| 2025 | 2024 | |
| £’000 | £’000 | |
| Gross rental income | 7,916 | 7,331 |
| Spreading of minimum contracted future rent – indexation | 220 | 74 |
| Spreading of tenant incentives – rent free periods | (214) | (49) |
| Other property income | – | 2 |
| Gross rental income (adjusted) | 7,922 | 7,358 |
| Service charges and direct recharges (see Note 4) | 648 | 542 |
| Total rental and other income | 8,570 | 7,900 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Property operating expenses | 133 | 138 |
| Service charges and direct recharges (see Note 3) | 648 | 542 |
| Property operating expenses | 781 | 680 |
| Investment Adviser fee | 360 | 360 |
| Auditor’s remuneration | 104 | 85 |
| Operating costs* | 484 | 508 |
| Directors' remuneration (Note 5) | 118 | 113 |
| Other operating expenses | 1,066 | 1,066 |
| Total operating expenses | 1,847 | 1,746 |
| Total operating expenses (excluding service charges and direct recharges) | 1,199 | 1,204 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Audit | ||
| Statutory audit of Annual Report and Accounts | 84 | 73 |
| Statutory audit of Subsidiary Accounts | 13 | 12 |
| Statutory audit of Annual Report and Accounts (additional fee on data migration) | 7 | – |
| Total fees due to auditor | 104 | 85 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Directors’ fees | 105 | 102 |
| Tax and social security | 13 | 11 |
| Total fees | 118 | 113 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Interest payable on loan (Note 13) | 1,307 | 1,304 |
| Amortisation of finance costs (Note 13) | 128 | 104 |
| Other finance costs | – | 4 |
| Total | 1,435 | 1,412 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Tax charge comprises: | ||
| Analysis of tax charge in the year | ||
| Profit before tax | 7,258 | 2,357 |
| Theoretical tax charge at UK corporation tax standard rate of 25.00% (2024: 25.00%) | 1,815 | 589 |
| Effects of tax-exempt items under the REIT regime | (1,815) | (589) |
| Total | – | – |
| 2025 | 2024 | |
| EPS: | ||
| Total comprehensive income (£’000) | 7,258 | 2,357 |
| Weighted average number of shares (number) | 80,500,000 | 80,500,000 |
| EPS (basic and diluted) | 9.02p | 2.93p |
| EPRA EPS: | ||
| Total comprehensive income (£’000) | 7,258 | 2,357 |
| Adjustment to total comprehensive income (£’000): | ||
| Change in fair value of investment properties | (1,970) | 2,983 |
| Gain on disposal of investment property | – | (598) |
| EPRA earnings (basic and diluted) (£’000) | 5,288 | 4,742 |
| EPRA EPS (basic and diluted) | 6.57p | 5.89p |
| Adjusted EPS: | ||
| EPRA earnings (basic and diluted) (£’000) – as above | 5,288 | 4,742 |
| Adjustments (£'000): | ||
| Rental income recognised in respect of guaranteed fixed rental uplifts (Note 3) | (220) | (74) |
| Rental income recognised in respect of rent free periods (Note 3) | 214 | 49 |
| Amortisation of loan finance costs (Note 6) | 128 | 104 |
| Adjusted earnings (basic and diluted) (£’000) | 5,410 | 4,821 |
| Adjusted EPS (basic and diluted)* | 6.72p | 5.99p |
| 2025 | 2024 | |
| NAV per share: | ||
| Net assets (£'000) | 67,327 | 65,121 |
| Ordinary Shares (Number) | 80,500,000 | 80,500,000 |
| NAV per share | 83.64p | 80.90p |
| EPRA NTA and | ||
| EPRA NRV | EPRA NDV | |
| At 30 June 2025 | ||
| Net assets value (£'000) | 67,327 | 67,327 |
| Estimated purchasers' cost (£'000) | 6,978 | – |
| 74,305 | 67,327 | |
| Ordinary Shares (Number) | 80,500,000 | 80,500,000 |
| Per share measure | 92.30p | 83.64p |
| At 30 June 2024 | ||
| Net assets value (£'000) | 65,121 | 65,121 |
| Estimated purchasers' cost (£'000) | 6,672 | – |
| 71,793 | 65,121 | |
| Ordinary Shares (Number) | 80,500,000 | 80,500,000 |
| Per share measure | 89.18p | 80.90p |
| All dividends were paid as PIDs | Quarter Ended | Rate | 2025 £’000 | 2024 £’000 |
| Dividends in respect of year ended 30 June 2023 | ||||
| 4th dividend | 30-Jun-23 | 1.920p | – | 1,545 |
| Dividends in respect of year ended 30 June 2024 | ||||
| 1st dividend | 30-Sep-23 | 1.425p | – | 1,147 |
| 2nd dividend | 31-Dec-23 | 1.425p | – | 1,147 |
| 3rd dividend | 31-Mar-24 | 1.425p | – | 1,147 |
| 4th dividend | 30-Jun-24 | 1.625p | 1,308 | – |
| Dividends in respect of year ended 30 June 2025 | ||||
| 1st dividend | 30-Sep-24 | 1.550p | 1,248 | – |
| 2nd dividend | 31-Dec-24 | 1.550p | 1,248 | – |
| 3rd dividend | 31-Mar-25 | 1.550p | 1,248 | – |
| Total dividends paid | 5,052 | 4,986 | ||
| 4th dividend* | 30-Jun-23 | 1.920p | – | (1,545) |
| 4th dividend* | 30-Jun-24 | 1.625p | (1,308) | 1,308 |
| 4th dividend* | 30-Jun-25 | 1.550p | 1,248 | – |
| Total dividends payable in respect of the year | 4,992 | 4,749 | ||
| Total dividends payable per share in respect of the year | 6.20p | 5.90p |
| 2025 | 2024 | |||
| Freehold Investment properties £’000 | Leasehold Investment properties £’000 | Total £’000 | Total £’000 | |
| At the beginning of the year | 71,050 | 31,600 | 102,650 | 107,025 |
| Acquisition during the year | 2,724 | – | 2,724 | 5,304 |
| Disposal during the year | – | – | – | (6,784) |
| Change in value of investment properties | 1,476 | 500 | 1,976 | (2,895) |
| Valuation provided by Knight Frank LLP | 75,250 | 32,100 | 107,350 | 102,650 |
| Adjustment to fair value for minimum rent indexation of lease income (Note 11) | (3,573) | (3,567) | ||
| Total investment properties | 103,777 | 99,083 | ||
| Change in fair value of investment properties | ||||
| Change in fair value before adjustments for lease incentives and lease obligations | 1,976 | (2,895) | ||
| Movement in lease obligations | – | (63) | ||
| Adjustment to spreading of contracted future rent indexation and tenant incentives | (6) | (25) | ||
| 1,970 | (2,983) |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Gross proceeds on disposal | – | 7,500 |
| Selling costs | – | (118) |
| Net proceeds on disposal | – | 7,382 |
| Carrying value | – | (6,784) |
| Gain on disposal of investment property | – | 598 |
| Fair value £’000 | Valuation technique | Significant unobservable inputs | Range | |
| 30 June 2025 | ||||
| Investment Properties* | 107,350 | Income capitalisation | ERV Net Initial yield | £4.00 – £21.96 4.87% – 8.70%** |
| 30 June 2024 | ||||
| Investment Properties* | 102,650 | Income capitalisation | ERV Net Initial yield | £4.50 – £21.96 3.59% – 8.64%** |
| 2025 | ||||
| Change in ERV | Change in net initial yield | |||
| £’000 | £’000 | £’000 | £’000 | |
| Sensitivity Analysis | +10% | -10% | +10% | -10% |
| Resulting fair value of investment properties | 109,634 | 104,628 | 100,661 | 115,042 |
| 2024 | ||||
| Change in ERV | Change in net initial yield | |||
| £’000 | £’000 | £’000 | £’000 | |
| Sensitivity Analysis | +10% | -10% | +10% | -10% |
| Resulting fair value of investment properties | 105,152 | 100,042 | 97,041 | 109,391 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Receivables | ||
| Trade debtor | 290 | 252 |
| Less: Provision for impairment of trade debtors | (2) | (2) |
| Other debtors* | 192 | 2,428 |
| 480 | 2,678 | |
| Spreading of minimum contracted future rent indexation | 3,426 | 3,205 |
| Spreading of tenant incentives – rent free periods | 147 | 362 |
| 3,573 | 3,567 | |
| Tenant deposit asset (Note 12) | 118 | 118 |
| Other prepayments | 65 | 101 |
| 183 | 219 | |
| Trade and other receivables | 4,236 | 6,464 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Less than three months due | 476 | 2,672 |
| Between three and six months months due | 4 | 6 |
| 480 | 2,678 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Deferred income | 1,654 | 1,665 |
| Trade creditors | 55 | 21 |
| Accruals | 439 | 401 |
| Tenant deposit liability (Note 11) | 118 | 118 |
| Loan interest payable (Note 13) | 256 | 256 |
| Other creditors | 356 | 429 |
| Total trade and other payables | 2,878 | 2,890 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Facility drawn | 41,000 | 41,000 |
| Unamortised finance costs brought forward | (172) | (276) |
| Amortisation of finance costs (Note 6) | 128 | 104 |
| At end of year | 40,956 | 40,828 |
| Repayable less than one year | 41,000 | – |
| Repayable between one and two years | – | 41,000 |
| Total at end of the year | 41,000 | 41,000 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Reconciliation to cash flows from financing activities | ||
| At beginning of the year | 40,828 | 40,724 |
| Non-cash changes | ||
| Amortisation of loan issue costs | 128 | 104 |
| Total at end of the year | 40,956 | 40,828 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Within one year | 8,878 | 6,839 |
| After one year, but not more than two years | 6,182 | 6,528 |
| After two years, but not more than three years | 5,938 | 6,331 |
| After three years, but not more than four years | 6,017 | 5,746 |
| After four years, but not more than five years | 6,060 | 5,826 |
| After five years, but not more than ten years | 26,703 | 27,129 |
| After ten years, but not more than fifteen years | 20,668 | 20,398 |
| More than fifteen years | 44,326 | 47,712 |
| 124,772 | 126,509 |
| Name and company number | Country of registration and incorporation | Date of incorporation | Principal activity | Ordinary Shares held |
| Alternative Income REIT Holdco Limited (Company number 11052186) | England and Wales | 7 Nov 2017 | Real Estate Company | 73,158,502* |
| Alternative Income Limited (Company number 10754641) | England and Wales | 4 May 2017 | Real Estate Company | 73,158,501* |
| 2025 | 2024 | |||
| £’000 | Number of Ordinary Shares | £’000 | Number of Ordinary Shares | |
| Ordinary Shares of £0.01 each issued and fully paid | ||||
| At the beginning and end of the year | 805 | 80,500,000 | 805 | 80,500,000 |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Debtors | 482 | 2,680 |
| Cash and cash equivalents | 3,148 | 3,292 |
| Total | 3,630 | 5,972 |
| 2025 | On demand £’000 | < 3 months £’000 | 3 - 12 months £’000 | 1 - 5 years £’000 | Total £’000 |
| Interest bearing loans and borrowings | – | – | 41,000 | – | 41,000 |
| Interest payable | – | 327 | 327 | – | 654 |
| Payables and accured expenses | 55 | 727 | – | – | 782 |
| Total | 55 | 1,054 | 41,327 | – | 42,436 |
| 2024 | On demand £’000 | < 3 months £’000 | 3 - 12 months £’000 | 1 - 5 years £’000 | Total £’000 |
| Interest bearing loans and borrowings | – | – | – | 41,000 | 41,000 |
| Interest payable | – | 327 | 980 | 652 | 1,959 |
| Payables and accured expenses | 21 | 676 | – | – | 697 |
| Total | 21 | 1,003 | 980 | 41,652 | 43,656 |