2024 | 2023 | ||
£’000 | £’000 | ||
Income | 6 | ||
Cost of sales | 6 | ( | ( |
Net income | |||
Fund management fee | 7 | ( | ( |
General and administrative expenses | 7 | ( | ( |
One-off operating income/(costs) | 7 | ( | |
Aborted fundraising and acquisition costs | 7 | ( | ( |
Administrative expenses | ( | ( | |
fi | |||
Profit/(loss) on disposal of investment properties | ( | ||
Change in fair value of investment properties | 11 | ( | ( |
Change in fair value of borrowings | 11 | ( | |
Debt one-off fees | 10 | ( | ( |
fi | ( | ( | |
Finance income | 10 | ||
Finance costs | 10 | ( | ( |
Loss for the year before taxation | ( | ( | |
Taxation | 12 | ||
Loss for the year after taxation | ( | ( | |
Other comprehensive income: | |||
Total comprehensive loss for the year attributable to the shareholders of the Company | ( | ( | |
Loss per share – basic and diluted – pence | 13 | ( | ( |
2024 | 2023 | ||
Note | £’000 | £’000 | |
Non-current assets | |||
Investment properties | 14 | ||
Total non-current assets | |||
Current assets | |||
Inventories – shared ownership properties | 16 | ||
Trade and other receivables | 17 | ||
Cash and cash equivalents | 18 | ||
Total current assets | |||
Asset held for sale | 15 | ||
Tot al assets | |||
Current liabilities | |||
Trade and other payables | 19 | ||
Borrowings | 20 | ||
Lease liabilities | 28 | ||
Total current liabilities | |||
Non-current Liabilities | |||
Borrowings | 20 | ||
Recycled capital grant fund | 22 | ||
Lease liabilities | 28 | ||
Total non-current liabilities | |||
Total liabilities | |||
Net assets | |||
Equity | |||
Share capital | 23 | ||
Share premium | 24 | ||
Treasury shares reserve | 24 | ( | ( |
Retained earnings | 25 | ||
Total interests | |||
Total equity | |||
Net asset value per share – basic and diluted (pence) | 29 |
2024 | 2023 | ||||
£’000 | £’000 | ||||
fl | |||||
Loss for the year | ( | ( | |||
Adjustments for items that are not operating in nature: | |||||
Loss in fair value of investment properties | 11 | ||||
Movement in rent smoothing adjustments | 11 | ( | ( | ||
Change in fair value of borrowings | 11 | ( | |||
(Profit)/Loss on disposal of investment properties | ( | ||||
Shares issued in lieu of management fees | 31 | ||||
Finance income | 10 | ( | ( | ||
Finance costs | 10 | ||||
Debt one-off fees | 10 | ||||
Operating result before working capital changes | |||||
Changes in working capital | |||||
Increase in trade and other receivables | ( | ( | |||
Decrease in inventories | |||||
Increase in trade and other payables | |||||
fl | |||||
fl | |||||
Purchase of investment properties | 14 | ( | ( | ||
Grant received | 14 | ||||
Disposal of investment properties | |||||
Interest received | 10 | ||||
fl | ( | ||||
fl | fi | ||||
Purchase of own shares | ( | ( | |||
New borrowings raised | 20 | ||||
New borrowing costs | 20 | – | ( | ||
B ank loans repaid | 20 | ( | ( | ||
Finance costs | 21 | ( | ( | ||
Dividend paid | 27 | ( | ( | ||
fl | fi | ( | ( | ||
Net increase/(decrease) in cash and cash equivalents | ( | ||||
Cash and cash equivalents at the beginning of the period | 18 | ||||
Cash and cash equivalents at the end of the period | 18 |
Treasury | |||||
Share | Share | shares | Retained | Tot al | |
capital | premium | reserve | earnings | equity | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
| ( | ||||
Loss for the year | ( | ( | |||
Other comprehensive income | |||||
Total comprehensive loss | ( | ( | |||
Contributions by and distributions | |||||
Issue of management shares | ( | ||||
Share based payment charge | |||||
Purchase of own shares | ( | ( | |||
Dividends paid | ( | ( | |||
| ( | ||||
Loss for the year | ( | ( | |||
Other comprehensive income | |||||
Total comprehensive loss | ( | ( | |||
Contributions by and distributions to shareholders | |||||
Issue of management shares | ( | ||||
Share based payment charge | |||||
Purchase of own shares | ( | ( | |||
Dividends paid | ( | ( | |||
| ( |
2024 | 2023 | |
£’000 | £’000 | |
Fund management fee (note 31) | 1,411 | 1,885 |
Administration expenses (note 8 and note 9) | 1,344 | 1,456 |
Aborted fundraising and acquisition costs | 11 | 273 |
One-off (income)/expenses | (14) | 191 |
2,752 | 3,805 |
2024 | 2023 | |
£’000 | £’000 | |
Fees | 134 | 155 |
Taxes | 15 | 17 |
149 | 172 | |
Fees paid to directors of subsidiaries | 25 | 53 |
174 | 225 |
Net asset value | Annual fee | |
Up to £100,000,000 | £40,000 | |
£100,000,000 to £2 | 00,000,000 | £50,000 |
£200,000,000 to £35 | 0,000,000 | £60,000 |
Thereafter | £70,000 |
Net asset value | Annual fee | |
Up to £100,000,000 | £30,000 | |
£100,000,000 to £2 | 00,000,000 | £35,000 |
Thereafter | £40,000 |
2024 | 2023 | |
£’000 | £’000 | |
Audit fees | ||
Parent and consolidated financial statements | 145 | 125 |
Audit of subsidiary undertakings | 198 | 201 |
Additional fees payable to the auditors in relation to prior year audit | – | 62 |
Total audit fees | 343 | 388 |
Audit related services | ||
Review of interim report | 61 | 57 |
Non-audit fees | ||
Corporate Finance Fees | – | – |
Tot al fees | 404 | 445 |
2024 | 2023 | |
£’000 | £’000 | |
Finance income | ||
Interest income | 284 | 220 |
284 | 220 | |
Finance expense | ||
Interest payable on borrowings | (5,694) | (5,365) |
Amortisation of loan costs | (218) | (288) |
Debt programme costs | (92) | (89) |
Lease interest | (1,020) | (978) |
(7,024) | (6,720) | |
Net finance costs | (6,740) | (6,500) |
Debt one-off fees | (167) | (155) |
Debt one-off costs | (167) | (155) |
2024 | 2023 | |
£’000 | £’000 | |
Loss on fair value adjustment of investment properties | (11,469) | (37,752) |
Adjustments for lease incentive assets and rent straight line assets recognised | ||
Start of the year | 3,262 | 2,070 |
End of the year | (4,589) | (3,262) |
(12,796) | (38,944) | |
(Loss)/gain on fair value adjustment of borrowings (note 20) | (6,814) | 7,747 |
(19,610) | (31,197) |
2024 | 2023 | |
£’000 | £’000 | |
Current tax | – | – |
Deferred tax | – | – |
– | – |
2024 | 2023 | |
£’000 | £’000 | |
Loss before tax | (10,048) | (23,154) |
Tax at the UK corporation tax rate of 25% (2023: 25%) | (2,512) | (5,789) |
Tax effect of: | ||
UK tax not payable due to REIT exemption | (1,134) | (3,329) |
Investment property revaluation not deductible | 3,199 | 9,736 |
Expenses that are not deductible/income not in taxable profit | 335 | (691) |
Unutilised residual current year tax losses | 112 | 72 |
Tax charge for the year | – | – |
2024 | 2023 | |
£’000 | £’000 | |
Loss per IFRS income statement | (10,048) | (23,154) |
Changes in value of investment properties | 12,796 | 38,944 |
(Profit)/Losses on disposal of investment properties | (258) | 11 |
Profits on sales of trading properties | (41) | (417) |
Changes in fair value of financial instruments | 6,814 | (7,747) |
EPRA earnings | 9,263 | 7,637 |
(Additions)/Deduction of non-recurring costs | (14) | 191 |
Deduction of debt set up costs | 167 | 155 |
Deduction of aborted fundraising and acquisition costs | 11 | 273 |
Profits on sales of trading properties | 41 | 417 |
Adjusted EPRA earnings | 9,468 | 8,673 |
Weighted average number of ordinary shares (thousands) | 185,163 | 185,163 |
IFRS earnings per share (pence) | ||
– 2024 (pence) | (5.4) | |
– 2023 (pence) | (12.5) | |
EPRA earnings per share (pence) | ||
– 2024 (pence) | 5.0 | |
– 2023 (pence) | 4.1 | |
Adjusted EPRA earnings per share (pence) | ||
– 2024 (pence) | 5.1 | |
– 2023 (pence) | 4.7 |
2024 | 2023 | ||
£’000 | £’000 | ||
At beginning of period | 376,727 | 406,127 | |
Property acquisitions at cost | 61 | 11,16 | 3 |
Grant receivable | – | (1,148) | |
Capital expenditure | 906 | 1,497 | |
Property disposals | (8,862) | (3,407) | |
Movement in head lease gross up | (2,842) | 247 | |
Transfer to property inventory | (90) | – | |
Change in fair value during the period | (11,469) | (37,752) | |
354,431 | 376,727 | ||
Valuation provided by Savills | 325,684 | 345,138 | |
Adjustment to fair value – finance lease asset | 28,747 | 31,589 | |
Total investment properties | 354,431 | 376,727 | |
Transfer to property held for sale (note 15) | (15,085) | – | |
At end of period | 339,346 | 376,727 |
2024 | 2023 | |
£’000 | £’000 | |
Leasehold properties | 271,636 | 282,073 |
Freehold properties* | 38,963 | 63,065 |
Head lease gross up | 28,747 | 31,589 |
Total investment properties | 339,346 | 376,727 |
2024 | 2023 | |
£’000 | £’000 | |
Total investment properties | 339,346 | 376,727 |
Adjustment to fair value – finance lease asset | (28,747) | (31,589) |
Committed properties with purchase contracts exchanged | – | – |
Total investment properties including committed properties | ||
with purchased contracts exchanged | 310,599 | 345,138 |
Valuation at | |||||
30 September | +Updated | – Updated | |||
Sensitivity | 2024 | Valuation | Valuation | ||
Key inputs | Key inputs | modelled | £ mn | £mn | £mn |
Retirement | Regional Discount Rate | +/- 25bps | 198,390 | 191,582 | 205,675 |
Consumer Price Index (CPI) 1 | +/- 25bps | 198,390 | 190,000 | 207,336 | |
Retail Price Index (RPI) 2 | +/- 25bps | 198,390 | 206,831 | 190,339 | |
Shared ownership | Rental Discount Rate | +/- 25bps | 112,206 | 108,317 | 116,381 |
Retail Price Index (RPI) | +/- 25bps | 112,206 | 114,535 | 109,992 | |
House Price Index (HPI) | +/- 25bps | 112,206 | 113,434 | 111,035 | |
Staircasing Sensitivity Analysis | +/- 100bps | 112,206 | 117, 86 4 | 104,322 |
2024 | 2023 | |
£’000 | £’000 | |
Shared ownership properties | – | 431 |
– | 431 | |
The costs of inventories recognised in cost of sales as an expense in the year is £521,000 (2023: £5,207,000). The amount |
2024 | 2023 | |
£’000 | £’000 | |
Trade debtors | 954 | 469 |
Prepayments | 2,755 | 2,836 |
Other debtors | 92 | 165 |
3,801 | 3,470 |
2024 | 2023 | |
£’000 | £’000 | |
Cash at bank | 5,411 | 3,221 |
Cash held as investment deposit | 2 | 2 |
5,413 | 3,223 | |
Restricted cash | 5,678 | 5,582 |
11,091 | 8,805 |
2024 | 2023 | |
£’000 | £’000 | |
Trade payables | 4,562 | 2,328 |
Accruals | 2,559 | 2,615 |
VAT payable | 4 | 3 |
Deferred income | 19 | 117 |
Other creditors | 1,836 | 1,770 |
8,980 | 6,833 |
2024 | 2023 | |
£’000 | £’000 | |
Loans | 181,674 | 183,899 |
Unamortised borrowing costs | (1,934) | (2,152) |
179,740 | 181,747 | |
Current liability | 17,892 | 23,327 |
Non-current liability | 161,848 | 158,420 |
179,740 | 181,747 | |
The loans are repayable as follows: | ||
Within one year | 17,892 | 23,327 |
Between one and two years | 2,915 | 3,043 |
Between three and five years | 8,658 | 8,699 |
Between six and ten years | 14,212 | 14,261 |
Between eleven and twenty years* | 104,383 | 105,381 |
Over twenty years | 31,680 | 27, 036 |
179,740 | 181,747 |
Fair value | Held at | ||||
through profit | amortised | ||||
or loss | cost 2024 | 2023 | |||
£’000 | £’000 | £’000 | £’000 | ||
At 30 September 2023 | 69,280 | 112,467 | 181,747 | 189,705 | |
Drawdown of facility | – | – | – | 16,800 | |
New borrowing costs | – | – | – | (18) | |
Amortisation of loan costs | – | 218 | 218 | 288 | |
Fair value movement | 6,814 | – | 6,814 | (7,747) | |
Repayment of borrowings | (2,739) | (6,300) | (9,039) | (17,281) | |
At 30 September 2024 | 73,355 | 106 | ,385 | 179,740 | 181,747 |
Outstanding debt | |||||||
Drawn on | net of unamortised | ||||||
original facility | issue costs | Annual | |||||
2024 | 2023 | 2024 | 2023 | Maturity | interest rate | ||
Lender Held at amortised cost | £’000 | £’000 | £’000 | £’000 | date | % | |
Scottish Widows Ltd | 97,000 | 97,000 | 91,423 | 91,972 | Jun-43 | 3.5 Fixed (average) | |
Santander | 15,000 | 20,650 | 14,962 | 20,495 | Mar-25 | 2.25% over SONIA | |
112,000 | 117,65 | 0 | 106,385 | 112,467 | |||
Held at fair value | |||||||
Universities Superannuation Scheme | 77,500 | 77, | 50 0 | 73,355 | 69,280 | May-65 | 1.1% (average)* |
77,500 | 77,50 | 0 | 73,355 | 69,280 | |||
Tot al borrowings | 189,500 | 195,150 | 179,740 | 181,747 |
2024 | 2023 | ||
£’000 | £’000 | ||
Financial assets | |||
Loans and receivables at amortised cost | |||
Trade and other receivables | 1,04 | 6 | 634 |
Cash and cash equivalents | 11,091 | 8,805 | |
12,137 | 9,439 | ||
Financial liabilities | |||
At amortised cost | |||
Borrowings | 106,385 | 112,467 | |
Trade and other payables | 8,957 | 6,713 | |
115,342 | 119,180 | ||
At fair value through profit or loss | |||
Borrowings | 73,355 | 69,280 | |
73,355 | 69,280 | ||
188,697 | 188,460 |
Nil rate | Fixed rate | |||||||
assets | Floating | Fixed | inflation- | Floating | ||||
and | rate | rate | linked | rate | ||||
liabilities | assets | liability | liability | liability | Tot al | |||
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |||
2024 | ||||||||
Trade and other receivables | 1,0 | 46 | – | – | – | – | 1,0 | 46 |
Cash and cash equivalents | – | 11,091 | – | – | – | 11,091 | ||
Trade and other payables | (8,958) | – | – | – | – | (8,958) | ||
Bank borrowings | – | – | (91,443) | (73,335) | (14,962) | (179,740) | ||
Obligations under finance leases | – | – | (28,747) | – | – | (28,747) | ||
(7,912) | 11,091 | (120,190) | (73,335) | (14,962) | (205,308) | |||
2023 | ||||||||
Trade and other receivables | 634 | – | – | – | – | 634 | ||
Cash and cash equivalents | – | 8,805 | – | – | – | 8,805 | ||
Trade and other payables | (6,713) | – | – | – | – | (6,713) | ||
Bank borrowings | – | – | (91,972) | (69,280) | (20,495) | (181,747) | ||
Obligations under finance leases | – | – | (31,589) | – | – | (31,589) | ||
(6,079) | 8,805 | (123,561) | (69,280) | (20,495) | (210,610) |
2024 | 2023 | ||
£’000 | £’000 | ||
Trade and other receivables | 1,04 | 6 | 634 |
Cash and cash equivalents | 11,091 | 8,805 | |
12,137 | 9,439 |
Less than | Two to five | More than | |||
one year | years | five years | Tot al | ||
£’000 | £’000 | £’000 | £’000 | ||
2024 | |||||
Borrowings | 17,892 | 11,573 | 150,275 | 179,740 | |
Interest on borrowings | 5,227 | 15,601 | 49,980 | 70,808 | |
Obligations under finance leases | 921 | 3,649 | 121,023 | 125,593 | |
Payables and accruals | 8,957 | – | – | 8,957 | |
32,997 | 30,823 | 321,278 | 385,098 | ||
2023 | |||||
Borrowings | 23,327 | 11,742 | 146,678 | 181,747 | |
Interest on borrowings | 5,227 | 15,601 | 49,980 | 70,808 | |
Obligations under finance leases | 1,005 | 4,000 | 130,946 | 135,951 | |
Payables and accruals | 6,713 | – | – | 6,713 | |
36,272 | 31,343 | 4 | 327,60 | 395,219 |
2024 | 2023 | ||
£’000 | £’000 | ||
Obligations under finance leases | 28,747 | 31,589 | |
Borrowings (book value) | 179,740 | 181,747 | |
Cash and cash equivalents | (11,091) | (8,805) | |
Net debt | 197, | 396 | 204,531 |
Equity attributable equity holders | 151,001 | 168,679 | |
Net debt to equity ratio | 1.31 | 1.21 | |
Borrowings excluding finance lease liability | 179,740 | 181,747 | |
Available cash* | (9,250) | (6,998) | |
Net debt excluding lease liability and cash | 170,490 | 174,749 | |
Total assets less finance lease gross up and cash | 340,574 | 349,040 | |
Loan to Value (LTV) leverage ratio | 0.50 | 0.50 |
Borrowings | |||||
due in more | Lease | ||||
than one year | liabilities | Interest | |||
(note 20) | (note 28) | payable | Tot al | ||
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 October 2023 | 23,327 | 158,420 | 31,589 | 756 | 214,092 |
Cash flows | |||||
Borrowings repaid | – | (9,039) | – | – | (9,039) |
Interest paid | – | – | – | (7,042) | (7,042) |
Non-cash flows | |||||
Reclassification of borrowings | (5,435) | 5,435 | – | – | – |
Amortisation of debt set up fees | – | 218 | – | – | 218 |
Change in fair value of borrowings | – | 6,814 | – | – | 6,814 |
Recognition of headlease | |||||
liabilities acquired | – | – | (2,842) | – | (2,842) |
Interest and commitment charge | – | – | – | 6,973 | 6,973 |
At 30 September 2024 | 17,892 | 161,848 | 28,747 | 687 | 209,174 |
Borrowings | Borrowings | ||||
due within | due in more | Lease | |||
one year | than one year | liabilities | Interest | ||
(note 20) | (note 20) | (note 28) | payable | Tot al | |
£’000 | £’000 | £’000 | £’000 | £’000 | |
At 1 October 2022 | 14,285 | 175,420 | 31,342 | 564 | 221,611 |
Cash flows | |||||
Borrowings advanced | – | 16,800 | – | – | 16,800 |
Borrowings repaid | (17,281) | – | – | – | (17, 281) |
Debt arrangement fees paid | – | (18) | – | – | (18) |
Interest and commitment fees paid | – | – | – | (6,394) | (6,394) |
Non-cash flows | |||||
Reclassification of borrowings | 26,323 | (26,323) | – | – | – |
Amortisation of debt set up fees | – | 288 | – | – | 288 |
Change in fair value of borrowings | – | ( 7,747) | – | – | ( 7,747) |
Recognition of headlease | |||||
liabilities acquired | – | – | 247 | – | 247 |
Interest and commitment charge | 6,586 | 6,586 | |||
23,327 | 158,420 | 31,589 | 756 | 214,092 |
2024 | 2023 | |
£’000 | £’000 | |
Grant brought forward | 585 | 205 |
Transfer on staircasing | 270 | 380 |
Grant carried forward | 855 | 585 |
Number of | ||
Ordinary | ||
1p shares | £’000 | |
At 30 September 2023 and 2024 | 194,149,261 | 1,941 |
£’000 | |
Share premium | |
At 30 September 2023 and 30 September 2024 | 14,605 |
£’000 | |
Treasury share reserve | |
At 30 September 2023 | (8,295) |
Purchase of treasury shares | (269) |
Transferred as part of Fund Management fee | 265 |
At 30 September 2024 | (8,299) |
£’000 | |
At 30 September 2023 | 160,428 |
Loss for the year | (10,048) |
Share based payment charge | 342 |
Issue of management shares | (342) |
Dividends | (7,626) |
At 30 September 2024 | 142,754 |
Principal | ||||
Percentage of | Country of | place of | ||
Name of entity | ownership | incorporation | business | Principal activity |
RHP Holdings Limited | 100% | UK | UK | Holding company |
ReSI Portfolio Holdings Limited | 100% | UK | UK | Holding company |
The Retirement Housing Partnership | 100% | UK | UK | Property investment |
ReSI Housing Limited | 100% | UK | UK | Registered Provider |
of Social Housing | ||||
Wesley House (Freehold) Limited | 100% | UK | UK | Property investment |
Eaton Green (Freehold) Limited | 100% | UK | UK | Property investment |
Name of entity | Registered address |
ReSI Portfolio Holdings Limited | 5 New Street Square, London. EC4A 3TW |
RHP Holdings Limited | 5 New Street Square, London, England. EC4A 3TW |
The Retirement Housing Limited Partnership | First Floor 2 Tangier Central, Castle Street, Taunton, Somerset, TA1 4AS |
ReSI Housing Limited | 5 New Street Square, London. EC4A 3TW |
Wesley House (Freehold) Limited | 5 New Street Square, London. EC4A 3TW |
Eaton Green (Freehold) Limited | 5 New Street Square, London. EC4A 3TW |
2024 | 2023 | |
£’000 | £’000 | |
Amounts recognised as distributions to shareholders in the period: | ||
4th interim dividend for the year ended 30 September 2022 of 1.29p per share | – | 2,389 |
1st interim dividend for the year ended 30 September 2023 of 1.29p per share | – | 2,388 |
2nd interim dividend for the year ended 30 September 2023 of 1.29p per share | – | 2,388 |
3rd interim dividend for the year ended 30 September 2023 of 1.29p per share | – | 2,388 |
4th interim dividend for the year ended 30 September 2023 of 1.03p per share | 1,907 | – |
1st interim dividend for the year ended 30 September 2024 of 1.03p per share | 1,906 | – |
2nd interim dividend for the year ended 30 September 2024 of 1.03p per share | 1,907 | – |
3rd interim dividend for the year ended 30 September 2024 of 1.03p per share | 1,906 | – |
7,626 | 9,553 | |
Amounts not recognised as distributions to shareholders in the period: | ||
4th interim dividend for the year ended 30 September 2023 of | – | |
4th interim dividend for the year ended 30 September 2024 of | – | |
Categorisation of dividends for UK tax purposes: | ||
Amounts recognised as distributions to shareholders in the period: | ||
Property Income Distribution (PID) | 7,626 | 9,553 |
Non-PID | – | – |
7,626 | 9,553 |
Ten to | More than | |||||
Less than | Two to | Six to | twenty | twenty | ||
one year | five years | ten years | years | years | Tot al | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Minimum lease payments | 921 | 3,649 | 4,550 | 9,089 | 107,385 | 125,594 |
Interest | – | (266) | (394) | (1,375) | (94,812) | (96,847) |
Present value at 30 September 2024 | 921 | 3,383 | 4,156 | 7,714 | 12,573 | 28,747 |
Ten to | More than | |||||
Less than | Two to | Six to | twenty | twenty | ||
one year | five years | ten years | years | years | Tot al | |
As at 30 September 2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Minimum lease payments | 1,005 | 4,000 | 5,000 | 10,001 | 115, 945 | 135,951 |
Interest | – | (292) | (433) | (1,512) | (102,125) | (104,362) |
Present value at 30 September 2023 | 1,005 | 3,708 | 4,567 | 8,489 | 13,820 | 31,589 |
2024 | 2023 | |
£’000 | £’000 | |
Receivable within 1 year | 8,346 | 8,689 |
Receivable between 1-2 years | 4,894 | 6,353 |
Receivable between 2-3 years | 4,758 | 5,359 |
Receivable between 3-4 years | 4,758 | 5,160 |
Receivable between 4-5 years | 4,758 | 4,441 |
Receivable between 5-10 years | 23,713 | 22,166 |
Receivable between 10-20 years | 47,388 | 44,283 |
Receivable after 20 years | 462,127 | 435,467 |
560,742 | 531,918 |
2024 | 2023 | |
£’000 | £’000 | |
Receivable within 1 year | 29,849 | 29,138 |
Receivable between 1-2 years | 24,627 | 25,118 |
Receivable between 2-3 years | 21,143 | 20,940 |
Receivable between 3-4 years | 18,422 | 18 ,154 |
Receivable between 4-5 years | 16,207 | 15,328 |
Receivable between 5-10 years | 59,513 | 56,214 |
Receivable between 10-20 years | 74,106 | 69,698 |
Receivable after 20 years | 479,113 | 451,628 |
722,980 | 686,218 |
2024 | 2023 | |
£’000 | £’000 | |
Net assets | 151,001 | 168,679 |
151,001 | 168,679 | |
Ordinary shares in issue at period end (excluding shares held in treasury) | 185,163,281 | 185,163,281 |
Basic NAV per share (pence) | 81.6 | 91.1 |
2024 | 2023 | |
£’000 | £’000 | |
IFRS NAV per the financial statements | 151,001 | 168,679 |
Revaluation of trading properties | – | 66 |
Fair value of financial instruments | (12,845) | (17,292) |
Real estate transfer tax | – | – |
EPRA NTA | 138,156 | 151,453 |
Fully diluted number of shares | 185,163 | 185,163 |
EPRA NAV per share (pence) | 74.6 | 81.8 |