Year ended |
Year ended |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Income |
||
Rental income |
8,807 |
9,406 |
Interest receivable on short term deposits |
89 |
289 |
Other income |
206 |
275 |
Total income |
9,102 |
9,970 |
Year ended 31 March 2026 |
Year ended 31 March 2025 |
|||||
Revenue |
Capital |
Total |
Revenue |
Capital |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Investment management fee |
825 |
– |
825 |
888 |
– |
888 |
Year ended | Year ended | |||
31 March 2026 | 31 March 2025 | |||
Revenue | Capital | Revenue | Capital | |
£’000 | £’000 | £’000 | £’000 | |
Fee payable to the Company’s auditor for | ||||
the audit of the Company’s accounts | 90 | – | 87 | – |
Directors' fees | 116 | – | 125 | – |
NIC on Directors' fees | 3 | – | 6 | – |
Fees for company secretarial services | 271 | – | 292 | – |
Other expenses | 473 | 254 | 452 | – |
953 | 254 | 962 | – | |
EPRA Cost ratios | 2026 |
EPRA Cost ratio (including direct vacancy costs) | 19.65% |
EPRA Cost ratio (excluding direct vacancy costs) | 19.65% |
Year ended | Year ended | |
31 March 2026 | 31 March 2025 | |
£’000 | £’000 | |
Interest payable on: | ||
Bank loan interest payable | 2,418 | 2,639 |
Effective interest | 63 | 45 |
Amortisation of loan expenses | 69 | 39 |
Finance costs attributable to lease liabilities | – | 8 |
2,550 | 2,731 |
Year ended 31 March 2026 |
Year ended 31 March 2025 |
|||||
Revenue |
Capital |
Total |
Revenue |
Capital |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
a) Analysis of the tax charge for |
||||||
the year: |
||||||
Current tax |
– |
– |
– |
(48) |
– |
(48) |
Deferred tax |
– |
– |
– |
(2,228) |
– |
(2,228) |
– |
– |
– |
(2,276) |
– |
(2,276) |
|
Factors affecting the total tax |
||||||
charge for year: |
||||||
Profit before taxation |
4,553 |
8,336 |
||||
Tax charge thereon at 25% (2025 - 25%) |
1,138 |
2,084 |
||||
Effects of: |
||||||
Gains on investments not relievable |
(116) |
(737) |
||||
Disallowable expenses |
100 |
18 |
||||
Finance costs |
– |
(18) |
||||
Realised loss/(gain) on disposal of |
108 |
– |
||||
investment property |
||||||
Taxable (loss) on disposal of |
(105) |
– |
||||
investment property |
||||||
PY adjustment for deferred tax asset - |
– |
455 |
||||
losses b/fwd decreased |
||||||
Deferred tax asset not recognised due |
(19) |
474 |
||||
to REIT conversion |
||||||
REIT tax exempt rental profits and gains |
(1,106) |
– |
||||
– |
2,276 |
|||||
Year ended 31 March 2026 |
Year ended 31 March 2025 |
|
b) Factors affecting future tax charges |
||
Unutilised tax losses |
1,972 |
1,896 |
Potential tax benefit at 25% |
493 |
474 |
493 |
474 |
|
Recognised as a deferred |
– |
– |
tax non-current asset |
||
Not recognised as a deferred tax asset |
493 |
474 |
– |
– |
Year ended |
Year ended |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
The return per Ordinary Share is based |
||
on the following figures: |
||
Revenue return |
4,774 |
3,113 |
Capital return |
(221) |
2,947 |
Weighted average number of Ordinary Shares in issue |
41,277,527 |
42,379,933 |
Return per share - revenue |
11.57p * |
7.35p |
Return per share - capital |
(0.54p) |
6.95p |
Total return per share |
11.03p |
14.30p |
Year ended |
Year ended |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Dividends on Ordinary Shares: |
||
Third quarterly dividend of 3.40p per share |
||
(2024 - 3.20p) paid 25 April 2025 |
1,430 |
1,365 |
Final dividend of 3.60p per share |
||
(2024 - 3.60p) paid 25 July 2025 |
1,512 * |
1,529 |
First quarterly dividend of 3.60p per share |
||
(2025 - 3.40p) paid 31 October 2025 |
1,512 * |
1,443 |
Second quarterly dividend of 3.60p per share |
||
(2025 - 3.40p) paid 30 January 2026 |
1,458 * |
1,438 |
Dividends paid in the period |
5,912 |
5,775 |
Year ended |
Year ended |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
First quarterly dividend of 3.60p per share |
||
(2025 - 3.40p) paid 31 October 2025 |
1,512 |
1,443 |
Second quarterly dividend of 3.60p per share |
||
(2025 - 3.40p) paid 30 January 2026 |
1,458 |
1,438 |
Third quarterly dividend of 3.60p per share |
||
(2025 - 3.40p) paid 24 April 2026 |
1,443 |
1,430 |
Final quarterly dividend of 3.60p per share |
||
(2025 - 3.60p) payable 31 July 2026 |
1,443 |
1,512 |
5,856 |
5,823 |
Investment |
Investment |
||
properties |
in subsidiary |
Total |
|
£’000 |
£’000 |
£’000 |
|
Cost at 31 March 2025 |
151,716 |
200 |
151,916 |
Fair value movement brought forward |
(11,372) |
– |
(11,372) |
Valuation at 31 March 2025 |
140,344 |
200 |
140,544 |
Purchases |
3,161 |
– |
3,161 |
Sales proceeds |
(15,819) |
– |
(15,819) |
Proceeds from liquidation of subsidiary |
– |
(200) |
(200) |
Realised gains on sales |
(431) |
– |
(431) |
Fair value movement in year |
464 |
– |
464 |
Valuation at 31 March 2026 |
127,719 |
– |
127,719 |
As at |
As at |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Savills and CBRE valuation |
133,300 |
146,000 |
Adjustment for operating lease assets |
(5,581) |
(5,656) |
Valuation of Investment Properties |
127,719 |
140,344 |
Year ended |
Year ended |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Purchases |
161 |
184 |
Sales |
233 |
134 |
394 |
318 |
Passing rent | Fair | ||||
range | value | Key | |||
Property portfolio | £ | £’000 | unobservable input | Inputs range | Blended yield |
Supermarkets | 99,357 - 659,200 | 39,000 | Net Equivalent Yield | 5.77% - 7.48% | 6.54% |
Industrial | 150,392 - 379,937 | 29,100 | Net Equivalent Yield | 5.49% - 6.96% | 6.55% |
Bowling | 251,829 - 723,052 | 14,350 | Net Equivalent Yield | 8.44% - 9.21% | 8.89% |
Health Club | 601,061 | 7,250 | Net Equivalent Yield | 8.24% | – |
Garden Centre | 1,388,507 | 18,000 | Net Equivalent Yield | 7.45% | – |
Hotels | 360,000 - 451,013 | 13,050 | Net Equivalent Yield | 5.71% - 6.20% | 6.15% |
120,750 |
Passing rent |
Fair |
||||
range |
value |
Key |
|||
Property portfolio |
£ |
£’000 |
unobservable input |
Inputs range |
Blended yield |
Caravan Park |
646,424 |
8,400 |
Net Equivalent Yield |
5.83% |
– |
Public Houses |
120,000 - 127,562 |
4,150 |
Net Equivalent Yield |
5.74% - 7.42% |
6.78% |
12,550 |
As at |
As at |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Amounts falling due within one year: |
||
Operating lease asset |
180 |
160 |
Other receivables |
278 |
454 |
Prepayments and accrued income |
248 |
21 |
Rents receivable |
365 |
289 |
1,071 |
924 |
|
Amounts falling due after more than one year: |
||
Operating lease asset |
5,401 |
5,496 |
6,472 |
6,420 |
As at |
As at |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Payables |
||
Amounts due to OLIM Property Limited |
67 |
69 |
Accruals and other creditors |
2,543 |
2,673 |
Value Added Tax payable |
218 |
237 |
Total payables |
2,828 |
2,979 |
Corporation tax |
– |
48 |
Bank loans held at amortised cost |
||
Bank loan |
– |
9,000 |
Balance of costs incurred |
– |
(78) |
Add: Debit to income for the year |
– |
39 |
Total bank borrowings |
– |
8,961 |
2,828 |
11,988 |
As at |
As at |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Bank loans held at amortised cost |
||
Bank loan brought forward |
49,024 |
49,151 |
Borrowing costs |
– |
(172) |
Effective interest |
63 |
45 |
Bank loan carried forward |
49,087 |
49,024 |
Total bank borrowings |
49,087 |
49,024 |
As at |
As at |
||
31 March |
31 March |
||
2026 |
2025 |
||
£’000 |
£’000 |
||
Authorised: |
|||
56,000,000 Ordinary Shares of 10p each (2025 - 56,000,000) |
5,600 |
5,600 |
|
Called up, issued and fully paid (excluding Treasury shares): |
|||
Opening balance |
42,013,036 Ordinary Shares of 10p each |
4,201 |
4,266 |
(2025 - 42,664,550) |
|||
Bought back |
1,932,331 Ordinary Shares of 10p |
(193) |
(65) |
(2025 - 651,514) |
|||
Balance at 31 March 2026 |
40,080,705 Ordinary Shares of 10p each |
4,008 |
4,201 |
(2025 - 42,013,036) |
|||
Treasury shares: |
|||
Opening balance |
3,536,939 Ordinary Shares of 10p each |
354 |
289 |
(2025 - 2,885,425) |
|||
Bought back |
1,932,331 Ordinary Shares of 10p |
193 |
65 |
(2025 - 651,514) |
|||
Balance at 31 March 2026 |
5,469,270 Ordinary Shares of 10p each |
547 |
354 |
(2025 - 3,536,939) |
|||
Total |
45,549,975 Ordinary Shares of 10p each |
4,555 |
4,555 |
As at |
As at |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Opening balance |
18,446 |
18,446 |
As at |
As at |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Opening balance at 31 March |
67,210 |
68,099 |
Profit for the year |
4,553 |
6,060 |
Dividends paid (see Note 8) |
(5,912) |
(5,775) |
Buyback of Ordinary Shares for Treasury (see Note 14) |
(3,895) |
(1,174) |
Closing balance at 31 March |
61,956 |
67,210 |
Year ended 31 March 2026 |
Year ended 31 March 2025 |
|||||
Revenue |
Capital |
Total |
Revenue |
Capital |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
Opening balance at 31 March |
(7,962) |
75,172 |
67,210 |
(5,300) |
73,399 |
68,099 |
Profit/(loss) for the year |
4,774 |
(221) |
4,553 |
3,113 |
2,947 |
6,060 |
Dividends paid (see Note 8) |
(5,912) |
– |
(5,912) |
(5,775) |
– |
(5,775) |
Buyback of Ordinary Shares |
||||||
for Treasury (see Note 14) |
– |
(3,895) |
(3,895) |
– |
(1,174) |
(1,174) |
Closing balance at 31 March |
(9,100) |
71,056 |
61,956 |
(7,962) |
75,172 |
67,210 |
As at |
As at |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Net assets at 31 March |
84,957 |
90,211 |
Fair value adjustments |
3,505 |
6,970 |
Net assets with borrowings at fair value |
88,462 |
97,181 |
Number of shares in issue |
40,080,705 |
42,013,036 |
Net asset value per share |
211.96p * |
214.72p |
Net asset value per share with borrowings at fair value |
220.71p |
231.31p |
Year ended |
Year ended |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Profit before taxation |
4,553 |
8,336 |
Gains on investments |
(33) |
(2,947) |
(Increase)/decrease in receivables |
(52) |
59 |
(Decrease) in other payables |
(136) |
(177) |
Finance costs |
2,550 |
2,731 |
Finance fees received |
(159) |
(202) |
Net cash from operating activities |
6,723 |
7,800 |
Year ended |
Year ended |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Cash movements |
||
Payment of rental (for leasing) |
– |
17 |
Drawdown of loans (for financing) |
– |
(15,000) |
Costs associated with drawdown of loan |
– |
172 |
Repayment of loans |
9,000 |
6,000 |
Non-cash movements |
||
Finance costs (for leasing) |
– |
(8) |
Derecognition of lease on sale of property |
– |
2,914 |
Effective interest |
(63) |
(45) |
Amortisation of loan premium and expenses |
(39) |
(39) |
Change in debt in the year |
8,898 |
(5,989) |
Opening debt at 31 March 2025 |
(57,985) |
(51,996) |
Closing debt at 31 March 2026 |
(49,087) |
(57,985) |
Weighted average | ||||
period for which | Weighted | Fixed | Floating | |
rate is fixed | average | rate | rate | |
Years | interest rate % | £’000 | £’000 | |
At 31 March 2026 | ||||
Assets | ||||
Sterling | – | 2.75 | – | 2,681 |
Total assets | – | 2.75 | – | 2,681 |
At 31 March 2026 | ||||
Liabilities | ||||
Sterling | 7.00 | 4.54 | 46,875 | 2,212 |
Total liabilities | 7.00 | 4.54 | 46,875 | 2,212 |
At 31 March 2025 | ||||
Assets | ||||
Sterling | – | 3.76 | – | 4,459 |
Total assets | – | 3.76 | – | 4,459 |
At 31 March 2025 | ||||
Liabilities | ||||
Sterling | 6.94 | 4.51 | 55,777 | 2,207 |
Total liabilities | 6.94 | 4.51 | 55,777 | 2,207 |
Due between |
|||||
Carrying |
Expected |
Due within |
3 months |
Due after |
|
value |
cashflows |
3 months |
and 1 year |
1 year |
|
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
|
At 31 March 2026 |
|||||
Borrowings |
49,087 |
66,353 |
568 |
1,703 |
64,082 |
Other payables |
2,828 |
2,828 |
2,828 |
– |
– |
Total |
51,915 |
69,181 |
3,396 |
1,703 |
64,082 |
At 31 March 2025 |
|||||
Borrowings |
57,985 |
78,229 |
670 |
11,075 |
66,484 |
Other payables |
2,742 |
2,742 |
2,742 |
– |
– |
Total |
60,727 |
80,971 |
3,412 |
11,075 |
66,484 |
Year ended |
Year ended |
|||
31 March 2026 |
31 March 2025 |
|||
Statement |
Statement |
|||
of Financial |
Maximum |
of Financial |
Maximum |
|
Position |
exposure |
Position |
exposure |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
Current assets |
||||
Cash and cash equivalents |
2,681 |
2,681 |
4,459 |
4,459 |
Other receivables |
1,071 |
1,071 |
924 |
924 |
3,752 |
3,752 |
5,383 |
5,383 |
|
As at |
As at |
|
31 March 2026 |
31 March 2025 |
|
£’000 |
£’000 |
|
Due within 1 year |
9,910 |
10,345 |
Due between 2 and 5 years |
38,973 |
40,704 |
Due after more than 5 years |
89,475 |
91,073 |
138,358 |
142,122 |
Level 1 |
Level 2 |
Level 3 |
Total |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
At 31 March 2026 |
||||
Investment properties |
– |
– |
127,719 |
127,719 |
– |
– |
127,719 |
127,719 |
|
At 31 March 2025 |
||||
Investment properties |
– |
– |
140,344 |
140,344 |
– |
– |
140,344 |
140,344 |
Amortised cost |
||
2026 |
2025 |
|
£’000 |
£’000 |
|
Cash and cash equivalents |
2,681 |
4,459 |
Other receivables |
6,472 |
6,420 |
Total financial assets |
9,153 |
10,879 |
Amortised cost |
||
2026 |
2025 |
|
£’000 |
£’000 |
|
Other payables |
(2,610) |
(2,790) |
Loans and other borrowings |
(49,087) |
(57,985) |
Total financial liabilities |
(51,697) |
(60,775) |