| 2025 | 2024 | ||
| Notes | £m | £m | |
Revenue | 1 | ||
Direct costs 1 | 1 | ( | ( |
Net rental income | 1 | ||
Administrative expenses | 2 | ( | ( |
Trading profit | |||
Loss on disposal of investment properties and assets held for sale | 3(a) | ( | ( |
Other expenses | 3(b) | ( | ( |
Change in fair value of investment properties | 10 | ( | ( |
Impairment of assets held for sale | ( | ( | |
Operating profit/(loss) | ( | ||
Finance costs | 4 | ( | ( |
Profit/(loss) before tax | ( | ||
Taxation | 6 | ||
Profit/(loss) for the financial year after tax | ( | ||
Basic earnings/(loss) per share | 8 | ( | |
Diluted earnings/(loss) per share | 8 | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Profit/(loss) for the financial year | ( | ||
| Other comprehensive income: | |||
| Items that will not be reclassified to profit or loss: | |||
Change in fair value of other investments | 12 | ||
| Items that may be reclassified subsequently | |||
| to profit or loss: | |||
Change in fair value of derivatives | ( | ||
Other comprehensive (loss)/income in the year | ( | ||
Total comprehensive income/(loss) for the year | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Investment properties | 10 | ||
Intangible assets | |||
Property, plant and equipment | 11 | ||
Other investments | 12 | ||
Derivative financial instruments | 16(e) | ||
Deferred tax | |||
| Current assets | |||
Trade and other receivables | 13 | ||
Assets held for sale | 10 | ||
Cash and cash equivalents | 14 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 15 | ( | ( |
Borrowings | 16(a) | ( | |
Derivative financial instruments | 16(e) | ( | |
( | ( | ||
| Non-current liabilities | |||
Borrowings | 16(a) | ( | ( |
Lease obligations | 17 | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Shareholders’ equity | |||
Share capital | 20 | ||
Share premium | 20 | ||
Investment in own shares | 22 | ( | ( |
Other reserves | 21 | ||
Retained earnings | |||
Total shareholders’ equity |
| Attributable to owners of the Parent | |||||||
| Total | |||||||
| Investment | share- | ||||||
| Share | Share | in own | Other | Retained | holders’ | ||
| capital | premium | shares | reserves | earnings | equity | ||
| Notes | £m | £m | £m | £m | £m | £m | |
Balance at 31 March 2023 | ( | ||||||
Loss for the financial year | ( | ( | |||||
Other comprehensive income for the year | |||||||
Total comprehensive income/(loss) | ( | ( | |||||
| Transactions with owners: | |||||||
Dividends paid | 7 | ( | ( | ||||
Share-based payments | 23 | ||||||
Balance at 31 March 2024 | ( | ||||||
Profit for the financial year | |||||||
| Other comprehensive loss | |||||||
for the year | ( | ( | |||||
| Total comprehensive | |||||||
(loss)/income | ( | ||||||
| Transactions with owners: | |||||||
Dividends paid | 7 | ( | ( | ||||
| Own shares transferred | |||||||
in prior years 2 | 22 | ( | |||||
| Cost of shares awarded | |||||||
to employees | |||||||
Share-based payments | 23 | ( 1 | ( | ||||
| Share options lapsed | |||||||
in prior years 3 | 22 | ( | |||||
Balance at 31 March 2025 | ( | ||||||
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Cash generated from operations | 19 | ||
Interest paid | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Capital expenditure on investment properties | ( | ( | |
Proceeds from government grant | |||
| Proceeds from disposal of investment properties | |||
(net of sale costs) | |||
| Proceeds from disposal of assets held for sale | |||
(net of sale costs) | |||
Purchase of intangible assets | ( | ( | |
Purchase of property, plant and equipment | ( | ( | |
Other expenses | ( | ||
Net cash inflow from investing activities | |||
| Cash flows from financing activities | |||
Finance costs for new/amended borrowing facilities | ( | ( | |
Repayment of bank borrowings | 16(h) | ( | ( |
Draw down of bank borrowings | 16(h) | ||
Settlement of share schemes | ( | ( | |
Dividends paid | 7 | ( | ( |
Net cash outflow from financing activities | ( | ( | |
| Net Increase/(decrease) in cash and cash | |||
equivalents | ( | ||
Cash and cash equivalents at start of year | 14 | ||
Cash and cash equivalents at end of year | 14 |
IAS 1 (amended) | Classification of Liabilities as Current or Non-Current; |
| Non-Current Liabilities with Covenants; Deferral of | |
| Effective Date Amendment | |
IAS 7 and IFRS 7 | Disclosures – Supplier Finance Arrangements |
IFRS 16 (amended) | Lease Liability in a Sale and Leaseback |
IAS 21 (amended) | Lack of Exchangeability |
IFRS 9 and IFRS 7 (amended) | Amendments to the Classification and Measurement of |
| Financial Instruments | |
IFRS 18 | Presentation and Disclosure in Financial Statements |
IFRS 19 | Subsidiaries without Public Accountability: Disclosures |
2025 | 2024 | |||||
| Direct | Net rental | Direct | Net rental | |||
| Revenue | costs 1 | income | Revenue | costs 1 | income | |
| £m | £m | £m | £m | £m | £m | |
Rental income | 144.9 | (6.7) | 138.2 | 145.0 | (4.9) | 140.1 |
Service charges | 33.2 | (37.4) | (4.2) | 32.6 | (37.5) | (4.9) |
Empty rates and other non-recoverable costs | – | (11.5) | (11.5) | – | (10.2) | (10.2) |
| Services, fees, commissions | ||||||
and sundry income | 7.1 | (7.5) | (0.4) | 6.7 | (5.5) | 1.2 |
185.2 | (63.1) | 122.1 | 184.3 | (58.1) | 126.2 |
| 2025 | 2024 | |
| £m | £m | |
Depreciation 1 (note 11) | 1.4 | 1.7 |
Staff costs (including share-based payment costs) 1 (note 5) | 31.9 | 30.5 |
Repairs and maintenance expenditure on investment properties | 5.3 | 3.7 |
Trade receivables impairment (note 13) | 1.0 | 0.8 |
Amortisation of intangibles 2 | 1.5 | 0.6 |
Audit fees payable to the Company’s Auditor | 0.6 | 0.8 |
| Auditor’s remuneration: services provided by the Company’s Auditor and its | 2025 | 2024 |
| associates | £000 | £000 |
| Audit fees: | ||
Audit of Parent Company and consolidated financial statements | 457 | 507 |
Audit of subsidiary financial statements | 46 | 110 |
503 | 617 | |
| Fees for other services: | ||
Audit-related assurance services 1 | 67 | 97 |
Total fees payable to Auditor | 570 | 714 |
| 2025 | 2024 | |
| £m | £m | |
| Total administrative expenses are analysed below: | ||
Staff costs | 13.8 | 14.8 |
Equity-settled share-based payments | 2.4 | 3.1 |
Cash-settled share-based payments | 0.2 | 0.2 |
Other | 6.9 | 7.2 |
Total administrative expenses | 23.3 | 25.3 |
| 2025 | 2024 | |
| £m | £m | |
Proceeds from sale of investment properties (net of sale costs) | 38.4 | 12.3 |
Proceeds from sale of assets held for sale (net of sale costs) | 40.4 | 96.2 |
Book value at time of sale | (80.3) | (110.8) |
Loss on disposal | (1.5) | (2.3) |
| 2025 | 2024 | |
| £m | £m | |
Other expenses | (3.6) | (1.2) |
(3.6) | (1.2) |
| 2025 | 2024 | |
| £m | £m | |
Interest payable on bank loans and overdrafts | (12.8) | (15.0) |
Interest payable on other borrowings | (19.3) | (19.3) |
Amortisation of issue costs of borrowings | (1.8) | (1.7) |
Interest payable on leases | (2.1) | (2.1) |
Interest capitalised on property refurbishments (note 10) | 3.4 | 3.0 |
Interest receivable | 0.6 | 0.2 |
Total net finance costs | (32.0) | (34.9) |
| 2025 | 2024 | |
| Staff costs for the Group during the year were: | £m | £m |
Wages and salaries | 27.5 | 26.2 |
Social security costs | 3.2 | 3.4 |
Other pension costs (note 24) | 1.4 | 1.3 |
Equity-settled share-based costs (note 23) | 2.6 | 3.1 |
34.7 | 34.0 | |
Less costs capitalised | (2.8) | (3.5) |
31.9 | 30.5 |
| 2025 | 2024 | |
| The monthly average number of people employed during the year was: | Number | Number |
Head office staff (including Directors) | 173 | 166 |
Estates and property management staff | 162 | 152 |
335 | 318 |
| 2025 | 2024 | |
| £m | £m | |
| Current tax: | ||
UK corporation tax | – | – |
Adjustments to tax in respect of previous periods | – | – |
– | – | |
| Deferred tax: | ||
On origination and reversal of temporary differences | – | (0.3) |
– | (0.3) | |
Total taxation credit | – | (0.3) |
| 2025 | 2024 | |
| £m | £m | |
Profit/(loss) before taxation | 5.4 | (192.8) |
| Tax at standard rate of corporation tax in the UK of 25% | ||
(2024: 25%) | 1.4 | (48.2) |
| Effects of: | ||
REIT exempt income | (17.2) | (19.2) |
Changes in fair value not subject to tax as a REIT | 14.3 | 63.8 |
Share-based payment adjustments | 0.2 | 0.5 |
Unrecognised losses carried forward | 1.0 | 2.7 |
Other non-taxable expenses | 0.3 | 0.1 |
Total taxation credit | – | (0.3) |
| 2025 | 2024 | |||
Payment date | Per share | £m | £m | |
| For the year ended 31 March 2023: | ||||
Final dividend | August 2023 | – | 33.3 | |
| For the year ended 31 March 2024: | ||||
Interim dividend | February 2024 | 9.0p | – | 17.3 |
Final dividend | August 2024 | 36.5 | – | |
| For the year ended 31 March 2025: | ||||
Interim dividend | February 2025 | 9.4p | 18.0 | – |
Dividends for the year | 54.5 | 50.6 | ||
Timing difference on payment of withholding tax | 1.8 | 0.1 | ||
Dividends cash paid | 56.3 | 50.7 |
| (Restated) | |||
| 2025 | 2024 | 2024 | |
| Earnings used for calculating earnings per share: | £m | £m 2 | £m |
Basic and diluted earnings | 5.4 | (192.5) | (192.5) |
Decrease in fair value of investment properties | 55.9 | 251.2 | 251.2 |
Impairment of assets held for sale | 0.4 | 4.1 | 4.1 |
Loss on disposal of investment properties | 1.5 | 2.3 | 2.3 |
Other expenses 2 (note 3(b)) | 3.6 | 1.2 | – |
EPRA earnings | 66.8 | 66.3 | 65.1 |
| Adjustment for non-trading items: | |||
Other expenses (note 3(b)) | – | – | 1.2 |
Taxation | – | (0.3) | (0.3) |
Trading profit after interest | 66.8 | 66.0 | 66.0 |
| (Restated) | |||
| 2025 | 2024 | 2024 | |
| Number of shares used for calculating earnings per share: | Number | Number 2 | Number |
| Weighted average number of shares | |||
(excluding own shares held in trust) | 191,997,294 | 191,676,994 | 191,676,994 |
Dilution due to share option schemes | 1,770,841 | 1,537,856 | 1,537,856 |
| Weighted average number of shares | |||
for diluted earnings per share | 193,768,135 | 193,214,850 | 193,214,850 |
In pence: | 2025 | 2024 (Restated) | 2024 |
Basic earnings/(loss) per share | 2.8p | (100.4p) | (100.4p) |
Diluted earnings/(loss) per share | 2.8p | (100.4p) | (100.4p) |
EPRA earnings per share | 34.8p | 34.6p | 34.0p |
Diluted EPRA earnings per share | 34.5p | 34.3p | 34.0p |
Adjusted underlying earnings per share 1 | 34.5p | 34.1p | 34.1p |
Adjusted underlying earnings per share (basic) | 34.8p | 34.4p | 34.4p |
| 2025 | 2024 | |
| Number of shares used for calculating net assets per share: | Number | Number |
Shares in issue at year end | 192,143,004 | 191,910,392 |
Less own shares held in trust at year end | (57,524) | (139,649) |
Dilution due to share option schemes | 1,871,843 | 1,637,759 |
| Number of shares for calculating diluted | ||
adjusted net assets per share | 193,957,323 | 193,408,502 |
March 2025 | March 2024 | |||||
| EPRA | EPRA | EPRA | EPRA | EPRA | EPRA | |
| NRV | NTA | NDV | NRV | NTA | NDV | |
| £m | £m | £m | £m | £m | £m | |
IFRS Equity attributable to shareholders | 1,502.2 | 1,502.2 | 1,502.2 | 1,548.9 | 1,548.9 | 1,548.9 |
| Fair value of derivative | ||||||
financial instruments | 0.1 | 0.1 | – | (0.2) | (0.2) | – |
Intangibles per IFRS balance sheet | – | (1.1) | – | – | (2.2) | – |
| Excess of book value of debt | ||||||
over fair value | – | – | 39.9 | – | – | 59.3 |
Purchasers’ costs | 161.0 | – | – | 166.4 | – | – |
EPRA measure | 1,663.3 | 1,501.2 | 1,542.1 | 1,715.1 | 1,546.5 | 1,608.2 |
EPRA measure per share | £8.58 | £7.74 | £7.95 | £8.87 | £8.00 | £8.32 |
| 2025 | 2024 | |
| Total Accounting Return | £ | £ |
Opening EPRA net tangible assets per share (A) | 8.00 | 9.27 |
Closing EPRA net tangible assets per share | 7.74 | 8.00 |
Decrease in EPRA net tangible assets per share | (0.26) | (1.27) |
Ordinary dividends paid in the year | 0.28 | 0.26 |
Total return (B) | 0.02 | (1.01) |
Total accounting return (B/A) | 0.3% | (10.9%) |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 April | 2,408.5 | 2,643.3 |
Capital expenditure | 54.3 | 68.4 |
Capitalised interest on refurbishments (note 4) | 3.4 | 3.0 |
Disposals during the year | (38.5) | (12.5) |
Change in fair value of investment properties | (55.9) | (251.2) |
| Disposed properties tenant incentives recognised | ||
in advance under IFRS 16 | 0.2 | 1.4 |
Less: Classified as assets held for sale | (20.3) | (43.9) |
Balance at 31 March | 2,351.7 | 2,408.5 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 April | 65.7 | 123.0 |
Capital expenditure | 1.4 | 1.2 |
Reclassified from investment properties in the period | 20.3 | 43.9 |
Disposals during the year | (41.8) | (98.3) |
Impairment of assets held for sale | (0.4) | (4.1) |
Balance at 31 March | 45.2 | 65.7 |
| 2025 | 2024 | |
| £m | £m | |
Total per CBRE valuation report | 2,367.8 | 2,446.5 |
Deferred consideration on sale of property | (0.6) | (0.6) |
Head leases treated as leases under IFRS 16 | 34.7 | 34.7 |
Tenant incentives recognised under IFRS 16 | (5.0) | (6.4) |
Less: Reclassified as assets held for sale | (45.2) | (65.7) |
Total investment properties per balance sheet | 2,351.7 | 2,408.5 |
ERVs – per sq. ft. | Equivalent yields | |||||||
| Valuation | Valuation | Weighted | Weighted | |||||
| Property category | £m | technique | Range | average | Range | average | ||
Like-for-like | 1,755.8 | A | £24-£84 | £51 | 5.9%-8.6% | 6.8% | ||
Completed projects | 167.8 | A | £25-£55 | £37 | 4.9%-7.6% | 6.9% | ||
Refurbishments | 322.6 | A/B | £23-£75 | £36 | 5.3%-10.2% | 7.2% | ||
South East Office | 75.8 | A | £25-£35 | £29 | 8.4%-12.5% | 10.3% | ||
Tenant incentives | (5.0) | N/A | – | – | – | – | ||
Head leases | 34.7 | N /A | – | – | – | – | ||
Total | 2,351.7 |
£m | +/- 10% in ERVs | +/- 25 bps in yields |
Like-for-like | +176/-176 | -62/+67 |
Completed projects | +17/-17 | -6/+6 |
Refurbishments | +37/-37 | -13/+14 |
South East Office | +8/-8 | -2/+2 |
ERVs – per sq. ft. | Equivalent yields | |||||
| Valuation | Valuation | Weighted | Weighted | |||
| Property category | £m | technique | Range | average | Range | average |
Like-for-like | 1,833.2 | A | £24-£81 | £49 | 4.9%-8.4% | 7.0% |
Completed projects | 137.4 | A | £25-£53 | £35 | 6.6%-7.2% | 7.3% |
Refurbishments | 318.5 | A/B | £24-£75 | £38 | 5.0%-9.9% | 7.3% |
Redevelopments | 18.9 | A/B | £18-£30 | £19 | 4.8%-8.7% | 7.4% |
South East Office | 72.2 | A | £25-£40 | £30 | 8.0%-11.4% | 10.4% |
Tenant incentives | (6.4) | N/A | – | – | – | – |
Head leases | 34.7 | N /A | – | – | – | – |
Total | 2,408.5 |
£m | +/- 10% in ERVs | +/- 25 bps in yields |
Like-for-like | +183/-183 | -66/+71 |
Completed projects | +14/-14 | -5/+5 |
Refurbishments | +35/-35 | -15/+17 |
Redevelopments | +0/-0 | -0/+0 |
South East Office | +27-27 | -9/+9 |
| Equipment | |
| and fixtures | |
| Cost or valuation | £m |
1 April 2023 | 12.5 |
Additions during the year | 0.5 |
Disposals during the year | (4.8) |
Balance at 31 March 2024 | 8.2 |
Additions during the year | 1.9 |
Disposals during the year | (0.2) |
Balance at 31 March 2025 | 9.9 |
| Accumulated depreciation | |
1 April 2023 | 8.1 |
Charge for the year | 1.7 |
Disposals during the year | (4.6) |
Balance at 31 March 2024 | 5.2 |
Charge for the year | 1.4 |
Disposals during the year | (0.1) |
Balance at 31 March 2025 | 6.5 |
Net book amount at 31 March 2025 | 3.4 |
Net book amount at 31 March 2024 | 3.0 |
| 2025 | 2024 | |
| £m | £m | |
2.0% of share capital of Wavenet Limited | 3.3 | 3.2 |
3.3 | 3.2 |
| 2025 | 2024 | |
| Current trade and other receivables | £m | £m |
Trade receivables | 19.2 | 22.6 |
Less provision for impairment of receivables | (3.5) | (3.9) |
Trade receivables – net | 15.7 | 18.7 |
Prepayments, other receivables and accrued income | 14.0 | 16.9 |
Deferred consideration on sale of investment properties | 3.1 | 1.1 |
32.8 | 36.7 |
| 2025 | 2024 | |
| Deferred consideration on sale of investment properties | £m | £m |
Balance at 1 April | 1.1 | 11.2 |
Cash received | – | (10.1) |
Additions | 2.0 | – |
Balance at 31 March | 3.1 | 1.1 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 April | 3.9 | 4.6 |
Increase in provision for impairment of trade receivables | 1.0 | 0.8 |
Receivables written off during the year | (1.4) | (1.5) |
Balance at 31 March | 3.5 | 3.9 |
| 2025 | 2024 | |
| £m | £m | |
Cash at bank and in hand | 25.3 | 4.1 |
Restricted cash | 7.4 | 7.5 |
32.7 | 11.6 |
| 2025 | 2024 | |
| £m | £m | |
Trade payables | 6.8 | 7.4 |
Other tax and social security payable | 3.2 | 4.8 |
Tenants’ deposit deeds | 7.3 | 8.2 |
Tenants’ deposits | 32.1 | 32.0 |
Accrued expenses | 31.7 | 28.5 |
Deferred income – rent and service charges | 11.1 | 12.1 |
92.2 | 93.0 |
| 2025 | 2024 | |
| £m | £m | |
| Current | ||
3.07% Senior Notes (unsecured) | 79.9 | – |
| Non-current | ||
Bank loans (unsecured) | 178.2 | 192.3 |
Other loans (secured) | 64.3 | 64.1 |
3.07% Senior Notes (unsecured) | – | 79.9 |
3.19% Senior Notes (unsecured) | 119.9 | 119.9 |
3.6% Senior Notes (unsecured) | 99.9 | 99.9 |
Green Bond (unsecured) | 299.1 | 298.7 |
761.4 | 854.8 | |
Total borrowings | 841.3 | 854.8 |
| 2025 | 2024 | |
| £m | £m | |
Borrowings per (a) above Adjust for: | 841.3 | 854.8 |
Cost of raising finance unamortised | 3.7 | 4.2 |
845.0 | 859.0 | |
Cash at bank and in hand (note 14) | (25.3) | (4.1) |
Net debt | 819.7 | 854.9 |
| 2025 | 2024 | |
| £m | £m | |
Repayable within one year | 80.0 | – |
Repayable between one and two years | 80.0 | 80.0 |
Repayable between two and three years | 420.0 | 194.0 |
Repayable between three years and four years | 200.0 | 420.0 |
Repayable between four years and five years | – | 100.0 |
Repayable in five years or more | 65.0 | 65.0 |
845.0 | 859.0 | |
Cost of raising finance | (3.7) | (4.2) |
Total | 841.3 | 854.8 |
| Principal at | ||||
| period end | ||||
£m | Interest rate | Interest payable | Repayable | |
| Current | ||||
| Bank overdraft due within | ||||
one year or on demand | – | Base + 2.25% | Variable | On demand |
| Private Placement Notes: | ||||
3.07% Senior Notes | 80.0 | 3.07% | Half yearly | August 2025 |
| Non-current | ||||
| Private Placement Notes: | ||||
3.19% Senior Notes | 120.0 | 3.19% | Half yearly | August 2027 |
3.6% Senior Notes | 100.0 | 3.60% | Half yearly | January 2029 |
Bank Loan | – | SONIA + 1.77% 1 | Variable | December 2026 |
Bank Loan | 100.0 | SONIA + 1.82% 1 | Variable | November 2028 |
Bank Loan | 80.0 | SONIA + 1.80% 1 | Half yearly | November 2026 |
Other Loan (Secured) | 65.0 | 4.02% | Quarterly | May 2030 |
Green Bond | 300.0 | 2.25% | Yearly | March 2028 |
2025 | 2024 | |
Carrying amount of derivative | (0.1) | 0.2 |
Change in fair value of designated hedging instrument | (0.3) | 0.2 |
Notional amount £m | 100 | 100 |
Rate payable (%) | 4.285 | 4.285 |
Maturity | 31 January 2026 | 31 January 2026 |
Hedge ratio | 1:1 | 1:1 |
| 2025 | 2025 | 2024 | 2024 | |
| Book value | Fair value | Book value | Fair value | |
| £m | £m | £m | £m | |
| Financial liabilities held at amortised cost | ||||
Bank loans | 178.2 | 178.2 | 192.3 | 192.3 |
Other loans | 64.3 | 61.5 | 64.1 | 61.6 |
Private Placement Notes | 299.7 | 290.5 | 299.6 | 285.4 |
Lease obligations | 34.7 | 34.7 | 34.7 | 34.7 |
Green Bond | 299.1 | 271.2 | 298.7 | 256.1 |
876.0 | 836.1 | 889.4 | 830.1 | |
Financial assets/(liabilities) at fair value through other comprehensive income | ||||
Financial derivative | (0.1) | (0.1) | 0.2 | 0.2 |
Other investments | 3.3 | 3.3 | 3.2 | 3.2 |
3.2 | 3.2 | 3.4 | 3.4 | |
| Financial assets at fair value through profit or loss | ||||
Deferred consideration (including overage) | 3.1 | 3.1 | 1.1 | 1.1 |
3.1 | 3.1 | 1.1 | 1.1 |
| 2025 | 2024 | |
| Assets | £m | £m |
| a) Assets at fair value through profit or loss | ||
Deferred consideration (overage) | 0.6 | 0.6 |
0.6 | 0.6 | |
| b) Loans and receivables | ||
Cash and cash equivalents | 32.7 | 11.6 |
Trade and other receivables excluding prepayments 1 | 23.5 | 27.4 |
56.2 | 39.0 | |
c) Assets/(liabilities) at value through other comprehensive income | ||
Financial derivative | (0.1) | 0.2 |
Other investments | 3.3 | 3.2 |
3.2 | 3.4 | |
Total | 60.0 | 43.0 |
| 2025 | 2024 | |
| Liabilities | £m | £m |
| Other financial liabilities at amortised cost | ||
Borrowings | 841.3 | 854.8 |
Lease liabilities | 34.7 | 34.7 |
Trade and other payables excluding non-financial liabilities 2 | 77.9 | 76.1 |
953.9 | 965.6 |
| Bank loans and | ||
| borrowings | Lease liabilities | |
| £m | £m | |
Balance at 1 April 2024 | 854.8 | 34.7 |
| Changes from financing cash flows: | ||
Proceeds from bank borrowings | 341.5 | – |
Repayment of bank borrowings | (355.5) | – |
Finance costs for new/amended borrowing facilities | (1.3) | – |
Total changes from cash flows | (15.3) | – |
Amortisation of issue costs of borrowing | 1.8 | – |
Total other changes | 1.8 | – |
Balance at 31 March 2025 | 841.3 | 34.7 |
| Bank loans and | ||
| borrowings | Lease liabilities | |
| £m | £m | |
Balance at 1 April 2023 | 908.9 | 34.7 |
| Changes from financing cash flows: | ||
Proceeds from bank borrowings | 156.0 | – |
Repayment of bank borrowings | (211.0) | – |
Finance costs for new/amended borrowing facilities | (0.8) | – |
Total changes from cash flows | (55.8) | – |
Amortisation of issue costs of borrowing | 1.7 | – |
Total other changes | 1.7 | – |
Balance at 31 March 2024 | 854.8 | 34.7 |
| 2025 | 2024 | |
| £m | £m | |
Within one year | 2.1 | 2.1 |
Between one and five years | 8.4 | 8.4 |
Between five and fifteen years | 20.9 | 17.2 |
Beyond fifteen years | 174.8 | 180.5 |
206.2 | 208.2 | |
Future finance charges on leases | (171.5) | (173.5) |
Present value of lease liabilities | 34.7 | 34.7 |
| 2025 | 2024 | |
| £m | £m | |
Cash and cash equivalents (note 14) | 32.7 | 11.6 |
Trade receivables – current (note 13) | 15.7 | 18.7 |
Deferred consideration – current (note 13) | 3.1 | 1.1 |
51.5 | 31.4 |
| Due | Due | Due | ||||
| Due | between | between | 3 years | Total | ||
Carrying 2 | within | 1 and 2 | 2 and 3 | and | contracted | |
| amount | 1 year | years | years | beyond | cash flows | |
| 31 March 2025 | £m | £m | £m | £m | £m | £m |
| Financial liabilities | ||||||
Private Placement Notes | 300.0 | 88.4 | 7.4 | 125.0 | 102.9 | 323.7 |
Bank loan | 100.0 | 6.2 | 6.2 | 6.2 | 104.1 | 122.7 |
Term loan | 80.0 | 5.0 | 83.3 | – | – | 88.3 |
Green Bond | 300.0 | 6.8 | 6.8 | 306.4 | – | 320.0 |
Other loans | 65.0 | 2.6 | 2.6 | 2.6 | 70.5 | 78.3 |
Lease liabilities | 34.7 | 2.1 | 2.1 | 2.1 | 199.9 | 206.2 |
Trade and other payables 1 | 77.9 | 77.9 | – | – | – | 77.9 |
957.6 | 189.0 | 108.4 | 442.3 | 477.4 | 1,217.1 |
| Due | Due | Due | ||||
| Due | between | between | 3 years | Total | ||
Carrying 2 | within | 1 and 2 | 2 and 3 | and | contracted | |
| amount | 1 year | years | years | beyond | cash flows | |
| 31 March 2024 | £m | £m | £m | £m | £m | £m |
| Financial liabilities | ||||||
Private Placement Notes | 300.0 | 9.9 | 88.3 | 7.4 | 227.2 | 332.8 |
Bank loan | 125.0 | 4.4 | 4.4 | 131.1 | – | 139.9 |
Bank loan | 69.0 | 4.8 | 4.8 | 69.2 | – | 78.8 |
Green Bond | 300.0 | 6.8 | 6.8 | 6.8 | 306.3 | 326.7 |
Other loans | 65.0 | 2.6 | 2.6 | 2.6 | 72.8 | 80.6 |
Lease liabilities | 34.7 | 2.1 | 2.1 | 2.1 | 201.9 | 208.2 |
Trade and other payables 1 | 76.1 | 76.1 | – | – | – | 76.1 |
969.8 | 106.7 | 109.0 | 219.2 | 808.2 | 1,243.1 |
| 2025 | 2024 | |
| £m | £m | |
Profit/(Loss) before tax | 5.4 | (192.8) |
Depreciation | 1.4 | 1.7 |
Amortisation of intangibles | 0.9 | 0.6 |
Letting fees amortisation | 0.6 | 0.3 |
Loss on disposal of investment properties | 1.5 | 2.3 |
Other expenses | 0.7 | 1.2 |
Net loss from change in fair value of investment property | 55.9 | 251.2 |
Impairment of assets held for sale | 0.4 | 4.1 |
Equity-settled share-based payments | 2.7 | 3.3 |
Finance costs | 32.0 | 34.9 |
| Changes in working capital: | ||
Decrease/(Increase) in trade and other receivables | 5.7 | (2.9) |
Decrease in trade and other payables | (2.1) | (16.2) |
Cash generated from operations | 105.1 | 87.7 |
| 2025 | 2024 | |
| £m | £m | |
Issued: Fully paid ordinary shares of £1 each | 192.1 | 191.9 |
| 2025 | 2024 | |
| Movements in share capital were as follows: | Number | Number |
Number of shares at 1 April | 191,910,392 | 191,638,357 |
Issue of shares | 232,612 | 272,035 |
Number of shares at 31 March | 192,143,004 | 191,910,392 |
Share capital | Share premium | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
Balance at 1 April | 191.9 | 191.6 | 296.6 | 295.5 |
Issue of shares | 0.2 | 0.3 | – | 1.1 |
Reduction of shares | – | – | (1.0) | – |
Balance at 31 March | 192.1 | 191.9 | 295.6 | 296.6 |
| Equity- | |||||
| Other | settled | ||||
| investment | Hedging | share-based | Merger | ||
| reserve | Reserve | payments | reserve | Total | |
| £m | £m | £m | £m | £m | |
Balance at 1 April 2023 | 0.4 | – | 25.3 | 65.3 | 91.0 |
Share-based payments | – | – | 0.7 | – | 0.7 |
| Change in fair value of other investment | |||||
(note 12) | 1.1 | – | – | – | 1.1 |
| Change in fair value of derivative | |||||
financial instruments (cash flow hedge) | – | 0.2 | – | – | 0.2 |
Balance at 31 March 2024 | 1.5 | 0.2 | 26.0 | 65.3 | 93.0 |
Share-based payments | – | – | (0.4) | – | (0.4) |
Share options lapsed in prior years 1 | – | – | (21.2) | – | (21.2) |
| Change in fair value of other investment | |||||
(note 12) | 0.1 | – | – | – | 0.1 |
| Change in fair value of derivative | |||||
financial instruments (cash flow hedge) | – | (0.3) | – | – | (0.3) |
Balance at 31 March 2025 | 1.6 | (0.1) | 4.4 | 65.3 | 71.2 |
| 1. In the year the Group transferred amounts held in the share-based payment reserve to retained earnings In relation to share |
| LTIP & RSA | |
| Number | |
At 1 April 2023 | 1,764,188 |
Granted (‘LTIP ’) | 365,938 |
Granted (‘RSA’) | 430,962 |
Exercised | (259,497) |
Lapsed | (276,699) |
At 31 March 2024 | 2,024,892 |
Granted (‘LTIP ’) | 420,347 |
Granted (‘RSA’) | 412,923 |
Exercised | (232,612) |
Lapsed | (670,902) 1 |
At 31 March 2025 | 1,954,648 |
| November | June | November | June | |||
| 2024 | 2024 | 2023 | 2022 | 2021 | 2021 | |
| LTI P | LTI P | LTI P | LTI P | LTI P | LTI P | |
Share price at grant | 562p | 589p | 470p | 642p | 841p | 842p |
Exercise price | Nil | Nil | Nil | Nil | Nil | Nil |
Average expected life (years) | 3 | 3 | 3 | 3 | 3 | 3 |
Risk-free rate | 4.09% | 4.09% | 4.95% | 1.96% | 0.49% | 0.16% |
Average share price volatility | 31.2% | 32.3% | 33.9% | 41.5% | 42.6% | 39.5% |
Correlation | 68% | 65% | 52% | 46% | 47% | 45% |
TSR starting factor | 1.14 | 1.15 | 0.96 | 0.85 | 1.14 | 1.11 |
| Fair value per option | ||||||
– Relative TSR element | 375p | 383p | 294p | 333p | 446p | 475p |
| SAYE | ||
| Weighted exercise | ||
Options outstanding | Number | price |
At 1 April 2023 | 286,907 | £5.56 |
Options granted | 390,739 | £4.79 |
Options exercised | (12,538) | £5.31 |
Options lapsed | (226,668) | £5.44 |
At 31 March 2024 | 438,440 | £4.94 |
Options granted | 89,629 | £4.66 |
Options lapsed | (91,606) | £4.14 |
At 31 March 2025 | 436,463 | £4.85 |
| 2025 | 2025 | 2024 | 2024 | |
| SAYE | SAYE | SAYE | SAYE | |
| 3 year | 5 year | 3 year | 5 year | |
Weighted average share price at grant | 604p | 604p | 479p | 479p |
Exercise price | 466p | 466p | 395p | 395p |
Expected volatility | 32% | 32% | 34% | 36% |
Average expected life (years) | 3 | 5 | 3 | 5 |
Risk free rate | 4% | 4% | 5% | 4% |
Expected dividend yield | 5% | 5% | 5% | 5% |
Possibility of ceasing employment before vesting | 20% | 20% | 25% | 25% |
2025 | 2024 | |||
Grant date | Fair value of award | Grant date | Fair value of award | |
SAYE – three year | 23 July 2024 | 168p | 18 July 2023 | 125p |
SAYE – five year | 23 July 2024 | 174p | 18 July 2023 | 133p |
| Ordinary | |||||
| Exercise | shares | Vested and | |||
| Date of grant | price | Number | exercisable | Exercisable between | |
| LTI P | |||||
24 June 2022 | – | 676,635 | – | 24.06.2025 | – |
22 June 2023 (‘LTIP’) | – | 265,671 | – | 22.06.2026 | – |
22 June 2023 (‘RSA’) | – | 375,098 | – | 22.06.2026 | – |
21 June 2024 (‘LTIP’) | – | 177,401 | – | 21.06.2027 | – |
21 June 2024 (‘RSA’) | – | 370,028 | – | 21.06.2027 | – |
28 November 2024 (‘LTIP’) | – | 89,814 | – | 18.11.2027 | – |
| SAYE | |||||
27 July 2020 – five year | £5.31 | 1,467 | – | 01.09.2025 | 01.03.2026 |
23 July 2021 – five year | £6.70 | 447 | – | 01.09.2026 | 01.03.2027 |
27 July 2022 – three year | £5.08 | 40,088 | – | 01.09.2025 | 01.03.2026 |
27 July 2022 – five year | £5.08 | 472 | – | 01.09.2027 | 01.03.2028 |
18 July 2023 – three year | £3.95 | 276,826 | – | 01.09.2026 | 01.03.2027 |
18 July 2023 – five year | £3.95 | 39,943 | – | 01.09.2028 | 01.03.2029 |
24 July 2024 – three year | £4.66 | 70,440 | – | 01.09.2027 | 01.03.2028 |
24 July 2024 – five year | £4.66 | 6,780 | – | 01.09.2029 | 01.03.2030 |
Total | 2,391,110 | – |
| 2025 | 2024 | |
| £m | £m | |
Equity-settled share-based payments | 2.4 | 3.1 |
Cash-settled share-based payments | 0.2 | 0.2 |
2.6 | 3.3 |
| 2025 | 2024 | |
| Key management compensation: | £m | £m |
Short-term employee benefits | 4.0 | 4.5 |
Post-employment benefits | 0.3 | 0.2 |
Other long-term benefits | – | – |
Termination benefits | – | – |
Share-based payment benefits | 0.4 | 1.0 |
Total | 4.7 | 5.7 |
| 2025 | 2024 | |
| £m | £m | |
Investment property construction | 24.1 | 18.8 |
Name | Company Number | Nature of business |
Workspace 12 Limited | 05764838 | Property Investment |
Workspace 13 Limited | 05834824 | Property Investment |
Workspace 14 Limited | 05834831 | Property Investment |
Omnibus Workspace Limited 1,2,3 | 01444827 | Non-trading |
United Workspace Limited 1,2,3 | 01749661 | Non-trading |
Workspace Holdings Limited 2 | 03729646 | Dormant |
Busworks Limited 1,2,3 | 04108036 | Holding Company |
LI Property Services Limited 2,3 | 02134039 | Insurance Agents |
Workspace Management Limited | 02841232 | Property Management |
Workspace 1 Limited | 03726272 | Dormant |
Workspace 10 Limited 3 | 02985018 | Dormant |
McKay Securities Limited | 00421479 | Property Investment |
Baldwin House Limited 1,2,3 | 00692181 | Non-trading |
Workspace Projects (KP) Limited | 14186009 | Property Investment |
Glebe Three Limited 4 | 05830231 | Non-trading |
| Country of | |||
| Name | incorporation | Registered address | Nature of business |
Workspace 17 (Jersey) Limited 2 | Jersey | 44 Esplanade, St Helier, | Holding |
| Jersey JE4 9WQ | Company | ||
Workspace Salisbury Limited | Jersey | 44 Esplanade, St Helier, | Property |
| Jersey JE4 9WQ | Investment | ||
Centro Property Limited 1 | Guernsey | Martello Court, Admiral Park, | Dissolved |
| St Peter Port, Guernsey GY1 3HB | |||
| Stamfordham Road (IOM) | Isle of Man | 33-37 Athol Street, Douglas, | Non-trading |
Limited 2 | Isle of Man, IM1 1LB |
| 2025 | 2024 | |
| Land and buildings: | £m | £m |
Within one year | 84.8 | 86.7 |
Between one and two years | 28.6 | 21.0 |
Between two and three years | 15.7 | 12.6 |
Between three and four years | 6.3 | 9.8 |
Between four and five years | 3.1 | 5.5 |
Beyond five years | 7.3 | 12.2 |
145.8 | 147.8 |