2025 | 2024 | ||||||
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/(loss) from joint ventures | 16 | ( | |||||
Loss on disposal of investment properties | ( | ( | ( | ( | |||
Net surplus/(deficit) on revaluation of investment | 14 | ( | ( | ||||
properties | |||||||
Operating profit/(loss) | ( | ( | |||||
Finance income | 10 | ||||||
Finance expense | 10 | ( | ( | ( | ( | ( | ( |
Profit/(loss) before tax | ( | ( | |||||
Taxation | 12 | ||||||
Profit/(loss) for the year | ( | ||||||
Attributable to: | |||||||
Shareholders of the parent | ( | ||||||
Non-controlling interests | ( | ||||||
( | |||||||
Profit/(loss) per share attributable to shareholders of the parent: | |||||||
Basic earnings/(loss) per share | 5 | ( | |||||
Diluted earnings/(loss) per share | 5 | ( |
2025 | 2024 | ||
Total | Total | ||
Notes | £m | £m | |
Profit/(loss) for the year | ( | ||
Items that may be subsequently reclassified to the income statement: | |||
Movement in cash flow hedges | ( | ||
Net surplus on revaluation of owner-occupied property | 20 | ||
Deferred tax charge on owner-occupied property revaluation surplus | 12 | ( | |
Items that will not be subsequently reclassified to the income statement: | |||
Net remeasurement loss on defined benefit pension scheme | 36 | ( | |
Deferred tax credit on remeasurement above | 12 | ||
Other comprehensive income/(loss) for the year | ( | ||
Total comprehensive income/(loss) for the year | ( | ||
Attributable to: | |||
Shareholders of the parent | ( | ||
Non-controlling interests | ( | ||
( |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Non-current assets | Notes | £m | £m | £m | £m |
Investment properties | 14 | – | – | ||
Property, plant and equipment | 20 | – | – | ||
Intangible assets | 21 | – | – | ||
Net investment in fi nance leases | 19 | – | – | ||
Investments in joint ventures | 16 | – | – | ||
Investments in associates | 17 | – | – | ||
Investments in subsidiary undertakings | 30 | 5,363 | 5,659 | ||
Trade and other receivables | 28 | – | – | ||
Other non-current assets | 31 | – | – | ||
Total non-current assets | 5,363 | 5,659 | |||
Current assets | |||||
Trading properties | 15 | – | – | ||
Trade and other receivables | 28 | – | – | ||
Monies held in restricted accounts and deposits | 24 | – | – | ||
Cash and cash equivalents | 25 | 1 | 2 | ||
Other current assets | 32 | – | – | ||
Non-current asset held-for-sale | 44 | – | – | ||
Total current assets | 1 | 2 | |||
Total assets | 5,364 | 5,661 | |||
Current liabilities | |||||
Borrowings | 23 | ( | ( | – | – |
Trade and other payables | 29 | ( | ( | (1,750) | (2,251) |
Provisions | 35 | ( | ( | – | – |
Other current liabilities | 33 | ( | – | – | |
Total current liabilities | ( | ( | (1,750) | (2,251) | |
Non-current liabilities | |||||
Borrowings | 23 | ( | ( | – | – |
Trade and other payables | 29 | ( | ( | – | – |
Provisions | 35 | ( | ( | – | – |
Other non-current liabilities | 34 | ( | ( | – | – |
Total non-current liabilities | ( | ( | – | – | |
Total liabilities | ( | ( | (1,750) | (2,251) | |
Net assets | 3,614 | 3,410 | |||
Equity | |||||
Capital and reserves attributable to shareholders | |||||
Ordinary shares | 38 | 80 | 80 | ||
Share premium | 319 | 319 | |||
Other reserves | 30 | 23 | |||
Merger reserve | 374 | 374 | |||
Retained earnings | 2,811 | 2,614 | |||
Equity attributable to shareholders of the parent | 3,614 | 3,410 | |||
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 | earnings | Total | interests | equity | ||
Notes | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2023 | ||||||||
Total comprehensive loss for the financial year | ( | ( | ( | ( | ||||
Transactions with shareholders of the parent: | ||||||||
Share-based payments | 37 | ( | ||||||
Dividends paid to shareholders of the parent | 11 | ( | ( | ( | ||||
Total transactions with shareholders oftheparent | ( | ( | ( | |||||
At 31 March 2024 | ||||||||
Total comprehensive income for the financial year | ||||||||
Transactions with shareholders of the parent: | ||||||||
Share-based payments | 37 | ( | ||||||
Dividends paid to shareholders of the parent | 11 | ( | ( | ( | ||||
Acquisition of non-controlling interests | 43 | ( | ( | |||||
Total transactions with shareholders oftheparent | ( | ( | ( | ( | ||||
Dividends paid to non-controlling interests | ( | ( | ||||||
Issued share capital | ||||||||
Acquisition of subsidiaries | ||||||||
Total transactions with shareholders | ( | ( | ( | ( | ||||
At 31 March 2025 |
Group | Company | ||||
2025 | 2024 | 2025 | 2024 | ||
Notes | £m | £m | £m | £m | |
Cash flows from operating activities | |||||
Net cash generated from operations | 13 | – | – | ||
Interest received | – | – | |||
Interest paid | ( | ( | – | – | |
Rents paid | ( | ( | – | – | |
Capital expenditure on trading properties | ( | ( | – | – | |
Disposal of trading properties | – | – | |||
Other operating cash flows | (1) | – | |||
Net cash inflow/(outflow) from operating activities | 13 | (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 | 43 | ( | – | – | |
Disposal of investment properties | – | – | |||
Cash distributions from joint ventures | 16 | – | – | ||
Net cash outflow from investing activities | ( | ( | – | – | |
Cash flows from financing activities | |||||
Net proceeds from new borrowings (net of finance fees) | 23 | – | – | ||
Net repayment of borrowings | 23 | ( | ( | – | – |
Net cash outflow from derivative financial instruments | 23 | ( | ( | – | – |
Proceeds from non-controlling interest share capital issuance | – | – | |||
Dividends paid to shareholders of the parent | 11 | ( | ( | – | – |
Dividends paid to non-controlling interests | ( | – | – | ||
Increase in monies held in restricted accounts and deposits | ( | ( | – | – | |
Other financing cash flows | – | – | |||
Net cash inflow/(outflow) from financing activities | ( | – | – | ||
(Decrease)/increase in cash and cash equivalents for the year | ( | (1) | – | ||
Cash and cash equivalents at the beginning of the year | 2 | 2 | |||
Cash and cash equivalents at the end of the year | 25 | 1 | 2 |
Mitigated downside | ||
scenario | ||
Key metrics | 31 March 2025 | 30 September 2026 |
Security Group LTV | 41.9% | 45.8% |
Adjusted net debt | £4,304m | £4,769m |
EPRA net tangible assets | £6,530m | £5,940m |
Available financial headroom | £1.1bn | £0.7bn |
2025 | 2024 2 | |||||||||
Central | Major | Mixed-use | Subscale | Central | Major | Mixed-use | Subscale | |||
London | retail | urban | sectors | Total | London | retail | urban | sectors | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Rental income | 302 | 207 | 54 | 72 | 635 | 294 | 188 | 58 | 112 | 652 |
Finance lease interest | – | – | – | 1 | 1 | – | – | – | 1 | 1 |
Gross rental income (before rents | 302 | 207 | 54 | 73 | 636 | 294 | 188 | 58 | 113 | 653 |
payable) | ||||||||||
Rents payable 1 | (3) | (8) | – | (1) | (12) | (3) | (7) | (1) | (1) | (12) |
Gross rental income (after rents payable) | 299 | 199 | 54 | 72 | 624 | 291 | 181 | 57 | 112 | 641 |
Service charge income 3 | 67 | 70 | 18 | 10 | 165 | 59 | 53 | 11 | – | 123 |
Service charge expense | (69) | (74) | (22) | (11) | (176) | (63) | (60) | (14) | (2) | (139) |
Net service charge expense | (2) | (4) | (4) | (1) | (11) | (4) | (7) | (3) | (2) | (16) |
Other property related income 3 | 23 | 8 | 4 | 1 | 36 | 20 | 11 | 4 | 3 | 38 |
Direct property expenditure | (46) | (41) | (16) | (6) | (109) | (43) | (42) | (16) | (18) | (119) |
Other operating income | – | – | 10 | – | 10 | – | – | – | – | – |
Other operating expense | – | – | (9) | – | (9) | – | – | – | – | – |
Movement in bad and doubtful | 1 | 4 | 4 | 2 | 11 | (1) | 8 | – | (1) | 6 |
debts provision | ||||||||||
Segment net rental income | 275 | 166 | 43 | 68 | 552 | 263 | 151 | 42 | 94 | 550 |
Other income | 1 | 1 | ||||||||
Administrative expense | (71) | (74) | ||||||||
Depreciation | (3) | (4) | ||||||||
EPRA earnings before interest | 479 | 473 | ||||||||
Finance income | 15 | 11 | ||||||||
Finance expense | (109) | (102) | ||||||||
Joint venture net finance expense | (11) | (11) | ||||||||
EPRA earnings attributable to shareholders of the parent | 374 | 371 |
Year ended 31 March 2025 | ||||||
Adjustment | ||||||
for | ||||||
Group | non-wholly | Capital | ||||
income | Joint | owned | EPRA | and other | ||
statement | Ventures 1 | subsidiaries 2 | Total | earnings | items | |
£m | £m | £m | £m | £m | £m | |
Rental income | 600 | 39 | (4) | 635 | 635 | – |
Finance lease interest | 1 | – | – | 1 | 1 | – |
Gross rental income (before rents payable) | 601 | 39 | (4) | 636 | 636 | – |
Rents payable | (11) | (1) | – | (12) | (12) | – |
Gross rental income (after rents payable) | 590 | 38 | (4) | 624 | 624 | – |
Service charge income 4 | 155 | 11 | (1) | 165 | 165 | – |
Service charge expense | (165) | (12) | 1 | (176) | (176) | – |
Net service charge expense | (10) | (1) | – | (11) | (11) | – |
Other property related income 4 | 35 | 2 | (1) | 36 | 36 | – |
Direct property expenditure | (104) | (6) | 1 | (109) | (109) | – |
Other operating income | 10 | – | – | 10 | 10 | – |
Other operating expense | (9) | – | – | (9) | (9) | – |
Movement in bad and doubtful debts provision | 9 | 2 | – | 11 | 11 | – |
Segment net rental income | 521 | 35 | (4) | 552 | 552 | – |
Other income | 1 | – | – | 1 | 1 | – |
Administrative expense | (71) | – | – | (71) | (71) | – |
Depreciation , including amortisation of software | (3) | – | – | (3) | (3) | – |
EPRA earnings before interest | 448 | 35 | (4) | 477 | 479 | – |
Share of post-tax profit/(loss) from joint ventures | 37 | (37) | – | – | – | – |
(Loss)/profit on disposal of investment properties 3 | (15) | 3 | – | (12) | – | (12) |
Loss on disposal of trading properties | (6) | – | – | (6) | – | (6) |
Net surplus on revaluation of investment properties | 91 | 13 | 3 | 107 | – | 107 |
Net development contract and transaction income/(expenditure) | 3 | (2) | – | 1 | – | 1 |
Reversal of impairment of amounts due from joint ventures | 1 | – | – | 1 | – | 1 |
Impairment of goodwill | (22) | – | – | (22) | – | (22) |
Impairment of trading properties | (4) | – | – | (4) | – | (4) |
Depreciation | (1) | – | – | (1) | – | (1) |
Other costs | (6) | (1) | – | (7) | – | (7) |
Operating profit/(loss) | 526 | 11 | (1) | 536 | 479 | 57 |
Finance income | 15 | – | – | 15 | 15 | – |
Finance expense | (148) | (11) | 1 | (158) | (120) | (38) |
Profit before tax | 393 | – | – | 393 | 374 | 19 |
Taxation | 3 | – | – | 3 | ||
Profit for the year | 396 | – | – | 396 |
Year ended 31 March 2025 | Year ended 31 March 2024 | |||
Profit for | EPRA | Loss for | EPRA | |
the year | earnings | the year | earnings | |
£m | £m | £m | £m | |
Profit/(loss) attributable to shareholders of the parent | 396 | 396 | (319) | (319) |
Valuation and loss on disposals | – | (84) | – | 650 |
Net finance expense (excluded from EPRA earnings) | – | 39 | – | 20 |
Impairment of goodwill | – | 22 | – | 1 |
Taxation | – | (3) | – | – |
Other | – | 4 | – | 19 |
Profit/(loss) used in per share calculation | 396 | 374 | (319) | 371 |
IFRS | EPRA | IFRS | EPRA | |
Basic earnings/(loss) per share | 53.3p | 50.3p | (43.0)p | 50.1p |
Diluted earnings/(loss) per share 1 | 53.0p | 50.1p | (43.0)p | 50.1p |
31 March 2025 | 31 March 2024 | |||||
Net assets | EPRA NDV | EPRA NTA | Net assets | EPRA NDV | EPRA NTA | |
£m | £m | £m | £m | £m | £m | |
Net assets attributable to shareholders of the parent | 6,514 | 6,514 | 6,514 | 6,402 | 6,402 | 6,402 |
Shortfall of fair value over net investment in finance leases | – | (8) | (8) | – | (5) | (5) |
book value | ||||||
Other intangible asset | – | – | (2) | – | – | (2) |
Fair value of interest-rate swaps | – | – | (1) | – | – | (22) |
Excess of fair value of trading properties over book value | – | 27 | 27 | – | 25 | 25 |
Shortfall of fair value of debt over book value (note 23) | – | 334 | – | – | 313 | – |
Net assets used in per share calculation | 6,514 | 6,867 | 6,530 | 6,402 | 6,735 | 6,398 |
IFRS | EPRA NDV | EPRA NTA | IFRS | EPRA NDV | EPRA NTA | |
Net assets per share | 877p | n/a | n/a | 863p | n/a | n/a |
Diluted net assets per share | 872p | 919p | 874p | 859p | 904p | 859p |
2025 | 2024 | |||
Weighted | Weighted | |||
average | 31 March | average | 31 March | |
million | million | million | million | |
Ordinary shares | 752 | 752 | 751 | 752 |
Treasury shares | (7) | (7) | (7) | (7) |
Own shares | (2) | (2) | (3) | (3) |
Number of shares – basic | 743 | 743 | 741 | 742 |
Dilutive effect of share options | 4 | 4 | 3 | 3 |
Number of shares – diluted | 747 | 747 | 744 | 745 |
Year ended | Year ended | |
31 March 2025 | 31 March 2024 | |
pence | pence | |
Increase/(decrease) in EPRA NTA per share | 15 | (77) |
Dividend paid per share in the year (note 11) | 40 | 39 |
Total return (a) | 55 | (38) |
EPRA NTA per share at the beginning of the year (b) | 859 | 936 |
Total return on equity (a/b) | 6.4% | (4.0)% |
2025 | 2024 | |||||
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) | 563 | 4 | 567 | 598 | 8 | 606 |
Adjustment for lease incentives | 33 | – | 33 | 16 | – | 16 |
Rental income | 596 | 4 | 600 | 614 | 8 | 622 |
Service charge income 1 | 154 | 1 | 155 | 115 | 2 | 117 |
Trading property sales proceeds | – | 22 | 22 | – | 26 | 26 |
Other property related income 1 | 34 | 1 | 35 | 35 | – | 35 |
Finance lease interest | 1 | – | 1 | 1 | – | 1 |
Development contract and transaction income | – | 17 | 17 | – | 22 | 22 |
Other operating income | 10 | – | 10 | – | – | – |
Other income | 2 | – | 2 | 1 | – | 1 |
Revenue per the income statement | 797 | 45 | 842 | 766 | 58 | 824 |
2025 | 2024 | |||||||
Adjustment | Adjustment | |||||||
for non- | for non- | |||||||
Joint | wholly owned | Joint | wholly owned | |||||
Group | ventures | subsidiaries | Group | ventures | subsidiaries | |||
£m | £m | £m | Total | £m | £m | £m | Total | |
Rental income | 600 | 39 | (4) | 635 | 622 | 38 | (8) | 652 |
Service charge income 1 | 155 | 11 | (1) | 165 | 117 | 8 | (2) | 123 |
Other property related income 1 | 35 | 2 | (1) | 36 | 35 | 3 | – | 38 |
Finance lease interest | 1 | – | – | 1 | 1 | – | – | 1 |
Other operating income | 10 | – | – | 10 | – | – | – | – |
Other income | 2 | – | (1) | 1 | 1 | – | – | 1 |
Revenue in the segmental | 803 | 52 | (7) | 848 | 776 | 49 | (10) | 815 |
information note | ||||||||
Development contract and transaction income | 17 | – | – | 17 | 22 | – | – | 22 |
Trading property sales proceeds | 22 | – | – | 22 | 26 | – | – | 26 |
Revenue including Capital and other items | 842 | 52 | (7) | 887 | 824 | 49 | (10) | 863 |
2025 | 2024 | |||||
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 | 164 | 1 | 165 | 130 | 3 | 133 |
Direct property expenditure | 103 | 1 | 104 | 113 | 1 | 114 |
Movement in bad and doubtful debts provision | (9) | – | (9) | (6) | – | (6) |
Administrative expenses | 71 | – | 71 | 73 | – | 73 |
Impairment of trading properties | – | 4 | 4 | – | 11 | 11 |
Cost of trading property disposals | – | 28 | 28 | – | 26 | 26 |
Development contract and transaction expenditure | – | 14 | 14 | – | 40 | 40 |
Depreciation, including amortisation of software | 3 | 1 | 4 | 4 | 2 | 6 |
(Reversal)/impairment of amounts due from joint ventures | – | (1) | (1) | – | 2 | 2 |
Impairment of goodwill | – | 22 | 22 | – | 1 | 1 |
Fair value gain on remeasurement of investment | – | – | – | – | (3) | (3) |
Other operating expense | 9 | – | 9 | – | – | – |
Other costs | – | 7 | 7 | – | 1 | 1 |
Total costs per the income statement | 352 | 77 | 429 | 325 | 84 | 409 |
2025 | 2024 | |||||||
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 | |
Rents payable | 11 | 1 | – | 12 | 11 | 1 | – | 12 |
Service charge expense | 165 | 12 | (1) | 176 | 133 | 9 | (3) | 139 |
Direct property expenditure | 104 | 6 | (1) | 109 | 114 | 6 | (1) | 119 |
Administrative expenses | 71 | – | – | 71 | 73 | 1 | – | 74 |
Depreciation, including amortisation | 3 | – | – | 3 | 4 | – | – | 4 |
of software | ||||||||
Movement in bad and doubtful | (9) | (2) | – | (11) | (6) | – | – | (6) |
debts provision | ||||||||
Costs in the segmental information note | 345 | 17 | (2) | 360 | 329 | 17 | (4) | 342 |
Impairment of trading properties | 4 | – | – | 4 | 11 | – | – | 11 |
Cost of trading property disposals | 28 | – | – | 28 | 26 | – | – | 26 |
Development contract and transaction expenditure | 14 | 2 | – | 16 | 40 | – | – | 40 |
Depreciation | 1 | – | – | 1 | 2 | – | – | 2 |
(Reversal)/impairment of amounts | (1) | – | – | (1) | 2 | – | – | 2 |
due from joint ventures | ||||||||
Impairment of goodwill | 22 | – | – | 22 | 1 | – | – | 1 |
Fair value gain on remeasurement | – | – | – | – | (3) | – | – | (3) |
of investment | ||||||||
Other operating expense | 9 | – | – | 9 | – | – | – | – |
Other costs | 7 | – | – | 7 | 1 | – | – | 1 |
Costs including Capital and other items | 429 | 19 | (2) | 446 | 409 | 17 | (4) | 422 |
2025 | 2024 | |
£m | £m | |
Salaries and wages | 71 | 63 |
Employer payroll taxes | 10 | 8 |
Other employee costs | 5 | 4 |
Share-based payments (note 37) | 6 | 8 |
92 | 83 |
2025 | 2024 | |
Number | Number | |
The average monthly number of employees during the year was: | ||
Indirect property or contract and administration | 394 | 382 |
Direct property or contract services: | ||
Full-time | 291 | 204 |
Part-time | 19 | 12 |
704 | 598 |
2025 | 2024 | |
£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 | 0.8 | 1.2 |
Audit of joint ventures | 0.1 | 0.1 |
2.2 | 2.6 | |
Non-audit fees: | ||
Other assurance services | 0.3 | 0.4 |
2.5 | 3.0 |
2025 | 2024 | |
£m | £m | |
Services provided by the Group’s external valuers | ||
Year-end and half-yearly valuations – Group | 1.3 | 1.2 |
– Joint ventures | 0.1 | 0.1 |
Other consultancy and agency services – CBRE | 3.6 | 2.6 |
– JLL | 0.5 | 0.8 |
5.5 | 4.7 |
2025 | 2024 | |||||
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 | 11 | – | 11 | 11 | – | 11 |
Other interest receivable | 4 | – | 4 | – | 1 | 1 |
15 | – | 15 | 11 | 1 | 12 | |
Finance expense | ||||||
Bond and debenture debt | (101) | – | (101) | (85) | – | (85) |
Bank and other short-term borrowings | (36) | (5) | (41) | (35) | (2) | (37) |
Fair value movement on derivatives | – | (34) | (34) | – | (22) | (22) |
Other interest payable | – | – | – | (1) | – | (1) |
(137) | (39) | (176) | (121) | (24) | (145) | |
Interest capitalised in relation to properties under development | 28 | – | 28 | 19 | – | 19 |
(109) | (39) | (148) | (102) | (24) | (126) | |
Net finance expense | (94) | (39) | (133) | (91) | (23) | (114) |
Joint venture net finance expense | (11) | (11) | ||||
Net finance expense included in EPRA earnings | (105) | (102) |
Pence per share | Year ended 31 March | |||||
2025 | 2024 | |||||
Payment date | PID | Non-PID | Total | £m | £m | |
For the year ended 31 March 2023: | ||||||
Third interim | 6 April 2023 | 9.0 0 | – | 9.00 | 67 | |
Final | 21 July 2023 | 12.00 | – | 12.00 | 89 | |
For the year ended 31 March 2024: | ||||||
First interim | 6 October 2023 | 9.00 | – | 9.00 | 67 | |
Second interim | 2 January 2024 | 9.20 | – | 9.20 | 68 | |
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 | – | 9.4 0 | 9.40 | 70 | |
Gross dividends | 297 | 291 | ||||
Dividends in the statement of changes in equity | 297 | 291 | ||||
Timing difference on payment of withholding tax | 8 | – | ||||
Dividends in the statement of cash flows | 305 | 291 |
2025 | 2024 | |
£m | £m | |
Income statement: | ||
Current income tax charge | – | – |
Deferred income tax credit | (3) | – |
Statement of other comprehensive income: | ||
Deferred income tax charge/(credit) | 3 | (4) |
Total income tax charge/(credit) in the consolidated statement of comprehensive income | – | (4) |
2025 | 2024 | |
£m | £m | |
Profit/(loss) before tax | 393 | (341) |
Profit/(loss) before tax multiplied by the rate of corporation tax in the UK of 25% (2024: 25%) | 98 | (85) |
Adjustment for exempt property rental (profits)/losses and revaluations in the year | (110) | 91 |
(12) | 6 | |
Effects of: | ||
Timing difference on repurchase of medium-term notes | (11) | (14) |
Interest rate fair value movements and other temporary differences | 6 | 4 |
Impairment of goodwill | 5 | – |
Revaluation of owner-occupied property | (3) | – |
Non-allowable expenses and non-taxable items | 12 | – |
Movement in unrecognised tax losses | 3 | – |
Total income tax charge/(credit) in the consolidated statement of comprehensive income | – | (4) |
2025 | 2024 | |
£m | £m | |
Revenue losses | 247 | 264 |
Capital losses | 263 | 267 |
Other unrecognised temporary differences | 2 | 7 |
Total unrecognised items | 512 | 538 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Operating profit/(loss) | 526 | (227) | (329) | (605) |
Adjustments for: | ||||
Net (surplus)/deficit on revaluation of investment properties | (91) | 628 | – | – |
Loss on disposal of trading properties | 6 | – | – | – |
Loss on disposal of investment properties | 15 | 16 | – | – |
Share of profit from joint ventures | (37) | (2) | – | – |
Share-based payment charge | 6 | 8 | – | – |
Impairment of goodwill | 22 | 1 | – | – |
(Reversal)/impairment of amounts due from joint ventures | (1) | 2 | – | – |
Fair value gain on remeasurement of investment | – | (3) | – | – |
Non-cash development contract and transaction expenditure | 1 | 26 | – | – |
Impairment of investment in subsidiary | – | – | 302 | 578 |
Rents payable | 11 | 11 | – | – |
Depreciation and amortisation | 4 | 4 | – | – |
Impairment of trading properties | 4 | 11 | – | – |
466 | 475 | (27) | (27) | |
Changes in working capital: | ||||
Increase in receivables | (128) | (32) | – | – |
Increase/(decrease) in payables and provisions | 43 | (14) | 27 | 27 |
Net cash generated from operations | 381 | 429 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Net cash inflow from operating activities | 256 | 338 | – | – |
Joint ventures net cash inflow from operating activities | 4 | 15 | – | – |
Adjusted net cash inflow from operating activities 1 | 260 | 353 | – | – |
2025 | 2024 | |
£m | £m | |
Net book value at the beginning of the year | 9,330 | 9,658 |
Acquisitions of investment properties | 642 | 144 |
Capital expenditure | 473 | 374 |
Capitalised interest | 27 | 19 |
Net movement in head leases capitalised 1 | 86 | (30) |
Disposals 2 | (479) | (207) |
Net surplus/(deficit) on revaluation of investment properties | 91 | (628) |
Transfer to property, plant and equipment (note 20) | (26) | – |
Transfer to assets held-for-sale (note 44) | (110) | – |
Net book value at the end of the year | 10,034 | 9,330 |
2025 | 2024 | |||||||
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 | 10,125 | 636 | (33) | 10,728 | 9,4 65 | 616 | (118) | 9,963 |
Less: properties treated as finance leases | (12) | – | – | (12) | (18) | – | – | (18) |
Plus: head leases capitalised | 158 | 1 | – | 159 | 77 | 1 | – | 78 |
Less: tenant lease incentives | (237) | (29) | – | (266) | (194) | (32) | – | (226) |
Net book value | 10,034 | 608 | (33) | 10,609 | 9,330 | 585 | (118) | 9,797 |
Net surplus/(deficit) on revaluation | 91 | 13 | 3 | 107 | (628) | (19) | 22 | (625) |
of investment properties |
2025 | ||||||||||
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 | |
Central London | ||||||||||
West End offices | 2,760 | 21 | 91 | 140 | 4.4% | 5.4% | 6.1% | – | 49 | 134 |
City offices | 1,445 | 57 | 87 | 107 | 5.9% | 6.2% | 7.5 % | – | 88 | 226 |
Retail and other | 986 | 15 | 66 | 102 | 3.5% | 5.0% | 6.8% | – | 33 | 237 |
Total Central London | 5,191 | 15 | 85 | 140 | 3.5% | 5.6% | 7.5 % | – | 57 | 237 |
Major retail | ||||||||||
Shopping centres | 1,836 | 8 | 12 | 39 | 6.8% | 4.8% | 8.7% | 2 | 6 | 36 |
Outlets | 626 | 49 | 53 | 56 | 6.5% | 6.9% | 8.1% | 12 | 20 | 24 |
Total Major retail | 2,462 | 8 | 23 | 56 | 6.5% | 5.3% | 8.7% | 2 | 10 | 36 |
Mixed-use urban | ||||||||||
London | 190 | 8 | 22 | 27 | 5.6% | 6.6% | 10.0% | – | 22 | 34 |
Major regional cities | 530 | 17 | 28 | 73 | 5.8% | 7.7% | 10.1% | – | 3 | 17 |
Total Mixed-use urban | 720 | 8 | 26 | 73 | 5.6% | 7.4 % | 10.1% | – | 8 | 34 |
Subscale sectors | ||||||||||
Leisure | 392 | 6 | 13 | 19 | 6.0% | 8.8% | 12.2% | – | 3 | 26 |
Retails parks | 252 | 14 | 17 | 24 | 6.1% | 6.9% | 7.7% | 4 | 4 | 4 |
Total Subscale sectors | 644 | 6 | 15 | 24 | 6.0% | 8.0% | 12.2% | – | 3 | 26 |
Developments: | 137 | 60 | 128 | 155 | 5.8% | 5.9% | 6.0% | – | – | – |
income capitalisation method | ||||||||||
Developments: residual method | 971 | 80 | 95 | 164 | 5.2% | 5.2% | 5.4% | – | – | – |
Development programme | 1,108 | 60 | 99 | 164 | 5.2% | 5.3% | 6.0% | – | – | – |
Market value at 31 March 2025 – Group | 10,125 |
2025 | |||||||
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 Central London (excluding developments) | 5,191 | 197 | (197) | 271 | (254) | 7 | (9) |
Total Major retail (excluding developments) | 2,462 | 102 | (102) | 87 | (82) | 4 | (4) |
Total Mixed-use urban (excluding developments) | 720 | 23 | (21) | 19 | (16) | 1 | (1) |
Total Subscale sectors (excluding developments) | 644 | 23 | (21) | 23 | (22) | – | – |
Developments: income capitalisation method | 137 | 11 | (13) | 8 | (10) | 3 | (3) |
Developments: residual method | 971 | 109 | (109) | 120 | (109) | 81 | (76) |
Market value at 31 March 2025 – Group | 10,125 | 465 | (463) | 528 | (493) | 96 | (93) |
2024 | ||||||||||
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 | |
Central London | ||||||||||
West End offices | 2,754 | 20 | 85 | 132 | 4.3% | 5.3% | 5.8% | – | 51 | 151 |
City offices | 1,192 | 56 | 80 | 96 | 5.8% | 6.0% | 7. 5 % | – | 124 | 226 |
Retail and other | 956 | 15 | 57 | 121 | 4.5% | 5.0% | 6.5% | – | 28 | 113 |
Total Central London | 4,902 | 15 | 78 | 132 | 4.3% | 5.4% | 7. 5 % | – | 64 | 226 |
Major retail | ||||||||||
Shopping centres | 1,059 | 10 | 17 | 39 | 7. 0 % | 7.9 % | 9.5% | – | 5 | 12 |
Outlets | 605 | 48 | 51 | 53 | 6.5% | 7. 0 % | 8.0% | 14 | 16 | 17 |
Total Major retail | 1,664 | 10 | 29 | 53 | 6.5% | 7.6% | 9.5% | – | 9 | 17 |
Mixed-use urban | ||||||||||
London | 191 | 10 | 21 | 27 | 5.7% | 6.6% | 10.0% | – | 2 | 2 |
Major regional cities | 600 | 16 | 24 | 47 | 5.7% | 7. 7 % | 9.7% | – | 3 | 13 |
Total Mixed-use urban | 791 | 10 | 23 | 47 | 5.7% | 7. 5 % | 10.0% | – | 3 | 13 |
Subscale sectors | ||||||||||
Leisure | 392 | 9 | 13 | 17 | 6.3% | 8.9% | 12.1% | – | 3 | 29 |
Hotels | 400 | 8 | 19 | 40 | 6.3% | 7.2 % | 8.8% | – | – | – |
Retails parks | 390 | 13 | 18 | 26 | 6.0% | 6.8% | 8.5% | – | 1 | 5 |
Total Subscale sectors | 1,182 | 8 | 17 | 40 | 6.0% | 7. 6% | 12.1% | – | 1 | 29 |
Developments: | 167 | 60 | 68 | 76 | 5.3% | 5.7% | 6.3% | – | – | – |
income capitalisation method | ||||||||||
Developments: residual method | 759 | 73 | 89 | 103 | 5.0% | 5.4% | 6.2% | – | – | – |
Development programme | 926 | 60 | 85 | 103 | 5.0% | 5.4% | 6.3% | – | – | – |
Market value at 31 March 2024 – Group | 9,4 65 |
2024 | |||||||
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 Central London (excluding developments) | 4,902 | 188 | (188) | 260 | (238) | 9 | (23) |
Total Major retail (excluding developments) | 1,664 | 68 | (68) | 58 | (55) | 4 | (4) |
Total Mixed-use urban (excluding developments) | 791 | 24 | (22) | 22 | (20) | 4 | (3) |
Total Subscale sectors (excluding developments) | 1,182 | 47 | (45) | 82 | (41) | – | – |
Developments: income capitalisation method | 167 | 13 | (13) | 15 | (14) | 4 | (4) |
Developments: residual method | 759 | 94 | (94) | 106 | (90) | 54 | (54) |
Market value at 31 March 2024 – Group | 9,465 | 434 | (430) | 543 | (458) | 75 | (88) |
Development | |||
land and | |||
infrastructure | Residential | Total | |
£m | £m | £m | |
At 1 April 2023 | 98 | 20 | 118 |
Capital expenditure | 6 | 7 | 13 |
Capitalised interest | – | 1 | 1 |
Disposals | (21) | – | (21) |
Impairment provision | (11) | – | (11) |
At 31 March 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 |
Joint ventures 1 | Percentage owned & | Business segment | Year-end date 3 | Joint venture partner |
voting rights 2 | ||||
Held at 31 March 2025 | ||||
Nova, Victoria 4 | 50% | Central London | 31 March | Suntec Real Estate Investment Trust |
Southside Limited Partnership | 50% | Major retail | 31 March | Invesco Real Estate European Fund |
Westgate Oxford Alliance Limited Partnership | 50% | Major retail, | 31 March | The Crown Estate Commissioners |
Subscale sectors | ||||
Harvest 5 | 50% | Subscale sectors | 31 March | J Sainsbury plc |
The Ebbsfleet Limited Partnership 7 | 50% | Subscale sectors | 31 March | Ebbsfleet Property Limited |
West India Quay Unit Trust 7 | 50% | Subscale sectors | 31 March | Schroder UK Real Estate Fund |
Mayfield 6, 7 | 50% | Mixed-use urban | 31 March | LCR Limited, Manchester City Council, |
Transport for Greater Manchester | ||||
Curzon Park Limited 7 | 50% | Subscale sectors | 31 March | Derwent Developments (Curzon) |
Limited | ||||
Landmark Court Partnership Limited 7 | 51% | Central London | 31 March | TTL Landmark Court Properties |
Limited | ||||
Opportunities for Sittingbourne Limited 7 | 50% | Mixed-use urban | 31 March | Swale Borough Council |
Cathedral (Movement, Greenwich) LLP 7 | 52% | Mixed-use urban | 31 March | Mr Richard Upton |
Circus Street Developments Limited 7 | 50% | Mixed-use urban | 31 March | High Wire Brighton Limited |
Joint operation | Ownership interest | Business | Year-end date 3 | Joint operation partners |
segment | ||||
Held at 31 March 2025 | ||||
Bluewater, Kent | 66.25% | Major retail | 31 March | M&G Real Estate, |
Royal London Asset Management, | ||||
Aberdeen Standard Investments |
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 2024 | ||||||
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 | 11 | 35 | 5 | 100 | 49 |
Gross rental income (after rents payable) | 34 | 11 | 26 | 5 | 76 | 37 |
Net rental income | 34 | 10 | 22 | 1 | 67 | 33 |
EPRA earnings before interest | 32 | 9 | 21 | 1 | 63 | 32 |
Finance expense | (16) | (6) | – | – | (22) | (11) |
Net finance expense | (16) | (6) | – | – | (22) | (11) |
EPRA earnings | 16 | 3 | 21 | 1 | 41 | 21 |
Capital and other items | ||||||
Net deficit on revaluation of investment properties | (24) | (3) | (1) | (9) | (37) | (19) |
(Loss)/profit before tax | (8) | – | 20 | (8) | 4 | 2 |
Post-tax (loss)/profit | (8) | – | 20 | (8) | 4 | 2 |
Total comprehensive (loss)/income | (8) | – | 20 | (8) | 4 | 2 |
Group share of (loss)/profit before tax | (4) | – | 10 | (4) | 2 | |
Group share of post-tax (loss)/profit | (4) | – | 10 | (4) | 2 | |
Group share of total comprehensive (loss)/income | (4) | – | 10 | (4) | 2 |
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 |
31 March 2024 | ||||||
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 | 727 | 130 | 223 | 91 | 1,171 | 585 |
Non-current assets | 727 | 130 | 223 | 91 | 1,171 | 585 |
Cash and cash equivalents | 32 | 4 | 21 | 4 | 61 | 31 |
Other current assets | 58 | 7 | 11 | 85 | 161 | 80 |
Current assets | 90 | 11 | 32 | 89 | 222 | 111 |
Total assets | 817 | 141 | 255 | 180 | 1,393 | 696 |
Trade and other payables and provisions | (23) | (6) | (16) | (35) | (80) | (40) |
Current liabilities | (23) | (6) | (16) | (35) | (80) | (40) |
Non-current liabilities | (104) | (147) | – | (19) | (270) | (135) |
Non-current liabilities | (104) | (147) | – | (19) | (270) | (135) |
Total liabilities | (127) | (153) | (16) | (54) | (350) | (175) |
Net assets/(liabilities) | 690 | (12) | 239 | 126 | 1,043 | 521 |
Comprised of: | ||||||
Net assets | 690 | – | 239 | 130 | 1,059 | 529 |
Accumulated losses recognised as net liabilities 2 | – | (12) | – | (4) | (16) | (8) |
Market value of investment properties 1 | 780 | 131 | 230 | 91 | 1,232 | 616 |
Net cash 3 | 32 | 4 | 21 | 4 | 61 | 31 |
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 2023 | 348 | (5) | 124 | 61 | 528 |
Total comprehensive (loss)/income | (4) | – | 10 | (3) | 3 |
Cash and other distributions | – | – | (12) | (5) | (17) |
Other non-cash movements | – | – | (1) | 8 | 7 |
At 31 March 2024 | 344 | (5) | 121 | 61 | 521 |
Total comprehensive (loss)/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 |
Comprised of: | |||||
At 31 March 2024 | |||||
Non-current assets | 344 | – | 121 | 64 | 529 |
Non-current liabilities 1 | – | (5) | – | (3) | (8) |
At 31 March 2025 | |||||
Non-current assets | 365 | – | 120 | 66 | 551 |
Non-current liabilities 1 | – | (3) | – | – | (3) |
Associates 1 | Percentage owned and voting rights | Year-end date | Business segment |
CDSR Burlington House Developments Limited | 20% | 31 December | Subscale sectors |
2025 | 2024 | |
£m | £m | |
Contracted capital commitments at the end of the year in respect of: | ||
Investment properties | 276 | 353 |
Trading properties | 6 | 10 |
Joint ventures (our share) | 1 | 4 |
Total capital commitments | 283 | 367 |
2024 | ||
£m | £m | |
Non-current | ||
Finance leases – gross receivables | 35 | 37 |
Unguaranteed residual value | 2 | 3 |
Unearned finance income | (18) | (19) |
19 | 21 | |
Current 1 | ||
Finance leases – gross receivables | 2 | 2 |
Unearned finance income | (1) | (1) |
1 | 1 | |
Net investment in finance leases | 20 | 22 |
Gross receivables from finance leases due: | ||
No later than one year | 1 | 2 |
One to two years | 1 | 2 |
Two to three years | 2 | 2 |
Three to four years | 2 | 2 |
Four to five years | 2 | 1 |
More than five years | 29 | 30 |
37 | 39 | |
Unguaranteed residual value | 2 | 3 |
Unearned finance income | (19) | (20) |
Net investment in finance leases | 20 | 22 |
Furniture | |||
occupied | and | ||
property | fittings | Total | |
£m | £m | £m | |
At 1 April 2023 | – | 9 | 9 |
Depreciation | – | (2) | (2) |
At 31 March 2024 | – | 7 | 7 |
Transfer from investment property (note 14) | 26 | – | 26 |
Revaluation | 12 | – | 12 |
Depreciation | – | (3) | (3) |
At 31 March 2025 | 38 | 4 | 42 |
Other | ||||
intangible | ||||
Goodwill | Software | asset | Total | |
£m | £m | £m | £m | |
At 1 April 2023 | 1 | 3 | 2 | 6 |
Amortisation | – | (2) | – | (2) |
Impairment | (1) | – | – | (1) |
At 31 March 2024 | – | 1 | 2 | 3 |
Additions | 22 | 1 | – | 23 |
Amortisation | – | (1) | – | (1) |
Impairment | (22) | – | – | (22) |
At 31 March 2025 | – | 1 | 2 | 3 |
2025 | 2024 | |||||||
Adjustment | Adjustment | |||||||
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 | 10,277 | 636 | (33) | 10,880 | 9,465 | 616 | (118) | 9,963 |
property assets 1 | ||||||||
Trading properties and long-term contracts | 81 | – | – | 81 | 100 | – | – | 100 |
Total property portfolio (a) | 10,358 | 636 | (33) | 10,961 | 9,565 | 616 | (118) | 10,063 |
Net debt | ||||||||
Borrowings | 4,396 | – | (15) | 4,381 | 3,703 | – | (73) | 3,630 |
Monies held in restricted accounts and deposits | (20) | – | 1 | (19) | (6) | – | – | (6) |
Cash and cash equivalents | (39) | (24) | – | (63) | (78) | (31) | 4 | (105) |
Fair value of interest-rate swaps | (1) | – | – | (1) | (23) | – | 2 | (21) |
Fair value of foreign exchange swaps | 5 | – | – | 5 | (2) | – | – | (2) |
and forwards | ||||||||
Net debt (b) | 4,341 | (24) | (14) | 4,303 | 3,594 | (31) | (67) | 3,496 |
Add/(less): Fair value of interest-rate swaps | 1 | – | – | 1 | 23 | – | (2) | 21 |
Adjusted net debt (c) | 4,342 | (24) | (14) | 4,304 | 3,617 | (31) | (69) | 3,517 |
Adjusted total equity | ||||||||
Total equity (d) | 6,532 | – | (18) | 6,514 | 6,447 | – | (45) | 6,402 |
Fair value of interest-rate swaps | (1) | – | – | (1) | (23) | – | 2 | (21) |
Adjusted total equity (e) | 6,531 | – | 18 | 6,513 | 6,424 | – | (43) | 6,381 |
Gearing (b/d) | 66.5% | 66.1% | 55.7% | 54.6% | ||||
Adjusted gearing (c/e) | 66.5% | 66.1% | 56.3% | 55.1% | ||||
Group LTV (c/a) | 41.9% | 39.3% | 37. 8 % | 35.0% | ||||
EPRA LTV 2 | 41.0% | 36.3% | ||||||
Security Group LTV | 41.9% | 37. 0 % | ||||||
Weighted average cost of debt | 3.4% | 3.4% | 3.3% | 3.3% |
2024 | ||||||||||
Nominal/ | Nominal/ | |||||||||
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 | 270 | 270 | 270 | 15 | 15 | 15 | |
Euro | Unsecured | Floating | Various 1 | 310 | 310 | 310 | 518 | 518 | 518 | |
US Dollar | Unsecured | Floating | Various 1 | 170 | 170 | 170 | 148 | 148 | 148 | |
Syndicated and bilateral bank debt | Secured | Floating | SONIA + margin | – | – | – | 292 | 292 | 292 | |
Total current borrowings | 750 | 750 | 750 | 973 | 973 | 973 | ||||
Amounts payable under head leases | 2 | 2 | 2 | 2 | 2 | 2 | ||||
Total current borrowings including | ||||||||||
amounts payable under head leases | 752 | 752 | 752 | 975 | 975 | 975 | ||||
Non-current borrowings | ||||||||||
Medium-term notes (MTN) | ||||||||||
A5 | 5.391% MTN due 2027 | Secured | Fixed | 5.4 | – | – | – | 87 | 86 | 87 |
A16 | 2.375% MTN due 2029 | Secured | Fixed | 2.5 | 350 | 333 | 349 | 350 | 325 | 349 |
A6 | 5.376% MTN due 2029 | Secured | Fixed | 5.4 | 65 | 65 | 65 | 65 | 66 | 65 |
A13 | 2.399% MTN due 2031 | Secured | Fixed | 2.4 | 300 | 274 | 300 | 300 | 270 | 299 |
A7 | 5.396% MTN due 2032 | Secured | Fixed | 5.4 | 77 | 78 | 77 | 77 | 78 | 77 |
A18 | 4.750% MTN due 2033 | Secured | Fixed | 4.9 | 300 | 294 | 295 | 300 | 299 | 297 |
A17 | 4.875% MTN due 2034 | Secured | Fixed | 5.0 | 400 | 393 | 396 | 400 | 403 | 393 |
A11 | 5.125% MTN due 2036 | Secured | Fixed | 5.1 | 50 | 47 | 50 | 50 | 48 | 50 |
A19 | 4.625% MTN due 2036 | Secured | Fixed | 4.9 | 350 | 330 | 346 | – | – | – |
A14 | 2.625% MTN due 2039 | Secured | Fixed | 2.6 | 500 | 371 | 495 | 500 | 387 | 495 |
A15 | 2.750% MTN due 2059 | Secured | Fixed | 2.7 | 500 | 275 | 495 | 500 | 309 | 495 |
2,892 | 2,460 | 2,868 | 2,629 | 2,271 | 2,607 | |||||
Syndicated and bilateral bank debt | Secured | Floating | SONIA + margin | 778 | 778 | 778 | 123 | 123 | 123 | |
Total non-current borrowings | 3,670 | 3,238 | 3,646 | 2,752 | 2,394 | 2,730 | ||||
Amounts payable under head leases | Unsecured | Fixed | 4.0 | 156 | 230 | 156 | 75 | 98 | 75 | |
Total non-current borrowings | 3,826 | 3,468 | 3,802 | 2,827 | 2,492 | 2,805 | ||||
including amounts payable under head leases | ||||||||||
Total borrowing including amounts | 4,578 | 4,220 | 4,554 | 3,802 | 3,467 | 3,780 | ||||
payable under head leases | ||||||||||
Total borrowings excluding amounts | 4,420 | 3,988 | 4,396 | 3,725 | 3,367 | 3,703 | ||||
payable under head leases |
2025 | 2024 | |
£m | £m | |
At the beginning of the year | 3,780 | 3,538 |
Net proceeds from ECP issuance | 69 | 378 |
Net proceeds from bank debt | 538 | 33 |
Repayment of bank debt | (475) | – |
Net facilities acquired | 300 | – |
Repayment of MTNs | (87) | (427) |
Issue of MTNs (net of finance fees) | 346 | 297 |
Foreign exchange movement on non-Sterling borrowings | 2 | (9) |
Movement in amounts payable under head leases | 81 | (30) |
At 31 March | 4,554 | 3,780 |
2025 | ||||||
At the | Non-cash changes | |||||
beginning | Foreign | Other | At the end | |||
of the | exchange | changes in | Other | of the | ||
year | Cash flows | movements | fair values | changes | year | |
£m | £m | £m | £m | £m | £m | |
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 | |
2024 | ||||||
Borrowings | 3,538 | 281 | (9) | – | (30) | 3,780 |
Derivative financial instruments | (38) | (18) | 10 | 21 | – | (25) |
3,500 | 263 | 1 | 21 | (30) | 3,755 |
Authorised | Drawn | Undrawn | |||||
Maturity as at | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
31 March 2025 | £m | £m | £m | £m | £m | £m | |
Syndicated debt | 2026-29 | 2,490 | 2,682 | 778 | 415 | 1,712 | 2,267 |
Bilateral debt | 2026 | 100 | 225 | – | – | 100 | 225 |
2,590 | 2,907 | 778 | 415 | 1,812 | 2,492 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Short-term deposits | 15 | 6 | – | – |
Cash at bank and in hand | 5 | – | – | – |
20 | 6 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Counterparties with external credit ratings | ||||
AAA | 8 | – | – | – |
A+ | 12 | 6 | – | – |
20 | 6 | – | – |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Cash at bank and in hand | 30 | 78 | 1 | 2 |
Short-term deposits | 9 | – | – | – |
39 | 78 | 1 | 2 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Counterparties with external credit ratings | ||||
AAA | 4 | – | – | – |
A+ | 30 | 78 | – | – |
A | 3 | – | 1 | 2 |
A- | 1 | – | – | – |
BBB+ | 1 | – | – | – |
39 | 78 | 1 | 2 |
2025 | 2024 | |||||
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 | 140 | (101) | 39 | 230 | (152) | 78 |
140 | (101) | 39 | 230 | (152) | 78 |
2025 | 2024 | |
£m | £m | |
Current assets | 2 | 8 |
Non-current assets | 2 | 22 |
Current liabilities | (6) | – |
Non-current liabilities | (2) | (5) |
(4) | 25 |
2025 | 2024 | |
£m | £m | |
Interest-rate swaps 1 | 1,645 | 1,484 |
Foreign exchange swaps | 486 | 664 |
2,131 | 2,148 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Financial assets at amortised cost | 551 | 455 | – | – |
Cash and cash equivalents | 39 | 78 | 1 | 2 |
Financial liabilities at amortised cost | (5,004) | (4,003) | (1,750) | (2,820) |
Financial instruments at fair value through profit or loss | 4 | 32 | – | – |
(4,410) | (3,438) | (1,749) | (2,818) |
2025 | 2024 | |
£m | £m | |
Cash and cash equivalents | 39 | 78 |
Commercial paper | (750) | (681) |
Undrawn facilities | 1,812 | 2,492 |
Cash and available undrawn facilities | 1,101 | 1,889 |
As a proportion of drawn debt 1 | 24.9% | 50.7% |
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 |
2024 | |||||
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) | 1,161 | 217 | 951 | 2,444 | 4,773 |
Derivative financial instruments | – | – | 5 | – | 5 |
Lease liabilities | 4 | 4 | 11 | 441 | 460 |
Trade payables | 56 | – | – | – | 56 |
Capital accruals | 48 | – | – | – | 48 |
Accruals | 90 | – | – | – | 90 |
Other payables | 25 | – | – | – | 25 |
1,384 | 221 | 967 | 2,885 | 5,457 |
2025 | 2024 | |||||
Fixed | Floating | Fixed | Floating | |||
rate | rate | Total | rate | rate | Total | |
£m | £m | £m | £m | £m | £m | |
Sterling | 3,050 | 1,048 | 4,098 | 2,706 | 431 | 3,137 |
Euro | – | 310 | 310 | – | 519 | 519 |
US Dollar | – | 170 | 170 | – | 147 | 147 |
3,050 | 1,528 | 4,578 | 2,706 | 1,097 | 3,803 |
2025 | 2024 | |||||
Fixed | Floating | Fixed | Floating | |||
rate | rate | Total | rate | rate | Total | |
£m | £m | £m | £m | £m | £m | |
One year or less, or on demand | – | 750 | 750 | 86 | 973 | 1,059 |
More than one year but not more than two years | 1 | 240 | 241 | – | 123 | 123 |
More than two years but not more than five years | 718 | 538 | 1,256 | 715 | – | 715 |
More than five years | 2,331 | – | 2,331 | 1,904 | – | 1,904 |
Borrowings | 3,050 | 1,528 | 4,578 | 2,705 | 1,096 | 3,801 |
Effect of hedging | 1,145 | (1,145) | – | 864 | (864) | – |
Borrowings net of interest-rate swaps | 4,195 | 383 | 4,578 | 3,569 | 232 | 3,801 |
2025 | 2024 1 | |||
Foreign | Foreign | |||
exchange | Interest- | exchange | Interest- | |
swaps | rate swaps | swaps | rate swaps | |
£m | £m | £m | £m | |
One year or less, on demand | 486 | 455 | 664 | 669 |
More than one year but not more than two years | – | 740 | – | 865 |
More than two years but not more than five years | – | 150 | – | 500 |
More than five years | – | 300 | – | – |
486 | 1,645 | 664 | 2,034 |
2025 | 2024 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Assets | – | 4 | 8 | 12 | – | 30 | 7 | 37 |
Liabilities | – | (8) | – | (8) | – | (5) | – | (5) |
2025 | 2024 | |
£m | £m | |
Net trade receivables | 70 | 46 |
Tenant lease incentives | 242 | 195 |
Prepayments | 69 | 58 |
Accrued income | 21 | 22 |
Amounts due from joint ventures and associates | 12 | 17 |
Deferred consideration | 2 | 16 |
Other receivables | 51 | 25 |
Total current trade and other receivables | 467 | 379 |
Non-current amounts due from joint ventures and associates | 116 | 129 |
Non-current prepayments | 24 | – |
Non-current deferred consideration | 78 | 30 |
Other non-current receivables | 11 | – |
Total trade and other receivables | 696 | 538 |
Up to | Up to 6 | Up to 12 | More than | |||
Not | 30 days | 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 2025 | ||||||
Not impaired | – | 28 | 25 | 10 | 7 | 70 |
Impaired | – | – | 1 | 4 | 24 | 29 |
Gross trade receivables | – | 28 | 26 | 14 | 31 | 99 |
As at 31 March 2024 | ||||||
Not impaired | – | 20 | 16 | 5 | 5 | 46 |
Impaired | – | – | 4 | 4 | 31 | 39 |
Gross trade receivables | – | 20 | 20 | 9 | 36 | 85 |
Group | Company | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Trade payables | 30 | 56 | – | – |
Capital accruals | 70 | 48 | – | – |
Other payables | 8 | 20 | – | 8 |
Accruals | 155 | 90 | – | – |
Deferred income | 129 | 129 | – | – |
Contract liabilities | – | 5 | – | – |
Amounts owed to joint ventures | 14 | – | – | – |
Loans from Group undertakings | – | – | 1,750 | 2,243 |
Total current trade and other payables | 406 | 348 | 1,750 | 2,251 |
Non-current other payables | 44 | – | – | – |
Deferred income | – | 4 | – | – |
Total trade and other payables | 450 | 352 | 1,750 | 2,251 |
2024 | ||
£m | £m | |
At the beginning of the year | 5,659 | 6,229 |
Capital contributions relating to share-based payments (note 37) | 6 | 8 |
Impairment charge | (302) | (578) |
At 31 March | 5,363 | 5,659 |
2025 | 2024 | |
£m | £m | |
Net pension surplus (note 36) | 11 | 11 |
Derivative financial instruments (note 26) | 2 | 22 |
Other investments | 9 | 8 |
Total other non-current assets | 22 | 41 |
2025 | 2024 | |
£m | £m | |
Derivative financial instruments (note 26) | 2 | 8 |
Current tax assets | 2 | 3 |
Total other current assets | 4 | 11 |
2025 | 2024 | |
£m | £m | |
Derivative financial instruments (note 26) | 6 | – |
Total other current liabilities | 6 | – |
2025 | 2024 | |
£m | £m | |
Net liabilities incurred on behalf of joint ventures 1 (note 16) | 3 | 8 |
Derivative financial instruments (note 26) | 2 | 5 |
Total other non-current liabilities | 5 | 13 |
2025 | |||
Building and | Transaction | ||
fire safety | and contract | ||
remediation | related | Total | |
£m | £m | £m | |
At 1 April 2024 | 23 | 49 | 72 |
Charge for the year | 5 | 22 | 27 |
Utilised during the year | (2) | (5) | (7) |
Reversed during the year | (3) | (15) | (18) |
At 31 March 2025 | 23 | 51 | 74 |
Current | 23 | 21 | 44 |
Non-current | – | 30 | 30 |
At 31 March 2025 | 23 | 51 | 74 |
2025 | 2024 | |
£m | £m | |
Analysis of the amount charged to operating profit | ||
Current service costs | – | – |
Past service costs | – | – |
Charge to operating profit | – | – |
Analysis of amount credited to net finance expense | ||
Interest income on plan assets | (8) | (8) |
Interest expense on defined benefit scheme liabilities | 8 | 8 |
Impact on net finance expense | – | – |
2025 | 2024 | |
£m | £m | |
Analysis of gains and losses | ||
Net remeasurement gains on scheme assets | 18 | – |
Net remeasurement (losses)/gain on scheme liabilities | (18) | (1) |
Net remeasurement loss related to authorised payments charge due on net pension surplus | – | (4) |
Net remeasurement loss | – | (5) |
Cumulative net remeasurement loss recognised in other comprehensive income | (41) | (41) |
2025 | 2024 | |||
% | £m | % | £m | |
Bonds – Government | – | – | – | – |
Proceeds from corporate bond sale | – | – | – | – |
Insurance contracts | 90 | 132 | 83 | 151 |
Cash and cash equivalents | 10 | 15 | 17 | 15 |
Fair value of scheme assets | 100 | 147 | 100 | 166 |
Fair value of scheme liabilities | (132) | (151) | ||
Net pension surplus as per IAS 19 | 15 | 15 | ||
Expected authorised payments charge | (4) | (4) | ||
Net pension surplus | 11 | 11 |
2025 | 2024 | |
% | % | |
Rate of increase in pensionable salaries | n/a | n/a |
Rate of increase in pensions with no cap | 3.40 | 3.45 |
Rate of increase in pensions with 5% cap | 3.30 | 3.30 |
Discount rate | 5.70 | 4.80 |
Inflation – Retail Price Index | 3.40 | 3.45 |
– Consumer Price Index | 2.75 | 2.75 |
2025 | 2024 | |
Years | Years | |
Life expectancy at age 60 for current pensioners – Men | 25.9 | 26.8 |
– Women | 28.5 | 29.1 |
Life expectancy at age 60 for future pensioners (current age 40) – Men | 27. 3 | 29.8 |
– Women | 30.9 | 31.9 |
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 |
2025 | 2025 | 2024 | 2024 | |
Charge | Number | Charge | Number | |
£m | (millions) | £m | (millions) | |
Long-Term Incentive Plan | 1 | 4 | 3 | 3 |
Deferred Share Bonus Plan | 1 | – | 2 | – |
Executive Share Option Scheme | – | 1 | – | 1 |
Sharesave Plan | – | 1 | – | 1 |
Restricted Share Plan | 4 | 2 | 3 | 2 |
6 | 8 | 8 | 7 |
Executive plans 1 | Other plans | |||||
Weighted average | ||||||
Number of awards | Number of awards | exercise price | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Number | Number | Number | Number | |||
(millions) | (millions) | (millions) | (millions) | Pence | Pence | |
At the beginning of the year | 4 | 3 | 3 | 3 | 759 | 758 |
Granted | 2 | 2 | 1 | 1 | 521 | 563 |
Exercised | – | – | – | (1) | 522 | 540 |
Lapsed | (1) | (1) | (1) | – | 922 | 755 |
At 31 March | 5 | 4 | 3 | 3 | 706 | 755 |
Exercisable at the end of the year | – | – | 1 | 1 | 794 | 978 |
Years | Years | Years | Years | |||
Weighted average remaining contractual life | 1 | 1 | 1 | 2 |
Outstanding at 31 March 2025 | Outstanding at 31 March 2024 | |||||||
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 | – | 5 | 2 | – | 6 | 1 | ||
400 – 599 | 544 | 1 | 1 | 535 | – | 2 | ||
600 – 799 | 670 | 2 | – | 633 | – | 1 | ||
800 – 999 | 948 | – | 3 | 953 | – | 4 | ||
1,000 | – 1,199 | 1,017 | – | 2 | 1,022 | 1 | 2 | |
1,200 – 1 | ,399 | 1,328 | – | – | 1,328 | – | 1 |
Long-Term Incentive Plan | Deferred Share Bonus Plan | Restricted Share Plan | Sharesave Plan | |||||
Year ended 31 March | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Share price at grant date | 625p | 625p | 637p | 621p | 630p | 619p | 628p | 574 p |
Exercise price | n/a | n/a | n/a | n/a | n/a | n/a | 530p | 502p |
Expected volatility | 27% | 33% | 29% | 35% | 27% | 35% | 29% | 35% |
Expected life | 3 years | 3 years | 1 year | 1 year | 3 years | 3 years | 3 to | 3 to |
5 years | 5 years | |||||||
Risk-free rate | 4.23% | 4.36% | 4.63% | 4.75% | 4.00% | 4.45% | 4.09% to | 4.66% to |
4.17% | 5.05% | |||||||
Expected dividend yield | Nil | Nil | Nil | Nil | 6.32% | 6.23% | 6.34% | 6.72% |
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 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Long-Term Incentive Plan | 625p | 625p | n/a | n/a | 29% | 33% | 27% | 34% | 66% | 55% |
Group and Company | ||
Allotted and fully paid | ||
2025 | 2024 | |
£m | £m | |
Ordinary shares of 10 2 / 3 p each | 80 | 80 |
Numbers of shares | ||
2025 | 2024 | |
£m | £m | |
At the beginning of the year | 751,676,657 | 751,381,219 |
Issued on the exercise of options | 55,407 | 295,438 |
At 31 March | 751,732,064 | 751,676,657 |
Group and Company | ||
2025 | 2024 | |
£m | £m | |
At the beginning of the year | 23 | 29 |
Transfer of shares to employees on exercise of share options | (9) | (6) |
At 31 March | 14 | 23 |
2025 | 2024 | |
£m | £m | |
Transactions with subsidiary undertakings 1 : | ||
Recharge of costs | (306) | (281) |
Dividends received | 900 | 1,000 |
Interest paid | (108) | (148) |
Year ended and as at 31 March 2025 | Year ended and as at 31 March 2024 | |||||||
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 | 10 | 1 | 45 | – | 6 | – | 54 | – |
Southside Limited Partnership | 4 | (1) | 74 | – | 3 | – | 74 | – |
Westgate Oxford Alliance Limited Partnership | 1 | (13) | 4 | – | (2) | (13) | 6 | – |
Other | 1 | 4 | 5 | (14) | (1) | 4 | 8 | – |
16 | (9) | 128 | (14) | 6 | (9) | 142 | – |
Year ended and as at 31 March 2025 | Year ended and as at 31 March 2024 | |||||||
Net | Net | |||||||
investments | Amounts | Amounts | investments | Amounts | Amounts | |||
into | owed by | owed to | into | owed by | owed to | |||
Income | associates | associates | associates | Income | associates | associates | associates | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Associates | – | – | – | – | – | – | 4 | – |
2025 | 2024 | |
£m | £m | |
Short-term employee benefits 1 | 5 | 5 |
Share-based payments | 3 | 3 |
8 | 8 |
2025 | 2024 | |
£m | £m | |
Not later than one year | 484 | 416 |
Later than one year, but not more than two years | 449 | 395 |
Later than two years, but not more than three years | 414 | 356 |
Later than three years, but not more than four years | 364 | 330 |
Later than four years, but not more than five years | 304 | 286 |
More than five years | 1,763 | 2,371 |
3,778 | 4,154 |
MediaCity acquirees | |
£m | |
Assets | |
Investment property | 63 |
Trade receivables and other assets | 12 |
Cash | 10 |
Total assets | 85 |
Liabilities | |
Borrowings | (61) |
Trade payables and other liabilities | (22) |
Total liabilities | (83) |
Net assets | 2 |
Fair value of consideration paid | 23 |
Goodwill recognised | 21 |
Goodwill impairment | (21) |
Business combination costs | (5) |
MediaCity | |
£m | |
Revenue | 19 |
Loss before tax | (1) |