| Norland Estates Limited | TP REIT Propco 2 Limited | |
| Asset Cover (ACR) | ||
| Asset Cover Ratio Covenant | x2.00 | x1.67 |
| Asset Cover Ratio 31 December 2024 | x2.49 | x2.01 |
| Blended Net initial yield | 6.59% | 6.23% |
| Headroom (yield movement) | 149bps | 119bps |
| Interest Cover (ICR) | ||
| Interest Cover Ratio Covenant | 1.75x | 1.75x |
| Interest Cover Ratio 31 December 2024 | 4.78x | 4.28x |
| Headroom (rental income movement) | 63% | 56% |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Rental income – freehold assets | 36,709 | 37,473 |
| Rental income – leasehold assets | 2,363 | 2,366 |
| 39,072 | 39,839 | |
| Expected credit loss | (3,329) | (4,593) |
| Insurance charge income | 713 | – |
| Insurance charge expense | (713) | – |
| Other income | 106 | – |
| 35,849 | 35,246 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Opening expected credit loss provision | (6,666) | (2,073) |
| Increase in provision for My Space Housing | (3,329) | (2,962) |
| Increase in provision for Parasol | – | (1,631) |
| Write off of Parasol debtor | 1,974 | – |
| Closing expected credit loss provision | (8,021) | (6,666) |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Directors’ fees | 275 | 280 |
| Employer’s National Insurance Contributions | 32 | 32 |
| 307 | 312 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Management fees | 4,651 | 4,651 |
| Termination fees | 3,163 | – |
| 7,814 | 4,651 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Legal and professional fees | 1,356 | 972 |
| Marketing costs | 471 | 466 |
| Audit fees | 429 | 400 |
| AIFM fees | 233 | 216 |
| AIFM termination fees | 180 | – |
| Administration and secretarial fees | 319 | 318 |
| Lease transfer costs | 271 | 11 |
| Property costs | 148 | 579 |
| Other administrative expenses | 149 | 283 |
| 3,556 | 3,245 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Group audit fees – current year | 280 | 259 |
| Subsidiary audit fees | 34 | 33 |
| 314 | 292 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Other interest income | 148 | 52 |
| 148 | 52 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Interest payable on bank borrowings | 7,217 | 7,217 |
| Amortisation of loan arrangement fees | 287 | 307 |
| Lender valuation fees | 121 | – |
| Head lease interest expense | 44 | 44 |
| Bank charges | 10 | 10 |
| 7,679 | 7,578 | |
| Total finance cost for financial liabilities not measured at fair value through profit or loss | 7,669 | 7,568 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| Current tax | ||
| Corporation tax charge for the year | – | – |
| Total current income tax charge in the profit or loss | – | – |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| (Loss)/profit for the year before tax | (36,389) | 34,989 |
| Tax at UK corporation tax standard rate of 25% | (9,098) | 8,747 |
| Change in value of investment properties | 13,258 | (3,969) |
| Disposal of investment property | – | 100 |
| Exempt REIT income | (5,194) | (5,707) |
| Amounts not deductible for tax purposes | 35 | 49 |
| Unutilised residual current year tax losses | 999 | 780 |
| – | – |
| Operational assets | |
| £’000 | |
| As at 1 January 2024 | 675,497 |
| Acquisitions and additions* | 2,221 |
| Fair value adjustment | (53,027) |
| Movement in head lease ground rent liability | 4 |
| As at 31 December 2024 | 624,695 |
| As at 1 January 2023 | 667,713 |
| Acquisitions and additions* | (224) |
| Fair value adjustment | 15,875 |
| Movement in head lease ground rent liability | 4 |
| Transferred to Assets Held for Sale before disposal | (7,871) |
| As at 31 December 2023 | 675,497 |
| Reconciliation to the Group Statement of | 31 December 2024 | 31 December 2023 |
| Comprehensive Income (“SOCI”): | £’000 | £’000 |
| Fair value adjustment in note 14 | (53,027) | 15,875 |
| Loss from fair value adjustments on assets held for sale | (3) | (284) |
| Loss on disposal | – | (114) |
| (Loss)/gain from fair value adjustments in SOCI | (53,030) | 15,477 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Investment property valuation | 626,351 | 678,358 |
| Fair value adjustment – headlease ground rent | 1,468 | 1,463 |
| Fair value adjustment – lease incentive debtor | (3,124) | (4,324) |
| 624,695 | 675,497 |
| Portfolio metrics | 31 December 2024 | 31 December 2023 |
| Capital Deployed (£’000)* | 576,804 | 574,827 |
| Number of Properties | 494 | 493 |
| Number of Tenancies*** | 391 | 390 |
| Number of Registered Providers*** | 28 | 27 |
| Number of Local Authorities*** | 148 | 153 |
| Number of Care Providers*** | 109 | 116 |
| Valuation Net Initial Yield (NIY)** | 6.22% | 5.71% |
| 31 December 2024 | 31 December 2023 | |||
| Region | *Cost £'000 | % of funds invested | *Cost £'000 | % of funds invested |
| North West | 111,206 | 19.3 | 109,880 | 19.1 |
| West Midlands | 93,006 | 16.1 | 93,635 | 16.3 |
| Yorkshire | 87,103 | 15.1 | 87,148 | 15.2 |
| East Midlands | 63,979 | 11.1 | 63,979 | 11.1 |
| North East | 56,653 | 9.8 | 56,653 | 9.9 |
| South East | 54,366 | 9.4 | 53,674 | 9.3 |
| London | 49,626 | 8.6 | 49,626 | 8.6 |
| South West | 28,099 | 4.9 | 27,466 | 4.8 |
| East | 24,206 | 4.2 | 24,206 | 4.2 |
| Scotland | 5,900 | 1.0 | 5,900 | 1.0 |
| Wales | 2,660 | 0.5 | 2,660 | 0.5 |
| Total | 576,804 | 100.0 | 574,827 | 100 |
| Total | Quoted prices in active markets (Level 1) | Significant observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||
| Date of valuation | £’000 | £’000 | £’000 | £’000 | |
| Assets measured at fair value: | |||||
| Investment properties | 31 December 2024 | 624,695 | – | – | 624,695 |
| Investment properties | 31 December 2023 | 675,497 | – | – | 675,497 |
| 2024 | 2023 | |
| Range of discount rates | 6.4%-10.4% | 6.5%-10.0% |
| Average discount rate | 7.6% | 7.3% |
| Range of Rental values (passing rents or ERV as relevant) of Group’s Investment Properties | £0.07m–£0.55m | £0.07m–£0.50m |
| Average of Rental values (passing rents or ERV as relevant) of Group’s Investment Properties | £0.1m | £0.1m |
| CPI/RPI increase over the term of the relevant leases | 2.0%/2.5% | 2.0%/2.5% |
| -1.0% change in Discount Rate | +1.0% change in Discount Rate | +0.5% change in CPI | -0.5% change in CPI | |
| £’000 | £’000 | £’000 | £’000 | |
| Changes in the IFRS fair value of investment properties As at 31 December 2024 | 70,645 | (59,690) | 36,318 | (33,639) |
| -0.5% change in Discount Rate | +0.5% change in Discount Rate | +0.25% change in CPI | -0.25% change in CPI | |
| £’000 | £’000 | £’000 | £’000 | |
| Changes in the IFRS fair value of investment properties As at 31 December 2023 | 38,653 | (35,403) | 19,143 | (18,377) |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Lease incentive debtor | 3,156 | 4,072 |
| Other receivables | 150 | 161 |
| 3,306 | 4,233 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Rent receivable | 2,667 | 2,436 |
| Lease incentive debtor | 202 | 252 |
| Prepayments | 164 | 189 |
| Other receivables | 282 | 987 |
| 3,315 | 3,864 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Cash at bank | 26,899 | 29,014 |
| Restricted cash | 593 | 438 |
| 27,492 | 29,452 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Total Cash, cash equivalents and restricted cash | 27,492 | 29,452 |
| Restricted cash | (593) | (438) |
| Cash reported on Group Statement of Cash Flows | 26,899 | 29,014 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Trade payables | 139 | – |
| Accruals | 5,522 | 2,270 |
| Head lease ground rent (note 28) | 40 | 40 |
| Other creditors | 394 | 412 |
| 6,095 | 2,722 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Head lease ground rent (note 28) | 1,428 | 1,424 |
| Rent deposit | 100 | 100 |
| 1,528 | 1,524 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Bank and other borrowings drawn at year end | 263,500 | 263,500 |
| Unamortised costs at beginning of the year | (2,317) | (2,412) |
| Less: loan issue costs incurred | (29) | (212) |
| Add: loan issue costs amortised | 287 | 307 |
| Unamortised costs at end of the year | (2,059) | (2,317) |
| Balance at year end | 261,441 | 261,183 |
| Loan Note | Principal | LTV | Term | Repayment date | All in rate | Independent Valuation |
| Tranche A | £41.5 million | 40% | 10 years | 30 June 2028 | 2.924% | £37.4 million |
| Tranche B | £27.0 million | 40% | 15 years | 30 June 2033 | 3.215% | £21.6 million |
| Blended Tranche A & B | £68.5 million | 40% | 12 years | 3.039% | £59.0 million |
| Loan Note | Principal | LTV | Term | Repayment date | All in rate | Independent Valuation |
| Tranche A | £77.5 million | 40% | 10 years | 26 August 2031 | 2.403% | £61.6 million |
| Tranche B | £117.5 million | 40% | 15 years | 26 August 2036 | 2.786% | £82.2 million |
| Blended Tranche A & B | £195.0 million | 40% | 13 years | 2.634% | £143.8 million |
| Bank borrowings | Head lease | ||
| £’000 | £’000 | Total | |
| (note 20) | (note 18,19) | £’000 | |
| At 1 January 2024 | 261,183 | 1,464 | 262,647 |
| Cashflows: | |||
| Loan arrangement fees paid | (29) | – | (29) |
| Non-cash flows: | |||
| – Amortisation of principal on head lease liabilities | – | (40) | (40) |
| – Amortisation of loan arrangement fees | 287 | – | 287 |
| – Accrued interest on head lease liabilities | – | 44 | 44 |
| At 31 December 2024 | 261,441 | 1,468 | 262,909 |
| Bank borrowings | Head lease | ||
| £’000 | £’000 | Total | |
| (note 20) | (note 18,19) | £’000 | |
| At 1 January 2023 | 261,088 | 1,460 | 262,548 |
| Cashflows: | |||
| Loan arrangement fees paid | (212) | – | (212) |
| Non-cash flows: | |||
| – Amortisation of principal on head lease liabilities | – | (40) | (40) |
| – Amortisation of loan arrangement fees | 307 | – | 307 |
| – Accrued interest on head lease liabilities | – | 44 | 44 |
| At 31 December 2023 | 261,183 | 1,464 | 262,647 |
| Issued and fully paid | Issued and fully paid | |
| Number | £’000 | |
| At 1 January 2024 | 393,916,490 | 3,940 |
| Shares cancelled in the year | – | – |
| At 31 December 2024 | 393,916,490 | 3,940 |
| Issued and fully paid | Issued and fully paid | |
| Number | £’000 | |
| At 1 January 2023 | 403,239,002 | 4,033 |
| Shares cancelled in the year | (9,322,512) | (93) |
| At 31 December 2023 | 393,916,490 | 3,940 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Balance at beginning of year | 203,753 | 203,753 |
| Balance at end of year | 203,753 | 203,753 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Balance at beginning of year | (378) | (378) |
| Balance at end of year | (378) | (378) |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Balance at beginning of year | 155,359 | 160,394 |
| Share buybacks and cancellation | – | (5,035) |
| Balance at end of year | 155,359 | 155,359 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Balance at beginning of year | 93 | – |
| Original shares repurchased & cancelled | – | 93 |
| Balance at end of year | 93 | 93 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Balance at beginning of year | 84,850 | 71,483 |
| Total comprehensive income for the year | (36,389) | 34,989 |
| Dividends paid | (21,484) | (21,622) |
| Balance at end of year | 26,977 | 84,850 |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| £’000 | £’000 | |
| 1.365p for the 3 months to 31 December 2022 paid on 29 March 2023 | – | 5,498 |
| 1.365p for the 3 months to 31 March 2023 paid on 28 June 2023 | – | 5,382 |
| 1.365p for the 3 months to 30 June 2023 paid on 29 September 2023 | – | 5,371 |
| 1.365p for the 3 months to 30 September 2023 paid on 15 December 2023 | – | 5,371 |
| 1.365p for the 3 months to 31 December 2023 paid on 28 March 2024 | 5,371 | – |
| 1.365p for the 3 months to 31 March 2024 paid on 28 June 2024 | 5,371 | – |
| 1.365p for the 3 months to 30 June 2024 paid on 4 October 2024 | 5,371 | – |
| 1.365p for the 3 months to 30 September 2024 paid on 13 December 2024 | 5,371 | – |
| 21,484 | 21,622 |
| < 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | > 5 years | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Lease payables | |||||||
| 31 December 2024 | 40 | 40 | 40 | 40 | 40 | 7,158 | 7,358 |
| 31 December 2023 | 40 | 40 | 40 | 40 | 40 | 7,197 | 7,397 |
| 31 December 2024 | 31 December 2023 | |
| £’000 | £’000 | |
| Current liabilities (note 18) | 40 | 40 |
| Non-current liabilities (note 19) | 1,428 | 1,424 |
| Balance at end of year | 1,468 | 1,464 |
| < 1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | > 5 years | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| Lease receivables | |||||||
| 31 December 2024 | 42,689 | 42,689 | 42,689 | 42,689 | 42,689 | 469,767 | 683,212 |
| 31 December 2023 | 40,971 | 40,971 | 40,971 | 40,971 | 40,971 | 451,354 | 656,209 |
| Registered Provider | 31 December 2024 % of total annual rent | 31 December 2023 % of total annual rent |
| Inclusion Housing CIC | 30 | 29 |
| Parasol Homes (previously 28A Supported Living) | – | 10 |
| Name of Entity | Registered Office | Country of Incorporation | Ownership % |
| TP REIT Super Holdco Limited* | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 1 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 2 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 3 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 4 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Holdco 5 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Propco 2 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Propco 3 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Propco 4 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| TP REIT Propco 5 Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| Norland Estates Limited | The Scalpel 18th Floor, 52 Lime Street London, EC3M 7AF | UK | 100% |
| < 3 months | 3-12 Months | 1-5 years | >5 years | Total | |
| 31 December 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Headleases (note 28) | 10 | 30 | 160 | 7,158 | 7,358 |
| Trade and other payables (note 18) | 6,055 | – | – | – | 6,055 |
| Bank and other borrowings (note 20) | |||||
| – Fixed interest rate | – | – | 41,500 | 222,000 | 263,500 |
| – Variable interest rate | – | – | – | – | – |
| Interest payable on bank and other borrowings: | |||||
| – Fixed interest rate | 1,804 | 5,413 | 27,049 | 27,909 | 62,175 |
| – Variable interest rate | – | – | – | – | – |
| Total | 7,869 | 5,443 | 68,709 | 257,067 | 339,088 |
| < 3 months | 3-12 Months | 1-5 years | >5 years | Total | |
| 31 December 2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Headleases (note 28) | 10 | 30 | 160 | 7,197 | 7,397 |
| Trade and other payables (note 18) | 2,487 | 195 | – | – | 2,682 |
| Bank and other borrowings (note 20) | |||||
| – Fixed interest rate | – | – | 41,500 | 222,000 | 263,500 |
| – Variable interest rate | – | – | – | – | – |
| Interest payable on bank and other borrowings: | |||||
| – Fixed interest rate | 1,804 | 5,413 | 28,263 | 33,913 | 69,393 |
| – Variable interest rate | – | – | – | – | – |
| Total | 4,301 | 5,638 | 69,923 | 263,110 | 342,972 |
| Book value 31 December 2024 | Fair value 31 December 2024 | Book value 31 December 2023 | Fair value 31 December 2023 | |
| £’000 | £’000 | £’000 | £’000 | |
| Financial liabilities: | ||||
| Bank and other borrowings | 261,441 | 202,836 | 261,183 | 205,078 |
| Market capitalisation threshold | Relevant fee rate (per annum) |
| Up to and including £150m | 1.25 per cent. |
| Above £150m and up to and including £300m | 1.00 per cent. |
| Above £300m | 0.70 per cent. |
| Year ended 31 December 2024 | Year ended 31 December 2023 | |
| Calculation of Earnings per share | ||
| Net (loss)/profit attributable to Ordinary Shareholders (£’000) | (36,389) | 34,989 |
| Weighted average number of Ordinary Shares (excluding treasury shares) | 393,466,490 | 397,007,975 |
| IFRS Earnings per share – basic and diluted | (9.25) | 8.81p |
| Calculation of EPRA Earnings per share | ||
| Net (loss)/profit attributable to Ordinary Shareholders (£’000) | (36,389) | 34,989 |
| Loss/(gain) from fair value adjustment on investment properties (£’000) | 53,030 | (15,477) |
| Termination fees | 3,343 | – |
| EPRA earnings (£’000) | 19,984 | 19,512 |
| Non-cash adjustments to include: | ||
| Amortisation of loan arrangement fees (£’000) | 287 | 307 |
| Movement in Lease Incentive Debtor (£’000) | 965 | (1,500) |
| Adjusted earnings (£’000) | 21,236 | 18,319 |
| Weighted average number of Ordinary Shares (excluding treasury shares) | 393,466,490 | 397,007,975 |
| EPRA earnings per share – basic and diluted | 5.08p | 4.92p |
| Adjusted earnings per share – basic and diluted | 5.40p | 4.61p |
| 31 December 2024 | 31 December 2023 | |
| Net assets at the end of the year (£’000) | 389,744 | 447,617 |
| Shares in issue at end of the year (excluding treasury shares) | 393,466,490 | 393,466,490 |
| Dilutive shares in issue | – | – |
| IFRS NAV per share – basic and dilutive | 99.05p | 113.76p |