| Fortheyearended | Fortheyearended | ||
| 31August2025 | 31August2024 | ||
| Note | £’000 | £’000 | |
| Income | |||
| Rentalincome | 4 | ||
| Otherincome | 4 | ||
| Impairmentofrentstraight-lining | 4 | ( | ( |
| Net rental income | |||
| Operating expenses | |||
| Propertyoperatingexpenses | 5 | ( | ( |
| Generalandadministrativeexpenses | 5 | ( | ( |
| Provisionforexpectedcreditlossesoftradereceivables | 11 | ( | ( |
| Total expenses | ( | ( | |
| Changeinfairvalueofinvestmentproperty | 9 | ( | |
| Realisedlossondisposalofinvestmentproperties | 6 | ( | ( |
| Operating loss for the year | ( | ( | |
| Lossonremeasurementofbankborrowings | 10 | ( | |
Financeincome | |||
| Financecosts | 7 | ( | ( |
Loss before taxation | ( | ( | |
| Taxation | 8 | ||
Loss and total comprehensive loss for the year attributable to shareholders | ( | ( | |
| Loss per Share – basic and diluted (pence per Share)* | 22 | ( | ( |
| Asat | Asat | ||
| 31August2025 | 31August2024 | ||
| Note | £’000 | £’000 | |
| Non-current assets | |||
| Investmentproperty | 9 | ||
| Total non-current assets | |||
| Current assets | |||
| Investmentpropertyheldforsale | 9 | ||
| Tradeandotherreceivables | 11 | ||
| Restrictedcash | 12 | ||
| Cashandcashequivalents | 12 | ||
| Total current assets | |||
| Total assets | |||
| Current liabilities | |||
| Bankborrowings | 10 | ||
| Tradeandotherpayables | 13 | ||
| Total current liabilities | |||
| Total liabilities | |||
| Net assets | |||
| Capital and reserves | |||
| Sharecapital | 15 | ||
| Sharepremium | 16 | ||
| SpecialdistributablereserveA | 17 | ||
| SpecialdistributablereserveB | 17 | ||
Accumulatedlosses | ( | ( | |
Total capital and reserves attributable to equity holders of the company | |||
| Net asset value per share (pps) | 23 |
| Totalequity | |||||||
| Special | Special | attributableto | |||||
| Share | Share | distributable | distributable | Accumulated | ownersofthe | ||
| capital | premium | reserveA | reserveB | losses | company | ||
Fortheyearended31August2025 | Note | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
| Openingbalanceat | |||||||
1September2024 | ( | ||||||
| Lossandtotal | |||||||
| comprehensivelossfor | |||||||
| theyearattributableto | |||||||
shareholders | ( | ( | |||||
| Cancellationof | |||||||
sharepremiumand creationofspecial | |||||||
| distributablereserveB | 17 | ( | |||||
Balance at 31 August 2025 | ( |
| Totalequity | ||||||
| Special | attributableto | |||||
| Share | Share | distributable | Accumulated | ownersofthe | ||
| capital | premium | reserve | losses | company | ||
Fortheyearended31August2024 | Note | £’000 | £’000 | £’000 | £’000 | £’000 |
| Openingbalanceat | ||||||
1September2023 | ( | |||||
| Lossandtotal | ||||||
| comprehensivelossfor | ||||||
| theyearattributableto | ||||||
shareholders | ( | ( | ||||
| Balance at 31 August 2024 | ( |
| Fortheyearended | Fortheyearended | ||
| 31August2025 | 31August2024 | ||
| Note | £’000 | £’000 | |
| Cash flows from operating activities | |||
Lossfortheyear | ( | ( | |
| Changeinfairvalueofinvestmentproperty | 9 | ( | |
| Realisedlossondisposalofinvestmentproperties | 6 | ||
Lossoncarryingvalueofbankborrowings | |||
Financeincome | ( | ||
| Financecosts | 7 | ||
| Operating result before working capital changes | ( | ( | |
| Increaseintradeandotherreceivables | 11 | ( | ( |
| Decreaseintradeandotherpayables | 13 | ( | ( |
| Net cash flows used in operating activities | ( | ( | |
| Cash flows from investing activities | |||
Interestreceived | |||
| Netcashreceivedondisposalofinvestmentproperties | 6 | ||
| RetentionsreleasedtotheGroupbysolicitors | 12 | ||
| Net cash generated by investing activities | |||
| Cash flows from financing activities | |||
| Principalpaymentsmadefromunrestrictedcash | 20 | ( | |
| Loanarrangementfeepaid | 20 | ( | |
Cashreleasedfrom/(transferredto)restrictedcashaccount | ( | ||
| Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
Cashandcashequivalentsatbeginningoftheyear | |||
| Cash and cash equivalents at end of the year | 12 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Amounts invoiced | ||
| in accordance with | ||
lease agreements | 10,072 | 35,185 |
| Income from | ||
| properties under | ||
management agreements | 10,184 | 5,748 |
Effect of straight-lining rent | 626 | 3,700 |
| Rent not recognised because | ||
properties were unhabitable | (198) | (3,243) |
Rental income | 20,684 | 41,390 |
Other income | 1,302 | 279 |
| Impairment of rent | ||
straight lining | (626) | (3,700) |
Net rental income | 21,360 | 37,969 |
| As at | As at | |
| Future minimum rents receivable | 31 August 2025 | 31 August 2024 |
| in the period: | £’000 | £’000 |
Year 1 | 6,606 | 12,828 |
Year 2 | 6,472 | 12,917 |
Year 3 | 6,481 | 13,049 |
Year 4 | 6,449 | 13,182 |
Year 5 | 5,363 | 13,201 |
> 5 years | 33,726 | 134,157 |
Total | 65,097 | 199,334 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Maintenance and compliance | 4,921 | 2,301 |
Management fees | 3,150 | 1,342 |
Utilities | 1,804 | 788 |
Council tax | 1,190 | 562 |
Other fees | 78 | 166 |
Sub total | 11,143 | 5,159 |
| Irrecoverable | ||
property insurance | 119 | 624 |
Property consultancy fees | – | 568 |
Other property expenses | 66 | 435 |
Total | 11,328 | 6,786 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Legal fees | 5,295 | 7,106 |
| AEW property and | ||
| investment management | ||
fees (Note 19) | 5,200 | 5,000 |
Professional fees | 4,540 | 4,608 |
| Fees paid to the Group’s | ||
Independent Auditor | 717 | 846 |
Valuation fees | 168 | 300 |
Directors’ fees | 430 | 362 |
| Other administrative | ||
expenses | 1,588 | 1,563 |
Total | 17,938 | 19,785 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Fees payable to the | ||
| company’s auditor for the | ||
| audit of the company’s | ||
annual accounts | 645 | 772 |
| Other fees payable to the | ||
| company’s auditor: | ||
| Audit of the accounts of | ||
subsidiaries | 72 | 72 |
| Fee payable for data | ||
preservation | – | 2 |
Included in general and administrative expenses | 717 | 846 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Net proceeds from disposals | ||
| of investment property | ||
during the year | 93,433 | 140,621 |
| Fair value at | ||
beginning of the year | (99,350) | (151,373) |
Realised loss on disposal of investment properties | (5,917) | (10,752) |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Gross proceeds from property sales | 96,951 | 147,915 |
| Amount allocated to cover | ||
the cost of property sales | 6,595 | 10,653 |
| Amount allocated to | ||
| the Lender controlled | ||
proceeds account | 75,562 | 134,309 |
| Amounts received in | ||
unrestricted account | 14,794 | – |
| Amount held by solicitors as | ||
at 31 August | – | 2,953 |
96,951 | 147,915 | |
| Proceeds allocated to cover | ||
the cost of property sales | 6,595 | 10,653 |
Cost of property sales 1 | (3,518) | (7,294) |
| Net proceeds distributed to | ||
unrestricted account | 3,077 | 3,359 |
| Proceeds allocated to | ||
| the Lender controlled | ||
proceeds account | 75,562 | 134,309 |
| Amount used to repay | ||
| principal and deferred fees | ||
on outstanding loans | (86,497) | (100,665) |
| Receipt of monies | ||
from solicitor | 2,953 | – |
| Proceeds held in disposal | ||
account as at 31 August | 13,412 | (13,412) |
| Remaining proceeds | ||
| distributed to | ||
unrestricted account | 5,430 | 20,232 |
| Total proceeds distributed | ||
to unrestricted account | 23,301 | 23,591 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Current tax | – | – |
Origination and reversal of temporary differences | – | – |
Total deferred tax | – | – |
Tax charge | – | – |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Loss before taxation | (30,614) | (25,166) |
| Tax at the standard rate of | ||
UK corporation tax | 7,654 | 6,291 |
| Effect of: | ||
Revaluation of investment properties | (2,743) | 1,806 |
| Losses not taxed for which | ||
no benefit can be recognised | (4,911) | (8,097) |
Tax charge | – | – |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
| Freehold investment | ||
| property at the | ||
beginning year | 265,432 | 412,720 |
| Property | ||
disposals in the year | (99,349) | (151,373) |
| Retentions received | ||
during the year | (205) | (3,138) |
| (Decrease)/increaseinfair | ||
value of investment property | (10,970) | 7,223 |
Fair value at the end of the year | 154,908 | 265,432 |
| Investment property: | ||
| Investment property | ||
–noncurrent | – | 236,325 |
| Investment property held for | ||
sale – current | 154,908 | 29,107 |
Total investment property | 154,908 | 265,432 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
| Investment | ||
valuation approach | 31,825 | 30,216 |
| Market value – vacant | ||
possession approach | 123,083 | 235,216 |
Fair value at the end of the year | 154,908 | 265,432 |
| Passing rent pa | Passing | Valuation | Valuation | |
| 31 August 2025 | rent pa range | 31 August 2025 | yield range | |
| Sector | £’000 | £’000 | £’000 | % |
Residential | 4,685 | 6-188 | 31,825 | 8-31 |
| Passing rent pa | Passing | Valuation | Valuation | |
| 31 August 2024 | rent pa range | 31 August 2024 | yield range | |
| Sector | £’000 | £’000 | £’000 | % |
Residential | 3,726 | 6-181 | 30,216 | 7-25 |
| -5%inpassing | +5% in passing | +100bps in net | -100bpsinnet | |
| rent | rent | initial yield | initial yield | |
| As at 31 August 2025 | £’000 | £’000 | £’000 | £’000 |
Investment property | (200) | 200 | (300) | 300 |
| -5%inpassing | +5% in passing | +100bps in net | -100bpsinnet | |
| rent | rent | initial yield | initial yield | |
| As at 31 August 2024 | £’000 | £’000 | £’000 | £’000 |
Investment property | (300) | 300 | (500) | 500 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Principal owing to Lender at | ||
end of the year | – | 93,822 |
Carrying value adjustments | – | (2,784) |
Carrying value at end of the year | – | 91,038 |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
Beginning balance | (2,784) | (20,500) |
| Recognition of | ||
remeasurement loss | – | 369 |
| Reclassification of | ||
Deferred Fee accrual | – | 1,100 |
| Amortisation of | ||
remeasurement gain | 2,784 | 16,247 |
Ending balance | – | (2,784) |
| For the year | For the year | |
| ended 31 August | ended 31 August | |
| 2025 | 2024 | |
| £’000 | £’000 | |
| Break gains used to repay | ||
bank borrowings | 11,768 | 16,632 |
Payment of Deferred fees | (8,984) | – |
| Adjustments to | ||
carrying value | – | (385) |
2,784 | 16,247 |
As at 31 August 2025 | As at 31 August 2024 | |||
| Carrying value | Fair value | Carrying value | Fair value | |
| Bank borrowings | £’000 | £’000 | £’000 | £’000 |
Bank borrowings | – | – | 91,038 | 93,551 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
| Tenant receivables | ||
| in accordance with | ||
lease agreements | 1,964 | 50,479 |
| Rent not recognised because | ||
properties were unhabitable | (198) | (3,243) |
Tenant receivables | 1,766 | 47,236 |
| Receivable from solicitors for | ||
property sales completed | – | 2,953 |
Receivable from property managers | 893 | 1,222 |
Other receivables | 403 | 160 |
Prepaid expenses | 266 | 78 |
Tenant receivables and other financial assets | 3,328 | 51,649 |
Provision for doubtful debts | (108) | (47,857) |
Trade and other receivables | 3,220 | 3,792 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
| Opening provision | ||
for impairment of trade receivables | 47,857 | 50,747 |
Increase during the year | 5,449 | 29,109 |
| Receivable written-off during | ||
the year as uncollectable | (53,198) | (31,999) |
At the end of the year | 108 | 47,857 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
30 days or fewer | 3,124 | 4,414 |
31 to 60 days | 63 | 1,198 |
61 to 90 days | 17 | 1,307 |
91 to 120 days | 16 | 1,664 |
Over 120 days | 108 | 43,066 |
3,328 | 51,649 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
Retentions held by solicitors | 205 | 510 |
| Required interest amount | ||
classified as restricted | – | 1,766 |
Cash held in disposal account | – | 13,412 |
| Restricted cash held by | ||
third parties | 205 | 15,688 |
Cash and cash equivalents | 9,631 | 6,182 |
Total cash reserves | 9,836 | 21,870 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
At beginning of the year | 510 | 4,616 |
| Retentions | ||
released to vendors | (73) | (689) |
| Retentions released to | ||
Home REIT Plc | (205) | (3,138) |
| Insurance retentions | ||
released to Home REIT Plc | (27) | (279) |
Retentions at the end of the year | 205 | 510 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
Trade creditors | 2,416 | 2,137 |
Accrued expenses | 4,255 | 5,707 |
Retentions payable | 205 | 510 |
Total trade creditors and accrued expenses | 6,876 | 8,354 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
Cash and cash equivalents | 9,631 | 6,182 |
Restricted cash | 205 | 15,688 |
Tenant receivables and other financial assets | 3,220 | 3,792 |
13,056 | 25,662 |
| 3-12 | 1-5 | ||||
| < 3 months | months | years | 5 years + | Total | |
| 31 August 2025 | £’000 | £’000 | £’000 | £’000 | £’000 |
Retentions payable 1 | 205 | – | – | – | 205 |
Trade and other payables | 6,671 | – | – | – | 6,671 |
6,876 | – | – | – | 6,876 |
| 3-12 | 1-5 | ||||
| < 3 months | months | years | 5 years + | Total | |
| 31 August 2024 | £’000 | £’000 | £’000 | £’000 | £’000 |
Bank borrowings and interest 2 | 588 | 121,861 | – | – | 122,449 |
Deferred Fees | – | 7,910 | – | – | 7,910 |
Retentions payable 1 | 510 | – | – | – | 510 |
Trade and other payables | 7,844 | – | – | – | 7,844 |
8,942 | 129,771 | – | – | 138,713 |
As at | As at | |
31 August 2025 | 31 August 2024 | |
Ordinary Shares of £0.01 each Balance at the beginning | Number | Number |
and end of the year | 790,570,465 | 790,570,465 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
| Balance at the | ||
beginning of the year | 595,733 | 595,733 |
| Cancellation of share | ||
| premium and creation | ||
| of Special Distributable | ||
Reserve B (Note 17) | (595,733) | – |
| Balance at the | ||
end of the year | – | 595,733 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
| Special Distributable Reserve | ||
| A balance at the beginning | ||
and end of the year | 190,130 | 190,130 |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
| £’000 | £’000 | |
| Special Distributable | ||
| Reserve B balance at the | ||
beginning of the year | – | – |
| Cancellation of | ||
share premium and creation of Special | ||
Distributable Reserve B | 595,733 | – |
| Special Distributable Reserve | ||
B balance at end of year | 595,733 | – |
As at 31 August 2025 | As at 31 August 2024 | |||
| Carrying Value of | Carrying Value of | |||
| Principal | Borrowings | Principal | Borrowings | |
| Borrowing | (£’000) | Borrowing | (£’000) | |
Balance at beginning of year | 93,822 | 91,038 | 220,000 | 199,500 |
| Cash flows from financing activities | ||||
Principle payments from unrestricted cash | (4,541) | (4,541) | – | – |
Loan arrangement fees paid | – | – | – | (142) |
| Non-cash movements | ||||
Principal payments from restricted cash | (77,513) | (77,513) | (109,546) | (109,546) |
Deferred fees paid from restricted cash | – | (8,494) | – | – |
Set-up and unwinding of debt fair value adjustment | – | 11,768 | – | 16,781 |
Reclassification of Deferred Fee accrual | – | – | – | 1,100 |
Break gains used to repay bank borrowings | (11,768) | (11,768) | (16,632) | (16,632) |
Loan arrangement fees accrual movement | – | – | – | (23) |
Balance at end of the year | – | – | 93,822 | 91,038 |
| Year ended | Year ended | |
| 31 August 2025 | 31 August 2024 | |
Loss (£’000) | (30,614) | (25,166) |
Weighted average number of Shares in issue during year (‘000) | 790,570 | 790,570 |
Loss per share (pence) | (3.87) | (3.18) |
| As at | As at | |
| 31 August 2025 | 31 August 2024 | |
NAV (£’000) | 161,088 | 191,702 |
Number of Shares (‘000) | 790,570 | 790,570 |
NAV per Share | 20.38p | 24.25p |
As at 31 August 2025 | As at 31 August 2024 | |||
% of total | £’000 | % of total | £’000 | |
Mears Limited | 35.6% | 2,400 | 15.0% | 1,900 |
One CIC | 20.0% | 1,300 | 32.2% | 4,100 |
Lifeline (NW)CIC | 16.4% | 1,100 | 0.0% | – |
LTG VISION CIC | 0.0% | – | 15.6% | 2,000 |
Other tenants (eachlessthan 10%) | 28.0% | 1,800 | 37.2% | 4,700 |
Contracted annual passing rent | 100% | 6,600 | 100% | 12,700 |
Name of entity | Principal activity | Country of incorporation | Ownership |
Home Holdings 1 Limited | Property investment | UK | 100% |
Home Holdings 2 Limited | Property investment | UK | 100% |
Home Holdings 3 Limited | Property investment | UK | 100% |
Home Holdings 4 Limited | Property investment | UK | 100% |