Year ended 30 June 2024 | Year ended 30 June 2023 | ||||||
Revenue | Capital | Total | Revenue | Capital | Total | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Revenue | |||||||
Rental income | |||||||
Other income | |||||||
Total revenue | |||||||
Gains/(losses) on revaluation of investment properties | 9 | ( | ( | ||||
Gains on investment properties realised | 9 | ||||||
Total income | ( | ||||||
Expenditure | |||||||
Investment management fee | 2 | ( | ( | ( | ( | ||
Credit loss allowance and bad debts | 3 | ( | ( | ( | ( | ||
Other expenses | 3 | ( | ( | ( | ( | ||
Total expenditure | ( | ( | ( | ( | |||
Profit/(loss) before finance costs | |||||||
and taxation | ( | ||||||
Net finance costs | |||||||
Interest income | 4 | ||||||
Finance costs | 5 | ( | ( | ( | ( | ( | ( |
Net finance costs | ( | ( | ( | ( | ( | ( | |
Profit/(loss) before taxation | ( | ( | |||||
Taxation | 6 | ||||||
Profit/(loss) for the year | ( | ( | |||||
Other comprehensive income: | |||||||
Items that are or may be reclassified | |||||||
subsequently to profit or loss | |||||||
Movement in fair value of interest | |||||||
rate derivatives designated as cash flow hedges | 13 | ( | ( | ||||
Total comprehensive income | |||||||
for the year | ( | ( | |||||
Earnings per share (pence) | 8 | ( | ( |
As at 30 June | As at 30 June | ||
2024 | 2023 | ||
Notes | £’000 | £’000 | |
Non-current assets | |||
Investment properties | 9 | ||
Trade and other receivables | 10 | ||
Interest rate derivatives | 13 | ||
Current assets | |||
Trade and other receivables | 10 | ||
Cash and cash equivalents | 12 | ||
Total assets | |||
Non-current liabilities | |||
Loans | 13 | ( | ( |
Trade and other payables | 14 | ( | ( |
Current liabilities | ( | ( | |
Trade and other payables | 14 | ( | ( |
Total liabilities | ( | ( | |
Net assets | |||
Share capital and reserves | |||
Share capital | 15 | ||
Share premium | |||
Merger reserve | |||
Distributable reserve | |||
Hedging reserve | |||
Capital reserve | |||
Revenue reserve | |||
Equity shareholders’ funds | |||
Net asset value per ordinary share (pence) | 8 |
Share | Share | Merger | Distributable | Hedging | Capital | Revenue | |||
capital | premium | reserve | reserve | reserve | reserve | reserve | Total | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 30 June 2023 | |||||||||
Profit for the year | |||||||||
Other comprehensive income | ( | ( | |||||||
Total comprehensive income | ( | ||||||||
Transactions with owners | |||||||||
recognised in equity: | |||||||||
Dividends paid | 7 | ( | ( | ( | |||||
At 30 June 2024 |
Share | Share | Merger | Distributable | Hedging | Capital | Revenue | |||
capital | premium | reserve | reserve | reserve | reserve | reserve | Total | ||
Notes | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
At 30 June 2022 | |||||||||
(Loss)/profit for the year | ( | ( | |||||||
Other comprehensive income | |||||||||
Total comprehensive income | ( | ( | |||||||
Transactions with owners | |||||||||
recognised in equity: | |||||||||
Dividends paid | 7 | ( | ( | ( | |||||
At 30 June 2023 |
Year ended | Year ended | ||
30 June 2024 | 30 June 2023 | ||
Notes | £’000 | £’000 | |
Cash flows from operating activities | |||
Profit/(loss) before tax | ( | ||
Adjustments for: | |||
Interest income | ( | ( | |
Finance costs | |||
Revaluation (gains)/losses on investment properties and movements in lease incentives, net of acquisition costs written off | 9 | ( | |
Gains on investment properties realised | ( | ( | |
Decrease/(increase) in trade and other receivables | ( | ||
Increase/(decrease) in trade and other payables | ( | ||
Interest paid | ( | ( | |
Premium paid on interest rate cap | ( | ||
Interest received | |||
( | ( | ||
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Purchase of investment properties, including acquisition costs | ( | ( | |
Disposal of investment properties, net of lease incentives | |||
Net cash inflow/(outflow) from investing activities | ( | ||
Cash flows from financing activities | |||
Drawdown of bank loan facilities | 13 | ||
Repayment of bank loan facilities | 13 | ( | ( |
Expenses of arrangement of bank loan facilities | 13 | ( | |
Dividends paid | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Opening cash and cash equivalents | |||
Closing cash and cash equivalents | 12 | ||
Transactions which do not require the use of cash | |||
Movement in fixed or guaranteed rent reviews and lease incentives | |||
Fixed or guaranteed rent reviews derecognised on disposal or re-tenanting | ( | ( | |
Total |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Investment management fee | 7,518 | 7,428 |
Total | 7,518 | 7,428 |
Management fee | |
Net assets of the Group | percentage |
Up to and including £500 million | 1.05 |
Above £500 million and up to and including £750 million | 0.95 |
Above £750 million and up to and including £1 billion | 0.85 |
Above £1 billion and up to and including £1.5 billion | 0.75 |
Above £1.5 billion | 0.65 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Total movement in credit loss allowance | 962 | (4,991) |
Bad debts written off | – | 5,255 |
Credit loss allowance charge | 962 | 264 |
Valuation and other professional fees | 1,107 | 1,131 |
Auditor’s remuneration for: | ||
– statutory audit of the Company | 181 | 131 |
– statutory audit of the Company’s subsidiaries | 277 | 221 |
– review of interim financial information | 16 | 16 |
Other taxation compliance and advisory* | 271 | 258 |
Secretarial and administration fees | 229 | 208 |
Directors’ fees | 227 | 218 |
Direct property costs | 199 | 182 |
Public relations and marketing | 179 | 229 |
Listing and Registrar fees | 115 | 114 |
Printing, postage and website | 100 | 95 |
Other | 173 | 243 |
Total other expenses | 3,074 | 3,046 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Deposit interest | 66 | 134 |
Total | 66 | 134 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Interest paid on loans | 10,245 | 8,949 |
Amortisation of loan costs | 621 | 623 |
Finance and transaction costs relating to the interest rate cap | 800 | 698 |
Total | 11,666 | 10,270 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Current tax | – | – |
Adjustment to tax charge for prior years | – | – |
Total tax charge | – | – |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Profit/(loss) before tax | 73,024 | (6,572) |
Tax at 25% (2023: 20.5%) | 18,256 | (1,347) |
Effects of: | ||
REIT exempt profits | (8,964) | (8,665) |
REIT exempt (gains)/losses | (6,215) | 11,152 |
Capital allowances | (2,476) | (1,577) |
Excess management expenses carried forward | – | 286 |
Utilisation of excess management expenses brought forward | (809) | – |
Expenses not deductible for tax purposes | 208 | 151 |
Total tax charge | – | – |
Dividend rate | Year ended | |
(pence per | 30 June 2024 | |
share) | £’000 | |
Fourth interim dividend for the year ended 30 June 2023 | 1.400 | 8,683 |
First interim dividend for the year ended 30 June 2024 | 1.428 | 8,857 |
Second interim dividend for the year ended 30 June 2024 | 1.428 | 8,857 |
Third interim dividend for the year ended 30 June 2024 | 1.428 | 8,857 |
Total | 35,254 |
Dividend rate | Year ended | |
(pence per | 30 June 2023 | |
share) | £’000 | |
Fourth interim dividend for the year ended 30 June 2022 | 1.69 | 10,482 |
First interim dividend for the year ended 30 June 2023 | 1.69 | 10,482 |
Second interim dividend for the year ended 30 June 2023 | 1.69 | 10,482 |
Third interim dividend for the year ended 30 June 2023 | 1.40 | 8,683 |
Total | 40,129 |
Year ended 30 June 2024 | Year ended 30 June 2023 | |||
£’000 | Pence per share | £’000 | Pence per share | |
Revenue earnings | 36,270 | 5.85 | 36,264 | 5.85 |
Capital earnings | 36,754 | 5.92 | (42,836) | (6.91) |
Total earnings | 73,024 | 11.77 | (6,572) | (1.06) |
Average number of shares in issue | 620,237,346 | 620,237,346 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Earnings per IFRS Consolidated Statement of Comprehensive Income | 73,024 | (6,572) |
Adjusted for gains on investment properties realised | (1,934) | (575) |
Adjusted for revaluations of investment properties | (24,693) | 54,021 |
Adjusted for finance and transaction costs on the interest rate cap and other capital items | 800 | 698 |
EPRA earnings | 47,197 | 47,572 |
Adjusted for rental income arising from recognising guaranteed rent review uplifts | (10,927) | (11,308) |
Adjusted for development interest under forward fund agreements | 1,767 | 952 |
Group specific adjusted EPRA earnings | 38,037 | 37,216 |
Earnings per share (‘EPS’) (pence per share) | ||
EPS per IFRS Consolidated Statement of Comprehensive Income | 11.77 | (1.06) |
EPRA EPS | 7.61 | 7.67 |
Group specific adjusted EPRA EPS | 6.13 | 6.00 |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | ||
EPRA NRV | EPRA NTA | EPRA NDV | EPRA NRV | EPRA NTA | EPRA NDV | ||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | ||
IFRS NAV per financial statements | 689,293 | 689,293 | 689,293 | 654,808 | 654,808 | 654,808 | |
Fair value of interest rate derivatives | (2,820) | (2,820) | – | (6,905) | (6,905) | – | |
Fair value of loans | – | – | 29,780 | – | – | 39,672 | |
Estimated purchasers’ costs | 60,026 | – | – | 57,461 | – | – | |
EPRA net assets | 746,499 | 686,473 | 719,073 | 705,364 | 6 | 47,903 | 694,480 |
EPRA net assets (pence per share) | 120.4 | 110.7 | 115.9 | 113.7 | 104.5 | 112.0 |
As at | As at | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Opening market value | 868,705 | 911,596 |
Opening fixed or guaranteed rent reviews | (59,378) | (48,802) |
Opening lease incentives | (9,172) | (7,903) |
Opening performance payments | – | 2,800 |
Opening carrying value | 800,155 | 857,691 |
Disposals – proceeds | (44,344) | (26,728) |
– gain on sale | 1,382 | 6,088 |
Purchases and performance payments | 45,444 | 23,494 |
Acquisition costs capitalised | 332 | 273 |
Acquisition costs written off | (332) | (273) |
Unrealised loss/(gain) realised during the year | 552 | (5,513) |
Revaluation movement – gains | 45,496 | 3,645 |
Revaluation movement – losses | (8,705) | (43,877) |
Movement in market value | 39,825 | (42,891) |
Fixed or guaranteed rent reviews derecognised on disposal or re-tenanting | 1,449 | 732 |
Lease incentives derecognised on disposal or re-tenanting | – | 939 |
Movement in fixed or guaranteed rent reviews | (10,927) | (11,308) |
Movement in lease incentives | (839) | (2,208) |
Movement in performance payments | 1,910 | (2,800) |
Movement in carrying value | 31,418 | (57,536) |
Closing market value | 908,530 | 868,705 |
Closing fixed or guaranteed rent reviews | (68,856) | (59,378) |
Closing lease incentives | (10,011) | (9,172) |
Closing performance payments (see Note 18) | 1,910 | – |
Closing carrying value | 831,573 | 800,155 |
Year ended | Year ended | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Gain on sale of investment properties | 1,382 | 6,088 |
Unrealised loss/(gain) realised during the year | 552 | (5,513) |
Gain on sale of investment properties realised | 1,934 | 575 |
Revaluation movement | 36,791 | (40,232) |
Acquisition costs written off | (332) | (273) |
Movement in fixed or guaranteed rent reviews | (10,927) | (11,308) |
Movement in lease incentives | (839) | (2,208) |
Gains/(losses) on revaluation of investment properties | 26,627 | (53,446) |
As at | As at | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Standing assets | 889,255 | 851,305 |
Developments under forward fund agreements | 19,275 | 17,400 |
Closing market value | 908,530 | 868,705 |
As at | As at | |
30 June 2024 | 30 June 2023 | |
Non-current trade and other receivables | £’000 | £’000 |
Fixed rent reviews | 68,856 | 59,378 |
Rental deposits held in escrow for tenants | 9,893 | 8,093 |
Lease incentives | 9,677 | 8,902 |
Total | 88,426 | 76,373 |
As at | As at | |
30 June 2024 | 30 June 2023 | |
Current trade and other receivables | £’000 | £’000 |
Cash held in escrow for property purchases | – | 4,295 |
Lease incentives | 334 | 270 |
VAT recoverable | 1,624 | 667 |
Accrued income – rent receivable | 890 | 1,088 |
Accrued development interest under forward fund agreements | 1,076 | 1,010 |
Other debtors and prepayments | 1,743 | 2,129 |
Total | 5,667 | 9,459 |
As at | As at | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Cash at bank and in hand | 15,813 | 12,745 |
Short-term deposits | 23,071 | 2,621 |
Total | 38,884 | 15,366 |
As at | As at | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Principal amount outstanding | 243,000 | 230,000 |
Set-up costs | (4,520) | (4,520) |
Amortisation of set-up costs | 2,192 | 1,571 |
Total | 240,672 | 227,051 |
Notional Value | Starting Date | Ending Date | Interest paid | Interest received | Counterparty |
30,000,000 | 5 November 2020 | 5 November 2025 | 0.30% | Daily compounded SONIA (floor at -0.08%) | RBS |
50,000,000 | 1 November 2022 | 5 November 2025 | nil | Daily compounded SONIA above 3.0% cap | HSBC |
Cash and cash | Cash and cash | |||||
equivalents | Borrowing | Net debt | equivalents | Borrowing | Net debt | |
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Opening balance | 15,366 | (227,051) | (211,685) | 34,483 | (231,383) | (196,900) |
Cash flows | 23,518 | (13,000) | 10,518 | (19,117) | 4,955 | (14,162) |
Non-cash flows | – | (621) | (621) | – | (623) | (623) |
Closing balance as at 30 June | 38,884 | (240,672) | (201,788) | 15,366 | (227,051) | (211,685) |
As at | As at | |
30 June 2024 | 30 June 2023 | |
Non-current trade and other payables | £’000 | £’000 |
Rental deposits | 9,893 | 8,093 |
Total | 9,893 | 8,093 |
As at | As at | |
30 June 2024 | 30 June 2023 | |
Current trade and other payables | £’000 | £’000 |
Rental income received in advance | 10,146 | 8,239 |
Property acquisition and development costs accrued | 8,790 | 3,875 |
Interest payable | 2,275 | 1,992 |
Investment Manager’s fees payable | 1,927 | 1,835 |
Performance payments | 1,910 | – |
Other payables | 2,464 | 2,365 |
Total | 27,512 | 18,306 |
Number of | ||
Allotted, called-up and fully paid ordinary shares of £0.01 each | shares | £’000 |
Balance as at 30 June 2023 and 30 June 2024 | 620,237,346 | 6,202 |
More than three | ||||||
Three months | months but less | More than | ||||
or less | than one year | 1-2 years | 2-5 years | five years | Total | |
Financial assets as at 30 June 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 38,884 | – | – | – | – | 38,884 |
Rental deposits held in escrow for tenants | – | – | – | – | 9,893 | 9,893 |
Other debtors | 4,276 | – | – | – | – | 4,276 |
Total | 43,160 | – | – | – | 9,893 | 53,053 |
More than three | ||||||
Three months | months but less | More than | ||||
or less | than one year | 1-2 years | 2-5 years | five years | Total | |
Financial assets as at 30 June 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Cash and cash equivalents | 15,366 | – | – | – | – | 15,366 |
Rental deposits held in escrow for tenants | – | – | – | – | 8,093 | 8,093 |
Cash held in escrow for property purchases | 4,295 | – | – | – | – | 4,295 |
Other debtors | 3,856 | – | – | – | – | 3,856 |
Total | 23,517 | – | – | – | 8,093 | 31,610 |
More than three | ||||||
Three months | months but less | More than | ||||
or less | than one year | 1-2 years | 2-5 years | five years | Total | |
Financial liabilities as at 30 June 2024 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Loans and interest rate derivatives | 2,476 | 7,347 | 99,546 | 14,340 | 171,972 | 295,681 |
Rental deposits | – | – | – | – | 9,893 | 9,893 |
Other payables | 17,366 | – | – | – | – | 17,366 |
Total | 19,842 | 7,347 | 99,546 | 14,340 | 181,865 | 322,940 |
More than three | ||||||
Three months | months but less | More than | ||||
or less | than one year | 1-2 years | 2-5 years | five years | Total | |
Financial liabilities as at 30 June 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Loans and interest rate derivatives | 2,269 | 6,757 | 9,001 | 95,821 | 176,747 | 290,595 |
Rental deposits | – | – | – | – | 8,093 | 8,093 |
Other payables | 10,067 | – | – | – | – | 10,067 |
Total | 12,336 | 6,757 | 9,001 | 95,821 | 184,840 | 308,755 |
As at 30 June 2024 | As at 30 June 2023 | |||
Fixed rate | Variable rate | Fixed rate | Variable rate | |
£’000 | £’000 | £’000 | £’000 | |
Cash and cash equivalents | – | 38,884 | – | 15,366 |
Interest rate derivatives | 2,820 | – | 6,905 | – |
Loans | (230,000) | (13,000) | (230,000) | – |
(227,180) | 25,884 | (223,095) | 15,366 |
As at | As at | |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Less than one year | 59,001 | 56,010 |
Between one and two years | 60,180 | 58,013 |
Between two and three years | 61,126 | 58,912 |
Between three and four years | 62,087 | 59,826 |
Between four and five years | 63,066 | 60,591 |
Over five years | 1,623,709 | 1,570,251 |
Total | 1,929,169 | 1,863,603 |
30 June 2024 | 30 June 2023 | |
£’000 | £’000 | |
Amounts due to complete forward fund developments | 4,723 | 31,066 |
Other capital expenditure commitments | 394 | 2,160 |
Total | 5,117 | 33,226 |
Gross | Commitment | |
Leverage exposure | method | method |
Maximum limit | 3.00 | 3.00 |
Actual | 1.79 | 1.85 |