| 2025 | 2024 | ||
| Notes | £m | £m | |
Group revenue | 5 | ||
Net rental income | 6 | ||
Profit on disposal of trading property | 7 | ||
Loss on disposal of investment property | 8 | ( | ( |
Gain/(loss) from financial interest in property assets | 20 | ( | |
Fees and other income | 9 | ||
Administrative expenses | ( | ( | |
Other expenses | ( | ( | |
Reversal of impairment/(impairment) of inventories to net realisable value | 22 | ( | |
Operating profit | |||
Net valuation gains/(losses) on investment property | 16 | ( | |
Hedge ineffectiveness under IFRS 9 | ( | ( | |
Finance costs | 12 | ( | ( |
Finance income | 12 | ||
Share of profit/(loss) of associates after tax | 18 | ( | |
Share of loss of joint ventures after tax | 19 | ( | ( |
Profit before tax | 11 | ||
Tax charge | 13 | ( | ( |
Tax credit arising from REIT conversion | 13 | ||
Profit for the year attributable to the Shareholders of the Company | |||
Basic earnings per share | 15 | ||
Diluted earnings per share | 15 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Profit for the year | 3 | ||
| Items that will not be transferred to the consolidated income statement: | |||
Remeasurement of BPT Limited defined benefit pension scheme | 28 | ( | ( |
| Items that may be or are reclassified to the consolidated income statement: | |||
Changes in fair value of cash flow hedges | ( | ( | |
Other comprehensive expense for the year before tax | ( | ( | |
| Tax relating to components of other comprehensive income: | |||
Tax relating to items that will not be transferred to the consolidated income statement | 13 | ||
Tax relating to items that may be or are reclassified to the consolidated income statement | 13 | ||
Total tax relating to components of other comprehensive income | |||
Other comprehensive expense for the year after tax | ( | ( | |
Total comprehensive income for the year attributable to the Shareholders oftheCompany |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| ASSETS | |||
| Non-current assets | |||
Investment property | 16 | ||
Property, plant and equipment | 17 | ||
Investment in associates | 18 | ||
Investment in joint ventures | 19 | ||
Financial interest in property assets | 20 | ||
Retirement benefits | 28 | ||
Deferred tax assets | 13 | ||
Intangible assets | 21 | ||
| Current assets | |||
Inventories – trading property | 22 | ||
Investment property – held for sale | 16 | ||
Trade and other receivables | 23 | ||
Derivative financial instruments | 27 | ||
Current tax assets | |||
Cash and cash equivalents | 27 | ||
Total assets | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Interest-bearing loans and borrowings | 26 | ||
Trade and other payables | 25 | ||
Provisions for other liabilities and charges | 24 | ||
Deferred tax liabilities | 13 | ||
| Current liabilities | |||
Interest-bearing loans and borrowings | 26 | ||
Trade and other payables | 25 | ||
Provisions for other liabilities and charges | 24 | ||
Total liabilities | |||
NET ASSETS | |||
| EQUITY | |||
Issued share capital | 29 | ||
Share premium account | |||
Merger reserve | 31 | ||
Capital redemption reserve | |||
Cash flow hedge reserve | 31 | ||
Retained earnings | 32 | ||
TOTAL EQUITY |
| Issued | Share | Capital | Cash flow | |||||
| share | premium | Merger | redemption | hedge | Retained | Total | ||
| capital | account | reserve | reserve | reserve | earnings | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | £m | |
Balance as at 1 October 2023 | ||||||||
Profit for the year | ||||||||
Other comprehensive expense fortheyear | ( | ( | ( | |||||
Total comprehensive income | ( | |||||||
Award of SAYE shares | ||||||||
Purchase of own shares | ( | ( | ||||||
Share-based payments charge | ||||||||
Dividends paid | ( | ( | ||||||
| Total transactions with Shareholders recorded | ||||||||
directlyin equity | ( | ( | ||||||
Balance as at 30 September 2024 | ||||||||
Profit for the year | 3 | |||||||
Other comprehensive expense fortheyear | ( | ( | ( | |||||
Total comprehensive income | ( | |||||||
Purchase of own shares | 29 | ( | ( | |||||
Share-based payments charge | 30 | |||||||
Dividends paid | 14 | ( | ( | |||||
| Total transactions with Shareholders recorded | ||||||||
directlyin equity | ( | ( | ||||||
Balance as at 30September2025 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cash flow from operating activities | |||
Profit for the year | |||
Depreciation and amortisation | 11 | ||
Net valuation (gains)/losses on investment property | 16 | ( | |
Net finance costs | 12 | ||
Hedge ineffectiveness under IFRS 9 | |||
Share of loss of associates and joint ventures | 18, 19 | ||
Loss on disposal of investment property | 8 | ||
Share-based payments charge | 30 | ||
Gain/(loss) from financial interest in property assets | 20 | ( | |
Provisions for liabilities and charges | 24 | ||
Tax (credit)/charge | 13 | ( | |
Cash generated from operating activities before changes in working capital | |||
Decrease/(increase) in trade and other receivables | ( | ||
Increase in trade and other payables | |||
Decrease in inventories – trading property | |||
Cash generated from operating activities | |||
Interest paid | ( | ( | |
Interest received | |||
Cash outflow from fire safety remediation work | ( | ||
Ta x p aid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flow from investing activities | |||
Proceeds from sale of investment property | |||
Proceeds from financial interest in property assets | 20 | ||
Dividends received from associates | 18 | ||
Investment in joint ventures | 19 | ( | |
Loans advanced to joint ventures | 19 | ( | ( |
Acquisition of investment property | 16 | ( | ( |
Acquisition of property, plant and equipment and intangible assets | ( | ( | |
Net cash outflow from investing activities | ( | ( | |
| Cash flow from financing activities | |||
Award of SAYE shares | 29 | ||
Purchase of own shares | 29 | ( | ( |
Proceeds from new loans and borrowings | |||
Payment of loan costs | ( | ( | |
Cash flows relating to new derivatives/settlement of derivatives | ( | ( | |
Repayment of loans and borrowings | ( | ( | |
Dividends paid | 14 | ( | ( |
Net cash (outflow)/inflow from financing activities | ( | ||
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | 27 | ||
Cash and cash equivalents at the end of the year | 27 |
| % of properties for | |||||||
| PRS | Reversionary | Other | Total | which external valuer | |||
| Notes | £m | £m | £m | £m | Valuer | provides valuation | |
Trading property | 1.6 | 265.7 | 31.3 | 298.6 | |||
Investment property 1 | 3,110.1 | 14.2 | – | 3,124.3 | |||
Financial asset (CHARM) | – | 48.6 | – | 48.6 | |||
Total statutory book value | 3,111.7 | 328.5 | 31.3 | 3,471.5 | |||
| Trading property | |||||||
Residential | (i) | 1.6 | 489.2 | – | 490.8 | Allsop LLP | 77% |
Developments | (ii) | – | – | 50.2 | 50.2 | CBRE Limited | 94% |
Total trading property at market value | 1.6 | 489.2 | 50.2 | 541.0 | |||
| Investment property | Allsop LLP/ | ||||||
Residential | (i) | 603.7 | 14.2 | – | 617.9 | CBRE Limited | 99% |
Developments | (ii) | 46.0 | – | – | 46.0 | CBRE Limited | 94% |
New build PRS | (iii) | 2,086.5 | – | – | 2,086.5 | CBRE Limited | 100% |
Affordable housing | (iv) | 229.0 | – | – | 229.0 | Allsop LLP | 100% |
Tricomm Housing | (v) | 144.9 | – | – | 144.9 | Allsop LLP | 100% |
Total investment property | 3,110.1 | 14.2 | – | 3,124.3 | |||
Financial asset (CHARM) 2 | (vi) | – | 48.6 | – | 48.6 | Allsop LLP | 100% |
Total assets at market value | 3,111.7 | 552.0 | 50.2 | 3,713.9 | |||
Statutory book value | 3,111.7 | 328.5 | 31.3 | 3,471.5 | |||
Market value adjustment 3 | – | 223.5 | 18.9 | 242.4 | |||
Total assets at market value 4 | 3,111.7 | 552.0 | 50.2 | 3,713.9 | |||
| Net revaluation gain recognised in the income | |||||||
statement for wholly-owned properties | 29.5 | ||||||
| Net revaluation loss relating to joint ventures | |||||||
and associates 5 | (vii) | (3.5) | |||||
Net revaluation gain recognised in the year 5 | 26.0 |
Increase | Decrease | ||||
| Statement of | Statement of | ||||
| Income | financial | Income | financial | ||
| statement | position | statement | position | ||
| impact | impact | impact | impact | ||
| £m | £m | £m | £m | ||
Residential (trading property) | 10.0% change in house prices | ||||
(NRV provision impact) | 2.3 | 2.3 | (3.8) | (3.8) | |
Residential (investment property) 1 | 0.50% change in gross yield | (28.5) | (28.5) | 33.1 | 33.1 |
Residential (investment property) 1 | 5.0% change in net rental income | 20.7 | 20.7 | (20.7) | (20.7) |
Developments (investment property) 1 | 0.50% change in gross yield | (21.4) | (21.4) | 37.1 | 37.1 |
Developments (investment property) 1 | 5.0% change in net rental income | 20.4 | 20.4 | (20.4) | (20.4) |
New build PRS | 0.50% change in gross yield | (158.5) | (158.5) | 185.8 | 185.8 |
New build PRS | 5.0% change in net rental income | 108.3 | 108.3 | (108.3) | (108.3) |
Affordable housing | 0.50% change in gross yield | (20.6) | (20.6) | 25.1 | 25.1 |
Affordable housing | 5.0% change in net rental income | 11.5 | 11.5 | (11.5) | (11.5) |
Joint ventures and associates 2 | 0.50% change in gross yield | (26.2) | (26.2) | 30.8 | 30.8 |
Joint ventures and associates 2 | 5.0% change in net rental income | 17.3 | 17.3 | (17.3) | (17.3) |
Tricomm Housing | 10.0% change in house prices | 1.7 | 1.7 | (1.7) | (1.7) |
Tricomm Housing | 0.75% change in discount rate | (2.8) | (2.8) | 2.8 | 2.8 |
Financial asset (CHARM) | 10.0% change in house prices | 4.0 | 4.0 | (4.0) | (4.0) |
Financial asset (CHARM) | 0.75% change in discount rate | (1.9) | (1.9) | 2.7 | 2.7 |
2025 | 2024 | |||||||
| Other | Adjusted | Other | Adjusted | |||||
| £m | Statutory | Valuation | adjustments | earnings | Statutory | Valuation | adjustments | earnings |
Group revenue | 262.7 | – | – | 262.7 | 290.1 | – | – | 290.1 |
Net rental income | 123.6 | – | – | 123.6 | 110.1 | – | – | 110.1 |
Profit on disposal of trading property | 38.9 | – | – | 38.9 | 49.4 | – | – | 49.4 |
Loss on disposal of investment property | (1.6) | – | – | (1.6) | (5.8) | – | – | (5.8) |
| Income/(expense) from financial interest | ||||||||
in property assets | 1.1 | 3.2 | – | 4.3 | (1.3) | 5.9 | – | 4.6 |
Fees and other income | 6.1 | – | – | 6.1 | 8.1 | – | – | 8.1 |
Administrative expenses | (36.7) | – | – | (36.7) | (35.3) | – | – | (35.3) |
Other expenses | (4.0) | – | 3.3 | (0.7) | (6.0) | – | 5.0 | (1.0) |
Reversal of impairment/(impairment) of inventories to net realisable value | 0.6 | (0.6) | – | – | (0.1) | 0.1 | – | – |
Operating profit | 128.0 | 2.6 | 3.3 | 133.9 | 119.1 | 6.0 | 5.0 | 130.1 |
| Net valuation gains/(losses) | ||||||||
on investment property | 29.5 | (29.5) | – | – | (32.5) | 32.5 | – | – |
Hedge ineffectiveness under IFRS 9 | (8.5) | – | 8.5 | – | (6.6) | – | 6.6 | – |
Finance costs | (45.4) | – | – | (45.4) | (41.8) | – | – | (41.8) |
Finance income | 2.7 | – | – | 2.7 | 3.0 | – | – | 3.0 |
Share of profit/(loss) of associates after tax | 0.6 | (0.2) | – | 0.4 | (0.4) | 0.9 | – | 0.5 |
Share of loss of joint ventures after tax | (4.3) | 3.7 | – | (0.6) | (0.2) | – | – | (0.2) |
Profit before tax | 102.6 | (23.4) | 11.8 | 91.0 | 40.6 | 39.4 | 11.6 | 91.6 |
Tax credit/(charge) | 100.0 | (9.4) | ||||||
Profit for the year attributable to the owners of the Company | 202.6 | 31.2 | ||||||
Basic adjusted earnings per share | 9.3p | 9.3p | ||||||
Diluted adjusted earnings per share | 9.3p | 9.3p |
£m | PRS | Reversionary | Other | Total |
Group revenue | 162.0 | 98.7 | 2.0 | 262.7 |
| Segment revenue – external | ||||
Net rental income | 111.6 | 10.9 | 1.1 | 123.6 |
Profit on disposal of trading property | 0.2 | 38.7 | – | 38.9 |
Loss on disposal of investment property | (1.7) | 0.1 | – | (1.6) |
Income from financial interest in property assets | – | 4.3 | – | 4.3 |
Fees and other income | 5.6 | – | 0.5 | 6.1 |
Administrative expenses | – | – | (36.7) | (36.7) |
Other expenses | (0.1) | – | (0.6) | (0.7) |
Net finance costs | (35.8) | (6.2) | (0.7) | (42.7) |
Share of trading loss of joint ventures and associates after tax | 0.2 | – | (0.4) | (0.2) |
Adjusted earnings | 80.0 | 47.8 | (36.8) | 91.0 |
Valuation movements | 26.6 | (3.2) | – | 23.4 |
Other adjustments | (1.9) | – | (9.9) | (11.8) |
Profit before tax | 104.7 | 44.6 | (46.7) | 102.6 |
£m | PRS | Reversionary | Other | Total |
Adjusted earnings | 80.0 | 47.8 | (36.8) | 91.0 |
Profit on disposal of trading property | (0.2) | (38.7) | – | (38.9) |
Loss on disposal of investment property | 1.7 | (0.1) | – | 1.6 |
EPRA earnings | 81.5 | 9.0 | (36.8) | 53.7 |
£m | PRS | Reversionary | Other | Total |
Group revenue | 150.3 | 112.5 | 27.3 | 290.1 |
| Segment revenue – external | ||||
Net rental income | 97.6 | 11.5 | 1.0 | 110.1 |
Profit on disposal of trading property | (1.3) | 48.1 | 2.6 | 49.4 |
Loss on disposal of investment property | (5.9) | 0.1 | – | (5.8) |
Income from financial interest in property assets | – | 4.6 | – | 4.6 |
Fees and other income | 7.5 | – | 0.6 | 8.1 |
Administrative expenses | – | – | (35.3) | (35.3) |
Other expenses | (0.4) | – | (0.6) | (1.0) |
Net finance costs | (31.3) | (6.6) | (0.9) | (38.8) |
Share of trading profit of joint ventures and associates after tax | 0.3 | – | – | 0.3 |
Adjusted earnings | 66.5 | 57.7 | (32.6) | 91.6 |
Valuation movements | (33.5) | (5.9) | – | (39.4) |
Other adjustments | (5.0) | – | (6.6) | (11.6) |
Profit before tax | 28.0 | 51.8 | (39.2) | 40.6 |
£m | PRS | Reversionary | Other | Total |
Adjusted earnings | 66.5 | 57.7 | (32.6) | 91.6 |
Profit on disposal of trading property | 1.3 | (48.1) | (2.6) | (49.4) |
Loss on disposal of investment property | 5.9 | (0.1) | – | 5.8 |
EPRA earnings | 73.7 | 9.5 | (35.2) | 48.0 |
£m | PRS | Reversionary | Other | Total | Pence per share |
Total segment net assets (statutory) | 1,911.1 | 104.3 | 24.4 | 2,039.8 | 274 |
Total segment net assets (EPRA NRV) | 1,915.1 | 327.5 | 40.5 | 2,283.1 | 307 |
Total segment net assets (EPRA NTA) | 1,912.1 | 271.7 | 32.8 | 2,216.6 | 298 |
Total segment net assets (EPRA NDV) | 1,911.1 | 271.7 | 95.2 | 2,278.0 | 307 |
| Adjustments to | Adjustments to | Adjustments | |||||
| market value, | deferred and | to derivatives, | |||||
| Statutory | deferred tax | EPRA NRV | contingent tax | EPRA NTA | fixed rate debt | EPRA NDV | |
| £m | balance sheet | and derivatives | balance sheet | and intangibles | balance sheet | and intangibles | balance sheet |
Investment property 1 | 3,124.3 | – | 3,124.3 | – | 3,124.3 | – | 3,124.3 |
Investment in joint ventures and associates | 92.7 | – | 92.7 | – | 92.7 | – | 92.7 |
Financial interest in property assets | 48.6 | – | 48.6 | – | 48.6 | – | 48.6 |
Inventories – trading property | 298.6 | 242.4 | 541.0 | – | 541.0 | – | 541.0 |
Cash and cash equivalents | 85.8 | – | 85.8 | – | 85.8 | – | 85.8 |
Other assets | 121.8 | (3.1) | 118.7 | (2.9) | 115.8 | (3.3) | 112.5 |
Total assets | 3,771.8 | 239.3 | 4,011.1 | (2.9) | 4,008.2 | (3.3) | 4,004.9 |
Interest-bearing loans and borrowings | (1,590.1) | – | (1,590.1) | – | (1,590.1) | 65.7 | (1,524.4) |
Deferred and contingent tax liabilities | (8.2) | 4.0 | (4.2) | (63.6) | (67.8) | (1.0) | (68.8) |
Other liabilities | (133.7) | – | (133.7) | – | (133.7) | – | (133.7) |
Total liabilities | (1,732.0) | 4.0 | (1,728.0) | (63.6) | (1,791.6) | 64.7 | (1,726.9) |
Net assets | 2,039.8 | 243.3 | 2,283.1 | (66.5) | 2,216.6 | 61.4 | 2,278.0 |
£m | PRS | Reversionary | Other | Total |
| EPRA NTA | ||||
Investment property 1 | 3,110.1 | 14.2 | – | 3,124.3 |
Investment in joint ventures and associates | 75.0 | – | 17.7 | 92.7 |
Financial interest in property assets | – | 48.6 | – | 48.6 |
Inventories – trading property | 1.6 | 489.2 | 50.2 | 541.0 |
Cash and cash equivalents | 71.9 | 12.4 | 1.5 | 85.8 |
Other assets | 59.9 | 6.0 | 49.9 | 115.8 |
Total segment EPRA NTA assets 2 | 3,318.5 | 570.4 | 119.3 | 4,008.2 |
Interest-bearing loans and borrowings | (1,331.8) | (230.2) | (28.1) | (1,590.1) |
Deferred and contingent tax liabilities | (3.0) | (55.8) | (9.0) | (67.8) |
Other liabilities | (71.6) | (12.7) | (49.4) | (133.7) |
Total segment EPRA NTA liabilities | (1,406.4) | (298.7) | (86.5) | (1,791.6) |
Net EPRA NTA assets | 1,912.1 | 271.7 | 32.8 | 2,216.6 |
£m | PRS | Reversionary | Other | Total | Pence per share |
Total segment net assets (statutory) | 1,757.6 | 117.5 | 18.6 | 1,893.7 | 255 |
Total segment net assets (EPRA NRV) | 1,873.5 | 386.9 | 35.5 | 2,295.9 | 309 |
Total segment net assets (EPRA NTA) | 1,870.3 | 319.1 | 28.7 | 2,218.1 | 298 |
Total segment net assets (EPRA NDV) | 1,757.3 | 319.1 | 118.5 | 2,194.9 | 295 |
| Adjustments to | Adjustments to | Adjustments | |||||
| market value, | deferred and | to derivatives, | |||||
| Statutory | deferred tax | EPRA NRV | contingent tax | EPRA NTA | fixed rate debt | EPRA NDV | |
| £m | balance sheet | and derivatives | balance sheet | and intangibles | balance sheet | and intangibles | balance sheet |
Investment property 1 | 3,028.3 | – | 3,028.3 | – | 3,028.3 | – | 3,028.3 |
| Investment in joint ventures | |||||||
and associates | 91.3 | – | 91.3 | – | 91.3 | – | 91.3 |
Financial interest in property assets | 57.4 | – | 57.4 | – | 57.4 | – | 57.4 |
Inventories – trading property | 331.6 | 288.5 | 620.1 | – | 620.1 | – | 620.1 |
Cash and cash equivalents | 93.2 | – | 93.2 | – | 93.2 | – | 93.2 |
Other assets | 140.9 | (3.2) | 137.7 | (1.8) | 135.9 | 21.1 | 157.0 |
Total assets | 3,742.7 | 285.3 | 4,028.0 | (1.8) | 4,026.2 | 21.1 | 4,047.3 |
Interest-bearing loans and borrowings | (1,592.9) | – | (1,592.9) | – | (1,592.9) | 98.1 | (1,494.8) |
Deferred and contingent tax liabilities | (121.5) | 116.9 | (4.6) | (76.0) | (80.6) | (142.4) | (223.0) |
Other liabilities | (134.6) | – | (134.6) | – | (134.6) | – | (134.6) |
Total liabilities | (1,849.0) | 116.9 | (1,732.1) | (76.0) | (1,808.1) | (44.3) | (1,852.4) |
Net assets | 1,893.7 | 402.2 | 2,295.9 | (77.8) | 2,218.1 | (23.2) | 2,194.9 |
£m | PRS | Reversionary | Other | Total |
| EPRA NTA | ||||
Investment property 1 | 3,011.9 | 16.4 | – | 3,028.3 |
Investment in joint ventures and associates | 73.3 | – | 18.0 | 91.3 |
Financial interest in property assets | – | 57.4 | – | 57.4 |
Inventories – trading property | 3.9 | 574.6 | 41.6 | 620.1 |
Cash and cash equivalents | 75.4 | 15.9 | 1.9 | 93.2 |
Other assets | 67.2 | 6.7 | 62.0 | 135.9 |
Total segment EPRA NTA assets 2 | 3,231.7 | 671.0 | 123.5 | 4,026.2 |
Interest-bearing loans and borrowings | (1,287.5) | (271.2) | (34.2) | (1,592.9) |
Deferred and contingent tax liabilities | (3.2) | (67.8) | (9.6) | (80.6) |
Other liabilities | (70.7) | (12.9) | (51.0) | (134.6) |
Total segment EPRA NTA liabilities | (1,361.4) | (351.9) | (94.8) | (1,808.1) |
Net EPRA NTA assets | 1,870.3 | 319.1 | 28.7 | 2,218.1 |
| 2025 | 2024 | |
| £m | £m | |
Gross rental income (Note 6) | 170.2 | 154.8 |
Gross proceeds from disposal of trading property (Note 7) | 86.4 | 127.2 |
Fees and other income (Note 9) | 6.1 | 8.1 |
262.7 | 290.1 |
| 2025 | 2024 | |
| £m | £m | |
Gross rental income | 170.2 | 154.8 |
Property operating expenses | (46.6) | (44.7) |
123.6 | 110.1 |
| 2025 | 2024 | |
| £m | £m | |
Gross proceeds from disposal of trading property | 86.4 | 127.2 |
Selling costs | (2.0) | (2.3) |
Net proceeds from disposal of trading property | 84.4 | 124.9 |
Carrying value of trading property sold (Note 22) | (45.5) | (75.5) |
38.9 | 49.4 |
| 2025 | 2024 | |
| £m | £m | |
Gross proceeds from disposal of investment property | 82.5 | 147.1 |
Selling costs | (2.2) | (3.8) |
Net proceeds from disposal of investment property 1 | 80.3 | 143.3 |
Carrying value of investment property sold (Note 16) | (81.9) | (149.1) |
(1.6) | (5.8) |
| 2025 | 2024 | |
| £m | £m | |
Property and asset management fee income | 2.3 | 2.6 |
Other sundry income | 3.8 | 5.5 |
6.1 | 8.1 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 26.0 | 24.8 |
Social security costs | 2.9 | 2.8 |
Other pension costs – defined contribution scheme (Note 28) | 1.9 | 1.7 |
Share-based payments (Note 30) | 3.6 | 2.8 |
34.4 | 32.1 |
| 2025 | 2024 | |
| Number | Number | |
Operations | 255 | 248 |
Shared services | 102 | 105 |
Group | 13 | 13 |
366 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Aggregate Directors’ remuneration | 2,951 | 3,155 |
Aggregate amount of gains on exercise of share options | (303) | – |
Aggregate amount of money or assets received or receivable under scheme interests | 602 | 553 |
3,250 | 3,708 |
| 2025 | 2024 | |
| £m | £m | |
Short-term employee benefits | 8.8 | 8.3 |
Post-employment benefits | 0.6 | 0.6 |
Share-based payments | 3.3 | 2.6 |
12.7 | 11.5 |
| 2025 | 2024 | |
| £m | £m | |
| Profit before tax is stated after charging: | ||
Depreciation of property, plant and equipment | 1.5 | 1.5 |
Amortisation of IT software | 0.2 | 0.1 |
Bad debt expense | 0.6 | 0.6 |
Operating lease payments | 0.2 | 0.1 |
Auditor’s remuneration (see below) | 0.7 | 0.7 |
| 2025 | 2024 | |
| £’000 | £’000 | |
Services as auditor to the Company | 378 | 363 |
Services as auditor to Group subsidiaries | 260 | 250 |
Group audit fees | 638 | 613 |
Audit related assurance services | 68 | 67 |
Non-audit fees | 68 | 67 |
Total fees | 706 | 680 |
| 2025 | 2024 | |
| £m | £m | |
| Finance costs | ||
Bank loans and mortgages | 20.3 | 18.6 |
Non-bank financial institution | 8.4 | 8.4 |
Corporate bond | 22.9 | 22.9 |
Interest capitalised under IAS 23 | (10.4) | (11.6) |
Other finance costs | 4.2 | 3.5 |
45.4 | 41.8 | |
| Finance income | ||
Interest receivable from joint ventures (Note 34) | (0.9) | (1.2) |
Other interest receivable | (1.8) | (1.8) |
(2.7) | (3.0) | |
Net finance costs | 42.7 | 38.8 |
| 2025 | 2024 | |
| £m | £m | |
| Current tax | ||
Corporation tax on profit | 12.9 | 14.5 |
Adjustments relating to prior years | (1.8) | (7.8) |
11.1 | 6.7 | |
| Deferred tax | ||
Origination and reversal of temporary differences | (111.7) | (4.0) |
Adjustments relating to prior years | 0.6 | 6.7 |
(111.1) | 2.7 | |
Total tax (credit)/charge for the year | (100.0) | 9.4 |
| 2025 | 2024 | |
| £m | £m | |
Profit before tax | 102.6 | 40.6 |
Income tax at a rate of 25.0% (2024: 25.0%) | 25.6 | 10.2 |
Expenses not deductible for tax purposes | (1.7) | 0.2 |
Share of joint ventures and associates after tax | 0.9 | 0.1 |
Tax credit arising from REIT conversion | (123.6) | – |
Adjustment in respect of prior years | (1.2) | (1.1) |
Amounts recognised in the income statement | (100.0) | 9.4 |
| 2025 | 2024 | |
| £m | £m | |
Remeasurement of BPT Limited defined benefit pension scheme | (0.1) | (0.8) |
Fair value movement in cash flow hedges | (0.6) | (5.2) |
Amounts recognised in other comprehensive income | (0.7) | (6.0) |
| 2025 | 2024 | |
| £m | £m | |
| Deferred tax assets | ||
Short-term temporary differences | 4.6 | 6.1 |
4.6 | 6.1 | |
| Deferred tax liabilities | ||
Trading property uplift to fair value on business combinations | (3.0) | (3.9) |
Investment property revaluation | (1.0) | (93.8) |
Short-term temporary differences | (2.4) | (21.9) |
Fair value movement in financial interest in property assets | (0.7) | (0.2) |
Actuarial gain on BPT Limited defined benefit pension scheme | (0.2) | (0.2) |
Fair value movement in derivative financial instruments | (0.9) | (1.5) |
(8.2) | (121.5) | |
Total deferred tax | (3.6) | (115.4) |
| 2025 | 2024 | |
| £m | £m | |
| Ordinary dividends on equity shares: | ||
Final dividend for the year ended 30 September 2023 – 4.37p per share | – | 32.2 |
Interim dividend for the year ended 30 September 2024 – 2.54p per share | – | 18.8 |
Final dividend for the year ended 30 September 2024 – 5.01p per share | 37.0 | – |
Interim dividend for the year ended 30 September 2025 – 2.85p per share | 21.1 | – |
58.1 | 51.0 |
30 September 2025 | 30 September 2024 | |||||
| Weighted | Weighted | |||||
| average | average | |||||
| Profit for | number of | Earnings | Profit for | number of | Earnings | |
| the year | shares | per share | the year | shares | per share | |
| £m | (millions) | (pence) | £m | (millions) | (pence) | |
| Basic earnings per share | ||||||
Profit attributable to equity holders | 202.6 | 738.8 | 27.4 | 31.2 | 738.2 | 4.2 |
| Effect of potentially dilutive securities | ||||||
Share options and contingent shares | – | 3.5 | (0.1) | – | 3.3 | – |
| Diluted earnings per share | ||||||
Profit attributable to equity holders | 202.6 | 742.3 | 27.3 | 31.2 | 741.5 | 4.2 |
| 2025 | 2024 | |
| £m | £m | |
Opening balance | 3,028.3 | 2,948.9 |
Acquisitions | 20.0 | 85.9 |
Capital expenditure – completed assets | 17.2 | 13.9 |
Capital expenditure – assets under construction | 111.2 | 161.2 |
Total additions | 148.4 | 261.0 |
Disposals (Note 8) | (81.9) | (149.1) |
Net valuation gains/(losses) on investment properties 1 | 29.5 | (32.5) |
3,124.3 | 3,028.3 | |
Reclassifications to investment property – held for sale | (64.9) | (31.5) |
Closing balance | 3,059.4 | 2,996.8 |
| 2025 | 2024 | |
| £m | £m | |
Opening balance | 14.9 | 15.8 |
Share of profit/(loss) for the year | 0.6 | (0.4) |
Dividends paid in the year | (0.3) | (0.5) |
Closing balance | 15.2 | 14.9 |
| % of ordinary share | |||
capital held | Country of incorporation | Accounting period end | |
Vesta LP | 20.0 | UK | 30 September |
£m | Vesta LP |
Net rental income and other income | 2.6 |
Administration and other expenses | (0.5) |
Operating profit | 2.1 |
Revaluation loss on investment property | 0.8 |
Profit before tax | 2.9 |
Ta x | – |
Profit after tax | 2.9 |
£m | Vesta LP |
Investment property | 74.4 |
Current assets | 2.5 |
Total assets | 76.9 |
Current liabilities | (1.1) |
Non-current liabilities | (72.5) |
Total liabilities | (73.6) |
Net assets | 3.3 |
£m | Vesta LP |
Net rental income and other income | 2.7 |
Administration and other expenses | (0.5) |
Operating profit | 2.2 |
Revaluation gains on investment property | (4.5) |
Loss before tax | (2.3) |
Ta x | – |
Loss after tax | (2.3) |
£m | Vesta LP |
Investment property | 72.7 |
Current assets | 3.2 |
Total assets | 75.9 |
Current liabilities | (1.2) |
Non-current liabilities | (72.5) |
Total liabilities | (73.7) |
Net assets | 2.2 |
| 2025 | 2024 | |
| £m | £m | |
Opening balance | 76.4 | 75.2 |
Share of loss for the year | (4.3) | (0.2) |
Further investment 1 | 3.7 | – |
Loans advanced to joint ventures | 1.7 | 1.4 |
Closing balance | 77.5 | 76.4 |
| % of ordinary share | |||
capital held | Country of incorporation | Accounting period end | |
Connected Living London (BTR) Limited | 51 | UK | 30 September |
Curzon Park Limited | 50 | UK | 31 March |
Lewisham Grainger Holdings LLP | 50 | UK | 30 September |
| Connected | Lewisham | |||
| Living London | Curzon Park | Grainger | ||
| £m | (BTR) Limited | Limited | Holdings LLP | Total |
Administration and other expenses | (0.3) | (0.8) | (0.1) | (1.2) |
Revaluation loss on investment property | (7.3) | – | – | (7.3) |
Loss before tax | (7.6) | (0.8) | (0.1) | (8.5) |
Ta x | – | – | – | – |
Loss after tax | (7.6) | (0.8) | (0.1) | (8.5) |
Investment property | 89.7 | – | 13.9 | 103.6 |
Current assets | 2.8 | 37.7 | – | 40.5 |
Total assets | 92.5 | 37.7 | 13.9 | 144.1 |
Current liabilities | (0.6) | (38.6) | (14.3) | (53.5) |
Net assets | 91.9 | (0.9) | (0.4) | 90.6 |
| Connected | Lewisham | |||
| Living London | Curzon Park | Grainger | ||
| £m | (BTR) Limited | Limited | Holdings LLP | Total |
Administration and other expenses | (0.2) | (0.1) | (0.1) | (0.4) |
Loss before tax | (0.2) | (0.1) | (0.1) | (0.4) |
Ta x | – | – | – | – |
Loss after tax | (0.2) | (0.1) | (0.1) | (0.4) |
Investment property | 90.5 | – | 11.8 | 102.3 |
Current assets | 2.6 | 36.6 | – | 39.2 |
Total assets | 93.1 | 36.6 | 11.8 | 141.5 |
Current liabilities | (0.8) | (36.8) | (12.1) | (49.7) |
Net assets | 92.3 | (0.2) | (0.3) | 91.8 |
| 2025 | 2024 | |
| £m | £m | |
Opening balance | 57.4 | 67.0 |
Cash received from the instrument | (9.9) | (8.3) |
Amounts taken to income statement | 1.1 | (1.3) |
Closing balance | 48.6 | 57.4 |
| 2025 | 2024 | |
| £m | £m | |
Opening balance | 331.6 | 392.2 |
Additions | 11.9 | 15.0 |
Disposals (Note 7) | (45.5) | (75.5) |
Reversal of impairment/(impairment) of inventories to net realisable value | 0.6 | (0.1) |
Closing balance | 298.6 | 331.6 |
| 2025 | 2024 | |
| £m | £m | |
Carrying value of trading property sold (Note 7) | 45.5 | 75.5 |
Reversal of impairment/(impairment) of inventories to net realisable value | (0.6) | 0.1 |
| 2025 | 2024 | |
| £m | £m | |
Rent and other tenant receivables | 4.5 | 4.8 |
Deduct: Provision for impairment | (1.6) | (1.5) |
Rent and other tenant receivables – net | 2.9 | 3.3 |
Restricted deposits | 57.7 | 63.3 |
Other receivables | 12.7 | 19.3 |
Prepayments | 5.9 | 5.0 |
Closing balance | 79.2 | 90.9 |
| 2025 | 2024 | |
| £m | £m | |
| Current provisions for other liabilities and charges | ||
Opening balance | 13.2 | 8.6 |
Additions | 1.9 | 5.0 |
Utilisation | (3.1) | (0.4) |
12.0 | 13.2 | |
| Non-current provisions for other liabilities and charges | ||
Opening balance | 1.0 | 1.1 |
Reversal | (0.3) | – |
Utilisation | – | (0.1) |
0.7 | 1.0 | |
Total provisions for other liabilities and charges | 12.7 | 14.2 |
| 2025 | 2024 | |
| £m | £m | |
| Current liabilities | ||
Deposits received | 13.9 | 12.8 |
Trade payables | 22.7 | 19.0 |
Lease liabilities (Note 35) | 0.6 | 0.7 |
Tax and social security costs | 0.8 | 4.9 |
Accruals | 66.0 | 64.5 |
Deferred income | 11.3 | 12.2 |
115.3 | 114.1 | |
| Non-current liabilities | ||
Lease liabilities (Note 35) | 5.7 | 6.3 |
5.7 | 6.3 | |
Total trade and other payables | 121.0 | 120.4 |
| 2025 | 2024 | |
| £m | £m | |
| Current liabilities | ||
Non-bank financial institution | 75.0 | – |
75.0 | – | |
| Non-current liabilities | ||
Bank loans – Pounds Sterling | 544.1 | 548.2 |
Bank loans – Euros | 0.7 | 0.8 |
Non-bank financial institution | 273.5 | 347.9 |
Corporate bonds | 696.8 | 696.0 |
1,515.1 | 1,592.9 | |
Total interest-bearing loans and borrowings | 1,590.1 | 1,592.9 |
2025 | 2024 | |||||||
| Derivatives used for | Derivatives used for | |||||||
| hedging the liabilities | hedging the liabilities | |||||||
| from financing | from financing | |||||||
| activities | activities | |||||||
| Loans and | Interest | Loans and | Interest | |||||
| £m | borrowings | payable | Assets | Liabilities | borrowings | payable | Assets | Liabilities |
Opening balance | 1,592.9 | 9.4 | 19.8 | – | 1,533.5 | 9.3 | 45.3 | – |
| Changes from financing cash flows | ||||||||
Proceeds from loans and borrowings | 186.0 | – | – | – | 244.0 | – | – | – |
Repayment of borrowings | (191.2) | – | – | – | (185.0) | – | – | – |
Transaction costs related to loans, borrowings and derivatives | (2.3) | – | 5.1 | – | (2.8) | – | 1.9 | – |
Total changes from financing cash flows | (7.5) | – | 5.1 | – | 56.2 | – | 1.9 | – |
| Other changes | ||||||||
Gross interest accrued | – | 53.0 | – | – | – | 52.7 | – | – |
Gross interest paid | – | (53.3) | – | – | – | (52.6) | – | – |
Amortisation of borrowing costs net of premiums | 4.7 | – | – | – | 3.2 | – | – | – |
Hedge ineffectiveness under IFRS 9 | – | – | (8.5) | – | – | – | (6.6) | – |
Changes in fair value of derivatives through hedging reserve | – | – | (2.3) | – | – | – | (20.8) | – |
Total other changes | 4.7 | (0.3) | (10.8) | – | 3.2 | 0.1 | (27.4) | – |
Closing balance | 1,590.1 | 9.1 | 14.1 | – | 1,592.9 | 9.4 | 19.8 | – |
| 2025 | |||||||
| Loans and | Assets at | ||||||
| receivables/ | fair value | ||||||
| cash and | through | Derivatives | |||||
| cash | profit and | used for Other financial | Total book | Fair value | |||
| £m | equivalents | loss | hedging | assets | value | adjustment | Fair value |
| Non-current assets | |||||||
Financial interest in property assets | – | 48.6 | – | – | 48.6 | – | 48.6 |
| Current assets | |||||||
| Trade and other receivables | |||||||
excluding prepayments | 73.3 | – | – | – | 73.3 | – | 73.3 |
Cash and cash equivalents | 85.8 | – | – | – | 85.8 | – | 85.8 |
Derivative financial instruments | – | – | 14.1 | – | 14.1 | – | 14.1 |
Total financial assets | 159.1 | 48.6 | 14.1 | – | 221.8 | – | 221.8 |
| Loans and | Liabilities at | ||||||
| receivables/ | fair value | Other financial | |||||
| cash and | through | Derivatives | liabilities at | ||||
| cash | profit and | used for | amortised | Total book | Fair value | ||
| £m | equivalents | loss | hedging | cost | value | adjustment | Fair value |
| Non-current liabilities | |||||||
Trade and other payables | – | – | – | 5.7 | 5.7 | – | 5.7 |
Interest-bearing loans and borrowings | – | – | – | 1,515.1 | 1,515.1 | (65.7) | 1,449.4 |
| Current liabilities | |||||||
Trade and other payables | – | – | – | 115.3 | 115.3 | – | 115.3 |
Interest bearing loans and borrowings | – | – | – | 75.0 | 75.0 | – | 75.0 |
Total financial liabilities | – | – | – | 1,711.1 | 1,711.1 | (65.7) | 1,645.4 |
Net financial assets/(liabilities) | 159.1 | 48.6 | 14.1 | (1,711.1) | (1,489.3) | 65.7 | (1,423.6) |
| 2024 | |||||||
| Loans and | Assets at | ||||||
| receivables/ | fair value | Other | |||||
| cash and | through | Derivatives | financial | ||||
| cash | profit and | used for | Total book | Fair value | |||
| £m | equivalents | loss | hedging | assets | value | adjustment | Fair value |
| Non-current assets | |||||||
Financial interest in property assets | – | 57.4 | – | – | 57.4 | – | 57.4 |
| Current assets | |||||||
| Trade and other receivables | |||||||
excluding prepayments | 85.9 | – | – | – | 85.9 | – | 85.9 |
Cash and cash equivalents | 93.2 | – | – | – | 93.2 | – | 93.2 |
Derivative financial instruments | – | – | 19.8 | – | 19.8 | – | 19.8 |
Total financial assets | 179.1 | 57.4 | 19.8 | – | 256.3 | – | 256.3 |
| Loans and | Liabilities at | Other | |||||
| receivables/ | fair value | financial | |||||
| cash and | through | Derivatives | liabilities at | ||||
| cash | profit and | used for | amortised | Total book | Fair value | ||
| £m | equivalents | loss | hedging | cost | value | adjustment | Fair value |
| Non-current liabilities | |||||||
Trade and other payables | – | – | – | 6.3 | 6.3 | – | 6.3 |
Interest-bearing loans and borrowings | – | – | – | 1,592.9 | 1,592.9 | (98.1) | 1,494.8 |
| Current liabilities | |||||||
Trade and other payables | – | – | – | 114.1 | 114.1 | – | 114.1 |
Total financial liabilities | – | – | – | 1,713.3 | 1,713.3 | (98.1) | 1,615.2 |
Net financial assets/(liabilities) | 179.1 | 57.4 | 19.8 | (1,713.3) | (1,457.0) | 98.1 | (1,358.9) |
| 2025 | 2024 | |
| £m | £m | |
Pounds Sterling | 85.1 | 92.4 |
Euros | 0.7 | 0.8 |
85.8 | 93.2 |
| Between | Between | ||||
| Less than | 1 and | 2 and | More than | ||
| £m | 1 year | 2 years | 5 years | 5 years | Total |
| At 30 September 2025 | |||||
Interest-bearing loans and borrowings (Note 26) | 75.0 | – | 1,515.1 | – | 1,590.1 |
Interest on borrowings | 60.7 | 58.2 | 109.0 | – | 227.9 |
Interest on derivatives | (7.1) | (3.6) | (0.5) | – | (11.2) |
Trade and other payables | 115.3 | 0.7 | 2.3 | 2.7 | 121.0 |
| At 30 September 2024 | |||||
Interest-bearing loans and borrowings (Note 26) | – | 75.0 | 1,167.9 | 350.0 | 1,592.9 |
Interest on borrowings | 64.1 | 58.9 | 151.0 | 10.5 | 284.5 |
Interest on derivatives | (11.3) | (5.2) | (5.6) | – | (22.1) |
Trade and other payables | 114.1 | 0.9 | 1.7 | 3.7 | 120.4 |
| 2025 | 2024 | |
| £m | £m | |
| Expiring: | ||
Between one and two years | – | – |
Between two and five years | 467.0 | 436.8 |
Over five years | – | – |
467.0 | 436.8 |
2025 | 2024 | |||
| £m | Assets | Liabilities | Assets | Liabilities |
| Level 3 | ||||
CHARM | 48.6 | – | 57.4 | – |
Investment property 1 | 3,124.3 | – | 3,028.3 | – |
3,172.9 | – | 3,085.7 | – | |
| Level 2 | ||||
Interest rate swaps – in cash flow hedge accounting relationships | 14.1 | – | 19.8 | – |
14.1 | – | 19.8 | – |
| 2025 | 2024 | |
| Assets – Level 3 | £m | £m |
Opening balance | 3,085.7 | 3,015.9 |
Amounts taken to income statement | 30.6 | (33.8) |
Other movements | 56.6 | 103.6 |
Closing balance | 3,172.9 | 3,085.7 |
2025 | 2024 | |||||
£m | Accounting basis | Classification if fair valued | Book value | Fair value | Book value | Fair value |
Inventories – trading property | Lower of cost and net | |||||
realisable value | Level 3 | 298.6 | 541.0 | 331.6 | 620.1 | |
Corporate bonds | Amortised cost | Level 1 | 700.0 | 653.2 | 700.0 | 632.8 |
Non-bank loans | Amortised cost | Level 3 | 350.0 | 331.1 | 350.0 | 319.1 |
| 2025 | 2024 | |
| £m | £m | |
| Hedged debt maturing: | ||
Within one year | – | – |
Between one and two years | – | – |
Between two and five years | 550.7 | 476.6 |
Over five years | – | – |
550.7 | 476.6 |
2025 | 2024 | |||||||||
| Weighted | Weighted | |||||||||
| average | average | |||||||||
| interest | Average | Gross debt | interest | Average | Gross debt | |||||
| rate | maturity | Sterling | Euros | total | rate | maturity | Sterling | Euros | total | |
| % | years 1 | £m | £m | £m | % | years | £m | £m | £m | |
Fixed rate | 3.1 | 3.4 | 1,050.0 | – | 1,050.0 | 3.1 | 4.4 | 1,050.0 | – | 1,050.0 |
Hedged rate | 3.6 | 3.6 | 550.7 | – | 550.7 | 3.2 | 4.8 | 476.6 | – | 476.6 |
Variable rate | 5.5 | 3.6 | 1.6 | 0.7 | 2.3 | 6.9 | 4.8 | 80.7 | 0.8 | 81.5 |
3.3 | 3.5 | 1,602.3 | 0.7 | 1,603.0 | 3.3 | 4.5 | 1,607.3 | 0.8 | 1,608.1 |
| 2025 | 2024 | |
| % | % | |
Discount rate | 5.8 | 5.0 |
Retail Price Index (‘RPI’) inflation | 3.0 | 3.3 |
Consumer Prices Index (‘CPI’) inflation | 2.3 | 2.6 |
Rate of increase of pensions in payment | 5.0 | 5.0 |
2025 | 2024 | |
Mortality tables for pensioners | S3PA base tables CMI 2024 mortality | S3PA base tables CMI 2023 mortality projections |
| projections 1.25% p.a. long-term rate | 1.25% p.a. long-term rate | |
Mortality tables for non-pensioners | As for pensioners | As for pensioners |
30 September 2025 | 30 September 2024 | |||
Male | Female | Male | Female | |
Life expectancy for a current 60-year-old (years) | 86 | 89 | 86 | 89 |
Life expectancy at age 60 for an individual aged 45 (years) | 87 | 90 | 87 | 90 |
30 September 2025 | 30 September 2024 | |||
| Market value | % of total | Market value | % of total | |
| £m | scheme assets | £m | scheme assets | |
Bonds | – | – | 1.0 | 4 |
Cash | 6.3 | 26 | 5.5 | 20 |
Insurance policies | 18.3 | 74 | 20.5 | 76 |
Total value of assets | 24.6 | 100 | 27.0 | 100 |
The actual return on assets over the year was: | (0.6) | 0.2 |
| 2025 | 2024 | |
| £m | £m | |
Market value of scheme assets at the start of the year | 27.0 | 28.6 |
Interest income | 1.2 | 1.5 |
Employer contributions | – | – |
Administration expenses paid | (0.2) | (0.5) |
Actuarial return on assets less interest | (1.9) | (1.3) |
Benefits paid | (1.5) | (1.3) |
Market value of scheme assets at the end of the year | 24.6 | 27.0 |
| 2025 | 2024 | |
| £m | £m | |
Value of defined benefit obligation at the start of the year | 20.5 | 19.0 |
Interest on pension scheme liabilities | 1.0 | 1.0 |
Remeasurement of changes in financial assumptions | (1.6) | 1.8 |
Benefits paid | (1.5) | (1.3) |
Value of defined benefit obligation at the end of the year | 18.4 | 20.5 |
| 2025 | 2024 | |
| £m | £m | |
Actuarial return on assets less interest | (1.9) | (1.3) |
Remeasurement of defined benefit obligation | 1.6 | (1.8) |
(0.3) | (3.1) |
| 2025 | 2024 | ||
| £m | £m | ||
| Allotted, called-up and fully paid: | |||
743,115,308 | (2024: 743,109,586) ordinary shares of 5p each | 37.2 | 37.2 |
| Nominal value | ||
| Number | £’000 | |
At 30 September 2023 | 743,042,056 | 37,152 |
Options exercised under the SAYE scheme (Note 30) | 67,530 | 3 |
At 30 September 2024 | 743,109,586 | 37,155 |
Options exercised under the SAYE scheme (Note 30) | 5,722 | – |
At 30 September 2025 | 743,115,308 | 37,155 |
LTIP | DBSP | DBP | SAYE | ||
| 18 December | |||||
| 18 December | 2024 | 08 July 2025 | |||
| 2024 | Non-market- | 18 December | 18 December | 3-year | |
| Award date | Market-based | based | 2024 | 2024 | scheme |
Number of shares on grant | 483,988 | 1,129,305 | 312,133 | 79,843 | 335,556 |
Exercise price (£) | – | – | – | – | 1.73 |
Vesting period from date of grant (years) | 3 | 3 | 3 | 1-3 | 3 |
Exercise period after vesting (years) | 7 | 7 | 3 | 3 | – |
Share price at grant (£) | 2.25 | 2.25 | 2.25 | 2.25 | 2.08 |
Expected risk free rate (%) | 4.2 | 4.2 | N/A | N/A | 3.8 |
Expected dividend yield (%) | N/A | N/A | 3.8 | 3.8 | 3.8 |
Expected volatility (%) | 24.7 | 24.7 | N/A | N/A | 25.8 |
Fair value (£) | 1.07 | 2.25 | 2.25 | 2.25 | 0.48 |
| Opening | Awards | Awards | Awards | Closing | |
| Awards | balance | granted | vested | lapsed | balance |
| LTIP | |||||
6 February 2020 | 274,231 | – | (274,231) | – | – |
10 December 2020 | 138,974 | – | (27,708) | – | 111,266 |
11 October 2021 1 | 333,020 | – | (246,677) | – | 86,343 |
16 December 2021 | 828,407 | – | (102,051) | (458,433) | 267,923 |
28 September 2022 | 61,712 | – | (27,597) | (34,115) | – |
12 December 2022 | 1,264,686 | – | – | – | 1,264,686 |
11 December 2023 | 1,263,756 | – | – | – | 1,263,756 |
18 December 2024 | – | 1,613,293 | – | – | 1,613,293 |
Total | 4,164,786 | 1,613,293 | (678,264) | (492,548) | 4,607,267 |
| Opening | Awards | Awards | Awards | Closing | |
| Awards | balance | granted | exercised | lapsed | balance |
| DBSP | |||||
1 December 2019 | 16,429 | – | (16,429) | – | – |
10 December 2020 | 43,397 | – | (43,397) | – | – |
16 December 2021 | 95,314 | – | (95,314) | – | – |
12 December 2022 | 218,255 | – | – | – | 218,255 |
11 December 2023 | 231,858 | – | – | – | 231,858 |
18 December 2024 | – | 312,133 | – | – | 312,133 |
| DBP | |||||
16 December 2021 | 31,970 | – | (29,291) | – | 2,679 |
12 December 2022 | 52,019 | – | – | – | 52,019 |
11 December 2023 | 56,240 | – | – | – | 56,240 |
18 December 2024 | – | 79,843 | – | – | 79,843 |
| EDBP | |||||
21 December 2017 | 8,218 | – | (8,218) | – | – |
17 December 2018 | 7,030 | – | (7,030) | – | – |
17 December 2019 | 42,700 | – | (31,088) | – | 11,612 |
10 December 2020 | 50,108 | – | (6,208) | – | 43,900 |
16 December 2021 | 17,864 | – | – | – | 17,864 |
12 December 2022 | 23,460 | – | – | – | 23,460 |
11 December 2023 | 20,340 | – | – | – | 20,340 |
Total | 915,202 | 391,976 | (236,975) | – | 1,070,203 |
| Awards | |||||||
| Exercise price | Exercise | Opening | Awards | Awards | lapsed/ | Closing | |
(pence) 1 | period | balance | granted | exercised | cancelled | balance | |
| SAYE | |||||||
2019 | 193.0 | 2022-25 | 7,771 | – | (3,108) | (4,663) | – |
2020 | 245.0 | 2023-26 | 39,179 | – | – | (7,346) | 31,833 |
2021 | 234.0 | 2024-27 | 52,114 | – | (2,614) | (37,962) | 11,538 |
2022 | 248.0 | 2025-28 | 65,686 | – | – | (50,843) | 14,843 |
2023 | 203.0 | 2026-29 | 422,304 | – | – | (211,253) | 211,051 |
2024 | 200.0 | 2027-30 | 169,117 | – | – | (104,143) | 64,974 |
2025 | 173.0 | 2028-31 | – | 335,556 | – | (10,606) | 324,950 |
756,171 | 335,556 | (5,722) | (426,816) | 659,189 | |||
Weighted average exercise price (pence per share) | 210 | 173 | 212 | 210 | 191 |
| Companies House | |
| Company | registered number |
Atlantic Metropolitan (U.K.) Limited | 01628078 |
BPT (Bradford Property Trust) Limited | 00252992 |
BPT (Residential Investments) Limited | 00359346 |
BPT Limited | 00229269 |
Bromley Property Holdings Limited | 04132693 |
Bromley Property Investments Limited | 04066391 |
Crossco (No. 103) Limited | 02929000 |
Derwent Developments (Curzon) Limited | 05887266 |
Derwent Developments Limited | 01899218 |
Faside Estates Limited | SC019680 |
Grainger (Brook Place 2) Limited | 15672916 |
Grainger (Exmouth Junction) Limited | 15984036 |
Grainger (Hallsville Block D1) Limited | 12170837 |
Grainger (Hallsville Residential) Limited | 14669820 |
Grainger (Hallsville) Limited | 118340 99 |
Grainger (Hornsey) Limited | 04810257 |
Grainger (Octavia Hill) Limited | 05654027 |
Grainger (YP 2) Limited | 16138950 |
Grainger Asset Management Limited | 04417232 |
Grainger Bradley Limited | 08324941 |
Grainger Development Management Limited | 03146573 |
Grainger Developments Limited | 06061419 |
Grainger Employees Limited | 05019636 |
Grainger Finance (Tricomm) Limited | 08451352 |
| Companies House | ||
| Company | registered number | |
Grainger Housing & Developments Limited | 02018842 | |
Grainger Invest No.1 Limited Liability Partnership | OC312947 | |
Grainger Invest No.2 Limited Liability Partnership | OC317919 | |
Grainger Kensington & Chelsea Limited | 08151345 | |
Grainger Maidenhead Limited | 03709575 | |
Grainger Newbury Limited | 03904336 | |
Grainger OCCC Limited | 07557656 | |
Grainger Properties Limited | 03910945 | |
Grainger RAMP Limited | 07560835 | |
Grainger Real Estate Limited | 04170173 | |
Grainger Residential Management Limited | 04974 627 | |
Grainger PRS Limited | 05789357 | |
Grainger Seven Sisters Limited | 0 | 6111428 |
| Grainger Treasury Property Investments Limited | LP 011846 | |
| Partnership | ||
| Grainger Treasury Property (2006) Limited Liability | OC325497 | |
| Partnership | ||
Grainger Tribe Limited | 11055318 | |
GRIP UK Property Developments Limited | 10626824 | |
Margrave Estates Limited | 00332564 | |
MREF III Newcastle Operations Limited | 10606762 | |
PHA Limited | 06734 419 | |
West Waterlooville Developments Limited | 03047254 | |
2025 | 2024 | |||
| Fees | Year end | Fees | Year end | |
| £’000 | recognised | balance | recognised | balance |
Connected Living London (BTR) Limited | 557 | 343 | 735 | 870 |
Lewisham Grainger Holdings LLP | 140 | 653 | 226 | 513 |
Vesta LP | 804 | 216 | 811 | 214 |
1,501 | 1,212 | 1,772 | 1,597 |
2025 | 2024 | |||||
| Year end | Year end | |||||
| Interest | loan | Interest | Interest | loan | Interest | |
| recognised | balance | rate | recognised | balance | rate | |
| £’000 | £m | % | £’000 | £m | % | |
Curzon Park Limited | – | 18.1 | Nil | – | 18.1 | Nil |
Lewisham Grainger Holdings LLP | 921 | 13.2 | 5.8 | 1,196 | 11.5 | 11.0 |
Vesta LP | – | 14.5 | Nil | – | 14.5 | Nil |
921 | 45.8 | 1,196 | 44.1 |
| 2025 | 2024 | |
| £m | £m | |
| Operating lease payments due: | ||
Not later than one year | 51.6 | 42.4 |
Greater than one year but less than two years | 5.3 | 3.4 |
Greater than two years but less than three years | 4.7 | 2.8 |
Greater than three years but less than four years | 4.0 | 2.4 |
Greater than four years but less than five years | 1.4 | 1.8 |
Greater than five years | 67.3 | 68.7 |
134.3 | 121.5 |
| 2025 | 2024 | |
| £m | £m | |
| Operating lease payments due: | ||
Not later than one year | 0.6 | 0.7 |
Later than one year and not later than five years | 3.0 | 2.5 |
Later than five years | 2.7 | 3.8 |
6.3 | 7.0 |
| 2025 | 2024 | |
| £m | £m | |
Wholly-owned Group subsidiaries | 227.0 | 303.7 |
227.0 | 303.7 |