31/03/2025 | 31/03/2024 | ||
Notes | £000 | £000 | |
Rental income | |||
Otherincome | 3 | ||
Propertyoperatingexpenses | 4 | ( | ( |
Net rental and related income | |||
Profit on the disposal of investment property | 10 | ||
Net unrealised valuation gain/(loss) on investment property | 10 | ( | |
Gain on disposal of financial instruments | 20 | ||
Net change in fair value of financial instrument at fair value | 20 | ( | ( |
Expenses | |||
Investmentmanagementfee | 2 | ( | ( |
Valuers’andotherprofessionalfees | ( | ( | |
Administrators’fees | 2 | ( | ( |
Auditor’s remuneration | 5 | ( | ( |
Directors’fees | 6 | ( | ( |
Otherexpenses | 6 | ( | ( |
Total expenses | ( | ( | |
Operating profit | |||
Finance costs | ( | ( | |
Net finance costs | ( | ( | |
Shareofprofit(excludingvaluationmovement)injointventures | 11 | ||
Shareofvaluationlossinjointventures | 11 | ( | ( |
Share of profit/(loss) in joint ventures | ( | ||
Profit before taxation | |||
Taxation | 7 | ||
Profit and total comprehensive income for the year attributable to the equity holders of the parent | |||
Basic and diluted earnings per share | 8 |
31/03/2025 | 31/03/2024 | ||
Notes | £000 | £000 | |
Investmentproperty | 10 | ||
Investmentinjointventures | 11 | ||
Interestratederivativecontracts | 20 | ||
Non-current assets | |||
Tradeandotherreceivables | 12 | ||
Cashandcashequivalents | 13 | ||
Current assets | |||
Investmentpropertyheldforsale | 10 | ||
Total assets | |||
Issuedcapitalandreserves | 14 | ||
Treasurysharereserve | 14 | ( | ( |
Equity | |||
Interest-bearingloansandborrowings | 15 | ||
Leaseliability | 10 | ||
Non-current liabilities | |||
Tradeandotherpayables | 16 | ||
Current liabilities | |||
Total liabilities | |||
Total equity and liabilities | |||
Netassetvalueperordinaryshare | 17 |
Share | Revenue | Treasury share | ||||
premium | reserve | Issued capital | reserve | Total | ||
Notes | £000 | £000 | and reserves | £000 | £000 | |
Balance as at31March 2023 | ( | |||||
Profitfortheyear | ||||||
Dividendspaid | 9 | ( | ( | ( | ||
Balance as at31March 2024 | ( | |||||
Profitfortheyear | ||||||
Dividendspaid | 9 | ( | ( | ( | ||
Balance as at31March 2025 | ( |
31/03/2025 | 31/03/2024 | ||
Notes | £000 | £000 | |
Operating activities | |||
Profitfortheyear | |||
Adjustmentsfor: | |||
Profitonthedisposalofinvestmentproperty | ( | ( | |
Netvaluation(gain)/lossoninvestmentproperty | ( | ||
Profitondisposaloffinancialinstruments | 20 | ( | |
Netchangeinfairvalueoffinancialinstrumentatfairvalue | 20 | ||
Shareof(gain)/lossonjointventures | ( | ||
Netfinancecost | |||
Operating cash generated before changes in working capital | |||
(Increase)/decreaseintradeandotherreceivables | ( | ||
Increase/(decrease)intradeandotherpayables | |||
Cash generated from operations | |||
Investing activities | |||
Proceedsfromthesaleofinvestmentproperty | |||
Additionstoinvestmentproperty | 10 | ( | ( |
Additionstojointventures | 11 | ( | ( |
Netincomedistributedfromjointventures | |||
Cash flows used in investing activities | ( | ( | |
Financing activities | |||
Repaymentofdebt | 15 | ( | |
Additionstodebt | 15 | ||
Disposaloffinancialinstrument | 20 | ||
Purchaseoffinancialinstrument | 20 | ( | |
Finance costs paid | ( | ( | |
Dividendspaid | 9 | ( | ( |
Cash flows used in financing activities | ( | ( | |
Net decrease in cash and cash equivalents for the year | ( | ( | |
Opening cash and cash equivalents | |||
Closing cash and cash equivalents | 13 |
Management fee | |
percentage per annum | |
NAV | of NAV |
<£500 million | 0.9% |
£500 million - £1 billion | 0.8% |
£1 billion+ | 0.7% |
31/03/2025 | 31/03/2024 | ||
Notes: | £000 | £000 | |
Dilapidations, surrender premiums and all other miscellaneous income | 484 | 1,504 | |
484 | 1,504 |
31/03/2025 | 31/03/2024 | ||
Notes: | £000 | £000 | |
Agents’ fees | 329 | 147 | |
Repairs and maintenance | 78 | 67 | |
Advertising | 68 | 38 | |
Rates | 648 | 290 | |
Service charge, insurance and utilities on vacant units | 1,434 | 1,492 | |
Ground rent | 68 | 113 | |
Bad debt write offs, provisions and write backs | 32 | 7 | |
2,657 | 2,154 |
31/03/2025 | 31/03/2024 | ||
Notes: | £000 | £000 | |
Professional fees | 159 | 204 | |
Other expenses | 70 | 72 | |
229 | 276 |
31/03/2025 | 31/03/2024 | ||
Notes: | £000 | £000 | |
Tax expense in the year | – | – | |
Reconciliation of effective tax rate | |||
Profit before tax | 31,058 | 3,017 | |
Effect of: | |||
Tax using the UK corporation tax rate of 25% (2024:25%) | 7,764 | 754 | |
Revaluation (gain)/loss on investment property non-(taxable)/deductible | (4,058) | 2,011 | |
Revaluation loss on financial instrument non-deductible | 38 | 137 | |
Share of capital loss of associates and joint ventures non-deductible | 622 | 1,265 | |
Profit on the disposal of investment property non-taxable | (117) | (50) | |
Profit on disposal of financial instrument non-taxable | - | (47) | |
UK REIT exemption | (4,249 ) | (4,070) | |
Current tax expense in the year | – | – |
Rate | 31/03/2025 | ||
In respect of: | Ordinary shares | (pence) | £000 |
Q/e 31 March 2024 (dividendpaid28June2024) | 489.11 million | 0.853 | 4,172 |
Q/e 30 June 2024 (dividendpaid25August2024) | 489.11 million | 0.853 | 4,172 |
Q/e 30 Sept 2024 (dividendpaid20December2024) | 489.11 million | 0.879 | 4,299 |
Q/e 31 Dec 2024 (dividendpaid28March2025) | 489.11 million | 0.897 | 4,388 |
17,031 |
Rate | 31/03/2024 | ||
In respect of: | Ordinary shares | (pence) | £000 |
Q/e 31 March 2023 (dividendpaid30June2023) | 489.11 million | 0.836 | 4,089 |
Q/e 30 June 2023 (dividendpaid25August2023) | 489.11 million | 0.836 | 4,089 |
Q/e 30 Sept 2023 (dividendpaid22December2023) | 489.11 million | 0.836 | 4,089 |
Q/e 31 Dec 2023 (dividendpaid28March2024) | 489.11 million | 0.836 | 4,089 |
3.344 | 16,356 |
Leasehold | Freehold | Total | |
£000 | £000 | £000 | |
Carrying value as at 31 March 2023 | 35,413 | 352,617 | 388,030 |
Additions | 720 | 7,570 | 8,290 |
Disposal of assets held at fair value | – | (3,763) | (3,763) |
Gain on the sale of assets | – | 199 | 199 |
Fair value leasehold movement | (106) | – | (106) |
Net unrealised valuation loss on investment property | (2,949) | (5,095) | (8,044) |
Carrying value as at 31 March 2024 | 33,078 | 351,528 | 384,606 |
Additions | 136 | 5,953 | 6,089 |
Reclassification of property from leasehold to freehold 1 | (8,792) | 8,792 | – |
Reclassification to held for sale | – | (1,100) | (1,100) |
Disposal of assets held at fair value | – | (1,444) | (1,444) |
Gain on the sale of assets | - | 469 | 469 |
Fair value leasehold movement | (54) | – | (54) |
Net unrealised valuation gain on investment property | 1,600 | 14,632 | 16,232 |
Carrying value as at 31 March 2025 | 25,968 | 378,830 | 404,798 |
Leasehold | Freehold | Total | |
£000 | £000 | £000 | |
Investment property | 31,516 | 351,528 | 383,044 |
Fair value leasehold adjustment | 1,562 | – | 1,562 |
Carrying value as at 31 March 2024 | 33,078 | 351,528 | 384,606 |
Investment property | 24,460 | 379,930 | 404,390 |
Reclassification to held for sale | - | (1,100) | (1,100) |
Fair value leasehold adjustment | 1,508 | – | 1,508 |
Carrying value as at 31 March 2025 | 25,968 | 378,830 | 404,798 |
31/03/2025 | 31/03/2024 | |
£000 | £000 | |
Fair value as estimated by the external valuer | 413,310 | 391,475 |
Less: properties reclassified as held for sale | (1,100) | – |
Add: lease liabilities recognised separately | 1,508 | 1,562 |
Less: lease incentive balance included in trade and other receivables | (8,920) | (8,431) |
Carrying value for financial reporting purposes | 404,798 | 384,606 |
Retail | ||||||
(incl. retail | ||||||
31 March 2025 | Industrial 1 | warehouse) | Office | Other | Total | |
Fair value (£’000) | 243,310 | 92,625 | 58,900 | 18,475 | 413,310 | |
Area (‘000sqft) | 2,372 | 421 | 343 | 198 | 3,334 | |
Net passing rent psf per annum | Range | £2.36 – £19.46 | £4.27 – £86.11 | £8.47 – £32.93 | £1.05 – £21.66 | £1.05 – £86.11 |
Weighted average | £5.71 | £13.40 | £17.29 | £7.91 | £7.81 | |
Gross ERV psf per annum | Range | £2.50 – £19.50 | £4.00 – £86.11 | £8.47 – £34.00 | £2.00 – £21.50 | £2.00 – £86.11 |
Weighted average | £7.68 | £17.60 | £22.52 | £8.48 | £11.43 | |
Net initial yield 1 | Range | 1.91% – 8.60% | 0.00% – 12.08% | 0.00% – 15.25% | 6.55% – 9.69% | 0.00% – 15.25% |
Weighted average | 5.26% | 5.49% | 7.95% | 7.75% | 5.77% | |
Equivalent yield | Range | 5.77% – 9.39% | 5.56% – 12.23% | 8.16% – 12.05% | 6.81% – 10.13% | 5.56% – 12.23% |
Weighted average | 6.61% | 6.99% | 10.04% | 8.38% | 7.33% |
Retail | ||||||
(incl. retail | ||||||
31 March 2024 | Industrial 1 | warehouse) | Office | Other | Total | |
Fair value (£’000) | 229,750 | 83,775 | 59,225 | 18,725 | 391,475 | |
Area (‘000sqft) | 2,400 | 446 | 358 | 198 | 3,402 | |
Net passing rent per square foot per annum | Range | £2.36 – £19.46 | £2.99 – £76.75 | £6.99 – £32.93 | £1.05 – £26.70 | £1.05 – £76.75 |
Weighted average | £5.22 | £13.86 | £15.37 | £7.95 | £7.58 | |
Gross ERV per square foot per annum | Range | £2.50 – £19.25 | £4.00 – £80.50 | £8.47 – £34.00 | £2.00 – £25.00 | £2.00 – £80.50 |
Weighted average | £7.25 | £15.66 | £20.58 | £8.51 | £9.83 | |
Net initial yield 1 | Range | 0.00% – 8.18% | 0.00% – 11.87% | 0.00% – 13.19% | 6.55% – 9.45% | 0.00% – 13.19% |
Weighted average | 4.99% | 6.73% | 7.71% | 7.68% | 5.93% | |
Equivalentyield | Range | 5.98% – 9.35% | 6.43% – 12.24% | 8.03% – 14.00% | 6.80% – 9.94% | 5.95% – 14.00% |
Weighted average | 6.93% | 7.73% | 10.19% | 8.78% | 7.75% |
Impact on fair value measurement of | Impact on fair value measurement of | |
Unobservable input | significant increase in input | significant decrease in input |
Passing rent | Increase | Decrease |
Gross ERV | Increase | Decrease |
Net initial yield | Decrease | Increase |
Equivalent yield | Decrease | Increase |
Industrial | Retail | Office | Other | All sectors | |
£000 | £000 | £000 | £000 | £000 | |
Increase in ERV by 5% | 10,476 | 3,421 | 2,659 | 403 | 16,959 |
Decrease in ERV by 5% | (10,432 ) | (3,291) | (2,661) | (403) | (16,787) |
Increase in net initial yield by 0.25% | (9,503) | (3,490) | (1,665) | (548) | (15,206) |
Decrease in net initial yield by 0.25% | 10,278 | 3,772 | 1,957 | 585 | 16,592 |
Industrial | Retail | Office | Other | All sectors | |
£000 | £000 | £000 | £000 | £000 | |
Increase in ERV by 5% | 10,122 | 2,788 | 2,726 | 183 | 15,819 |
Decrease in ERV by 5% | (10,101) | (2,603) | (2,720) | (189) | (15,613) |
Increase in net initial yield by 0.25% | (8,886) | (2,950) | (1,828) | (604) | (14,268) |
Decrease in net initial yield by 0.25% | 9,773 | 3,209 | 2,367 | 645 | 15,994 |
£000 | |
Closing balance as at 31 March 2023 | 72,187 |
Purchase of further units in City Tower Unit Trust | 187 |
Purchase of further units in Store Unit Trust | 50 |
Share of operating profit of joint venture | 3,057 |
Distributions received from joint venture | (3,057) |
Valuation loss on joint venture | (5,058) |
Closing balance as at 31 March 2024 | 67,366 |
Purchase of further units in City Tower Unit Trust | 388 |
Purchase of further units in Store Unit Trust | 457 |
Share of operating profit of joint venture | 3,579 |
Distributions received from joint venture | (3,579) |
Valuation loss on joint venture | (2,489) |
Closing balance as at 31 March 2025 | 65,722 |
Store Street Unit | |||
City Tower Unit Trust | Trust | Total | |
31/03/2025 | 31/03/2025 | 31/03/2025 | |
£000 | £000 | £000 | |
Non-current assets - Investment property | 113,100 | 76,750 | 189,850 |
Current assets | 660 | 1,065 | 1,725 |
Total liabilities 1 | (2,775) | (1,864) | (4,639) |
Revenues for the year | 10,425 | 4,233 | 14,658 |
Total profit (excludingvaluationmovement) | 6,788 | 3,762 | 10,550 |
Net asset value attributable to the Group | 27,746 | 37,976 | 65,722 |
Share of profit (excluding valuation movement)iniointventures | 1,697 | 1,882 | 3,579 |
Store Street Unit | |||
City Tower Unit Trust | Trust | Total | |
31/03/2024 | 31/03/2024 | 31/03/2024 | |
£000 | £000 | £000 | |
Non-current assets - Investment property | 117,600 | 76,750 | 194,350 |
Current assets | 1,069 | 404 | 1,473 |
Total liabilities 1 | (2,524) | (494) | (3,018) |
Revenues for the year | 10,182 | 3,870 | 14,052 |
Total profit (excludingvaluationmovement) | 5,814 | 3,206 | 9,020 |
Net asset value attributable to the Group | 29,036 | 38,330 | 67,366 |
Share of profit (excluding valuation movement)iniointventures | 1,454 | 1,603 | 3,057 |
31/03/2025 | 31/03/2024 | |
£000 | £000 | |
Rent receivable | 4,727 | 3,172 |
Sundry debtors and prepayments | 7,816 | 8,234 |
Lease incentives | 8,920 | 8,431 |
21,463 | 19,837 |
31/03/2025 | 31/03/2024 | |
£000 | £000 | |
Non-current liabilities | ||
Loan facilities | 181,085 | 176,585 |
Unamortised arrangement fees | ( 4 7 4 ) | (719) |
180,611 | 175,866 |
31/03/2025 | |
£000 | |
Loan balance brought forward | 175,866 |
Drawdown on RBSI RCF (cash) | 4,500 |
Repayment of RBSI RCF (cash) | – |
Non-cash amortisation of arrangement fees | 245 |
Loan balance carried forward | 180,611 |
31/03/2024 | |
£000 | |
Loan balance brought forward | 176,933 |
Drawdown on RBSI RCF (cash) | 1,000 |
Repayment of RBSI RCF (cash) | (2,300) |
Non-cash amortisation of arrangement fees | 233 |
Loan balance carried forward | 175,866 |
31/03/2025 | 31/03/2024 | |
£000 | £000 | |
Deferred income | 5,814 | 4,952 |
Rental deposits | 2,551 | 2,442 |
Interest payable | 1,358 | 1,328 |
Other trade payables and accruals | 3,650 | 4,533 |
13,373 | 13,255 |
31/03/2025 | 31/03/2024 | |
Carrying | Carrying | |
amount £000 | amount £000 | |
Office | 375 | 279 |
Industrial | 3,193 | 2,190 |
Retail, leisure and other | 925 | 779 |
4,493 1 | 3,248 |
31/03/2025 | 31/03/2024 | |
Carrying | Carrying | |
amount £000 | amount £000 | |
0-30 days | 2,893 | 1,916 |
31-60 days | 59 | 143 |
61-90 days | 90 | 122 |
91 days plus | 1,451 | 1,067 |
4,493 1 | 3,248 |
Carrying | Expected | 6 months | 6 months – | 2 – 5 | More than | |
amount | cash flows | or less | 2 years | years | 5 years | |
As at 31 March 2025 | £000 | £000 | £000 | £000 | £000 | £000 |
Financial liabilities | ||||||
Interest-bearing loans and borrowings and | ||||||
interest 2 | 180,611 | 224,024 | 3,198 | 3,198 | 65,143 | 152,485 |
Leasehold liability | 1,508 | 11,369 | 51 | 51 | 306 | 10,961 |
Trade and other payables | 7,178 | 7,178 | 4,627 | – | – | 2,551 |
Total financial liabilities | 189,297 | 242,571 | 7,876 | 3,249 | 65,449 | 165,997 |
Carrying | Expected | 6 months | 6 months – | 2 – 5 | More than | |
amount | cash flows | or less | 2 years | years | 5 years | |
As at 31 March 2024 | £000 | £000 | £000 | £000 | £000 | £000 |
Financial liabilities | ||||||
Interest-bearing loans and borrowings and | ||||||
interest 1 | 175,866 | 226,102 | 3,226 | 9,679 | 60,713 | 152,484 |
Leasehold liability | 1,562 | 11,533 | 51 | 154 | 307 | 11,021 |
Trade and other payables | 7,729 | 7,729 | 5,594 | – | – | 2,135 |
Total financial liabilities | 185,157 | 245,364 | 8,871 | 9,833 | 61,020 | 165,640 |
31/03/2025 | 31/03/2024 | |
£000 | £000 | |
Debt | ||
Fixed-rate loan facility | 129,585 | 129,585 |
Floating rate loan facility 1 | 51,500 | 47,000 |
181,085 | 176,585 | |
Equity | ||
Called-up share capital | 181,989 | 181,989 |
Reserves | 119,388 | 105,361 |
301,377 | 287,350 | |
Total debt and equity | 482,462 | 463,935 |
31/03/2025 | 31/03/2024 | |
£000 | £000 | |
Less than one year | 25,356 | 23,400 |
Between one and five years | 72,621 | 68,798 |
More than five years | 59,156 | 54,918 |
157,134 | 147,116 |
Country of | Principal | Ultimate | ||
Undertaking | Category | incorporation | Activities | ownership |
SREIT No.2 Limited | Subsidiary | Guernsey | Property ownership with external finance | 100% |
SREIT Holding (No.2)Limited | Subsidiary | Guernsey | Holding Company | 100% |
SREIT Holding Company Limited | Subsidiary | Guernsey | Holding Company with external finance | 100% |
SREIT Property Limited | Subsidiary | Guernsey | Property ownership | 100% |
SREIT (Portergate)Limited | Subsidiary | Guernsey | Property ownership | 100% |
SREIT (Uxbridge)Limited | Subsidiary | Guernsey | Property ownership | 100% |
SREIT (CityTower)Limited | Subsidiary | Guernsey | Joint ownership of an underlying property unit trust | 100% |
SREIT (Store)Limited | Subsidiary | Guernsey | Joint ownership of an underlying property unit trust | 100% |
SREIT (Bedford)Limited | Subsidiary | Guernsey | Property ownership | 100% |
City Tower Unit Trust | Joint Venture | Jersey | Property ownership | 25% |
Store Unit Trust | Joint Venture | Jersey | Property ownership | 50% |