint | wholly owned | |||||
| Group | ventures | subsidiaries | Total | Group | ventures | subsidiaries | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Rents payable | 11 | 1 | – | 12 | 11 | 1 | – | 12 |
Service charge expense 1 | 194 | 13 | (1) | 206 | 165 | 12 | (1) | 176 |
Direct property expenditure | 104 | 7 | – | 111 | 104 | 6 | (1) | 109 |
Administrative expenses | 61 | – | – | 61 | 71 | – | – | 71 |
| Depreciation, including amortisation | 2 | – | – | 2 | 3 | – | – | 3 |
| of software | ||||||||
| Movement in bad and doubtful | (2) | – | – | (2) | (9) | (2) | – | (11) |
| debts provision | ||||||||
Other operating expense | 23 | – | – | 23 | 9 | – | – | 9 |
Costs in the segmental information note | 393 | 21 | (1) | 413 | 354 | 17 | (2) | 369 |
Impairment of trading properties | 3 | – | – | 3 | 4 | – | – | 4 |
Cost of trading property disposals | 31 | – | – | 31 | 28 | – | – | 28 |
Administrative expenses | 2 | – | – | 2 | – | – | – | – |
| Development contract and transaction | 30 | – | – | 30 | 14 | 2 | – | 16 |
| expenditure | ||||||||
Depreciation | 1 | – | – | 1 | 1 | – | – | 1 |
| Reversal of impairment of amounts | – | – | – | – | (1) | – | – | (1) |
| due from joint ventures | ||||||||
| Fair value gain on remeasurement | (2) | – | – | (2) | – | – | – | – |
| of investment | ||||||||
Impairment of goodwill | – | – | – | – | 22 | – | – | 22 |
Restructuring, integration and other costs | 14 | – | – | 14 | 7 | – | – | 7 |
Costs including Capital and other items | 472 | 21 | (1) | 492 | 429 | 19 | (2) | 446 |
| 2026 | 2025 | |
| £m | £m | |
Salaries and wages | 69 | 71 |
Employer payroll taxes | 10 | 10 |
Other employee costs | 5 | 5 |
Share-based payments (note 35) | 9 | 6 |
93 | 92 |
| 2026 | 2025 | |
| Number | Number | |
| The average monthly number of employees during the year was: | ||
Indirect property or contract and administration | 367 | 394 |
| Direct property or contract services: | ||
Full-time 1 | 312 | 291 |
Part-time | 21 | 19 |
700 | 704 |
| 2026 | 2025 | |
| £m | £m | |
| Services provided by the Group’s auditor | ||
| Audit fees: | ||
Audit of Parent Company and consolidated financial statements | 1.3 | 1.3 |
Audit of subsidiary undertakings | 0.5 | 0.8 |
Audit of joint ventures | 0.2 | 0.1 |
2.0 | 2.2 | |
| Non-audit fees: | ||
Other assurance services | 0.4 | 0.3 |
2.4 | 2.5 |
2026 | 2025 | |||||
| Capital | Capital | |||||
| EPRA | and other | EPRA | and other | |||
| earnings | items | Total | earnings | items | Total | |
| £m | £m | £m | £m | £m | £m | |
| Finance income | ||||||
Interest receivable from joint ventures | 9 | – | 9 | 11 | – | 11 |
Other interest receivable | 5 | – | 5 | 4 | – | 4 |
14 | – | 14 | 15 | – | 15 | |
| Finance expense | ||||||
Bond and debenture debt | (105) | – | (105) | (101) | – | (101) |
Bank and other short-term borrowings | (59) | – | (59) | (36) | (5) | (41) |
Fair value movement on derivatives | – | (9) | (9) | – | (34) | (34) |
Other interest payable | (2) | – | (2) | – | – | – |
(166) | (9) | (175) | (137) | (39) | (176) | |
Interest capitalised in relation to properties under development | 42 | – | 42 | 28 | – | 28 |
(124) | (9) | (133) | (109) | (39) | (148) | |
Net finance expense | (110) | (9) | (119) | (94) | (39) | (133) |
Joint venture net finance expense | (8) | (11) | ||||
Net finance expense included in EPRA earnings | (118) | (105) |
Pence per share | Year ended 31 March | |||||
| 2026 | 2025 | |||||
Payment date | PID | Non-PID | Total | £m | £m | |
| For the year ended 31 March 2024: | ||||||
Third interim | 12 April 2024 | 9.30 | – | 9.30 | 69 | |
Final | 26 July 2024 | 12.10 | – | 12.10 | 90 | |
| For the year ended 31 March 2025: | ||||||
First interim | 4 October 2024 | 9.20 | – | 9.20 | 68 | |
Second interim | 8 January 2025 | – | 9.40 | 9.40 | 70 | |
Third interim | 11 April 2025 | 9.50 | – | 9.50 | 71 | |
Final | 25 July 2025 | 12.30 | – | 12.30 | 91 | |
| For the year ended 31 March 2026: | ||||||
Interim | 9 January 2026 | 13.60 | 5.40 | 19.00 | 141 | |
Gross dividends | 303 | 297 | ||||
Dividends in the statement of changes in equity | 303 | 297 | ||||
Timing difference on payment of withholding tax | (13) | 8 | ||||
Dividends in the statement of cash flows | 290 | 305 |
| 2026 | 2025 | |
| £m | £m | |
| Income statement: | ||
Current income tax charge | 2 | – |
Deferred income tax credit | – | (3) |
| Statement of other comprehensive income: | ||
Deferred income tax charge | – | 3 |
Total income tax charge in the consolidated statement of comprehensive income | 2 | – |
| 2026 | 2025 | |
| £m | £m | |
Profit before tax | 346 | 393 |
Profit before tax multiplied by the rate of corporation tax in the UK of 25% (2025: 25%) | 87 | 98 |
Adjustment for exempt property rental profits and revaluations in the year | (95) | (110) |
(8) | (12) | |
| Effects of: | ||
Timing difference on repurchase of medium term notes | (7) | (11) |
Interest rate fair value movements and other temporary differences | 3 | 6 |
Impairment of goodwill | – | 5 |
Revaluation of owner-occupied property | – | (3) |
Non-allowable expenses and non-taxable items | 1 | 12 |
Movement in unrecognised tax losses | 13 | 3 |
Total income tax charge in the consolidated statement of comprehensive income | 2 | – |
| 2026 | 2025 | |
| £m | £m | |
Revenue losses | 235 | 247 |
Capital losses | 258 | 263 |
Other unrecognised temporary differences | 7 | 2 |
Total unrecognised items | 500 | 512 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | |
Operating profit/(loss) | 465 | 526 | (41) | (329) |
| Adjustments for: | ||||
Net surplus on revaluation of investment properties | (96) | (91) | – | – |
Loss on disposal of trading properties | 1 | 6 | – | – |
Loss on disposal of investment properties | 103 | 15 | – | – |
Share of profit from joint ventures | (52) | (37) | – | – |
Share-based payment charge | 9 | 6 | – | – |
Impairment of goodwill | – | 22 | – | – |
Reversal of amounts due from joint ventures | – | (1) | – | – |
Non-cash development contract and transaction expenditure | 29 | 1 | – | – |
Impairment charge on investment in subsidiary | – | – | 14 | 302 |
Rents payable | 11 | 11 | – | – |
Depreciation and amortisation | 2 | 4 | – | – |
Fair value gain on remeasurement of investment | (2) | – | – | – |
Impairment of trading properties | 3 | 4 | – | – |
Non-cash restructuring, integration and other costs | 7 | – | – | – |
480 | 466 | (27) | (27) | |
| Changes in working capital: | ||||
Increase in receivables | (56) | (128) | – | – |
(Decrease)/increase in payables and provisions | (71) | 43 | 27 | 27 |
Net cash generated from operations | 353 | 381 | – | – |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | |
Net cash inflow from operating activities | 214 | 256 | – | – |
Joint ventures net cash inflow from operating activities | 6 | 4 | – | – |
Adjusted net cash inflow from operating activities 1 | 220 | 260 | – | – |
| 2026 | 2025 | |
| £m | £m | |
Net book value at the beginning of the year | 10,034 | 9,330 |
Acquisitions of investment properties 1 | 75 | 642 |
Capital expenditure | 443 | 473 |
Capitalised interest | 41 | 27 |
Net movement in head leases capitalised 2 | (2) | 86 |
Disposals 3,4 | (669) | (479) |
Net surplus on revaluation of investment properties 4 | 96 | 91 |
Transfer to property, plant and equipment (note 18) | – | (26) |
Transfer to assets held for sale | – | (110) |
Net book value at the end of the year | 10,018 | 10,034 |
2026 | 2025 | |||||||
| Adjustment | Adjustment | |||||||
| for non- | for non- | |||||||
| Joint | wholly owned | Combined | Joint | wholly owned | Combined | |||
| Group | ventures 1 | subsidiaries | Portfolio | Group | ventures 1 | subsidiaries | Portfolio | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Market value | 10,154 | 661 | (20) | 10,795 | 10,125 | 636 | (33) | 10,728 |
Less: properties treated as finance leases | (13) | – | – | (13) | (12) | – | – | (12) |
Plus: head leases capitalised | 135 | 1 | – | 136 | 158 | 1 | – | 159 |
Less: tenant lease incentives | (258) | (26) | – | (284) | (237) | (29) | – | (266) |
Net book value | 10,018 | 636 | (20) | 10,634 | 10,034 | 608 | (33) | 10,609 |
Net surplus on revaluation of investment properties | 96 | 27 | (1) | 122 | 91 | 13 | 3 | 107 |
| 2026 | ||||||||||
| Market | Estimated rental value | Equivalent yield | Costs | |||||||
| value | £ per sq ft | % | £ per sq ft | |||||||
| £m | Low | Average | High | Low | Average | High | Low | Average 1 | High | |
| Office-led | ||||||||||
West End offices | 2,552 | 22 | 101 | 162 | 4.5% | 5.6% | 6.6% | – | 27 | 125 |
City and Southwark offices | 1,481 | 83 | 93 | 111 | 6.0% | 6.2% | 8.0% | 33 | 52 | 245 |
Manchester offices | 264 | 23 | 33 | 39 | 8.0% | 8.6% | 10.1% | – | 11 | 89 |
Retail and other | 992 | 17 | 72 | 110 | 4.5% | 5.8% | 18.0% | – | 6 | 99 |
Total Office-led | 5,289 | 17 | 90 | 162 | 4.5% | 5.8% | 18.0% | – | 29 | 245 |
| Retail-led | ||||||||||
Shopping centres | 2,135 | 6 | 19 | 39 | 6.4% | 7.7% | 9.6% | – | 4 | 35 |
Outlets | 662 | 50 | 55 | 57 | 5.5% | 6.8% | 8.0% | – | 15 | 17 |
Total Retail-led | 2,797 | 6 | 27 | 57 | 5.5% | 7.5% | 9.6% | – | 7 | 35 |
| Residential-led | ||||||||||
Developments | 205 | 5 | 14 | 61 | 5.3% | 8.3% | 13.9% | – | 4 | 74 |
Total Residential-led | 205 | 5 | 14 | 61 | 5.3% | 8.3% | 13.9% | – | 4 | 74 |
| Other assets | ||||||||||
Retail and leisure parks | 511 | 10 | 14 | 20 | 6.0% | 8.2% | 9.6% | – | 3 | 9 |
Total Other assets | 511 | 10 | 14 | 20 | 6.0% | 8.2% | 9.6% | – | 3 | 9 |
| Developments: income capitalisation | 1,023 | 52 | 105 | 155 | 5.7% | 5.9% | 7.4% | – | – | – |
| method | ||||||||||
Developments: residual method | 329 | 83 | 83 | 120 | 5.3% | 4.0% | 5.5% | – | – | – |
Development programme | 1,353 | 52 | 100 | 155 | 5.3% | 5.4% | 7.4% | – | – | – |
Market value at 31 March 2026 – Group | 10,154 |
| 2026 | |||||||
| Impact on valuations | |||||||
| of 5% change | Impact on valuations | Impact on valuations | |||||
| in estimated | of 25 bps change | of 5% change | |||||
| Market | rental value | in equivalent yield | in costs | ||||
| value | Increase | Decrease | Decrease | Increase | Decrease | Increase | |
| £m | £m | £m | £m | £m | £m | £m | |
Total Office-led | 5,289 | 222 | (220) | 268 | (248) | 16 | (16) |
Total Retail-led | 2,797 | 114 | (110) | 100 | (95) | 3 | (3) |
Total Residential-led | 205 | 7 | (6) | 7 | (7) | – | – |
Total Other assets | 511 | 15 | (14) | 16 | (15) | – | – |
Developments: income capitalisation method | 1,023 | 55 | (46) | 60 | (48) | 7 | (3) |
Developments: residual method | 329 | 62 | (62) | 67 | (61) | 58 | (48) |
Market value at 31 March 2026 – Group | 10,154 | 475 | (458) | 518 | (474) | 84 | (70) |
| Market | Estimated rental value | Equivalent yield | Costs | |||||||
| value | £ per sq ft | % | £ per sq ft | |||||||
| £m | Low | Average | High | Low | Average | High | Low | Average 2 | High | |
| Office-led | ||||||||||
West End offices | 2,488 | 21 | 85 | 102 | 4.4% | 5.6% | 6.1% | – | 50 | 134 |
City and Southwark offices | 1,445 | 57 | 87 | 107 | 5.9% | 6.2% | 7.5% | – | 88 | 226 |
Manchester offices | 294 | 17 | 37 | 73 | 5.8% | 8.0% | 10.0% | 1 | 9 | 60 |
Retail and other | 1,299 | 15 | 73 | 140 | 3.5% | 4.0% | 17.5% | – | 68 | 237 |
Total Office-led | 5,526 | 15 | 83 | 164 | 3.5% | 5.4% | 17.5% | – | 51 | 237 |
| Retail-led | ||||||||||
Shopping centres | 1,993 | 8 | 16 | 39 | 6.8% | 6.8% | 9.8% | 2 | 7 | 36 |
Outlets | 626 | 49 | 53 | 56 | 6.5% | 6.9% | 8.1% | 12 | 20 | 24 |
Total Retail-led | 2,619 | 8 | 25 | 56 | 6.5% | 6.8% | 9.8% | 2 | 10 | 36 |
| Residential-led | ||||||||||
Developments | 203 | 5 | 25 | 61 | 5.3% | 5.9% | 13.9% | – | 31 | 74 |
Total Residential-led | 203 | 5 | 25 | 61 | 5.3% | 5.9% | 13.9% | – | 31 | 74 |
| Other assets | ||||||||||
Retail and leisure parks | 626 | 6 | 15 | 24 | 6.0% | 7.9% | 12.2% | – | 2 | 26 |
Total Other assets | 626 | 6 | 15 | 24 | 6.0% | 7.9% | 12.2% | – | 2 | 26 |
| Developments: income capitalisation | 96 | 155 | 155 | 155 | 6.0% | 6.0% | 6.0% | 444 | 444 | 444 |
| method | ||||||||||
Developments: residual method | 1,055 | 60 | 78 | 164 | 5.2% | 4.3% | 6.0% | 312 | 548 | 1,411 |
Development programme | 1,151 | 60 | 84 | 164 | 5.2% | 4.4% | 6.0% | 312 | 496 | 1,411 |
Market value at 31 March 2025 – Group | 10,125 |
| Impact on valuations | |||||||
| of 5% change | Impact on valuations | Impact on valuations | |||||
| in estimated | of 25 bps change | of 5% change | |||||
| Market | rental value | in equivalent yield | in costs | ||||
| value | Increase | Decrease | Decrease | Increase | Decrease | Increase | |
| £m | £m | £m | £m | £m | £m | £m | |
Total Office-led | 5,526 | 329 | (330) | 408 | (379) | 90 | (87) |
Total Retail-led | 2,619 | 109 | (108) | 92 | (88) | 5 | (5) |
Total Residential-led | 203 | 7 | (6) | 8 | (6) | – | – |
Total Other assets | 626 | 20 | (19) | 20 | (20) | 1 | (1) |
Developments: income capitalisation method | 96 | 8 | (10) | 5 | (7) | 2 | (2) |
Developments: residual method | 1,055 | 112 | (112) | 123 | (112) | 82 | (77) |
Market value at 31 March 2025 – Group | 10,125 | 465 | (463) | 529 | (493) | 97 | (95) |
| Development | |||
| land and | |||
| infrastructure | Residential | Total | |
| £m | £m | £m | |
At 1 April 2024 | 72 | 28 | 100 |
Acquisitions | 10 | – | 10 |
Capital expenditure | 5 | 6 | 11 |
Capitalised interest | – | 1 | 1 |
Disposals | (19) | (7) | (26) |
Impairment provision | (4) | – | (4) |
Transfer to development contract and transaction expenditure | (11) | – | (11) |
At 31 March 2025 | 53 | 28 | 81 |
Capital expenditure | 4 | 3 | 7 |
Capitalised interest | – | 1 | 1 |
Disposals | – | (30) | (30) |
Impairment provision | (3) | – | (3) |
At 31 March 2026 | 54 | 2 | 56 |
Joint ventures 1 | Percentage owned | Business segment | Year end date 3 | Joint venture partner |
& voting rights 2 | ||||
| Held at 31 March 2026 | ||||
Nova, Victoria 4 | 50% | Office-led | 31 March | Suntec Real Estate Investment Trust |
Southside Limited Partnership | 50% | Retail-led | 31 March | Invesco Real Estate European Fund |
Westgate Oxford Alliance Limited Partnership | 50% | Retail-led | 31 March | The Crown Estate Commissioners |
Harvest 5,7 | 50% | Other assets | 31 March | J Sainsbury plc |
The Ebbsfleet Limited Partnership 7 | 50% | Other assets | 31 March | Ebbsfleet Property Limited |
West India Quay Unit Trust 7 | 50% | Other assets | 31 March | Schroder UK Real Estate Fund |
Mayfield 6,7 | 50% | Residential-led | 31 March | LCR Limited, Manchester City Council, |
| Transport for Greater Manchester | ||||
Curzon Park Limited 7 | 50% | Other assets | 31 March | Derwent Developments (Curzon) |
| Limited | ||||
Landmark Court Partnership Limited 7 | 51% | Office-led | 31 March | TTL Landmark Court Properties Limited |
Opportunities for Sittingbourne Limited 7 | 50% | Other assets | 31 March | Swale Borough Council |
Cathedral (Movement, Greenwich) LLP 7 | 52% | Other assets | 31 March | Mr Richard Upton |
Circus Street Developments Limited 7 | 50% | Other assets | 31 March | High Wire Brighton Limited |
Joint operation | Ownership interest | Business segment | Year end date 3 | Joint operation partners |
| Held at 31 March 2026 | ||||
Bluewater, Kent | 64% | Retail-led | 31 March | M&G Real Estate, |
| Royal London Asset Management, | ||||
| Schroders Capital Real Estate |
| Year ended 31 March 2026 | ||||||
| Westgate | ||||||
| Southside | Oxford | |||||
| Nova, | Limited | Alliance | Total | |||
| Victoria | Partnership | Partnership | Other | Total | Group | |
| 100% | 100% | 100% | 100% | 100% | share | |
| Comprehensive income statement | £m | £m | £m | £m | £m | £m |
Revenue 1 | 49 | 15 | 39 | 3 | 106 | 53 |
Gross rental income (after rents payable) | 34 | 12 | 28 | 2 | 76 | 38 |
Net rental income | 31 | 9 | 23 | 2 | 65 | 33 |
EPRA earnings before interest | 31 | 9 | 23 | 2 | 65 | 33 |
Finance (expense)/revenue | (13) | (6) | – | 2 | (17) | (8) |
Net finance (expense)/revenue | (13) | (6) | – | 2 | (17) | (8) |
EPRA earnings | 18 | 3 | 23 | 4 | 48 | 25 |
| Capital and other items | ||||||
Net surplus on revaluation of investment properties | 38 | 3 | 5 | 8 | 54 | 27 |
Loss on disposal of investment properties | – | – | – | (1) | (1) | (1) |
Other income | – | – | – | 2 | 2 | 1 |
Profit before tax | 56 | 6 | 28 | 13 | 103 | 52 |
Post-tax profit | 56 | 6 | 28 | 13 | 103 | 52 |
Total comprehensive income | 56 | 6 | 28 | 13 | 103 | 52 |
Group share of profit before tax | 28 | 3 | 14 | 7 | 52 | |
Group share of post-tax profit | 28 | 3 | 14 | 7 | 52 | |
Group share of total comprehensive income | 28 | 3 | 14 | 7 | 52 |
| Year ended 31 March 2025 | ||||||
| Westgate | ||||||
| Southside | Oxford | |||||
| Nova, | Limited | Alliance | Total | |||
| Victoria | Partnership | Partnership | Other | Total | Group | |
| 100% | 100% | 100% | 100% | 100% | share | |
| Comprehensive income statement | £m | £m | £m | £m | £m | £m |
Revenue 1 | 49 | 17 | 35 | 3 | 104 | 52 |
Gross rental income (after rents payable) | 35 | 13 | 26 | 3 | 77 | 38 |
Net rental income | 35 | 11 | 21 | 3 | 70 | 35 |
EPRA earnings before interest | 33 | 11 | 21 | 3 | 68 | 34 |
Finance expense | (15) | (6) | – | – | (21) | (11) |
Net finance expense | (15) | (6) | – | – | (21) | (11) |
EPRA earnings | 18 | 5 | 21 | 3 | 47 | 23 |
| Capital and other items | ||||||
Net surplus on revaluation of investment properties | 22 | 2 | 3 | – | 27 | 13 |
Profit on disposal of investment properties | – | – | – | 5 | 5 | 3 |
Other costs | – | – | – | (4) | (4) | (2) |
Profit before tax | 40 | 7 | 24 | 4 | 75 | 37 |
Post-tax profit | 40 | 7 | 24 | 4 | 75 | 37 |
Total comprehensive income | 40 | 7 | 24 | 4 | 75 | 37 |
Group share of profit before tax | 20 | 3 | 12 | 2 | 37 | |
Group share of post-tax profit | 20 | 3 | 12 | 2 | 37 | |
Group share of total comprehensive income | 20 | 3 | 12 | 2 | 37 |
| Year ended 31 March 2026 | ||||||
| Westgate | ||||||
| Southside | Oxford | |||||
| Nova, | Limited | Alliance | Total | |||
| Victoria | Partnership | Partnership | Other | Total | Group | |
| 100% | 100% | 100% | 100% | 100% | share | |
| Balance sheet | £m | £m | £m | £m | £m | £m |
Investment properties 1 | 790 | 141 | 236 | 106 | 1,273 | 636 |
Non-current assets | 790 | 141 | 236 | 106 | 1,273 | 636 |
Cash and cash equivalents | 20 | 5 | 12 | 14 | 51 | 25 |
Other current assets | 49 | 5 | 13 | 42 | 109 | 55 |
Current assets | 69 | 10 | 25 | 56 | 160 | 80 |
Total assets | 859 | 151 | 261 | 162 | 1,433 | 716 |
Trade and other payables and provisions | (25) | (5) | (14) | (11) | (55) | (27) |
Current liabilities | (25) | (5) | (14) | (11) | (55) | (27) |
Non-current liabilities | (44) | (146) | – | (1) | (191) | (96) |
Non-current liabilities | (44) | (146) | – | (1) | (191) | (96) |
Total liabilities | (69) | (151) | (14) | (12) | (246) | (123) |
Net assets | 790 | – | 247 | 150 | 1,187 | 593 |
| Comprised of: | ||||||
Net assets | 790 | – | 247 | 150 | 1,187 | 593 |
Accumulated losses recognised as net liabilities 2 | – | – | – | – | – | – |
Market value of investment properties 1 | 834 | 142 | 242 | 104 | 1,322 | 661 |
Net cash 3 | 20 | 5 | 12 | 14 | 51 | 25 |
| Year ended 31 March 2025 | ||||||
| Westgate | ||||||
| Southside | Oxford | |||||
| Nova, | Limited | Alliance | Total | |||
| Victoria | Partnership | Partnership | Other | Total | Group | |
| 100% | 100% | 100% | 100% | 100% | share | |
| Balance sheet | £m | £m | £m | £m | £m | £m |
Investment properties 1 | 753 | 138 | 229 | 96 | 1,216 | 608 |
Non-current assets | 753 | 138 | 229 | 96 | 1,216 | 608 |
Cash and cash equivalents | 28 | 5 | 11 | 5 | 49 | 24 |
Other current assets | 59 | 5 | 14 | 90 | 168 | 84 |
Current assets | 87 | 10 | 25 | 95 | 217 | 108 |
Total assets | 840 | 148 | 254 | 191 | 1,433 | 716 |
Trade and other payables and provisions | (33) | (6) | (14) | (58) | (111) | (55) |
Current liabilities | (33) | (6) | (14) | (58) | (111) | (55) |
Non-current liabilities | (78) | (148) | – | – | (226) | (113) |
Non-current liabilities | (78) | (148) | – | – | (226) | (113) |
Total liabilities | (111) | (154) | (14) | (58) | (337) | (168) |
Net assets/(liabilities) | 729 | (6) | 240 | 133 | 1,096 | 548 |
| Comprised of: | ||||||
Net assets | 729 | – | 240 | 133 | 1,102 | 551 |
Accumulated losses recognised as net liabilities 2 | – | (6) | – | – | (6) | (3) |
Market value of investment properties 1 | 802 | 139 | 235 | 96 | 1,272 | 636 |
Net cash 3 | 28 | 5 | 11 | 5 | 49 | 24 |
| Westgate | |||||
| Southside | Oxford | ||||
| Nova, | Limited | Alliance | |||
| Victoria | Partnership | Partnership | Other | Total | |
| Group | Group | Group | Group | Group | |
| share | share | share | share | share | |
| Net investment | £m | £m | £m | £m | £m |
At 1 April 2024 | 344 | (5) | 121 | 61 | 521 |
Total comprehensive income | 20 | 3 | 12 | 2 | 37 |
Cash and other distributions | – | – | (11) | (1) | (12) |
Other non-cash movements | 1 | (1) | (2) | 4 | 2 |
At 31 March 2025 | 365 | (3) | 120 | 66 | 548 |
Total comprehensive income | 28 | 3 | 14 | 7 | 52 |
Cash and other distributions | – | – | (11) | – | (11) |
Other non-cash movements | 2 | – | – | 2 | 4 |
At 31 March 2026 | 395 | – | 123 | 75 | 593 |
| Comprised of: | |||||
| At 31 March 2025 | |||||
Non-current assets | 365 | – | 120 | 66 | 551 |
Non-current liabilities 1 | – | (3) | – | – | (3) |
| At 31 March 2026 | |||||
Non-current assets | 395 | – | 123 | 75 | 593 |
Non-current liabilities 1 | – | – | – | – | – |
| 2026 | 2025 | |
| £m | £m | |
| Contracted capital commitments at the end of the year in respect of: | ||
Investment properties | 178 | 276 |
Trading properties | – | 6 |
Joint ventures (our share) | – | 1 |
Total capital commitments | 178 | 283 |
| 2026 | 2025 | |
| £m | £m | |
| Non-current | ||
Finance leases – gross receivables | 35 | 35 |
Unguaranteed residual value | 2 | 2 |
Unearned finance income | (17) | (18) |
20 | 19 | |
Current 1 | ||
Finance leases – gross receivables | 2 | 2 |
Unearned finance income | (1) | (1) |
1 | 1 | |
Net investment in finance leases | 21 | 20 |
| Gross receivables from finance leases due: | ||
No later than one year | 2 | 1 |
One to two years | 1 | 1 |
Two to three years | 2 | 2 |
Three to four years | 2 | 2 |
Four to five years | 2 | 2 |
More than five years | 28 | 29 |
37 | 37 | |
Unguaranteed residual value | 2 | 2 |
Unearned finance income | (18) | (19) |
Net investment in finance leases | 21 | 20 |
| Owner- | Furniture | ||
| occupied | and | ||
| property | fittings | Total | |
| £m | £m | £m | |
At 1 April 2024 | – | 7 | 7 |
Transfer from investment property (note 13) | 26 | – | 26 |
Revaluation | 12 | – | 12 |
Depreciation | – | (3) | (3) |
At 31 March 2025 | 38 | 4 | 42 |
Revaluation | 2 | – | 2 |
Depreciation | – | (2) | (2) |
At 31 March 2026 | 40 | 2 | 42 |
| Other | ||||
| intangible | ||||
| Goodwill | Software | asset | Total | |
| £m | £m | £m | £m | |
At 1 April 2024 | – | 1 | 2 | 3 |
Additions | 22 | 1 | – | 23 |
Amortisation | – | (1) | – | (1) |
Impairment | (22) | – | – | (22) |
At 31 March 2025 | – | 1 | 2 | 3 |
Additions | – | – | – | – |
Amortisation | – | – | – | – |
Impairment | – | – | – | – |
At 31 March 2026 | – | 1 | 2 | 3 |
| Adjustment | 2026 | Adjustment | 2025 | |||||
| for non- | for non- | |||||||
| Joint | wholly owned | Joint | wholly owned | |||||
| Group | ventures | subsidiaries | Combined | Group | ventures | subsidiaries | Combined | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Property portfolio | ||||||||
Market value of non-current property assets 1 | 10,195 | 661 | (20) | 10,836 | 10,277 | 636 | (33) | 10,880 |
Carrying value of trading properties | 56 | – | – | 56 | 81 | – | – | 81 |
Total property portfolio (a) | 10,251 | 661 | (20) | 10,892 | 10,358 | 636 | (33) | 10,961 |
| Net debt | ||||||||
Borrowings | 4,360 | – | – | 4,360 | 4,396 | – | (15) | 4,381 |
Monies held in restricted accounts and deposits | (11) | – | – | (11) | (20) | – | 1 | (19) |
Cash and cash equivalents | (106) | (25) | 1 | (130) | (39) | (24) | – | (63) |
Fair value of interest-rate swaps | (5) | – | – | (5) | (1) | – | – | (1) |
Fair value of foreign exchange swaps and forwards | (4) | – | – | (4) | 5 | – | – | 5 |
Net debt (b) | 4,234 | (25) | 1 | 4,210 | 4,341 | (24) | (14) | 4,303 |
Add: Fair value of interest-rate swaps | 5 | – | – | 5 | 1 | – | – | 1 |
Adjusted net debt (c) | 4,239 | (25) | 1 | 4,215 | 4,342 | (24) | (14) | 4,304 |
| Adjusted total equity | ||||||||
Total equity (d) | 6,538 | – | (1) | 6,537 | 6,532 | – | (18) | 6,514 |
Fair value of interest-rate swaps | (5) | – | – | (5) | (1) | – | – | (1) |
Adjusted total equity (e) | 6,533 | – | (1) | 6,532 | 6,531 | – | (18) | 6,513 |
Gearing (b/d) | 64.8% | 64.4% | 66.5% | 66.1% | ||||
Adjusted gearing (c/e) | 64.9% | 64.5% | 66.5% | 66.1% | ||||
Group LTV (c/a) | 41.4% | 38.7% | 41.9% | 39.3% | ||||
EPRA LTV 2 | 40.4% | 41.0% | ||||||
Security Group LTV | 41.6% | 41.9% | ||||||
Weighted average cost of debt | 3.6% | 3.6% | 3.4% | 3.4% |
| Nominal/ | 2026 | Nominal/ | 2025 | |||||||
| Effective | notional | Fair | Book | notional | Fair | Book | ||||
| Secured/ | Fixed/ | interest rate | value | value | value | value | value | value | ||
| unsecured | floating | % | £m | £m | £m | £m | £m | £m | ||
| Current borrowings | ||||||||||
| Commercial paper | ||||||||||
Sterling | Unsecured | Floating | Various 1 | 228 | 228 | 228 | 270 | 270 | 270 | |
Euro | Unsecured | Floating | Various 1 | 270 | 270 | 270 | 310 | 310 | 310 | |
US Dollar | Unsecured | Floating | Various 1 | 246 | 246 | 246 | 170 | 170 | 170 | |
Total current borrowings | 744 | 744 | 744 | 750 | 750 | 750 | ||||
Amounts payable under head leases | 2 | 2 | 2 | 2 | 2 | 2 | ||||
| Total current borrowings including | 746 | 746 | 746 | 752 | 752 | 752 | ||||
| amounts payable under head leases | ||||||||||
| Non-current borrowings | ||||||||||
| Medium term notes (MTN) | ||||||||||
A16 2.375% MTN due 2029 | Secured | Fixed | 2.5 | 350 | 340 | 350 | 350 | 333 | 349 | |
A6 | 5.376% MTN due 2029 | Secured | Fixed | 5.4 | 65 | 65 | 65 | 65 | 65 | 65 |
A13 2.399% MTN due 2031 | Secured | Fixed | 2.4 | 300 | 278 | 300 | 300 | 274 | 300 | |
A7 | 5.396% MTN due 2032 | Secured | Fixed | 5.4 | 77 | 77 | 77 | 77 | 78 | 77 |
A18 4.750% MTN due 2033 | Secured | Fixed | 4.9 | 300 | 293 | 297 | 300 | 294 | 295 | |
A17 4.875% MTN due 2034 | Secured | Fixed | 5.0 | 400 | 391 | 395 | 400 | 393 | 396 | |
A11 5.125% MTN due 2036 | Secured | Fixed | 5.1 | 50 | 48 | 50 | 50 | 47 | 50 | |
A19 4.625% MTN due 2036 | Secured | Fixed | 4.9 | 350 | 328 | 346 | 350 | 330 | 346 | |
A14 2.625% MTN due 2039 | Secured | Fixed | 2.6 | 500 | 367 | 495 | 500 | 371 | 495 | |
A15 2.750% MTN due 2059 | Secured | Fixed | 2.7 | 500 | 255 | 495 | 500 | 275 | 495 | |
2,892 | 2,442 | 2,870 | 2,892 | 2,460 | 2,868 | |||||
Syndicated and bilateral bank debt | Secured | Floating | SONIA + margin | 746 | 746 | 746 | 778 | 778 | 778 | |
Total non-current borrowings | 3,638 | 3,188 | 3,616 | 3,670 | 3,238 | 3,646 | ||||
Amounts payable under head leases | Unsecured | Fixed | 5.2 | 133 | 202 | 133 | 156 | 230 | 156 | |
| Total non-current borrowings | 3,771 | 3,390 | 3,749 | 3,826 | 3,468 | 3,802 | ||||
including amounts payable under head leases | ||||||||||
| Total borrowing including amounts | 4,517 | 4,136 | 4,495 | 4,578 | 4,220 | 4,554 | ||||
| payable under head leases | ||||||||||
| Total borrowings excluding amounts | 4,382 | 3,932 | 4,360 | 4,420 | 3,988 | 4,396 | ||||
| payable under head leases | ||||||||||
| 2026 | ||||||
| Non-cash changes | ||||||
| At the | Foreign | Other | At the end | |||
| beginning | exchange | changes in | Other | of the | ||
| of the year | Cash flows | movements | fair values | changes | year | |
| £m | £m | £m | £m | £m | £m | |
Borrowings | 4,554 | (38) | 2 | – | (23) | 4,495 |
Derivative financial instruments | 4 | (16) | (2) | 11 | (6) | (9) |
Redemption liability | – | – | – | – | 18 | 18 |
4,558 | (54) | – | 11 | (11) | 4,504 |
| 2025 | ||||||
Borrowings | 3,780 | 401 | 2 | (10) | 381 | 4,554 |
Derivative financial instruments | (25) | (6) | 11 | 23 | 1 | 4 |
3,755 | 395 | 13 | 13 | 382 | 4,558 |
Authorised | Drawn | Undrawn | |||||
| Maturity as at | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
| 31 March 2026 | £m | £m | £m | £m | £m | £m | |
Syndicated debt | 2027-30 | 2,550 | 2,490 | 746 | 778 | 1,804 | 1,712 |
Bilateral debt | 2026 | 100 | 100 | – | – | 100 | 100 |
2,650 | 2,590 | 746 | 778 | 1,904 | 1,812 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | |
Short-term deposits | 5 | 15 | – | – |
Cash at bank and in hand | 6 | 5 | – | – |
11 | 20 | – | – |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | |
Cash at bank and in hand | 68 | 30 | – | 1 |
Short-term deposits | 38 | 9 | – | – |
106 | 39 | – | 1 |
2026 | 2025 | |||||
| Gross | Gross | Net amounts | Gross | Gross | Net amounts | |
| amounts of | amounts of | recognised in | amounts of | amounts of | recognised in | |
| financial | financial | the balance | financial | financial | the balance | |
| assets | liabilities | sheet | assets | liabilities | sheet | |
| £m | £m | £m | £m | £m | £m | |
| Assets | ||||||
Cash and cash equivalents | 170 | (64) | 106 | 140 | (101) | 39 |
170 | (64) | 106 | 140 | (101) | 39 |
| 2026 | 2025 | |
| £m | £m | |
Current assets | 6 | 2 |
Non-current assets | 25 | 2 |
Current liabilities | – | (6) |
Non-current liabilities | (22) | (2) |
9 | (4) |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | |
Financial assets at amortised cost | 494 | 551 | – | – |
Cash and cash equivalents | 106 | 39 | – | 1 |
Financial liabilities at amortised cost | (4,777) | (5,004) | (1,657) | (1,750) |
Financial instruments at fair value through profit or loss | 19 | 4 | – | – |
Redemption liability | (18) | – | – | – |
(4,176) | (4,410) | (1,657) | (1,749) |
| 2026 | 2025 | |
| £m | £m | |
Cash and cash equivalents | 106 | 39 |
Undrawn facilities | 1,904 | 1,812 |
Commercial paper | (744) | (750) |
Cash and available undrawn facilities | 1,266 | 1,101 |
As a proportion of drawn debt 1 | 28.9% | 24.9% |
| 2026 | |||||
| Less than | Between 1 | Between 2 | Over | ||
| 1 year | and 2 years | and 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
Borrowings (excluding lease liabilities) | 1,229 | 485 | 1,406 | 2,342 | 5,462 |
Derivative financial instruments | – | – | 22 | – | 22 |
Lease liabilities | 8 | 8 | 24 | 957 | 997 |
Trade payables | 37 | – | – | – | 37 |
Capital accruals | 70 | – | – | – | 70 |
Accruals | 91 | – | – | – | 91 |
Other payables | 44 | 9 | 31 | – | 84 |
Redemption liability | 18 | – | – | – | 18 |
1,497 | 502 | 1,483 | 3,299 | 6,781 |
| 2025 | |||||
| Less than | Between 1 | Between 2 | Over | ||
| 1 year | and 2 years | and 5 years | 5 years | Total | |
| £m | £m | £m | £m | £m | |
Borrowings (excluding lease liabilities) | 880 | 130 | 1,548 | 2,799 | 5,357 |
Derivative financial instruments | 6 | 2 | – | – | 8 |
Lease liabilities | 9 | 8 | 25 | 1,043 | 1,085 |
Trade payables | 30 | – | – | – | 30 |
Capital accruals | 70 | – | – | – | 70 |
Accruals | 155 | – | – | – | 155 |
Other payables | 22 | – | 44 | – | 66 |
1,172 | 140 | 1,617 | 3,842 | 6,771 |
2026 | 2025 | |||||
| Fixed | Floating | Fixed | Floating | |||
| rate | rate | Total | rate | rate | Total | |
| £m | £m | £m | £m | £m | £m | |
Sterling | 3,027 | 974 | 4,001 | 3,050 | 1,048 | 4,098 |
Euro | – | 270 | 270 | – | 310 | 310 |
US Dollar | – | 246 | 246 | – | 170 | 170 |
3,027 | 1,490 | 4,517 | 3,050 | 1,528 | 4,578 |
2026 | 2025 | |||||
| Fixed | Floating | Fixed | Floating | |||
| rate | rate | Total | rate | rate | Total | |
| £m | £m | £m | £m | £m | £m | |
One year or less, or on demand | 351 | 744 | 1,095 | – | 750 | 750 |
More than one year but not more than two years | 66 | 300 | 366 | 1 | 240 | 241 |
More than two years but not more than five years | 679 | 446 | 1,125 | 718 | 538 | 1,256 |
More than five years | 1,931 | – | 1,931 | 2,331 | – | 2,331 |
Borrowings | 3,027 | 1,490 | 4,517 | 3,050 | 1,528 | 4,578 |
Effect of hedging | 950 | (950) | – | 1,145 | (1,145) | – |
Borrowings net of interest-rate swaps | 3,977 | 540 | 4,517 | 4,195 | 383 | 4,578 |
2026 | 2025 | |||
| Foreign | Foreign | |||
| exchange | Interest- | exchange | Interest- | |
| swaps | rate swaps | swaps | rate swaps | |
| £m | £m | £m | £m | |
One year or less, on demand | 513 | 400 | 486 | (45) |
More than one year but not more than two years | – | 100 | – | 740 |
More than two years but not more than five years | – | 450 | – | 150 |
More than five years | – | – | – | 300 |
513 | 1,050 | 486 | 1,145 |
2026 | 2025 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Assets | – | 31 | 10 | 41 | – | 4 | 8 | 12 |
Liabilities | – | (22) | (18) | (40) | – | (8) | – | (8) |
| 2026 | 2025 | |
| £m | £m | |
Net trade receivables | 74 | 70 |
Tenant lease incentives | 258 | 242 |
Prepayments | 66 | 69 |
Accrued income | 18 | 21 |
Amounts due from joint ventures | 13 | 12 |
Deferred consideration | 10 | 2 |
Other receivables | 52 | 51 |
Total current trade and other receivables | 491 | 467 |
Non-current amounts due from joint ventures | 98 | 116 |
Non-current prepayments | 31 | 24 |
Non-current deferred consideration | 19 | 78 |
Other non-current receivables | – | 11 |
Total trade and other receivables | 639 | 696 |
| Up to | ||||||
| Up to | Up to | 12 | More than | |||
| Not | 30 days | 6 months | months | 12 months | ||
| past due | past due | past due | past due | past due | Total | |
| £m | £m | £m | £m | £m | £m | |
| As at 31 March 2026 | ||||||
Not impaired | – | 27 | 23 | 13 | 11 | 74 |
Impaired | – | – | 2 | 3 | 23 | 28 |
Gross trade receivables | – | 27 | 25 | 16 | 34 | 102 |
| As at 31 March 2025 | ||||||
Not impaired | – | 28 | 25 | 10 | 7 | 70 |
Impaired | – | – | 1 | 4 | 24 | 29 |
Gross trade receivables | – | 28 | 26 | 14 | 31 | 99 |
Group | Company | |||
| 2026 | 2025 | 2026 | 2025 | |
| £m | £m | £m | £m | |
Trade payables | 37 | 30 | – | – |
Capital accruals | 70 | 70 | – | – |
Other payables | 41 | 8 | – | – |
Accruals | 91 | 155 | – | – |
Deferred income | 121 | 129 | – | – |
Amounts owed to joint ventures | 3 | 14 | – | – |
Loans from Group undertakings | – | – | 1,658 | 1,750 |
Total current trade and other payables | 363 | 406 | 1,658 | 1,750 |
Non-current other payables | 40 | 44 | – | – |
Total trade and other payables | 403 | 450 | 1,658 | 1,750 |
| 2026 | 2025 | |
| £m | £m | |
At the beginning of the year | 5,363 | 5,659 |
Capital contributions relating to share-based payments (note 35) | 9 | 6 |
Impairment charge | (14) | (302) |
At 31 March | 5,358 | 5,363 |
| 2026 | 2025 | |
| £m | £m | |
Net pension surplus (note 34) | 10 | 11 |
Derivative financial instruments (note 24) | 25 | 2 |
Other investments | 10 | 9 |
Total other non-current assets | 45 | 22 |
| 2026 | 2025 | |
| £m | £m | |
Derivative financial instruments (note 24) | 6 | 2 |
Current tax assets | 1 | 2 |
Total other current assets | 7 | 4 |
| 2026 | 2025 | |
| £m | £m | |
Derivative financial instruments (note 24) | – | 6 |
Redemption liability 1 | 18 | – |
Total other current liabilities | 18 | 6 |
| 2026 | 2025 | |
| £m | £m | |
Net liabilities incurred on behalf of joint ventures 1 (note 15) | – | 3 |
Derivative financial instruments (note 24) | 22 | 2 |
Total other non-current liabilities | 22 | 5 |
| 2026 | |||
| Building and | Transaction | ||
| fire safety | and contract | ||
| remediation | related | Total | |
| £m | £m | £m | |
At 1 April 2025 | 23 | 51 | 74 |
Charge for the year | 10 | 4 | 14 |
Utilised during the year | (1) | (20) | (21) |
Reversed during the year | (3) | – | (3) |
At 31 March 2026 | 29 | 35 | 64 |
Current | 29 | 12 | 41 |
Non-current | – | 23 | 23 |
At 31 March 2026 | 29 | 35 | 64 |
| 2026 | 2025 | |
| £m | £m | |
| Analysis of the amount charged to operating profit | ||
Current service costs | – | – |
Past service costs | 2 | – |
Charge to operating profit | 2 | – |
| Analysis of amount credited to net finance expense | ||
Interest income on plan assets | (8) | (8) |
Interest expense on defined benefit scheme liabilities | 7 | 8 |
Impact on net finance expense | (1) | – |
| 2026 | 2025 | |
| £m | £m | |
| Analysis of gains and losses | ||
Net remeasurement gains on scheme assets | 1 | 18 |
Net remeasurement losses on scheme liabilities | (1) | (18) |
Net remeasurement amount | – | – |
Cumulative net remeasurement loss recognised in other comprehensive income | (41) | (41) |
| 2026 | 2025 | |||
| % | £m | % | £m | |
Insurance contracts | 90 | 129 | 90 | 132 |
Cash and cash equivalents | 10 | 15 | 10 | 15 |
Fair value of scheme assets | 100 | 144 | 100 | 147 |
Fair value of scheme liabilities | (131) | (132) | ||
Net pension surplus as per IAS 19 | 13 | 15 | ||
Expected authorised payments charge | (3) | (4) | ||
Net pension surplus | 10 | 11 |
| 2026 | 2025 | |
| % | % | |
Rate of increase in pensionable salaries | n/a | n/a |
Rate of increase in pensions with no cap | 3.60 | 3.40 |
Rate of increase in pensions with 5% cap | 3.05 | 3.30 |
Discount rate | 6.05 | 5.70 |
Inflation – Retail Price Index | 3.60 | 3.40 |
– Consumer Price Index | 3.05 | 2.75 |
| 2026 | 2025 | |
| Years | Years | |
Life expectancy at age 60 for current pensioners – Men | 26.2 | 25.9 |
– Women | 28.5 | 28.5 |
Life expectancy at age 60 for future pensioners (current age 40) – Men | 27.1 | 27.3 |
– Women | 30.6 | 30.9 |
Assumption | Change in assumption | Impact on Scheme liabilities |
Discount rate | Decrease by 0.5% | Increase by £7m |
Life expectancy | Increase by 1 year | Increase by £5m |
Rate of inflation | Increase by 0.5% | Increase by £5m |
| 2026 | 2026 | 2025 | 2025 | |
| Charge | Number | Charge | Number | |
| £m | (millions) | £m | (millions) | |
Long-Term Incentive Plan | 4 | 6 | 1 | 4 |
Deferred Share Bonus Plan | 1 | – | 1 | – |
Executive Share Option Scheme | – | 1 | – | 1 |
Sharesave Plan | – | 1 | – | 1 |
Restricted Share Plan | 4 | 1 | 4 | 2 |
9 | 9 | 6 | 8 |
Executive plans 1 | Other plans | |||||
| Weighted average | ||||||
Number of awards | Number of awards | exercise price | ||||
| 2026 | 2025 | 2026 | 2025 | |||
| Number | Number | Number | Number | 2026 | 2025 | |
| (millions) | (millions) | (millions) | (millions) | Pence | Pence | |
At the beginning of the year | 5 | 4 | 3 | 3 | 691 | 759 |
Granted | 3 | 2 | 1 | 1 | 539 | 521 |
Exercised | (1) | – | (1) | – | 659 | 522 |
Lapsed | (1) | (1) | – | (1) | 810 | 922 |
At 31 March | 6 | 5 | 3 | 3 | 682 | 706 |
Exercisable at the end of the year | – | – | 1 | 1 | 747 | 794 |
Years | Years | Years | Years | |||
Weighted average remaining contractual life | 2 | 1 | 1 | 1 |
Outstanding at 31 March 2026 | Outstanding at 31 March 2025 | ||||||
| Weighted | Weighted | ||||||
| Weighted | average | Weighted | average | ||||
| average | remaining | average | remaining | ||||
| exercise | Number of | contractual | exercise | Number of | contractual | ||
| Exercise price – range | price | awards | life | price | awards | life | |
| Number | Number | ||||||
Pence | Pence | (millions) | Years | Pence | (millions) | Years | |
Nil 1 | – | 6 | 2 | – | 5 | 2 | |
400 – 599 | 530 | 1 | 1 | 544 | 1 | 1 | |
600 – 799 | 652 | 1 | – | 670 | 2 | – | |
800 – 999 | 949 | – | 2 | 948 | – | 3 | |
1,000 – | 1,199 | 1,017 | – | 1 | 1,017 | – | 2 |
1,200 – | 1,399 | – | – | – | 1,328 | – | – |
Long-Term Incentive Plan | Deferred Share Bonus Plan | Restricted Share Plan | Sharesave Plan | |||||
Year ended 31 March | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 |
Share price at grant date | 626p | 625p | 632p | 637p | 629p | 630p | 574p | 628p |
Exercise price | n/a | n/a | n/a | n/a | n/a | n/a | 504p | 530p |
Expected volatility | 23% to | 27% | 27% | 29% | 27% | 27% | 27% | 29% |
| 27% | ||||||||
Expected life | 3 to | 3 years | 1 to | 1 year | 3 years | 3 years | 3 to | 3 to |
| 5 years | 2 years | 5 years | 5 years | |||||
Risk-free rate | 3.76% to | 4.23% | 3.72% to | 4.63% | 3.56% | 4.00% | 3.79% to | 4.09% to |
| 3.95% | 3.82% | 3.94% | 4.17% | |||||
Expected dividend yield | Nil | Nil | Nil | Nil | Nil | 6.32% | 7.04% | 6.34% |
| Expected volatility | ||||||||||
| Share price at | Expected volatility | – index of comparator | Correlation | |||||||
date of grant | Exercise price | – Group | companies | – Group vs index | ||||||
Year ended 31 March | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 |
Long-Term Incentive Plan | 622p | 625p | n/a | n/a | 26% | 29% | 25% | 27% | 68% | 66% |
| Group and Company | ||
| Allotted and fully paid | ||
| 2026 | 2025 | |
| £m | £m | |
Ordinary shares of 10 2 / 3 p each | 80 | 80 |
| Number of shares | ||
2026 | 2025 | |
At the beginning of the year | 751,732,064 | 751,676,657 |
Issued on the exercise of options | 99,233 | 55,407 |
At 31 March | 751,831,297 | 751,732,064 |
| Group and Company | ||
| 2026 | 2025 | |
| £m | £m | |
At the beginning of the year | 14 | 23 |
Acquisition of ordinary shares | 27 | – |
Transfer of shares to employees on exercise of share options | (15) | (9) |
At 31 March | 26 | 14 |
| 2026 | 2025 | |
| £m | £m | |
Transactions with subsidiary undertakings 1 : | ||
Recharge of costs | (317) | (306) |
Dividends received | 500 | 900 |
Interest paid | (79) | (108) |
Year ended and as at 31 March 2026 | Year ended and as at 31 March 2025 | |||||||
| Net | Amounts | Amounts | Net | Amounts | Amounts | |||
| investments | owed by | owed to | investments | owed by | owed to | |||
| Income/ | into joint | joint | joint | Income/ | into joint | joint | joint | |
| (expense) | ventures | ventures | ventures | (expense) | ventures | ventures | ventures | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Nova, Victoria | 9 | – | 27 | – | 10 | 1 | 45 | – |
Southside Limited Partnership | 4 | – | 73 | – | 4 | (1) | 74 | – |
Westgate Oxford Alliance Limited Partnership | 2 | (11) | 7 | – | 1 | (13) | 4 | – |
Other | – | 2 | 3 | (3) | 1 | 4 | 5 | (14) |
15 | (9) | 110 | (3) | 16 | (9) | 128 | (14) |
| 2026 | 2025 | |
| £m | £m | |
Short-term employee benefits 1 | 5 | 5 |
Share-based payments | 3 | 3 |
8 | 8 |
| 2026 | 2025 | |
| £m | £m | |
Not later than one year | 417 | 484 |
Later than one year, but not more than two years | 369 | 449 |
Later than two years, but not more than three years | 325 | 414 |
Later than three years, but not more than four years | 285 | 364 |
Later than four years, but not more than five years | 237 | 304 |
More than five years | 1,307 | 1,763 |
2,940 | 3,778 |