| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Note | £m | £m | |
| Continuing operations | |||
Revenue | 2 | ||
Property expenses | 3 | ( | ( |
Gross profit | |||
Administrative expenses | 4 | ( | ( |
Loss on disposal of investment property | ( | ( | |
Change in fair value of investment property | 11,16 | ||
Operating profit | |||
Finance costs | 5 | ( | ( |
Finance income | 5 | ||
Derivative fair value movement | ( | ( | |
Profit before income tax | |||
Corporation tax | 7 | ||
Profit for the year and total comprehensive income | |||
Earnings per share expressed in pence per share | 8 | ||
Basic | |||
Diluted |
| At | At | ||
| 31 December | |||
| 2023 | |||
| Note | £m | £m | |
| ASSETS | |||
| Non-current assets | |||
Investment property – Operational Assets | 11 | ||
Investment property – Development Assets | 11 | ||
Property, plant and equipment | 13 | ||
Intangible assets | 12 | ||
Right of use asset | |||
Total non-current assets | |||
| Current assets | |||
Trade and other receivables | 14 | ||
Assets classified as held for sale | 15 | ||
Cash and cash equivalents | 16 | ||
Derivative fair value | |||
Total current assets | |||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
Trade and other payables | 17 | ||
Borrowings | 18 | ||
Lease liability | |||
Deferred income | 17 | ||
Total current liabilities | |||
| Non-current liabilities | |||
Borrowings | 18 | ||
Lease liability | |||
Total non-current liabilities | |||
Total liabilities | |||
Total net assets |
| At | At | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Note | £m | £m | |
| Equity | |||
Called up share capital | 19 | ||
Share premium | 20 | ||
Capital reduction reserve | 21 | ||
Retained earnings | |||
Total equity | |||
Total equity and liabilities | |||
Net Asset Value per share basic (pence) | 9 | ||
Net Asset Value per share diluted (pence) | 9 | ||
EPRA NTA per share (pence) | 9 |
| Capital | |||||
| Called up | Share | reduction | Retained | Total | |
| share capital | premium | reserve | earnings | equity | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
| Balance at | |||||
Profit for the year | |||||
Total comprehensive income for the year | |||||
| Share-based payments | |||||
| Issue of shares net of fund raising costs | |||||
Dividends | ( | ( | |||
Amounts recognised directly in equity | ( | ||||
Balance at | |||||
Balance at 1 January 2023 | |||||
Profit for the year | |||||
Total comprehensive income for the year | |||||
Share-based payments | |||||
Reserves transfer | ( | ||||
Dividends | ( | ( | |||
Amounts recognised directly in equity | ( | ( | |||
Balance at 31 December 2023 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Note | £m | £m | |
| Cash flows from operating activities | |||
| Profit before income tax | |||
| Share-based payments expense | |||
| Depreciation and amortisation | |||
| Finance costs | |||
| Finance income | ( | ( | |
| Loss on disposal of investment property | |||
| Change in fair value of investment property | ( | ( | |
Change in fair value of derivative | |||
| (Increase)/decrease in trade and other receivables | ( | ||
| Decrease in trade and other payables | ( | ( | |
Increase in deferred rental income | |||
( | |||
Net cash flows generated from operations | |||
| Cash flows from investing activities | |||
| Purchases of tangible fixed assets | ( | ||
| Purchases of intangible assets | ( | ( | |
| Purchase and development of investment | |||
| property | ( | ( | |
Proceeds on disposal of asset held for sale, net of selling costs | |||
| Proceeds on disposal of investment property, net | |||
| of selling costs | |||
Finance income | |||
Net cash flows (deployed to)/from investing activities | ( |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2024 | 2023 | ||
| Note | £m | £m | |
| Cash flows from financing activities | |||
| Dividends paid | ( | ( | |
| Proceeds from equity raise, net of costs | |||
Bank borrowings drawn | 28 | ||
Bank borrowings repaid | 28 | ( | ( |
Loan arrangement fee paid | 28 | ( | ( |
Lease liability paid | 28 | ( | ( |
| Derivative premium paid | ( | ( | |
| Interest rate cap termination receipt | |||
Finance costs | ( | ( | |
| Net cash flows generated from/(used in) | |||
financing activities | ( | ||
| Increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | 16 | ||
Cash and cash equivalents at end of year | 16 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Student rental income | 82.6 | 79.0 |
Commercial rental income | 1.6 | 1.5 |
Total revenue | 84.2 | 80.5 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Direct site costs (income generating properties) | 5.8 | 5.0 |
Technology services | 0.6 | 0.7 |
Site office and utilities | 14.3 | 14.3 |
Cleaning and service contracts | 3.2 | 3.3 |
Repairs and maintenance | 1.7 | 1.9 |
Total property expenses | 25.6 | 25.2 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Salaries and Directors’ remuneration | 8.9 | 8.8 |
Legal and professional fees | 1.6 | 1.4 |
Other administrative costs | 1.9 | 1.3 |
Depreciation and amortisation | 0.6 | 0.8 |
IT expenses | 1.3 | 1.0 |
Internal audit fees 1 | 0.1 | – |
Abortive acquisition costs | 0.5 | 0.1 |
Administrative expenses excluding external audit fees | 14.9 | 13.3 |
Fees payable for the audit of the Group’s annual results | 0.4 | 0.3 |
Fees payable for the audit of the Group’s interim results | 0.1 | 0.1 |
Fees payable for the audit of the Group’s subsidiaries | – | 0.2 |
Total auditor’s fees 1 | 0.5 | 0.6 |
Total administrative expenses | 15.4 | 14.0 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
| Finance costs | ||
Interest expense on bank borrowings | 17.8 | 16.2 |
Amortisation of loan transaction costs | 1.7 | 1.2 |
19.5 | 17.4 | |
| Finance income | ||
Interest received on bank deposits | 0.8 | 0.2 |
Net finance costs | 18.7 | 17.2 |
Group | Company | |||
| Year ended | Year ended | Year ended | Year ended | |
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Wages and salaries | 13.7 | 12.3 | 6.0 | 5.2 |
Pension costs | 0.9 | 0.7 | 0.4 | 0.5 |
Cash bonus | 0.5 | 1.3 | 0.3 | 0.9 |
Share-based payments | 0.4 | 0.9 | 0.4 | 0.9 |
National insurance | 1.4 | 1.4 | 0.7 | 0.6 |
16.9 | 16.6 | 7.8 | 8.1 | |
| Less: Hello Student employee costs | ||||
included within property expenses | (7.5) | (7.7) | – | – |
Less: capitalised salaries | (0.5) | – | (0.5) | – |
| Amounts included in administrative | ||||
expenses | 8.9 | 8.9 | 7.3 | 8.1 |
The average monthly number of employees: | ||||
Management – Company | 5 | 5 | 5 | 5 |
Administration – Company | 70 | 60 | 70 | 60 |
Group | Company | |||
| Year ended | Year ended | Year ended | Year ended | |
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Operations – Hello Student | ||||
Management Limited | 299 | 293 | – | – |
374 | 358 | 75 | 65 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Salaries and fees | 1.0 | 1.0 |
Pension costs | 0.1 | 0.1 |
Bonus | 0.1 | 0.5 |
Share-based payments | 0.3 | 0.6 |
1.5 | 2.2 |
| Group | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
| Current tax | ||
| Income tax charge for the year | – | – |
Adjustment in respect of prior year | – | – |
Total current income tax charge in the income statement | – | – |
| Deferred tax | ||
Total deferred income tax charge in the income statement | – | – |
Total current income tax charge in the income statement | – | – |
The tax assessed for the year is lower than the standard rate of corporation tax in the year | ||
Profit for the year | 34.4 | 53.4 |
Profit before tax multiplied by the rate of corporation tax in the UK of 25% (2023: 23.5%) | 8.6 | 12.5 |
| Exempt property rental profits in the year | (8.2) | (9.1) |
| Exempt property revaluations in the year | (3.9) | (7.1) |
| Effects of: | ||
| Non-allowable expenses | 0.2 | 0.1 |
Unutilised current year tax losses | 3.3 | 3.6 |
Total current income tax charge in the income statement | – | – |
| Calculation | Calculation of | |||
| Calculation of | Calculation of | of EPRA basic | EPRA diluted | |
| basic EPS | diluted EPS | EPS | EPS | |
| Year to 31 December 2024 | £m | £m | £m | £m |
| Earnings per IFRS statement | ||||
of comprehensive income | 34.4 | 34.4 | 34.4 | 34.4 |
| Adjustments to remove: | ||||
Changes in fair value of investment property | – | – | (15.4) | (15.4) |
Loss on disposal of investment property | – | – | 4.2 | 4.2 |
| Loss on derivative financial | ||||
instruments | – | – | 1.3 | 1.3 |
| Accelerated debt issue cost | ||||
| amortisation on refinancing – | ||||
non-recurring | – | – | 0.9 | 0.9 |
Abortive costs in relation to prospective Joint Venture – | ||||
non-recurring | – | – | 0.5 | 0.5 |
Earnings | 34.4 | 34.4 | 25.9 | 25.9 |
Weighted average number of shares (m) | 616.2 | 616.2 | 616.2 | 616.2 |
| Adjustment for employee share | ||||
options (m) | – | 5.6 | – | 5.6 |
Total number shares (m) | 616.2 | 621.8 | 616.2 | 621.8 |
Earnings per share (pence) | 5.6 | 5.5 | 4.2 | 4.2 |
| Calculation | Calculation of | |||
| Calculation of | Calculation of | of EPRA basic | EPRA diluted | |
| basic EPS | diluted EPS | EPS | EPS | |
| Year to 31 December 2023 | £m | £m | £m | £m |
| Earnings per IFRS statement | ||||
of comprehensive income | 53.4 | 53.4 | 53.4 | 53.4 |
| Adjustments to remove: | ||||
Changes in fair value of investment property | – | – | 0.6 | 0.6 |
Loss on disposal of investment property | – | – | (30.1) | (30.1) |
| Loss on derivative financial | ||||
instruments | 0.2 | 0.2 | ||
Earnings | 53.4 | 53.4 | 24.1 | 24.1 |
Weighted average number of shares (m) | 603.4 | 603.4 | 603.4 | 603.4 |
| Adjustment for employee share | ||||
options (m) | – | 4.6 | – | 4.6 |
Total number shares (m) | 603.4 | 608.0 | 603.4 | 608.0 |
Earnings per share (pence) | 8.8 | 8.8 | 4.0 | 4.0 |
NAV | EPRA NAV measures | |||
| EPRA | EPRA | EPRA | ||
| IFRS | NTA | NRV | NDV | |
| Year ended 31 December 2024 | £m | £m | £m | £m |
Net assets per Statement of Financial Position | 801.3 | 801.3 | 801.3 | 801.3 |
Adjustments | – | |||
Fair value of fixed rate debt | – | – | – | 20.7 |
Derivative fair value | – | (0.5) | (0.5) | – |
Purchaser’s costs 1 | – | – | 67.3 | – |
| Net assets used in per | ||||
share calculation | 801.3 | 800.8 | 868.1 | 822.0 |
| Number of shares in issue | ||||
Issued share capital (m) | 664.0 | 664.0 | 664.0 | 664.0 |
| Issued share capital plus employee | ||||
options (m) | 669.6 | 669.6 | 669.6 | 669.6 |
| Net Asset Value per share | ||||
| Basic Net Asset Value per share | ||||
(pence) | 120.7 | |||
| Diluted Net Asset Value per share | ||||
(pence) | 119.7 | 119.6 | 129.6 | 122.8 |
NAV | EPRA NAV measures | |||
| EPRA | EPRA | EPRA | ||
| IFRS | NTA | NRV | NDV 2 | |
| Year ended 31 December 2023 | £m | £m | £m | £m |
Net assets per Statement of Financial Position | 734.2 | 734.2 | 734.2 | 734.2 |
Adjustments | – | |||
Fair value of fixed rate debt | – | – | – | 20.9 |
Derivative fair value | – | (0.1) | (0.1) | – |
Purchaser’s costs 1 | – | – | 37.1 | – |
| Net assets used in per | ||||
share calculation | 734.2 | 734.1 | 771.2 | 755.1 |
| Number of shares in issue | ||||
Issued share capital (m) | 603.4 | 603.4 | 603.4 | 603.4 |
| Issued share capital plus employee | ||||
options (m) | 608.0 | 608.0 | 608.0 | 608.0 |
| Net Asset Value per share | ||||
| Basic Net Asset Value per share | ||||
(pence) | 121.7 | |||
| Diluted Net Asset Value per share | ||||
(pence) | 120.8 | 120.7 | 126.8 | 124.2 |
| Group and Company | ||
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
| Interim dividend of 0.875 pence per ordinary share in respect | ||
of the quarter ended 31 December 2022 | 5.3 | |
| Interim dividend of 0.8125 pence per ordinary share in respect | ||
of the quarter ended 31 March 2023 | 4.9 | |
| Interim dividend of 0.8125 pence per ordinary share in respect | ||
of the quarter ended 30 June 2023 | 4.9 | |
| Interim dividend of 0.9375 pence per ordinary share in respect | ||
of the quarter ended 30 September 2023 | 5.6 | |
| Interim dividend of 0.9375 pence per ordinary share in respect | ||
| of the quarter ended 31 December 2023 | 5.7 | |
| Interim dividend of 0.875 pence per ordinary share in respect | ||
| of the quarter ended 31 March 2024 | 5.3 | |
| Interim dividend of 0.875 pence per ordinary share in respect | ||
| of the quarter ended 30 June 2024 | 5.3 | |
| Interim dividend of 0.875 pence per ordinary share in respect | ||
of the quarter ended 30 September 2024 | 5.7 | |
22.0 | 20.7 |
| Group | |||||
| Investment | Investment | Total | Property | Total | |
| property | property | operational | under | investment | |
| freehold | long leasehold | assets | development | property | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m |
| As at 1 January 2024 | 940.0 | 132.7 | 1,072.7 | 3.0 | 1,075.7 |
| Capital expenditure | 25.4 | 6.1 | 31.5 | 1.3 | 32.8 |
| Property acquisitions | 31.3 | – | 31.3 | 5.9 | 37.2 |
| Sale of investment | |||||
| property | (32.7) | – | (32.7) | (3.0) | (35.7) |
Transfer to held for sale asset | (2.7) | – | (2.7) | – | (2.7) |
| Change in fair value | |||||
during the year 1 | 12.3 | 6.5 | 18.8 | (1.2) | 17.6 |
As at 31 December 2024 | 973.6 | 145.3 | 1,118.9 | 6.0 | 1,124.9 |
| Group | |||||
| Investment | |||||
| Investment | property | Total | Property | Total | |
| property | long | operational | under | investment | |
| freehold | leasehold | assets | development | property | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m |
As at 1 January 2023 | 920.4 | 142.0 | 1,062.4 | 3.3 | 1,065.7 |
Capital expenditure | 29.7 | 2.8 | 32.5 | – | 32.5 |
| Sale of investment | |||||
property | (12.0) | (18.2) | (30.2) | – | (30.2) |
| Transfer to held for sale | |||||
asset | (22.4) | – | (22.4) | – | (22.4) |
| Change in fair value | |||||
during the year | 24.3 | 6.1 | 30.4 | (0.3) | 30.1 |
As at 31 December 2023 | 940.0 | 132.7 | 1,072.7 | 3.0 | 1,075.7 |
| Group | ||
| As at | As at | |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Value per independent valuation report | 1,135.0 | 1,097.9 |
Add: Head lease | 0.6 | 0.2 |
Deduct: Assets classified as held for sale | (10.7) | (22.4) |
Fair value per Consolidated Statement of Financial Position | 1,124.9 | 1,075.7 |
| Quoted | ||||
| prices | Significant | Significant | ||
| inputs | observable | unobservable | ||
| markets | inputs | inputs | ||
| Total | (Level 1) | (Level 2) | (Level 3) | |
| Date of valuation 31 December 2024 | £m | £m | £m | £m |
| Assets measured at fair value: | ||||
Student property | 1,118.5 | – | – | 1,118.5 |
Commercial property | 16.5 | – | – | 16.5 |
As at 31 December 2024 | 1,135.0 | 1,135.0 |
| Quoted prices | Significant | Significant | ||
| in active | observable | unobservable | ||
| markets | inputs | inputs | ||
| Total | (Level 1) | (Level 2) | (Level 3) | |
| Date of valuation 31 December 2023 | £m | £m | £m | £m |
| Assets measured at fair value: | ||||
Student property | 1,082.1 | – | – | 1,082.1 |
Commercial property | 15.8 | – | – | 15.8 |
As at 31 December 2023 | 1,097.9 | – | – | 1,097.9 |
| 15% increase | -3% change | +3% change | -0.25% | +0.25% | |
| in cost of EWS | in rental | in rental | change | change | |
| works | income | income | in yield | in yield | |
| As at 31 December 2024 | £m | £m | £m | £m | £m |
| (Decrease)/increase | |||||
in the fair value of investment property | (4.4) | (45.8) | 45.6 | 57.2 | (52.1) |
| 15% increase | -3% change | +3% change | -0.25% | +0.25% | |
| in cost of EWS | in rental | in rental | change | change | |
| Works | income | income | in yield | in yield | |
| As at 31 December 2023 | £m | £m | £m | £m | £m |
| (Decrease)/increase | |||||
in the fair value of investment property | (4.9) | (45.1) | 45.0 | 55.5 | (50.5) |
| Group and | |
| Company | |
| External | |
| software | |
| development | |
| Year ended 31 December 2024 | £m |
| Costs | |
As at 1 January 2024 | 4.6 |
Additions | 2.7 |
As at 31 December 2024 | 7.3 |
| Amortisation | |
As at 1 January 2024 | (1.5) |
Charge for the year | (0.3) |
As at 31 December 2024 | (1.8) |
| Net book value | |
As at 31 December 2024 | 5.5 |
| Group and | |
| Company | |
| External | |
| software | |
| development | |
| Year ended 31 December 2023 | £m |
| Costs | |
As at 1 January 2023 | 3.0 |
Additions | 1.6 |
As at 31 December 2023 | 4.6 |
| Amortisation | |
As at 1 January 2023 | (1.1) |
Charge for the year | (0.4) |
As at 31 December 2023 | (1.5) |
| Net book value | |
As at 31 December 2023 | 3.1 |
Group | Company | |||||
| Fixtures | Fixtures | |||||
| and | Computer | and | Computer | |||
| fittings | equipment | Total | fittings | equipment | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m |
| Costs | ||||||
As at 1 January 2023 | 1.7 | 0.6 | 2.3 | 1.7 | 0.3 | 2.0 |
Additions | 0.1 | – | 0.1 | – | – | – |
As at 31 December 2023 | 1.8 | 0.6 | 2.4 | 1.7 | 0.3 | 2.0 |
| Depreciation | ||||||
As at 1 January 2023 | (0.8) | (0.4) | (1.2) | (0.8) | (0.2) | (1.0) |
Charge for the year | (0.3) | (0.1) | (0.4) | (0.2) | (0.1) | (0.3) |
As at 31 December 2023 | (1.1) | (0.5) | (1.6) | (1.0) | (0.3) | (1.3) |
| Net book value | ||||||
As at 31 December 2023 | 0.7 | 0.1 | 0.8 | 0.7 | – | 0.7 |
Group | Company | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Trade receivables | 2.9 | 1.4 | – | – |
Other receivables | 1.7 | 1.6 | 0.2 | 0.3 |
Prepayments | 3.2 | 3.3 | 0.5 | 0.4 |
VAT recoverable | 0.1 | 0.2 | – | – |
7.9 | 6.5 | 0.7 | 0.7 | |
| Amounts due from Group | ||||
undertakings | – | – | 819.3 | 391.4 |
7.9 | 6.5 | 820.0 | 392.1 |
| Group | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
| At 1 January | 2.1 | 1.9 |
Increase in provision for receivables impairment | (0.2) | 0.2 |
At 31 December | 1.9 | 2.1 |
| Group | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
| At 1 January | 22.4 | 13.7 |
| Capital expenditure | 0.4 | 0.4 |
| Sale of investment property | (12.6) | (14.1) |
| Transfer to held for sale assets | 2.7 | 22.4 |
Change in fair value during year 1 | (2.2) | – |
At 31 December | 10.7 | 22.4 |
Group | Company | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Unrestricted cash and cash | ||||
| equivalents | 36.0 | 11.0 | 24.7 | 2.4 |
Restricted cash and cash equivalents 1 | 39.4 | 29.5 | – | – |
Cash and cash equivalents | 75.4 | 40.5 | 24.7 | 2.4 |
Group | Company | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Trade payables | 0.8 | 1.3 | 0.1 | 0.3 |
| Other payables | 4.1 | 4.2 | 0.4 | 0.2 |
| Accruals | 14.3 | 17.9 | 1.6 | 2.9 |
19.2 | 23.4 | 2.1 | 3.4 | |
Amounts owed to Group undertakings | – | – | 454.8 | 111.0 |
19.2 | 23.4 | 456.9 | 114.4 |
| Group | ||||||
| Bank | Bank | Bank | Bank | |||
| borrowings | borrowings | borrowings | borrowings | |||
| drawn | undrawn | Total | drawn | undrawn | Total | |
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 360.3 | 42.0 | 402.3 | 391.2 | 20.0 | 411.2 |
| Bank borrowings | ||||||
repaid | (150.9) | – | (150.9) | (30.9) | 24.6 | (6.3) |
| Part cancellation | ||||||
| of revolving credit | ||||||
facility | – | (2.0) | (2.0) | – | (22.6) | (22.6) |
| Unsecured facility | ||||||
refinanced | – | – | – | – | 20.0 | 20.0 |
| Bank borrowings | ||||||
drawn in the year | 40.0 | (40.0) | – | – | – | – |
New facility drawn | 124.9 | – | 124.9 | – | – | – |
At 31 December | 374.3 | – | 374.3 | 360.3 | 42.0 | 402.3 |
| Group | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Non-current | £m | £m |
Balance brought forward | 302.6 | 391.2 |
Total bank borrowings drawn in the year | 164.9 | – |
Bank borrowings becoming non-current in the year | – | – |
Less: Bank borrowings becoming current in the year | – | (57.7) |
Less: Bank borrowings repaid during the year | (93.2) | (30.9) |
Bank borrowings drawn: due in more than one year | 374.3 | 302.6 |
Less: Unamortised costs | (3.9) | (2.4) |
Bank borrowings due in more than one year | 370.4 | 300.2 |
| Group | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Current | £m | £m |
Balance brought forward | 57.7 | – |
Total bank borrowings in the year | – | – |
Less: Bank borrowings becoming non-current in the year | (57.7) | – |
Bank borrowings becoming current in the year | – | 57.7 |
Bank borrowings drawn: due in less than one year | – | 57.7 |
Less: Unamortised costs | – | (1.2) |
Bank borrowings due in less than one year | – | 56.5 |
| Group | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Repayable in less than one year | – | 57.7 |
Repayable between one and two years | – | 45.4 |
Repayable between two and five years | 206.1 | 206.1 |
Repayable in over five years | 168.2 | 51.1 |
Bank borrowings | 374.3 | 360.3 |
| Group | ||
| 31 December | 31 December | |
| 2024 | 2023 1 | |
| £m | £m | |
Nominal value of fixed rate borrowings | 257.2 | 270.9 |
Fair value adjustment | (20.7) | (20.9) |
Fair value of fixed rate borrowings | 236.5 | 250.0 |
Group and Company | Group and Company | |||
| 31 December | 31 December | 31 December | 31 December | |
| 2024 | 2024 | 2023 | 2023 | |
| Number | £m | Number | £m | |
Balance brought forward | 603,437,683 | 6.0 | 603,351,880 | 6.0 |
Capital raise | 60,350,664 | 0.6 | – | – |
Exercise of share options | 208,497 | – | 85,803 | – |
Balance carried forward | 663,996,844 | 6.6 | 603,437,683 | 6.0 |
| Group and Company | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Balance brought forward | 0.3 | 0.3 |
Share premium relating to shares issued during the year | 53.8 | – |
Balance carried forward | 54.1 | 0.3 |
| Group and Company | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Balance brought forward | 424.1 | 444.7 |
Reserves transfer | – | 0.1 |
Less interim dividends declared and paid per Note 10 | (22.0) | (20.7) |
Balance carried forward | 402.1 | 424.1 |
| Group and Company | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Less than one year | 22.0 | 20.1 |
Between one and two years | 1.2 | 1.2 |
Between two and three years | 1.0 | 1.1 |
Between three and four years | 0.8 | 0.9 |
Between four and five years | 0.8 | 0.7 |
More than five years | 7.1 | 5.9 |
Total | 32.9 | 29.9 |
Date | Related party | Nature of related party | Nature of transaction | Number of |
| shares | ||||
17-Oct-24 | Mark Pain | Chair of the Board | Capital Raise Share | 20,000 |
| Purchase | ||||
17-Oct-24 | Duncan Garrood | Chief Executive | Capital Raise Share | 32,000 |
| Officer | Purchase | |||
17-Oct-24 | Donald Grant | Chief Financial | Capital Raise Share | 20,876 |
| and Sustainability | Purchase | |||
| Officer | ||||
17-Oct-24 | Alice Avis | Senior | Capital Raise Share | 6,000 |
| Independent Non- | Purchase | |||
| Executive Director | ||||
14-Nov-24 | Duncan Garrood | Chief Executive | Sharesave Plan | 25,316 |
| Officer | Share Purchase |
Date | Related party | Nature of related party | Nature of transaction | Number of |
| shares | ||||
| Paid | Mark Pain | Chair of the Board | Dividends received | £3,738 |
| quarterly | on shareholding | |||
| Paid | Duncan Garrood | Chief Executive | Dividends received | £3,819 |
| quarterly | Officer | on shareholding | ||
| Paid | Donald Grant | Chief Financial | Dividends received | £1,365 |
| quarterly | and Sustainability | on shareholding | ||
| Officer | ||||
| Paid | Alice Avis | Senior | Dividends received | £1,962 |
| quarterly | Independent Non- | on shareholding | ||
| Executive Director |
Date | Related party | Nature of related party | Nature of transaction | Number of |
| shares | ||||
12-Apr-24 | Duncan Garrood | Chief Executive | LTIP Nil-cost | 728,294 |
| Officer | Option Grant over | |||
| Ordinary Shares | ||||
12-Apr-24 | Duncan Garrood | Chief Executive | Deferred Bonus | 136,476 |
| Officer | Plan Option Grant | |||
| over Ordinary | ||||
| Shares | ||||
12-Apr-24 | Donald Grant | Chief Financial | LTIP Nil-cost | 515,135 |
| and Sustainability | Option Grant over | |||
| Officer | Ordinary Shares | |||
12-Apr-24 | Donald Grant | Chief Financial | Deferred Bonus | 96,532 |
| and Sustainability | Plan Option Grant | |||
| Officer | over Ordinary | |||
| Shares |
31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 | |
| Outstanding | ||||||
| number brought | ||||||
forward | 4,866,099 | 3,756,874 | 3,446,320 | 2,314,539 | 1,250,045 | 1,051,708 |
Granted during the period | 2,451,326 | 1,886,191 | 2,430,279 | 1,725,577 | 1,064,494 | 604,134 |
Vested and exercised during the period | (182,563) | (80,116) | ( 127,492) | (35,779) | – | (129,253) |
Lapsed during the period | (1,523,881) | (696,850) | (1,992,233) | (558,017) | – | (276,544) |
| Outstanding | ||||||
| number carried | ||||||
| forward | 5,610,981 | 4,866,099 | 3,756,874 | 3,446,320 | 2,314,539 | 1,250,045 |
| LTIPs (market | LTIPs (Total | |||
| Deferred | based | Return | ||
| bonus shares | conditions) | conditions) | SAYE Award | |
(a) Share price at grant date | £0.91 | £0.91 | £0.91 | £0.92 |
(b) Exercise price | £nil | £nil | £nil | £0.77 |
(c) Vesting period | 3 years | 3 years | 3 years | 3 years |
(d) Expected volatility | N/A | 23.5% | N/A | 24.1% |
(e) Risk-free rate | N/A | 4.3% | N/A | 4.2% |
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Bank borrowings and leasehold liability at start of the year | 357.8 | 387.8 |
| Cash flows from financing activities | ||
Bank borrowings drawn | 164.9 | – |
Bank borrowings repaid | (150.8) | (30.9) |
Lease liability paid | (0.2) | (0.2) |
Loan arrangement fees paid | (2.2) | (0.1) |
| Non-cash movements | ||
Amortisation of loan arrangement fees | 1.7 | 1.2 |
Recognition of lease liabilities | 0.1 | – |
Bank borrowings and leasehold liability at end of the year | 371.3 | 357.8 |
Credit ratings (Moody’s) | Long-term | Outlook |
Canada Life | Aa3 | Stable |
Mass Mutual | Aa3 | Stable |
Scottish Widows | A2 | Positive |
Aareal Bank AG | Baa1 | Stable |
| Group | ||||||
| Less than 3 | 3 to 12 | 1 to 5 | Greater than | |||
| On demand | months | months | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | |
| At 31 December | ||||||
| 2024 | ||||||
| Bank borrowings | ||||||
| and interest | – | 4.1 | 12.6 | 263.3 | 179.1 | 459.1 |
Trade and other payables | – | 19.2 | – | – | – | 19.2 |
– | 23.3 | 12.6 | 263.3 | 179.1 | 478.3 |
| Group | |||||||
| Less than 3 | 3 to 12 | 1 to 5 | Greater than | ||||
| On demand | months | months | years | 5 years | Total | ||
| £m | £m | £m | £m | £m | £m | ||
| At 31 December | |||||||
| 2023 | |||||||
| Bank borrowings | |||||||
and interest | – | 17.6 | 54.8 | 286.3 | 54.6 | 413.3 | |
Trade and other payables | – | 23.4 | – | – | – | 23.4 | |
– | 41.0 | 54.8 | 286.3 | 54.6 | 436.7 |
| Company | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
| As at 1 January | 222.6 | 222.6 |
| Additions in the year | – | – |
Disposals | – | – |
Balance at 31 December | 222.6 | 222.6 |
Company | Status | Ownership | Principal activity |
Brunswick Contracting Limited | Active ** | 100% | Property Contracting |
Empiric (Alwyn Court) Limited | Active ** | 100% | Property Investment |
Empiric (Baptists Chapel) Limited | Active ** | 100% | Property Investment |
Empiric (Bath Canalside) Limited | Active ** | 100% | Property Investment |
Empiric (Bath James House) Limited | Active ** | 100% | Property Investment |
Empiric (Bath JSW) Limited | Active ** | 100% | Property Investment |
Empiric (Bath Oolite Road) Limited | Active ** | 100% | Property Investment |
Empiric (Bath Piccadilly Place) Limited | Active ** | 100% | Property Investment |
Empiric (Birmingham Emporium) Limited | Active ** | 100% | Property Investment |
Empiric (Birmingham) Limited | Active ** | 100% | Property Investment |
Empiric (Bristol CH) Limited | Active ** | 100% | Property Investment |
Company | Status | Ownership | Principal activity |
| Empiric (Bristol St Mary’s) Leasing | |||
Limited | Active ** | 100% | Property Leasing |
Empiric (Bristol St Mary’s) Limited | Active ** | 100% | Property Investment |
Empiric (Bristol) Limited | Active ** | 100% | Property Investment |
Empiric (Buccleuch Street) Limited | Active ** | 100% | Property Investment |
| Empiric (Canterbury Franciscans) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Canterbury Pavilion Court) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Cardiff Wndsr House) | |||
Leasing Limited | Dormant | 100% | Property Leasing |
Empiric (Cardiff Wndsr House) Limited | Active ** | 100% | Property Investment |
Empiric (Centro Court) Limited | Active ** | 100% | Property Investment |
Empiric (Claremont Newcastle) Limited | Active ** | 100% | Property Investment |
Empiric (College Green) Limited | Active ** | 100% | Property Investment |
| Development | |||
Empiric (Developments) Limited | Dormant * | 100% | Management |
Empiric (Edge Apartments) Limited | Active ** | 100% | Property Investment |
Empiric (Edinburgh KSR) Leasing Limited | Active ** | 100% | Property Leasing |
Empiric (Edinburgh KSR) Limited | Active ** | 100% | Property Investment |
| Empiric (Edinburgh South Bridge) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Exeter Bishop Blackall School) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (Exeter Bonhay Road) Limited | Active ** | 100% | Property Investment |
Empiric (Exeter City Service) Limited | Dormant * | 100% | Property Investment |
Empiric (Exeter DCL) Limited | Active ** | 100% | Property Investment |
Empiric (Exeter LL) Limited | Active ** | 100% | Property Investment |
| Empiric (Falmouth Maritime Studios) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Falmouth Ocean Bowl) Leasing | |||
Limited | Active ** | 100% | Property Leasing |
Empiric (Falmouth Ocean Bowl) Limited | Active ** | 100% | Property Investment |
Empiric (Glasgow Ballet School) Limited | Active ** | 100% | Property Investment |
Company | Status | Ownership | Principal activity |
Empiric (Glasgow Bath St) Limited | Active ** | 100% | Property Investment |
| Empiric (Glasgow George St) Leasing | |||
Limited | Active ** | 100% | Property Leasing |
Empiric (Glasgow George St) Limited | Active ** | 100% | Property Investment |
Empiric (Glasgow) Leasing Limited | Active ** | 100% | Property Leasing |
Empiric (Glasgow) Limited | Active ** | 100% | Property Investment |
Empiric (Hatfield CP) Limited | Active ** | 100% | Property Investment |
| Empiric (Huddersfield Oldgate House) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Huddersfield Snow Island) | |||
Leasing Limited | Dormant * | 100% | Property Leasing |
| Empiric (Lancaster Penny Street 1) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Lancaster Penny Street 2) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Lancaster Penny Street 3) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (Leeds Algernon) Limited | Active ** | 100% | Property Investment |
Empiric (Leeds Pennine House) Limited | Active ** | 100% | Property Investment |
Empiric (Leeds St Marks) Limited | Active ** | 100% | Property Investment |
| Empiric (Leicester 134 New Walk) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Leicester 136-138 New Walk) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Leicester 140-142 New Walk) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Leicester 160 Upper New Walk) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (Leicester Bede Park) Limited | Active ** | 100% | Property Investment |
| Empiric (Leicester De Montfort Square) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Leicester Hosiery Factory) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Leicester Peacock Lane) | |||
Limited | Active ** | 100% | Property Investment |
Company | Status | Ownership | Principal activity |
| Empiric (Leicester Shoe & Boot Factory) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Liverpool Art School/Maple | |||
House) Limited | Active ** | 100% | Property Investment |
Empiric (Liverpool Grove Street) Limited | Active ** | 100% | Property Investment |
| Empiric (Liverpool Hahnemann Building) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Liverpool Octagon/Hayward) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (London Camberwell) Limited | Active ** | 100% | Property Investment |
Empiric (London Road) Limited | Active ** | 100% | Property Investment |
Empiric (Manchester Ladybarn) Limited | Active ** | 100% | Property Investment |
Empiric (Manchester TH) Limited | Active ** | 100% | Property Investment |
| Empiric (Manchester Victoria Point) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (Newcastle Metrovick) Limited | Active ** | 100% | Property Investment |
Empiric (Northgate House) Limited | Active ** | 100% | Property Investment |
Empiric (Nottingham 95 Talbot) Limited | Active ** | 100% | Property Investment |
Empiric (Nottingham Frontage) Limited | Active ** | 100% | Property Investment |
Empiric (Oxford Stonemason) Limited | Active ** | 100% | Property Investment |
| Empiric (Picturehouse Apartments) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (Portobello House) Limited | Active ** | 100% | Property Investment |
| Empiric (Portsmouth Elm Grove Library) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Portsmouth Europa House) | |||
Leasing Limited | Active ** | 100% | Property Leasing |
| Empiric (Portsmouth Europa House) | |||
Limited | Active ** | 100% | Property Investment |
| Empiric (Portsmouth Kingsway House) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (Portsmouth Registry) Limited | Active ** | 100% | Property Investment |
| Empiric (Provincial House) Leasing | |||
Limited | Active ** | 100% | Property Leasing |
Company | Status | Ownership | Principal activity |
Empiric (Provincial House) Limited | Active ** | 100% | Property Investment |
| Empiric (Reading Saxon Court) Leasing | |||
Limited | Active ** | 100% | Property Leasing |
Empiric (Reading Saxon Court) Limited | Active ** | 100% | Property Investment |
Empiric (Snow Island) Limited | Active ** | 100% | Property Investment |
| Empiric (Southampton Emily Davies) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (Southampton) Leasing Limited | Active ** | 100% | Property Leasing |
Empiric (Southampton) Limited | Active ** | 100% | Property Investment |
| Empiric (St Andrews Ayton House) | |||
Leasing Limited | Active ** | 100% | Property Leasing |
| Empiric (St Andrews Ayton House) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (St Peter Street) Limited | Active ** | 100% | Property Investment |
Empiric (Stoke Caledonia Mill) Limited | Active ** | 100% | Property Investment |
Empiric (Summit House) Limited | Active ** | 100% | Property Investment |
Empiric (Talbot Studios) Limited | Active ** | 100% | Property Investment |
Empiric (Trippet Lane) Limited | Active ** | 100% | Property Investment |
| Empiric (Twickenham Grosvenor Hall) | |||
Limited | Active ** | 100% | Property Investment |
Empiric (York Foss Studios 1) Limited | Active ** | 100% | Property Investment |
Empiric (York Lawrence Street) Limited | Active ** | 100% | Property Investment |
Empiric (York Percy’s Lane) Limited | Active ** | 100% | Property Investment |
| Immediate Holding | |||
Empiric Acquisitions Limited | Dormant * | 100% | Company |
| Empiric Investment Holdings (Eight) | |||
Limited | Active ** | 100% | Holding Company |
| Empiric Investment Holdings (Five) | |||
Limited | Active ** | 100% | Holding Company |
| Empiric Investment Holdings (Four) | |||
Limited | Active ** | 100% | Holding Company |
Company | Status | Ownership | Principal activity |
| Empiric Investment Holdings (Seven) | |||
Limited | Active ** | 100% | Holding Company |
| Empiric Investment Holdings (Six) | |||
Limited | Active ** | 100% | Holding Company |
| Empiric Investment Holdings (Two) | |||
Limited | Active ** | 100% | Holding Company |
| Immediate Holding | |||
Empiric Investments (Eight) Limited | Active | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Five) Limited | Active | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Four) Limited | Active | 100% | Company |
| Immediate Holding | |||
Empiric Investments (One) Limited | Dormant | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Seven) Limited | Active ** | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Six) Limited | Active ** | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Three) Limited | Active ** | 100% | Company |
| Immediate Holding | |||
Empiric Investments (Two) Limited | Active | 100% | Company |
| Empiric Student Property Trustees | |||
Limited | Dormant | 100% | Trustee |
| Property | |||
Hello Student Management Limited | Active | 100% | Management |
| Group | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| £m | £m | |
Revenue | 84.2 | 80.5 |
Property Expenses | (25.6) | (25.2) |
Gross profit | 58.6 | 55.3 |
Gross Margin calculated as Gross profit/Revenue | 70% | 69% |
| Group | ||
| 31 December | 31 December | |
| 2024 | 2023 | |
| Total accounting return | (Pence) | (Pence) |
EPRA NTA per share at start of year | 120.7 | 115.4 |
EPRA NTA per share at end of year | 119.6 | 120.7 |
EPRA NTA growth/(reduction) per share in the period | (1.1) | 5.3 |
Dividend per share paid in year | 3.6 | 3.4 |
Dividends plus growth in EPRA NTA | 2.5 | 8.7 |
| Total accounting return calculated as Dividends plus EPRA | ||
NTA growth in year per share/ NTA at start of year (%) | 2.0 | 7.6 |