2024 | 2023 | ||||||
| Capital | Capital | ||||||
| Underlying | and other | Total | Underlying | and ot her | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | ||||||
Costs 2 | 3 | ( | ( | ( ) | ( | ( | |
3 | |||||||
Joint ventures (see also below) 3 | 11 | ( | ( | ( | ( | ||
Administrative expenses | ( | ( | ( | ( | |||
Valuation movement | 4 | ( | ( | ( | ( | ||
Loss on disposal of investment properties | |||||||
and revaluation of investments | ( | ( | ( | ( | |||
Net financing (charges) income | |||||||
financing income | 6 | ||||||
financing charges | 6 | ( | ( | ( | ( | ( | |
| ( | ( | ( | ( | ||||
P rofit (loss) before taxation | ( | ( | ( | ||||
Taxation | 7 | ( | ( | ( ) | ( | ( | ( |
Profit (loss) for the year after taxation | ( | ( | ( | ||||
Attributable to non -controlling interests | 1 | ( | ( | ||||
Attributable to shareholders of the Company | ( | ( | ( | ( | |||
Earnings per share: | |||||||
basic | 2 | ( )p | ( | ||||
diluted | 2 | ( )p | ( | ||||
| All results derive from continuing operations. | 2024 | 2023 | |||||
| Capital | Capital | ||||||
| Underlying | and other | Total | Underlying | and ot her | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Results of joint ventures accounted for using the equity method | |||||||
Underlying Profit | |||||||
Valuation movement | 4 | ( | ( | ( | ( | ||
Capital financing (charges) income | ( | ( | |||||
P rofit on disposal of investment and trading properties | |||||||
Taxation | 7 | ||||||
| 11 | ( | ( | ( | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
ASSETS | |||
Non -current assets | |||
Investment and development properties | 10 | ||
Other non -current assets | |||
Investments in joint ventures | 11 | ||
Other investments | 12 | ||
Property, plant and equipment | | ||
Interest rate and currency derivative assets | 16 | ||
Current assets | |||
Trading properties | 10 | ||
Debtors | 13 | ||
Corporation tax | | ||
Interest rate and currency derivative assets | 16 | ||
Cash and cash equivalents | 16 | ||
Total assets | | ||
LIABILITIES | |||
Current liabilities | |||
Short term borrowings and overdrafts | 16 | ( | ( |
Creditors | 14 | ( | ( |
Corporation tax | ( | ||
( | ( | ||
Non -current liabilities | |||
Debentures and loans | 16 | ( | ( |
Other non-current liabilities | 15 | ( | ( |
Deferred tax liabilities | ( | ( | |
Interest rate and currency derivative liabilities | 16 | ( | ( |
| ( | ( | ||
Total liabilities | ( | ( | |
Net assets | | ||
EQUITY | |||
Share capital | | ||
Share premium | | ||
Merger reserve | | ||
Other reserves | | ||
Retained earnings | | ||
Equity attributable to shareholders of the Company | | ||
Non -controlling interests | |||
Total equity | | ||
EPRA Net Tangible Assets per share 1 | |||
| 2 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Income received from tenants | |||
Surrender premia received 1 | |||
Fees and other income received | |||
Operating expenses paid to suppliers and employees | ( | ( | |
Cash generated from operations | |||
Interest paid | ( | ( | |
Interest received | |||
Corporation taxation payments | ( | ||
Distributions and other receivables from joint ventures | 11 | ||
Net cash inflow from operating activities | |||
Cash flows from investing activities | |||
Development and other capital expenditure | ( | ( | |
Purchase of investment properties | ( | ( | |
Sale of investment properties | |||
Sale of investment properties to Paddington Central Joint Venture | 11 | ||
Sale of investment properties to 1 Triton Square Joint Venture | 11 | ||
Purchase of investments | ( | ( | |
Indirect taxes paid in respect of investing activities | |||
Loan repayments from joint ventures | 11 | ||
Investment in and loans to joint ventures | ( | ( | |
Capital distributions from joint ventures | 11 | ||
Net cash (outflow) inflow from investing activities | ( | ||
Cash flows from financing activities | |||
Issue of ordinary shares | |||
Dividends paid | 18 | ( | ( |
Dividends paid to non -controlling interests | ( | ( | |
Capital payments in respect of interest rate derivatives | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Repayment of bank and other borrowings 2 | ( | ( ) | |
Drawdowns on bank and other borrowings 2 | |||
Net repayment of revolving credit facilities 2 | ( | ( ) | |
Net cash outflow from financing activities | ( | ( | |
Net (decrease) increase in cash and cash equivalents | ( | ||
Cash and cash equivalents at 1 April | |||
Cash and cash equivalents at 31 March | 16 | ||
Cash and cash equivalents consists of: | |||
Cash and short term deposits | |||
Tenant deposits |
| Hedging | |||||||||
| and | Re- | Non- | |||||||
| Share | Share | translation | valuation | Merger | Retained | cont rolling | Total | ||
| capital | premium | reserve | reserve | reserve | earnings | Total | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 April 2023 | |||||||||
(Loss) profit for the year | |||||||||
after taxation | ( | ( ) | |||||||
Losses on cash flow hedges – | |||||||||
joint ventures | ( | ( | ( | ||||||
Reclassification of foreign | |||||||||
exchange differences to the income statement | ( | ( | ( | ||||||
Other comprehensive expense | ( | ( ) | ( | ||||||
Total comprehensive | |||||||||
(expense) income for the year | ( | ( | ( ) | ( ) | |||||
Shares issued in the year | |||||||||
Fair value of share and share | |||||||||
option awards | |||||||||
Dividends payable in year | |||||||||
(23.20p per share) | ( | ( | ( | ||||||
Dividends payable by subsidiaries | ( | ( | |||||||
Balance at 31 March 2024 | |||||||||
Balance at 1 April 2022 | |||||||||
Loss for the year after taxation | ( | ( | ( | ( | |||||
Gains on cash flow hedges – | |||||||||
joint ventures | |||||||||
Other comprehensive income | |||||||||
Total comprehensive | |||||||||
(expense) income for the year | ( | ( | ( | ( | |||||
Share issued in the year | |||||||||
Fair value of share and share | |||||||||
option awards | |||||||||
Dividends payable in year | |||||||||
(23.20p per share) | ( | ( | ( | ||||||
Dividends payable by subsidiaries | ( | ( | |||||||
Balance at 31 March 2023 |
| 2024 | 2023 | |||||
| Relevant | Relevant | |||||
| Relevant | number of | Earnings | Relevant | number of | Earnings | |
| earnings | shares | per share | earnings | shares | per share | |
Earnings per share | £m | million | pence | £m | million | pence |
Underlying | ||||||
Underlying basic | 265 | 927 | 28.6 | 263 | 927 | 28.4 |
Underlying diluted | 265 | 929 | 28.5 | 263 | 930 | 28.3 |
EPRA | ||||||
EPRA basic | 385 | 927 | 41.5 | 263 | 927 | 28.4 |
EPRA diluted | 385 | 929 | 41.4 | 263 | 930 | 28.3 |
IFRS | ||||||
Basic | (1) | 927 | (0. 1) | (1,038) | 927 | (112.0) |
Diluted | (1) | 927 | (0.1 ) | (1,038) | 927 | (112.0) |
| 2024 2023 | ||||||
| Relevant | Net asset | Relevant | Net asset | |||
| Relevant | number | value per | Relevant | number | value per | |
| net assets | of shares | share | net assets | of shares | share | |
Net asset value per share | £m | million | pence | £m | million | pence |
EPRA | ||||||
EPRA NTA | 5,252 | 934 | 562 | 5,487 | 933 | 588 |
EPRA NRV | 5,782 | 934 | 619 | 6,029 | 933 | 646 |
EPRA NDV | 5,389 | 934 | 577 | 5,658 | 933 | 606 |
IFRS | ||||||
Basic | 5,312 | 927 | 573 | 5,525 | 927 | 596 |
Diluted | 5,312 | 934 | 569 | 5,525 | 933 | 592 |
| 2024 | 2023 | |||||
| Movement in | Movement in | |||||
| NTA per | Dividend per | Total | NTA per | Dividend per | Total | |
| share | share paid | accounting | share | share paid | accounting | |
| pence | pence | return | pence | pence | return | |
Total accounting return | (26) | (0.5%) | (142) | (16.3%) |
| 2024 | 2023 | |||||
| Capital | Capital | |||||
| Underlying | and other | Total | Underlying | and other | Total | |
| £m | £m | £m | £m | £m | £m | |
Rent receivable 1 | 284 | 25 | 309 | 306 | – | 306 |
Spreading of tenant incentives and contracted | ||||||
rent increases | 10 | – | 10 | 15 | – | 15 |
Surrender premia 1 | 3 | 149 | 152 | 1 | – | 1 |
Gross rental income | 297 | 174 | 471 | 322 | – | 322 |
Service charge income | 59 | – | 59 | 59 | – | 59 |
Management and performance fees (from joint ventures) | 17 | – | 17 | 13 | – | 13 |
Other fees and commissions | 28 | – | 28 | 24 | – | 24 |
Revenue | 401 | 174 | 575 | 418 | – | 418 |
Service charge expenses | (48) | – | (48) | (50) | – | (50) |
Property operating expenses | (36) | – | (36) | (37) | – | (37) |
Release of impairment of trade debtors and accrued income | 14 | – | 14 | 11 | – | 11 |
Provisions for impairment of tenant incentives and contracted rent increases 1 | – | (54) | (54) | (2) | – | (2) |
Other fees and commissions expenses | (22) | – | (22) | (19) | – | (19) |
Costs | (92) | (54) | (146) | (97) | – | (97) |
309 | 120 | 429 | 321 | – | 321 |
| 2024 | 2023 | |
| £m | £m | |
Consolidated income statement | ||
Revaluation of properties | (131) | (798) |
Revaluation of properties held by joint ventures accounted for using the equity method | (179) | (567) |
| (310) | (1,365) |
| 2024 | 2023 | |
| £m | £m | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts and consolidated financial statements | 0.5 | 0.5 |
Fees payable to the Company’s auditor for the audit of the Company’s subsidiaries, pursuant | ||
to legislation | 0.2 | 0.2 |
Total audit fees | 0.7 | 0.7 |
Audit -related assurance services | 0.2 | 0.2 |
Total audit and audit -related assurance services | 0.9 | 0.9 |
Other fees | – | – |
Other services | – | – |
Total | 0.9 | 0.9 |
| 2024 | 2023 | |
| £m | £m | |
Underlying | ||
Financing charges | ||
Facilities and overdrafts | (46) | (28) |
Derivatives | 51 | 28 |
Other loans | (83) | (72) |
Obligations under head leases | (3) | (3) |
| (81) | (75) | |
Development interest capitalised | 25 | 13 |
| (56) | (62) | |
Financing income | ||
Deposits, securities and liquid investments | 1 | 2 |
1 | 2 | |
Net financing charges – Underlying | (55) | (60) |
Capital and other Financing charges | ||
Capital financing costs | (1) | – |
Valuation movement on fair value hedge accounted derivatives 1 | 12 | – |
Valuation movement on fair value hedge accounted debt 1 | (14) | – |
Valuation movement on non -hedge accounted derivatives | (38) | – |
| (41) | – | |
Financing income | ||
Valuation movements on translation of foreign currency debt and investments | – | 1 |
Valuation movement on fair value hedge accounted derivatives 1 | – | (27) |
Valuation movement on fair value hedge accounted debt 1 | – | 33 |
Valuation movement on non -hedge accounted derivatives | – | 81 |
– | 88 | |
Net financing (charges) income – Capital and other Net financing (charges) income | (41) | 88 |
Total financing income | 1 | 90 |
Total financing charges | (97) | (62) |
Net financing (charges) income | (96) | 28 |
| 2024 | 2023 | |
| £m | £m | |
Taxation expense | ||
Current taxation | ||
Underlying Profit | ||
Current period UK corporation taxation (202 3/24: 25%; 2022/23: 19%) | (2) | (2) |
Underlying Profit adjustments in respect of prior periods | (1) | 1 |
Total current Underlying Profit taxation expense | (3) | (1) |
Capital and other profit | ||
Current period UK corporation taxation (202 3/24: 25%; 2022/23: 19%) | (5) | – |
Capital and other profit adjustments in respect of prior periods | (5) | – |
Total current Capital and other profit taxation expense | (10) | – |
Total current taxation expense | (13) | (1) |
Deferred taxation on revaluation of derivatives | (1) | (4) |
Group total taxation expense | (14) | (5) |
Attributable to joint ventures | – | – |
Total taxation expens e | (14) | (5) |
Taxation reconciliation | ||
P rofit (loss) before taxation | 15 | (1,034) |
Less: Loss attributable to joint ventures | 79 | 467 |
Group profit (loss) before taxation | 94 | (567) |
Taxation on (profit) loss at UK corporation taxation rate of 25% (2022/23: 19%) | (24) | 108 |
Effects of: | ||
– REIT exempt income and (losses) gains | 30 | (125) |
– Taxation losses | (13) | 15 |
– Deferred taxation on revaluation of derivatives | (1) | (4) |
– Adjustments in respect of prior years | (6) | 1 |
Group total taxation expense | (14) |
| 2024 | 2023 | |
Staff costs (including Directors) | £m | £m |
Wages and salaries | 63 | 62 |
Social security costs | 9 | 8 |
Pension costs | 6 | 5 |
Equity -settled share-based payments | 5 | 7 |
83 | 82 |
Scheme | Fair value measure |
Long -Term Incentive Plan (LTIP) | Monte Carlo model simulation and Black -Scholes option valuation models |
Restricted Share Plan (RSP) | Market value at grant date |
Save As You Earn schemes (SAYE) | Black -Scholes option valuation model |
15 July 2024 | 19 July 2023 | |||
| Awards with | Awards with no | Awards with | Awards with no | |
| holding period | holding period | holding period | holding period | |
Share price | £3.35 | £3.35 | £4.71 | £4.71 |
Exercise price | £0.00 | £0.00 | £0.00 | £0.00 |
Expected volatility | 32.7% | 32.7% | 37.5% | 37.5% |
Expected term (years) | 3 | 3 | 3 | 3 |
Dividend yield | 6.8% | 6.8% | 0.0% | 0.0% |
Risk free interest rate | 4.6% | 4.6% | 2.0% | 2.0% |
Fair value – TPR and TAR Tranches | £2.90 | £3.35 | £3.81 | £4.71 |
Fair value – ESG Tranche | £2.90 | £3.35 | £3.81 | £4.71 |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| % p.a. | % p.a. | % p.a. | % p.a. | % p.a. | |
Discount rate | 4.9 | 4.7 | 2.7 | 2.0 | 2.3 |
Salary inflation | – | – | – | – | 3.9 |
Pensions increase | 3.3 | 3.4 | 3.7 | 3.4 | 2.5 |
Price inflation | 3.5 | 3.5 | 3.9 | 3.5 | 2.5 |
| 2024 | 2023 | |
| £m | £m | |
Equities | 24 | 25 |
Diversified growth funds | 5 | 4 |
Other assets | 79 | 88 |
Total scheme assets | 108 | 117 |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| £m | £m | £m | £m | £m | |
Present value of defined scheme obligations | (85) | (87) | (125) | (152) | (131) |
Fair value of scheme assets | 108 | 117 | 178 | 178 | 161 |
Irrecoverable surplus 1 | (23) | (30) | (53) | (26) | (30) |
Amount recognised on the consolidated balance sheet | – | – | – | – | – |
| (Decrease) increase in | |||
| defined scheme obligations | |||
| Change in | 2024 | 2023 | |
Assumption | assumption | £m | £m |
Discount rate | +0.5% | (5) | (6) |
Salary inflation | +0.5% | – | – |
RPI inflation | +0.5% | 4 | 5 |
Assumed life expectancy | +1 year | 2 | 3 |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| £m | £m | £m | £m | £m | |
Total actuarial (loss) gain recognised in the consolidated | |||||
statement of comprehensive income 1,2 | – | – | – | (13) | – |
Percentage of present value on scheme liabilities | – | – | – | (8.6%) | (0.3%) |
| 2024 | 2023 | |
| £m | £m | |
At 1 April | (87) | (125) |
Interest cost | (4) | (3) |
Actuarial gain | ||
Gain from change in financial assumptions | 2 | 32 |
Gain on scheme liabilities arising from experience | – | – |
Benefits paid | 4 | 9 |
At 31 March | (85) | (87) |
| 2024 | 2023 | |
| £m | £m | |
At 1 April | 117 | 178 |
Interest income on scheme assets | 5 | 5 |
Contributions by employer | – | – |
Actuarial loss | (10) | (57) |
Benefits paid | (4) | (9) |
At 31 March | 108 | 117 |
| Retail & | |||||||
| London | Investment and | ||||||
| Urban | development | ||||||
| Campuses | Logistics | Developments | properties | Trading | |||
| Level 3 | Level 3 | Level 3 | Level 3 | properties | Total | ||
| £m | £m | £m | £m | £m | £m | ||
Carrying value at 1 April 2023 | 2,233 | 2,611 | 833 | 5,677 | 22 | 5,699 | |
Additions | |||||||
– property purchases | – | 58 | – | 58 | – | 58 | |
– development expenditure | 16 | 4 | 124 | 144 | – | 144 | |
– capitalised interest and staff costs | 7 | 1 | 12 | 20 | – | 20 | |
| – capital expenditure on asset | |||||||
management initiatives | 15 | 31 | 2 | 48 | – | 48 | |
| – head lease assets and right-of-use assets | 1 | 54 | – | – | 54 | – | 54 |
92 | 94 | 138 | 324 | – | 324 | ||
Disposals | (579) | (83) | – | (662) | – | (662) | |
Reclassifications 1 | 346 | – | (346) | – | – | – | |
Revaluations included in income statement | (115) | 61 | (77) | (131) | – | (131) | |
Movement in tenant incentives and contracted | |||||||
rent uplift balances | 18 | 3 | – | 21 | – | 21 | |
Carrying value at 31 March 202 4 | 1,995 | 2,686 | 548 | 5,229 | 22 | 5,251 | |
Lease liabilities (Notes 14 and 15) 2 | (123 ) | ||||||
Less valuation surplus on right -of-use assets 3 | (4) | ||||||
Valuation surplus on trading properties | 6 | ||||||
Group property portfolio valuation | |||||||
at 31 March 2024 | 5,130 | ||||||
Non -controlling interests | (14) | ||||||
Group property portfolio valuation at 31 March 2024 attributable to shareholders | 5,116 |
| Retail & | ||||||
| London | Investment and | |||||
| Urban | development | |||||
| Campuses | Logistics | Developments | properties | Trading | ||
| Level 3 | Level 3 | Level 3 | Level 3 | properties | Total | |
| £m | £m | £m | £m | £m | £m | |
Carrying value at 1 April 2022 | 3,477 | 2,850 | 705 | 7,032 | 18 | 7,050 |
Additions | ||||||
– property purchases | – | 99 | 59 | 158 | – | 158 |
– development expenditure | – | 6 | 146 | 152 | 4 | 156 |
– capitalised interest and staff costs | – | – | 13 | 13 | – | 13 |
| – capital expenditure on asset | ||||||
| management initiatives | 18 | 43 | 1 | 62 | – | 62 |
18 | 148 | 219 | 385 | 4 | 389 | |
Disposals | (929) | (5) | (11) | (945) | – | (945) |
Reclassifications | (20) | (31) | 51 | – | – | – |
Revaluations included in income statement | (328) | (339) | (131) | (798) | – | (798) |
Movement in tenant incentives and contracted | ||||||
rent uplift balances | 15 | (12) | – | 3 | – | 3 |
Carrying value at 31 March 2023 | 2,233 | 2,611 | 833 | 5,677 | 22 | 5,699 |
Lease liabilities (Notes 14 and 15) 1 | (102) | |||||
Less valuation surplus on right -of-use assets 2 | (9) | |||||
Valuation surplus on trading properties | 7 | |||||
Group property portfolio valuation | ||||||
at 31 March 2023 | 5,595 | |||||
Non -controlling interests | (13) | |||||
Group property portfolio valuation at 31 March 2023 attributable to shareholders | 5,582 |
| 2024 | 2023 | |||||
| Joint | Joint | |||||
| Group | ventures | Total | Group | ventures | Total | |
| £m | £m | £m | £m | £m | £m | |
Knight Frank LLP | 682 | 58 | 740 | 801 | 217 | 1,018 |
CBRE | 1,580 | 821 | 2,401 | 1,492 | 471 | 1,963 |
Jones Lang LaSalle | 2,612 | 613 | 3,225 | 2,972 | 556 | 3,528 |
Cushman & Wakefield | 256 | 2,076 | 2,332 | 330 | 2,072 | 2,402 |
Total property portfolio valuation | 5,130 | 3,568 | 8,698 | 5,595 | 3,316 | 8,911 |
Non -controlling interests | (14) | – | (14) | (13) | – | (13) |
Total property portfolio valuation attributable to shareholders 1 | 5,116 | 3,568 | 8,684 | 5,582 | 3,316 | 8,898 |
| ERV per sq ft | Equivalent yield | Costs to complete per sq ft | |||||||||
| Fair | |||||||||||
| value at | |||||||||||
| 31 March | |||||||||||
| 2023 | Valuation | Min | Max | Average | Min | Max | Average | Min | Max | Average | |
Investment | £m | technique | £ | £ | £ | % | % | % | £ | £ | £ |
Campuses | Investment | ||||||||||
2,153 methodology | 9 | 141 | 58 | 4 | 7 | 5 | – | 158 | 28 | ||
Retail & London | Investment | ||||||||||
Urban Logistics | 2,580 methodology | 2 | 32 | 19 | 4 | 18 | 7 | – | 44 | 6 | |
Developments | Residual | ||||||||||
833 methodology | 29 | 98 | 70 | 5 | 6 | 5 | 273 | 1,048 | 645 | ||
Total | 5,566 | ||||||||||
Trading | |||||||||||
properties | |||||||||||
at fair value | 29 | ||||||||||
Group property | |||||||||||
portfolio | |||||||||||
valuation | 5,595 |
| Impact on valuations | Impact on valuations | Impact on valuations | ||||||
| Fair | ||||||||
| value at | ||||||||
| 31 March | -25bps | +25bps | ||||||
| 2024 | +5% ERV | -5% ERV | NEY | NEY | -5% costs | +5% costs | ||
| £m | £m | £m | £m | £m | £m | £m | ||
Campuses 1 | 1,920 | 83 | (83) | 97 | (89) | – | – | |
Retail & London Urban Logistics | 2,662 | 112 | (111) | 114 | (116) | 5 | (5) | |
Developments | 548 | 57 | (56) | 68 | (60) | 36 | (36) | |
Group property portfolio valuation | 5,130 | 252 | (250) | 279 | (265) | 41 | (41) | |
Share of j oint venture property portfolio valuation | 3,568 | 200 | (197) | 237 | (215) | 62 | (62) | |
Total property portfolio valuation | 8,698 | 452 | (447) | 516 | (480) | 103 | (103) |
| Impact on valuations | Impact on valuations | Impact on valuations | |||||
| Fair | |||||||
| value at | |||||||
| 31 March | -25bps | +25bps | |||||
| 2023 | +5% ERV | -5% ERV | NEY | NEY | -5% costs | +5% costs | |
| £m | £m | £m | £m | £m | £m | £m | |
Campuses 1 | 2,182 | 80 | (80) | 123 | (112) | – | – |
Retail & London Urban Logistics | 2,580 | 103 | (101) | 101 | (96) | – | – |
Developments | 833 | 88 | (90) | 104 | (95) | 36 | (37) |
Group property portfolio valuation | 5,595 | 271 | (271) | 328 | (303) | 36 | (37) |
Share of j oint venture property portfolio valuation | 3,316 | 171 | (168) | 236 | (202) | 60 | (60) |
Total property portfolio valuation | 8,911 | 442 | (439) | 564 | (505) | 96 | (97) |
| Equity | Loans | Total | |
| £m | £m | £m | |
At 1 April 2023 | 1,419 | 787 | 2,206 |
Additions | 167 | 291 | 458 |
Disposals | (41) | (37) | (78 ) |
Share of loss after taxation 1 | (105) | 26 | (79 ) |
Distributions and dividends: | |||
– Capital | – | – | – |
– Revenue | (77) | – | (77) |
Hedging and exchange movements | (1) | – | (1 ) |
At 31 March 2024 | 1,362 | 1,067 | 2,429 |
| MSC Property | WOSC Partners | |||
| Broadgate | Intermediate | Limited | BL West End | |
| REIT Ltd | Holdings Ltd | Partnership | Offices Limited | |
Partners | Norges Bank | Norges Bank | ||
| Euro Bluebell | Investment | Investment | ||
| LLP (GIC) | Management | Management | Pimco Prime | |
Name and p roperty sector | Meadowhall | WOSC | BL West End | |
| Broadgate | Shopping | West End | West End | |
| City Offices | Centres | Offices | Offices | |
Group share | 50% | 50% | 25% | 25% |
Summarised income statements | ||||
Revenue 1 | 254 | 86 | 8 | 28 |
Costs | (88) | (16) | (2) | (8) |
166 | 70 | 6 | 20 | |
Administrative expenses | (1) | – | – | – |
Net interest payable | (68) | (23) | – | (6) |
Underlying Profit | 97 | 47 | 6 | 14 |
Net valuation movement | (258) | 24 | (14) | (19) |
Capital financing (charges) income | (9) | – | – | – |
(Loss) profit on disposal of investment and trading properties | (1) | 12 | – | – |
(Loss) profit before taxation | (171) | 83 | (8) | (5) |
Taxation | – | – | – | (2) |
(Loss) profit after taxation | (171) | 83 | (8) | (7) |
Other comprehensive income | 3 | (2) | – | (3) |
Total comprehensive (expense) income | (168) | 81 | (8) | (10) |
British Land share of total comprehensive (expense) income | (84) | 41 | (2) | (3) |
British Land share of distributions payable | 46 | 5 | 1 | 3 |
Summarised balance sheets | ||||
Investment and trading properties | 4,151 | 729 | 123 | 446 |
Other non -current assets | 24 | – | – | 17 |
Current assets | 32 | 22 | 2 | 2 |
Cash and cash equivalents | 184 | 59 | 5 | 13 |
Gross assets | 4,391 | 810 | 130 | 478 |
Current liabilities | (142) | (52) | (5) | (13) |
Bank and securitised debt | (1,565) | (443) | – | (159) |
Loans from joint venture partners | (1,268) | (638) | (58) | (15) |
Other non -current liabilities | – | (3) | (4) | (15) |
Gross liabilities | (2,975) | (1,136) | (67) | (202) |
Net assets (liabilities) | 1,416 | (326) | 63 | 276 |
British Land share of net assets less shareholder loans | 708 | – | 16 | 69 |
| BL CW Upper | Paddington Property | The SouthGate | Hercules Unit | Total | |||
| Limited | Investment Limited | One Triton Holding | Limited | Trust joint | Other joint | Total | Group share |
| Partnership | Partnership | Limited | Partnership | ventures | Ventures | 2024 | 2024 |
| The Royal London | |||||||
| Australian | Euro Emerald Private | Mutual Insurance | Aviva | ||||
| Super | Limited (GIC) | Society Limited | Investors | ||||
| Southgate | Hercules Unit | ||||||
| Canada Water | Paddington Central | 1 Triton Square | Shopping | Trust JV | |||
| Campuses | Campuses | Campuses | Centres | Retail Parks | |||
50% | 25% | 50% | 50% | Various | |||
9 | 51 | 1 | 16 | 18 | 18 | 489 | 222 |
| (7) | (13) | (1) | (5) | (2) | (4) | (146) | (67) |
2 | 38 | – | 11 | 16 | 14 | 343 | 155 |
| (1) | (1) | – | – | (1) | (1) | (5) | (2) |
1 | (26) | – | (1) | – | – | (123) | (53) |
2 | 11 | – | 10 | 15 | 13 | 215 | 100 |
| (89) | (36) | (4) | – | 8 | (2) | (390) | (179) |
1 | (2) | – | – | – | – | (10) | (5) |
– | – | – | – | – | – | 11 | 5 |
| (86) | (27) | (4) | 10 | 23 | 11 | (174) | (79) |
– | – | – | – | – | – | (2) | – |
| (86) | (27) | (4) | 10 | 23 | 11 | (176) | (79 ) |
– | – | – | – | – | – | (2) | (1) |
| (86) | (27) | (4) | 10 | 23 | 11 | (178) | (80 ) |
| (43) | (7) | (2) | 5 | 12 | 3 | (80) | |
– | – | – | 5 | 8 | 9 | 77 | |
677 | 861 | 381 | 140 | 196 | 198 | 7,902 | 3,593 |
– | 21 | – | – | – | – | 62 | 21 |
5 | 6 | 4 | 1 | – | 5 | 79 | 34 |
10 | 27 | 8 | 4 | 11 | 6 | 327 | 152 |
692 | 915 | 393 | 145 | 207 | 209 | 8,370 | 3,800 |
| (40) | (30) | (3) | (7) | (4) | (9) | (305) | (138) |
| (85) | (511) | – | – | – | – | (2,763) | (1,214) |
– | (455) | (232) | – | – | (101) | (2,767) | (1,252) |
– | (1) | – | (28) | – | – | (51) | (19) |
| (125) | (997) | (235) | (35) | (4) | (110) | (5,886) | (2,623) |
567 | (82) | 158 | 110 | 203 | 99 | 2,484 | 1,177 |
283 | – | 79 | 55 | 102 | 50 | 1,362 |
| MSC Property | WOSC Partners | |||
| Broadgate | Intermediate | Limited | BL West End | |
| REIT Ltd | Holdings Ltd | Partnership | Offices Limited | |
Partners | Norges Bank | Norges Bank | ||
| Euro Bluebell | Investment | Investment | ||
| LLP(GIC) | Management | Management | Allianz SE | |
Name and p roperty sector | Meadowhall | WOSC | BL West End | |
| Broadgate | Shopping | West End | West End | |
| City Offices | Centres | Offices | Offices | |
Group share | 50% | 50% | 25% | 25% |
Summarised income statements | ||||
Revenue 1 | 245 | 79 | 9 | 28 |
Costs | (83) | (20) | (4) | (9) |
162 | 59 | 5 | 19 | |
Administrative expenses | (1) | – | – | – |
Net interest payable | (65) | (26) | – | (5) |
Underlying Profit | 96 | 33 | 5 | 14 |
Net valuation movement | (809) | (62) | (17) | (73) |
Capital financing income (charges) | 5 | – | – | – |
Loss on disposal of investment properties and investments | – | – | – | – |
(Loss) profit before taxation | (708) | (29) | (12) | (59) |
Taxation | – | – | – | (6) |
(Loss) profit after taxation | (708) | (29) | (12) | (65) |
Other comprehensive income | 10 | 6 | – | 5 |
Total comprehensive (expense) income | (698) | (23) | (12) | (60) |
British Land share of total comprehensive (expense) income | (349) | (11) | (3) | (12) |
British Land share of distributions payable | 48 | 4 | – | 1 |
Summarised balance sheets | ||||
Investment and trading properties | 4,142 | 702 | 134 | 464 |
Other non -current assets | 32 | – | – | 19 |
Current assets | 13 | 9 | 2 | 2 |
Cash and cash equivalents | 175 | 39 | 5 | 11 |
Gross assets | 4,362 | 750 | 141 | 496 |
Current liabilities | (107) | (47) | (4) | (8) |
Bank and securitised debt | (1,567) | (480) | – | (159) |
Loans from joint venture partners | (995) | (576) | (209) | (15) |
Other non -current liabilities | – | (4) | (4) | (14) |
Gross liabilities | (2,669) | (1,107) | (217) | (196) |
Net assets (liabilities) | 1,693 | (357) | (76) | 300 |
British Land share of net assets less shareholder loans | 846 | – | – | 75 |
| Paddington | |||||||
| Property | |||||||
| BL CW Upper | Investment | The SouthGate | Hercules Unit | Total | |||
| Limited | Limited | Limited | USS | Trust joint | Other joint | Total | Group share |
| Partnership | Partnership | Partnership | joint ventures | ventures | ventures | 2023 | 2023 |
| Euro Emerald | Universities | ||||||
| Private Limited | Aviva | Superannuation | |||||
| Australian Super | (GIC) | Investors | Scheme Group PLC | ||||
| Paddington | Hercules Unit | ||||||
| Canada Water | Central | SouthGate | USS | Trust JV | |||
| Campuses | Campuses | Shopping Centres | Shopping Centres | Retail Parks | |||
50% | 25% | 50% | 50% | Various | |||
10 | 47 | 13 | 12 | 22 | 5 | 470 | 214 |
| (6) | (23) | (5) | (3) | (3) | – | (156) | (70) |
4 | 24 | 8 | 9 | 19 | 5 | 314 | 144 |
| (2) | (1) | – | – | – | – | (4) | (1) |
– | (13) | (1) | – | – | – | (110) | (51) |
2 | 10 | 7 | 9 | 19 | 5 | 200 | 92 |
| (133) | (78) | (5) | (11) | (16) | (12) | (1,216) | (567) |
| (1) | 20 | – | – | – | – | 24 | 8 |
| (2) | – | – | – | – | – | (2) | – |
(134) | (48) | 2 | (2) | 3 | (7) | (994) | (467) |
– | – | – | – | – | – | (6) | – |
(134) | (48) | 2 | (2) | 3 | (7) | (1,000) | (467) |
– | – | – | – | – | – | 21 | 10 |
| (134) | (48) | 2 | (2) | 3 | (7) | (979) | (457) |
| (67) | (12) | 1 | (1) | 1 | (4) | (457) | |
– | – | 3 | 4 | 39 | 3 | 102 | |
571 | 866 | 137 | 130 | 186 | 70 | 7,402 | 3,334 |
– | 23 | – | – | – | – | 74 | 26 |
10 | 7 | 2 | 2 | 1 | 3 | 74 | 20 |
42 | 19 | 7 | 8 | 12 | 3 | 321 | 152 |
623 | 915 | 146 | 140 | 199 | 76 | 7,848 | 3,532 |
| (39) | (25) | (7) | (6) | (4) | (4) | (251) | (113) |
| (4) | (510) | – | – | – | – | (2,720) | (1,192) |
– | (429) | – | (31) | – | (68) | (2,323) | (1,001) |
| (1) | (1) | (28) | – | – | – | (52) | (21) |
| (44) | (965) | (35) | (37) | (4) | (72) | (5,346) | (2,327) |
579 | (50) | 111 | 103 | 195 | 4 | 2,502 | 1,205 |
290 | – | 56 | 52 | 98 | 2 | 1,419 |
| 2024 | 2023 | |
| £m | £m | |
Income received from tenants | 228 | 211 |
Operating expenses paid to suppliers and employees | (80) | (73) |
Cash generated from operations | 148 | 138 |
Interest paid | (59) | (47) |
Interest received | 8 | 1 |
UK corporation tax paid | – | (2) |
Cash inflow from operating activities | 97 | 90 |
Cash inflow from operating activities deployed as: | ||
Surplus cash retained within joint ventures | 20 | 17 |
Revenue distributions per consolidated statement of cash flows | 77 | 73 |
Revenue distributions split between controlling and non -controlling interests | ||
Attributable to non -controlling interests | – | – |
Attributable to shareholders of the Company | 77 | 73 |
| 2024 | 2023 | |||||||
| Fair value | Fair value | |||||||
| through | Amortised | Intangible | through | Amortised | Intangible | |||
| profit or loss | cost | assets | Total | profit or loss | cost | assets | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 April | 48 | 2 | 8 | 58 | 28 | 4 | 9 | 41 |
Additions | – | – | 3 | 3 | 13 | – | 2 | 15 |
Revaluation and foreign | ||||||||
currency translation | (2) | – | – | (2) | 7 | – | – | 7 |
Amortisation | – | (2) | (3) | (5) | – | (2) | (3) | (5) |
At 31 March | 46 | – | 8 | 54 | 48 | 2 | 8 | 58 |
| 2024 | 2023 | |
| £m | £m | |
Trade and other debtors | 22 | 22 |
Prepayments and accrued income | 12 | 12 |
34 | 34 |
| 2024 | 2023 | |
| £m | £m | |
Trade creditors | 85 | 113 |
Accruals | 72 | 60 |
Deferred income | 42 | 52 |
Other taxation and social security | 25 | 25 |
Lease liabilities | 6 | 6 |
Tenant deposits | 30 | 26 |
260 | 282 |
| 2024 | 2023 | |
| £m | £m | |
Lease liabilities | 121 | 120 |
Deferred income 1 | – | 25 |
121 | 145 | |
| 1. The deferred income of £25m has been released in the current year following the 1 Triton Square surrender transaction. Refer to Note | ||
| 3 for further information. |
| 2024 | 2023 | ||
| Footnote | £m | £m | |
Secured on the assets of the Group | |||
5.264% First Mortgage Debenture Bonds 2035 | 321 | 325 | |
5.0055% First Mortgage Amortising Debentures 2035 | 85 | 86 | |
5.357% First Mortgage Debenture Bonds 2028 | 217 | 218 | |
Bank loans | 1 | – | 298 |
623 | 927 | ||
Unsecured | |||
4.766% Senior US Dollar Notes 2023 | 2 | – | 105 |
5.003% Senior US Dollar Notes 2026 | 2 | 63 | 65 |
3.81% Senior Notes 2026 | 98 | 97 | |
3.97% Senior Notes 2026 | 97 | 97 | |
2.375% Sterling Unsecured Bond 2029 | 299 | 299 | |
4.16% Senior US Dollar Notes 2025 | 2 | 76 | 78 |
2.67% Senior Notes 2025 | 37 | 38 | |
2.75% Senior Notes 2026 | 37 | 38 | |
Floating Rate Senior Notes 2028 | 80 | 80 | |
Floating Rate Senior Notes 2034 | 101 | 101 | |
Facilities and overdrafts | 701 | 342 | |
1,589 | 1,340 | ||
Gross debt | 3 | 2,212 | 2,267 |
Interest rate and currency derivative liabilities | 56 | 67 | |
Interest rate and currency derivative assets | 4 | (99) | (144) |
Cash and cash equivalents | 5,6 | (88) | (125) |
Total net debt | 2,081 | 2,065 | |
Net debt attributable to non -controlling interests | 1 | 1 | |
Net debt attributable to shareholders of the Company | 2,082 | 2,066 | |
Total net debt | 2,081 | 2,065 | |
Amounts payable under leases (Notes 14 and 15) | 127 | 126 | |
Total net debt (including lease liabilities) | 2,208 | 2,191 | |
Net debt attributable to non -controlling interests (including lease liabilities) | 1 | 1 | |
Net debt attributable to shareholders of the Company (including lease liabilities) | 2,209 | 2,192 |
| 2024 | 2023 | |
| £m | £m | |
Hercules Unit Trust | – | 298 |
– | 298 |
| 2024 | 2023 | ||
| £m | £m | ||
Repayable: | within one year and on demand | 10 | 402 |
Between: | one and two years | 314 | 6 |
two and five years | 991 | 989 | |
five and ten years | 306 | 386 | |
ten and fifteen years | 591 | 484 | |
2,202 | 1,865 | ||
Gross debt | 2,212 | 2,267 | |
Interest rate and currency derivatives | (43) | (77) | |
Cash and cash equivalents | (88) | (125) | |
Net debt | 2,081 | 2,065 |
| 2024 | 2023 | |||||
| Fair value | Book value | Difference | Fair value | Book value | Difference | |
| £m | £m | £m | £m | £m | £m | |
Debentures and unsecured bonds | 1,459 | 1,511 | (52) | 1,533 | 1,627 | (94) |
Bank debt and other floating rate debt | 707 | 701 | 6 | 645 | 640 | 5 |
Gross debt | 2,166 | 2,212 | (46) | 2,178 | 2,267 | (89) |
Interest rate and currency derivative liabilities | 56 | 56 | – | 67 | 67 | – |
Interest rate and currency derivative assets | (99) | (99) | – | (144) | (144) | – |
Cash and cash equivalents | (88) | (88) | – | (125) | (125) | – |
Net debt | 2,035 | 2,081 | (46) | 1,976 | 2,065 | (89) |
Net debt attributable to non -controlling interests | 1 | 1 | – | 1 | 1 | – |
Net debt attributable to shareholders | ||||||
of the Company | 2,036 | 2,082 | (46) | 1,977 | 2,066 | (89) |
| 2024 | 2023 | |
| £m | £m | |
Group LTV | 28.5% | 27.4% |
Principal amount of gross debt | 2,225 | 2,250 |
Less debt attributable to non -controlling interests | – | – |
Less cash and short term deposits ( consolidated statement of cash flows) 1 | (58) | (99) |
Plus cash attributable to non-controlling interests | 1 | 1 |
Total net debt for LTV calculation | 2,168 | 2,152 |
Group property portfolio valuation (Note 10) | 5,130 | 5,595 |
Investments in joint ventures (Note 11) | 2,429 | 2,206 |
Other investments and property, plant and equipment ( consolidated balance sheet) 2 | 56 | 61 |
Less property and investments attributable to non -controlling interests | (14) | (13) |
Total assets for LTV calculation | 7,601 | 7,849 |
| 2024 | 2023 | |
| £m | £m | |
Proportionally consolidated LTV | 37.3% | 36.0% |
Principal amount of gross debt | 3,443 | 3,448 |
Less debt attributable to non -controlling interests | – | – |
Less cash and short term deposits 3 | (183) | (228) |
Plus cash attributable to non-controlling interests | 1 | 1 |
Total net debt for proportional LTV calculation | 3,261 | 3,221 |
Group property portfolio valuation (Note 10) | 5,130 | 5,595 |
Share of property of joint ventures (Note 10) | 3,568 | 3,316 |
Other investments and property, plant and equipment ( consolidated balance sheet) 2 | 56 | 61 |
Less property attributable to non -controlling interests | (14) | (13) |
Total assets for proportional LTV calculation | 8,740 | 8,959 |
| 2024 | 2023 | |
| £m | £m | |
Group Net Debt to EBITDA | 6.8x | 6.4x |
Principal amount of gross debt | 2,225 | 2,250 |
Less non -recourse borrowings | – | (298) |
Less cash and short term deposits ( consolidated statement of cash flows) 1 | (58) | (99) |
Plus cash attributable to non -controlling interests | 1 | 1 |
Plus cash attributable to non -recourse companies | – | 36 |
Total net debt for group Net Debt to EBITDA calculation | 2,168 | 1,890 |
Underlying Profit (Table A) | 268 | 264 |
Plus Net financing charges (Note 6) | 55 | 60 |
Less Underlying Profit due to joint ventures and non -recourse companies 2 | (100) | (144) |
Plus distributions and other receivables from joint ventures and non-recourse companies 3 | 88 | 107 |
Plus depreciation and amortisation (Table A) | 8 | 7 |
Total EBITDA for group Net Debt to EBITDA calculation | 319 | 294 |
| 2024 | 2023 | |
| £m | £m | |
Proportionally consolidated Net Debt to EBITDA | 8.5x | 8.4x |
Principal amount of gross debt | 3,443 | 3,448 |
Less cash and short term deposits 4 | (183) | (228) |
Plus cash attributable to non-controlling interests | 1 | 1 |
Total net debt for proportional Net Debt to EBITDA calculation | 3,261 | 3,221 |
Underlying Profit (Table A) | 268 | 264 |
Plus Net financing charges (Table A) | 108 | 111 |
Plus depreciation and amortisation (Table A) | 8 | 7 |
Total EBITDA for proportional Net Debt to EBITDA calculation | 384 | 382 |
| 2024 | 2023 | |
| £m | £m | |
Net Borrowings not to exceed 175% of Adjusted Capital and Reserves | 40% | 38% |
Principal amount of gross debt | 2,225 | 2,250 |
Less the relevant proportion of borrowings of the partly owned subsidiary/non -controlling interests | – | – |
Less cash and short term deposits ( consolidated statement of cash flows) 1 | (58) | (99) |
Plus the relevant proportion of cash and deposits of the partly owned subsidiary/non- controlling interests | 1 | 1 |
Net Borrowings | 2,168 | 2,152 |
Share capital and reserves ( consolidated balance sheet) | 5,312 | 5,525 |
Deferred tax liabilities (Table A) | 6 | 6 |
Trading property (deficit) surplus (Table A) | (1) | 7 |
Exceptional refinancing charges (see below) | 147 | 161 |
Fair value adjustments of financial instruments (Table A) | (55) | (44) |
Less reserves attributable to non -controlling interests (consolidated balance sheet) | (13) | (13) |
Adjusted Capital and Reserves | 5,396 | 5,642 |
| 2024 | 2023 | |
| £m | £m | |
Net Unsecured Borrowings not to exceed 70% of Unencumbered Assets | 38% | 32% |
Principal amount of gross debt | 2,225 | 2,250 |
Less cash and short term deposits not subject to a security interest | (58) | (87 ) |
Plus cash attributable to non -controlling interests | 1 | 1 |
Less principal amount of secured and non -recourse borrowings | (633) | (933) |
Net Unsecured Borrowings | 1,535 | 1,231 |
Group property portfolio valuation (Note 10) | 5,130 | 5,595 |
Investments in joint ventures (Note 11) | 2,429 | 2,206 |
Other investments and property, plant and equipment ( consolidated balance sheet) 2 | 56 | 61 |
Less investments in joint ventures | (2,429) | (2,206) |
Less encumbered assets (Note 10) | (1,137) | (1,747) |
Unencumbered Assets | 4,049 | 3,909 |
Arrangement | |||||||
| Foreign | cost | ||||||
| 2023 | Cash flows | Transfers | exchange | Fair value | amortisation | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | |
Short term borrowings | 402 | (384) | 10 | – | (20) | 2 | 10 |
Long term borrowings | 1,865 | 355 | (10) | (7) | 1 | (2) | 2,202 |
Derivatives 2 | (77) | (15) | – | 7 | 42 | – | (43) |
Total liabilities from financing activities 3 | 2,190 | (44) | – | – | 23 | – | 2,169 |
Cash and cash equivalents | (125) | 37 | – | – | – | – | (88) |
Net debt | 2,065 | (7) | – | – | 23 | – | 2,081 |
| Arrangement | |||||||
| Foreign | cost | ||||||
| 2022 | Cash flows | Transfers | exchange | Fair value | amortisation | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | |
Short term borrowings | 189 | (190) | 402 | – | – | 1 | 402 |
Long term borrowings | 2,427 | (123) | (402) | 20 | (55) | (2) | 1,865 |
Derivatives 4 | (1) | (12) | – | (20) | (44) | – | (77) |
Total liabilities from financing activities 5 | 2,615 | (325) | – | – | (99) | (1) | 2,190 |
Cash and cash equivalents | (111) | (14) | – | – | – | – | (125) |
Net debt | 2,504 | (339) | – | – | (99) | (1) | 2,065 |
| 2024 | 2023 | |||||||
| Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Interest rate and currency | ||||||||
derivative assets | – | (99) | – | (99) | – | (144) | – | (144) |
Other investments – fair value through profit or loss (Note 12) | – | – | (46) | (46) | – | – | (48) | (48) |
Assets | – | (99) | (46) | (145) | – | (144) | (48) | (192) |
Interest rate and currency | ||||||||
derivative liabilities | – | 56 | – | 56 | – | 67 | – | 67 |
Liabilities | – | 56 | – | 56 | – | 67 | – | 67 |
Total | – | (43) | (46) | (89) | – | (77) | (48) | (125) |
| 2024 | 2023 | |
| £m | £m | |
Financial assets | ||
Amortised cost | ||
Cash and cash equivalents | 88 | 125 |
Trade and other debtors (Note 13) | 22 | 22 |
Other investments (Note 12) | – | 2 |
Fair value through profit or loss | ||
Derivatives in designated fair value hedge accounting relationships 1,2 | 15 | 45 |
Derivatives not in designated hedge accounting relationships | 84 | 99 |
Other investments (Note 12) | 46 | 48 |
255 | 341 | |
Financial liabilities | ||
Amortised cost | ||
Creditors (Note 14) | (187) | (199) |
Gross debt | (2,212) | (2,267) |
Lease liabilities (Notes 14 and 15) | (127) | (126) |
Fair value through profit or loss | ||
Derivatives in designated fair value hedge accounting relationships 1,2 | (17) | (17) |
Derivatives not in designated hedge accounting relationships | (39) | (50) |
| (2,582) | (2,659) | |
Total | (2,327) | (2,318) |
| 2024 | 2023 | |
| £m | £m | |
Outstanding: at one year | 1,175 | 550 |
at two years | 1,520 | 1,025 |
at five years | 700 | 350 |
| 2024 | 2023 | |
| £m | £m | |
Fixed or capped rate | 2,081 | 2,168 |
2,081 | 2,168 |
2024 | 2023 | |
Spot basis | 100% | 100% |
Average over next five -year forecast period | 86% | 76% |
| 2024 | 2023 | |||
Increase | Decrease | Increase | Decrease | |
Movement in interest rates (bps) 1 | 100 | (100) | 373 | (373) |
Impact on underlying annual profit (£m) | – | – | – | 9 |
Movement in medium and long term swap rates (bps) 2 | 424 | (424) | 424 | (424) |
Impact on cash flow hedge and non -hedge accounted derivative | ||||
valuations (£m) | 189 | (203) | 177 | (210) |
Assets 1 | Liabilities | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
USD denominated | 37 | 38 | 30 | 27 |
| 2024 | |||||
| Within one | Following | Three to five | Over five | ||
| year | year | years | years | Total | |
| £m | £m | £m | £m | £m | |
Gross Debt 1 | 12 | 318 | 999 | 911 | 2,240 |
Interest on debt | 112 | 101 | 223 | 211 | 647 |
Derivative payments | 15 | 93 | 88 | 17 | 213 |
Lease liability payments | 10 | 10 | 30 | 342 | 392 |
Total payments | 149 | 522 | 1,340 | 1,481 | 3,492 |
Derivative receipts | (56) | (103) | (85) | (1) | (245) |
Net payment | 93 | 419 | 1,255 | 1,480 | 3,247 |
Operating leases with tenants | 260 | 234 | 503 | 556 | 1,553 |
Liquidity surplus (deficit) | 167 | (185 ) | (752) | (924) | (1,694 ) |
Cumulative liquidity surplus (deficit) | 167 | (18 ) | (770) | (1,694) |
| 2023 | |||||
| Within one | Following | Three to five | Over five | ||
| year | year | years | years | Total | |
| £m | £m | £m | £m | £m | |
Gross Debt 1 | 409 | 8 | 995 | 882 | 2,294 |
Interest on debt | 100 | 84 | 195 | 199 | 578 |
Derivative payments | 104 | 18 | 172 | 26 | 320 |
Lease liability payments | 10 | 10 | 29 | 305 | 354 |
Total payments | 623 | 120 | 1,391 | 1,412 | 3,546 |
Derivative receipts | (172) | (34) | (179) | (3) | (388) |
Net payment | 451 | 86 | 1,212 | 1,409 | 3,158 |
Operating leases with tenants | 248 | 211 | 440 | 479 | 1,378 |
Liquidity (deficit) surplus | (203) | 125 | (772) | (930) | (1,780) |
Cumulative liquidity deficit | (203) | (78) | (850) | (1,780) |
| 2024 | 2023 | |
| £m | £m | |
Maturity date: over five years | 145 | 130 |
between four and five years | 310 | 504 |
between three and four years | 149 | 370 |
Total facilities available for more than three years | 604 | 1,004 |
Between two and three years | 450 | 555 |
Between one and two years | 625 | 170 |
Within one year | 166 | 50 |
Total | 1,845 | 1,779 |
| 2024 | 2023 | |
| £m | £m | |
Less than one year | 260 | 248 |
Between one and two years | 234 | 211 |
Between three and five years | 503 | 440 |
Between six and ten years | 355 | 320 |
Between eleven and fifteen years | 147 | 97 |
Between sixteen and twenty years | 39 | 41 |
After twenty years | 15 | 21 |
Total | 1,553 | 1,378 |
2024 | 2023 | |||||
Mi nimum | Minimum | |||||
| lease | l ease | |||||
| payments | Interest | Principal | payments | Interest | Principal | |
| £m | £m | £m | £m | £m | £m | |
British Land Group | ||||||
Less than one year | 10 | 4 | 6 | 10 | 4 | 6 |
Between one and two years | 10 | 3 | 7 | 10 | 3 | 7 |
Between two and five years | 30 | 9 | 21 | 29 | 7 | 22 |
More than five years | 342 | 249 | 93 | 305 | 214 | 91 |
Total | 392 | 265 | 127 | 354 | 228 | 126 |
Less future finance charges | (265) | (228) | ||||
Present value of lease obligations | 127 | 126 |
| Pence per | 2024 | 2023 | |||
Payment date | Dividend | share | £m | £m | |
Current year dividends | |||||
26.07.2024 | 2024 | Final | 10.64 | ||
05. 01.2024 | 2024 | Interim | 12.16 | 113 | |
22. 80 | |||||
Prior year dividends | |||||
2 8.07.2023 | 2023 | Final | 11.04 | 102 | |
0 6.01.2023 | 2023 | Interim | 11.60 | 107 | |
22. 64 | |||||
29 .07.2022 | 2022 | Final | 11.60 | 108 | |
Dividends disclosed in consolidated statement of changes in equity | 215 | 215 | |||
Dividends settled in shares | – | – | |||
Dividends settled in cash | 215 | 215 | |||
Timing difference relating to payment of withholding tax | (2) | (2) | |||
Dividends disclosed in consolidated statement of cash flows | 213 | 213 |
2024 | 2023 | |
Number of ordinary shares in issue at 1 April | 938,334,977 | 938,109,433 |
Share issues | 429,046 | 225,544 |
At 31 March | 938,764,023 | 938,334,977 |
| Share price | |||||||
| At 31 March | Exercised/ | Lapsed/ | At 31 March | at grant date | |||
Date of grant | 2023 | Granted | Vested | Forfeited | 2024 | (pence) | Vesting date |
Performance Shares Long -Term Incentive Plan | |||||||
22.06.20 | 835,998 | – | (91,174) | (744,824) | – | 408.90 | 22.06.23 |
22.06.21 | 856,822 | – | – | (56,143) | 800,679 | 516.80 | 22.06.24 |
02.08.21 | 238,945 | – | – | – | 238,945 | 519.60 | 02.08.24 |
01.09.21 | 41,294 | – | – | – | 41,294 | 542.00 | 01.09.24 |
19.07.21 | 44,273 | – | (44,273) | – | – | 482.50 | 12.05.23 |
19.07.21 | 28,209 | – | – | – | 28,209 | 482.50 | 12.05.24 |
19.07.21 | 9,403 | – | – | – | 9,403 | 482.50 | 12.05.25 |
19.07.21 | 121,787 | – | (13,396) | (108,391) | – | 482.50 | 02.08.24 |
19.07.22 | 1,848,874 | – | (246,371) | 1,602,503 | 470.70 | 19.07.25 | |
15.06.23 | – | 2,130,159 | – | 2,130,159 | 334.70 | 15.06.26 | |
4,025,605 | 2,130,159 | (148,843) | (1,155,729) | 4,851,192 | |||
Restricted Share Plan | |||||||
22.06.20 | 742,764 | – | (725,717) | (17,047) | – | 412.40 | 22.06.23 |
22.06.21 | 819,467 | – | – | (58,035) | 761,432 | 516.80 | 22.06.24 |
19.07.22 | 677,472 | – | – | (45,677) | 631,795 | 470.70 | 19.07.25 |
29.07.22 | 21,926 | – | – | – | 21,926 | 492.00 | 19.07.25 |
15.06.23 | – | 900,404 | – | (14,792) | 885,612 | 334.70 | 15.06.26 |
2,261,629 | 900,404 | (725,717) | (135,551) | 2,300,765 | |||
Total | 6,287,234 | 3,030,563 | (874,560) | (1,291,280) | 7,151,957 | ||
Weighted average price | |||||||
of shares (pence) | 471 | 335 | 417 | 438 | 426 |
| Retail & London | ||||||||
| Campuses | Urban Logistics | Unallocated | Total | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Gross rental income | ||||||||
British Land Group | 85 | 115 | 210 | 205 | – | – | 295 | 320 |
Share of joint ventures | 111 | 107 | 59 | 57 | – | – | 170 | 164 |
Total | 196 | 222 | 269 | 262 | – | – | 465 | 484 |
Net rental income | ||||||||
British Land Group | 71 | 108 | 207 | 189 | – | – | 278 | 297 |
Share of joint ventures | 95 | 89 | 56 | 51 | – | – | 151 | 140 |
Total | 166 | 197 | 263 | 240 | – | – | 429 | 437 |
Operating result | ||||||||
British Land Group | 89 | 115 | 206 | 186 | (56) | (55) | 239 | 246 |
Share of joint ventures | 85 | 82 | 54 | 49 | (2) | (2) | 137 | 129 |
Total | 174 | 197 | 260 | 235 | (58) | (57) | 376 | 375 |
| 2024 | 2023 | |
Reconciliation to Underlying Profit | £m | £m |
Operating result | 376 | 375 |
Net financing charges | (108) | (111) |
Underlying Profit | 268 | 264 |
Reconciliation to profit (loss) before taxation | ||
Underlying Profit | 268 | 264 |
Capital and other | (254) | (1,299) |
Underlying Profit attributable to non -controlling interests | 1 | 1 |
Total profit (loss) before taxation | 15 | (1,034) |
Reconciliation to Group revenue | ||
Gross rental income per operating segment result | 465 | 484 |
Less share of gross rental income of joint ventures | (170) | (164) |
Plus share of gross rental income attributable to non-controlling interests | 2 | 2 |
Gross rental income (Note 3) | 297 | 322 |
Service charge income | 59 | 59 |
Management and performance fees (from joint ventures) | 17 | 13 |
Other fees and commissions | 28 | 24 |
Revenue (consolidated income statement) | 401 | 418 |
| Retail & London | ||||||
| Campuses | Urban Logistics | Total | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Property assets | ||||||
British Land Group | 2,360 | 2,972 | 2,760 | 2,619 | 5,120 | 5,591 |
Share of joint ventures | 2,922 | 2,687 | 646 | 629 | 3,568 | 3,316 |
Total | 5,282 | 5,659 | 3,406 | 3,248 | 8,688 | 8,907 |
| 2024 | 2023 | |
British Land Group | £m | £m |
Property assets | 8,688 | 8,907 |
Other non -current assets | 73 | 141 |
Non -current assets | 8,761 | 9,048 |
Other net current liabilities | (331) | (384) |
EPRA net debt | (3,178) | (3,127) |
Other non -current liabilities | – | (50) |
EPRA NTA (diluted) | 5,252 | 5,487 |
Non -controlling interests | 13 | 13 |
EPRA adjustments | 47 | 25 |
Net assets | 5,312 | 5,525 |
| 2024 | 2023 | |
| £m | £m | |
British La nd Group | 148 | 161 |
Share of joint ventures | 174 | 332 |
322 | 493 |
| Joint | Joint | ||
| ventures | ventures | ||
| 2024 | 2023 | ||
| £m | £m | ||
Management and performance fees (from joint ventures) | 3 | 17 | 13 |
Share of distributions | 11 | 77 | 72 |
Capital return | 11 | – | 30 |
Summarised b alance sheet | |||
Loans | 11 | (1,252) | (1,001) |
| 2024 | 2023 | |||||||||||
| Closing | Movement in | Closing | Movement in | |||||||||
| Net closing | provision for | provision for | Net closing | provision for | provision for | |||||||
| investment | impairment | impairment | investment | impairment | impairment | |||||||
| Loan | Equity | Loan | Equity | Loan | Equity | Loan | Equity | Loan | Equity | Loan | Equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Broadgate | 634 | 708 | – | (32) | – | 97 | 498 | 846 | – | (129) | – | (129 ) |
Meadowhall | 145 | – | (174) | (199) | 18 | (6) | 95 | – | (192) | (193) | (49) | (4) |
WOSC | 12 | 16 | (3) | (22) | 19 | (22) | 30 | – | (22) | – | (6) | – |
BL West End | 4 | 69 | – | (20) | – | (7) | 4 | 75 | – | (13) | – | (13) |
Canada Water | – | 283 | – | (70) | – | (47) | – | 290 | – | (23) | – | (23) |
Paddington Central | 106 | – | (8) | – | (8 ) | – | 107 | – | – | – | (10) | – |
1 Triton Square | 116 | 79 | – | (2) | – | (2) | – | – | – | – | – | – |
SouthGate | – | 55 | – | (50) | – | – | – | 56 | – | (50) | – | – |
Hercules Unit Trust JV | – | 102 | – | – | – | – | – | 98 | – | – | – | – |
Other joint ventures | 50 | 50 | – | (54) | – | – | 53 | 54 | – | (54) | – | (3) |
Total | 1,067 | 1,362 | (185) | (449) | 29 | 13 | 787 | 1,419 | (214) | (462) | (65) | (172 ) |
Company | |
Entity Name | Number |
17 -19 Bedford Street Limited | 07398971 |
18 -20 Craven Hill Gardens Limited | 07667839 |
20 Brock Street Limited | 07401697 |
Adamant Investment Corporation Limited | 00225149 |
Aldgate Place (GP) Limited | 07829315 |
Ashband Limited | 04409592 |
B.L.Holdings Limited | 00000529 |
Bayeast Property Co Limited | 00635800 |
BF Propco (No.3) Limited | 05270196 |
BF Propco (No.5) Limited | 05270219 |
BF Properties (No.4) Ltd | 05270289 |
BF Properties (No.5) Ltd | 05270039 |
BL 5KS Holdings Limited | 13398992 |
BL Aldgate Development Limited | 05070564 |
BL Aldgate Holdings Limited | 05876405 |
BL Bluebutton 2014 Limited | 09048771 |
BL Bradford Forster Limited | 07780266 |
BL Broadgate Fragment 1 Limited | 09400407 |
BL Broadgate Fragment 2 Limited | 09400541 |
BL Broadgate Fragment 3 Limited | 09400411 |
BL Broadgate Fragment 4 Limited | 09400409 |
BL Broadgate Fragment 5 Limited | 09400413 |
BL Broadgate Fragment 6 Limited | 09400414 |
BL Broadway Investment Limited | 10754763 |
BL Chess Limited | 08548399 |
BL City Offices Holding Company Limited | 06002147 |
BL CW Residential Holdings Limited | 14178788 |
BL CW Upper LP Company Limited | 10375411 |
BL Department Stores Holding Company Limited | 06002135 |
BL Doncaster Wheatley Limited | 07780272 |
BL Drummond Properties Limited | 09806622 |
BL Eden Walk Limited | 10620935 |
BL Euston Tower Holding Company Limited | 11612398 |
BL Finsbury Square Limited | 13797223 |
BL Goodman (LP) Limited | 05056902 |
BL HC PH LLP | OC317199 |
BL High Street And Shopping Centres Holding | 06002148 |
Company Limited | |
BL Innovation Properties 2 Limited | 05070554 |
BL Innovation Properties Limited | 12293278 |
BL Leisure And Industrial Holding | 05995024 |
Company Limited | |
BL Newport Limited | 04967720 |
BL Office (Non -City) Holding Company Limited | 06002133 |
BL Office Holding Company Limited | 05995028 |
BL Office Properties 3 Limited | 14103029 |
BL Osnaburgh St Residential Ltd | 06874523 |
Company | |||
Entity Name | Number | ||
Pillar Hercules No.2 Limited | 02839069 | ||
Pillar Property Group Limited | 02570618 | ||
Plymouth Retail Limited | 10368557 | ||
Project Sunrise Limited | 01588407 | ||
Meadowhall Holdings Limited | 02125982 | ||
Osnaburgh Street Limited | 05886735 | ||
Paddington 5KS Holdings Limited | 13843365 | ||
Paddington Box Limited | 14782912 | ||
Parwick Investments Limited | 0454239 | ||
Pillar (Dartford) Limited | 02783384 | ||
Pillar Europe Management Limited | 02891826 |
Regent's Place Holding 1 Limited | 11864369 |
Regent's Place Holding 2 Limited | 11864307 |
Regent's Place Holding Company Limited | 10068705 |
Shoreditch Support Limited | 02360815 |
Solartron Retail Park Limited | 13060834 |
Storey Offices Limited | 11417071 |
TBL (Bromley) Limited | 03840206 |
TBL Properties Limited | 03863190 |
Topside Street Limited | 11253428 |
Wates City Of London Properties Limited | 01788526 |
Name | Name |
BL Fixed Uplift Fund Limited Partnership | Paddington 5KS Property Limited Partnership |
BL Lancaster Limited Partnership | |
BL Shoreditch Limited Partnership | |
Hereford Shopping Centre Limited Partnership |