2025 | 2024 | ||||||
| Capital | Capital | ||||||
Underlying 1 | and other | Total | Underlying 1 | and other | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Revenue | 3 | ||||||
Costs 2 | 3 | ( | ( | ( | ( | ( | |
3 | |||||||
Joint ventures (see also below) 3 | 11 | ( | ( | ||||
Administrative expenses | ( | ( | ( | ( | |||
Valuation movements on property | 4 | ( | ( | ||||
Loss on disposal of investment properties, j oint ventures and revaluation of investments | ( | ( | ( | ( | |||
| Net financing charges | |||||||
financing income | 6 | ||||||
financing charges | 6 | ( | ( | ( | ( | ( | ( |
6 | ( | ( | ( | ( | ( | ( | |
Profit (loss) before taxation | ( | ||||||
Taxation | 7 | ( | ( | ( | ( | ( | |
Profit (loss) for the year after taxation | ( | ||||||
Attributable to non-controlling interests | |||||||
Attributable to shareholders of the Company | ( | ( | |||||
| Earnings per share: | |||||||
basic | 2 | ( | |||||
diluted | 2 | ( | |||||
| All results derive from continuing operations. | 2025 | 2024 | |||||
| Capital | Capital | ||||||
Underlying 1 | and other | Total | Underlying 1 | and other | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Results of joint ventures accounted for using the equity method | |||||||
Underlying Profit | |||||||
Share of joint venture result 4 | |||||||
Valuation movements on property | 4 | ( | ( | ( | ( | ||
Capital financing charges | ( | ( | ( | ( | |||
Profit on disposal of properties | |||||||
11 | ( | ( |
| 2025 | 2024 | |
| £m | £m | |
Profit for the year after taxation | ||
| Other comprehensive income (expense): | ||
| Items that may be reclassified subsequently to profit or loss: | ||
| Gains (losses) on cash flow hedges | ||
– Joint ventures | ( | |
( | ||
Reclassification of foreign exchange differences to the income statement | ( | |
Other comprehensive income (expense) for the year | ( | |
Total comprehensive income (expense) for the year | ( | |
Attributable to non-controlling interests | ||
Attributable to shareholders of the Company | ( |
| 2025 | 2024 | ||
| 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 | ||
Interest rate and currency derivative assets | 16 | ||
Cash and cash equivalents | 16 | ||
Investment properties held-for-sale | 10 | ||
Total assets | |||
| LIABILITIES | |||
| Current liabilities | |||
Short term borrowings and overdrafts | 16 | ( | ( |
Creditors | 14 | ( | ( |
Corporation tax | ( | ( | |
Interest rate and currency derivative liabilities | 16 | ( | |
( | ( | ||
| 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 |
| 2025 | 2024 | ||
| 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 2 | |||
Purchase of investments | ( | ( | |
Indirect taxes paid in respect of investing activities | ( | ||
Loan repayments from joint ventures 3 | 11 | ||
Investment in and loans to joint ventures | ( | ( | |
Capital distributions from joint ventures | 11 | ||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Issue of ordinary shares | 19 | ||
Dividends paid | 18 | ( | ( |
Dividends paid to non-controlling interests | ( | ||
Capital payments in respect of interest rate derivatives | ( | ( | |
Repayment of lease liabilities | ( | ( | |
Purchase of non-controlling interests | ( | ||
Proceeds from new borrowings | 16 | ||
Repayment of bank and other borrowings | ( | ( | |
Drawdowns on bank and other borrowings | |||
Net drawdown (repayment) of revolving credit facilities | ( | ||
Net cash inflow (outflow) from financing activities | ( | ||
Net decrease 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 | controlling | Total | ||
| capital | premium | reserve | reserve | reserve | earnings | Total | interests | equity | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Balance at 1 April 2024 | |||||||||
Profit for the year after taxation | |||||||||
Other comprehensive income | |||||||||
| Total comprehensive income | |||||||||
| for the year | |||||||||
Shares issued in the year 1 | |||||||||
| Fair value of share and share | |||||||||
option awards | ( | ( | ( | ||||||
Purchase of non-controlling interests 2 | ( | ( | |||||||
| Dividends payable in year | |||||||||
(22.88p per share) | ( | ( | ( | ||||||
Balance at 31 March 2025 | |||||||||
Balance at 1 April 2023 | |||||||||
| (Loss) profit for the year | |||||||||
after taxation | ( | ( | |||||||
| Losses on cash flow hedges – | |||||||||
j oint 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 |
2025 | 2024 | |||||
| Relevant | Relevant | |||||
| Relevant | number | Earnings | Relevant | number | Earnings | |
| earnings | of shares | per share | earnings | of shares | per share | |
| Earnings per share | £m | million 1 | pence | £m | million | pence |
| Underlying | ||||||
Underlying basic | 275 | 962 | 28.6 | 265 | 927 | 28.6 |
Underlying diluted | 275 | 965 | 28.5 | 265 | 929 | 28.5 |
| EPRA | ||||||
EPRA basic | 275 | 962 | 28.6 | 385 | 927 | 41.5 |
EPRA diluted | 275 | 965 | 28.5 | 385 | 929 | 41.4 |
| IFRS | ||||||
Basic | 338 | 962 | 35.1 | (1) | 927 | (0.1) |
Diluted | 338 | 965 | 35.0 | (1) | 927 | (0.1) |
2025 | 2024 | |||||
| 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 1 | pence | £m | million | pence |
| EPRA | ||||||
EPRA NTA | 5,698 | 1,005 | 567 | 5,252 | 934 | 562 |
EPRA NRV | 6,283 | 1,005 | 625 | 5,782 | 934 | 619 |
EPRA NDV | 5,768 | 1,005 | 574 | 5,389 | 934 | 577 |
| IFRS | ||||||
Basic | 5,710 | 999 | 572 | 5,312 | 927 | 573 |
Diluted | 5,710 | 1,005 | 568 | 5,312 | 934 | 569 |
2025 | 2024 | |||||
| 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 | 5 | 5.0% | (26) | (0.5%) |
2025 | 2024 | |||||
| Capital | Capital | |||||
| Underlying | and other | Total | Underlying | and other | Total | |
| £m | £m | £m | £m | £m | £m | |
Rent receivable 1 | 317 | – | 317 | 284 | 25 | 309 |
| Spreading of tenant incentives and contracted | ||||||
rent increases | 3 | – | 3 | 10 | – | 10 |
Surrender premia 1 | 10 | – | 10 | 3 | 149 | 152 |
Gross rental income | 330 | – | 330 | 297 | 174 | 471 |
Service charge income | 77 | – | 77 | 59 | – | 59 |
Management and performance fees (from j oint ventures and assets under management) | 20 | – | 20 | 17 | – | 17 |
Other fees and commissions | 27 | – | 27 | 28 | – | 28 |
Revenue | 454 | – | 454 | 401 | 174 | 575 |
Service charge expenses | (68) | – | (68) | (48) | – | (48) |
Property operating expenses | (35) | – | (35) | (36) | – | (36) |
Movement in impairment of trade debtors and accrued income | (5) | – | (5) | 14 | – | 14 |
Movement in impairment of tenant incentives and contracted rent increases 1 | 7 | – | 7 | – | (54) | (54) |
Other fees and commissions expenses | (22) | – | (22) | (22) | – | (22) |
Costs | (123) | – | (123) | (92) | (54) | (146) |
331 | – | 331 | 309 | 120 | 429 |
| 2025 | 2024 | |
| £m | £m | |
| Consolidated income statement | ||
Revaluation of properties | 148 | (131) |
Revaluation of properties held by joint ventures accounted for using the equity method | (14) | (179) |
134 | (310) |
| 2025 | 2024 | |
| £m | £m | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts and consolidated financial statements | 0.6 | 0.5 |
| Fees payable to the Company’s auditor for the audit of the Company’s subsidiaries, pursuant | ||
to legislation | – | 0.2 |
Total audit fees | 0.6 | 0.7 |
Audit related assurance services | 0.3 | 0.2 |
Total audit and audit related assurance services | 0.9 | 0.9 |
Other fees | – | – |
Other services | 0.1 | – |
Total | 1.0 | 0.9 |
| 2025 | 2024 | |
| £m | £m | |
| Underlying | ||
| Financing charges | ||
Facilities and overdrafts | (36) | (46) |
Derivatives | 50 | 51 |
Other loans | (106) | (83) |
Obligations under head leases | (3) | (3) |
(95) | (81) | |
Development interest capitalised | 33 | 25 |
(62) | (56) | |
| Financing income | ||
Deposits, securities and liquid investments | 2 | 1 |
2 | 1 | |
Net financing charges – Underlying | (60) | (55) |
Capital and other Financing charges | ||
Capital financing costs | – | (1) |
Valuation movement on fair value hedge accounted derivatives | 9 | 12 |
Valuation movement on fair value hedge accounted debt | (12) | (14) |
Valuation movement on non-hedge accounted derivatives | (40) | (38) |
(43) | (41) | |
Net financing charges – Capital and other | (43) | (41) |
Total financing income | 2 | 1 |
Total financing charges | (105) | (97) |
Net financing charges | (103) | (96) |
| 2025 | 2024 | |
| £m | £m | |
| Taxation expense | ||
| Current taxation | ||
| Underlying Profit | ||
Current period UK corporation taxation (25%) | (3) | (2) |
Underlying Profit adjustments in respect of prior periods | (1) | (1) |
Total current Underlying Profit taxation expense | (4) | (3) |
| Capital and other profit | ||
Current period UK corporation taxation (25%) | – | (5) |
Capital and other profit adjustments in respect of prior periods | (1) | (5) |
Total current Capital and other profit taxation expense | (1) | (10) |
Total current taxation expense | (5) | (13) |
Deferred taxation on revaluation of derivatives | 1 | (1) |
Group total taxation expense | (4) | (14) |
Attributable to joint ventures | – | – |
Total taxation expense | (4) | (14) |
| Taxation reconciliation | ||
Profit before taxation | 342 | 15 |
Less: (Profit) loss attributable to joint ventures | (90) | 79 |
Group profit before taxation | 252 | 94 |
Taxation on profit at UK corporation taxation rate of 25% | (63) | (24) |
| Effects of: | ||
– REIT exempt income and gains | 72 | 30 |
– Taxation losses | (12) | (13) |
– Deferred taxation on revaluation of derivatives | 1 | (1) |
– Adjustments in respect of prior years | (2) | (6) |
Group total taxation expense | (4) | (14) |
| 2025 | 2024 | |
| Staff costs (including Directors) | £m | £m |
Wages and salaries | 61 | 63 |
Social security costs | 9 | 9 |
Pension costs | 7 | 6 |
Equity-settled share-based payments | 4 | 5 |
81 | 83 |
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 |
20 June 2024 | 15 June 2023 | |||
| Awards with | Awards with no | Awards with | Awards with no | |
| holding period | holding period | holding period | holding period | |
Share price | £4.17 | £4.17 | £3.35 | £3.35 |
Exercise price | £0.00 | £0.00 | £0.00 | £0.00 |
Expected volatility | 30.7% | 30.7% | 32.7% | 32.7% |
Expected term (years) | 3 | 3 | 3 | 3 |
Dividend yield | 5.5% | 5.5% | 6.8% | 6.8% |
Risk free interest rate | 3.9% | 3.9% | 4.6% | 4.6% |
Fair value – TPR and TAR Tranches | £3.63 | £4.17 | £2.90 | £3.35 |
Fair value – ESG Tranche | £3.63 | £4.17 | £2.90 | £3.35 |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| % p.a. | % p.a. | % p.a. | % p.a. | % p.a. | |
Discount rate | 5.8 | 4.9 | 4.7 | 2.7 | 2.0 |
Salary inflation | – | – | – | – | – |
Pensions increase | 3.2 | 3.3 | 3.4 | 3.7 | 3.4 |
Price inflation | 3.4 | 3.5 | 3.5 | 3.9 | 3.5 |
| 2025 | 2024 | |
| £m | £m | |
Equities | 18 | 24 |
Diversified growth funds | 13 | 5 |
Other assets | 62 | 79 |
Total scheme assets | 93 | 108 |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| £m | £m | £m | £m | £m | |
Present value of defined scheme obligations | (74) | (85) | (87) | (125) | (152) |
Fair value of scheme assets | 93 | 108 | 117 | 178 | 178 |
Irrecoverable surplus 1 | (19) | (23) | (30) | (53) | (26) |
Amount recognised on the consolidated balance sheet | – | – | – | – | – |
| (Decrease) increase in | |||
| defined scheme obligations | |||
| Change in | 2025 | 2024 | |
| Assumption | assumption | £m | £m |
Discount rate | +0.5% | (4) | (5) |
Salary inflation | +0.5% | – | – |
RPI inflation | +0.5% | 3 | 4 |
Assumed life expectancy | +1 year | 2 | 2 |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
| £m | £m | £m | £m | £m | |
| Total actuarial gain (loss) recognised in the consolidated | |||||
statement of comprehensive income 1,2 | – | – | – | – | (13) |
Percentage of present value on scheme liabilities | – | – | – | – | (8.6%) |
| 2025 | 2024 | |
| £m | £m | |
At 1 April | (85) | (87) |
Interest cost | (4) | (4) |
| Actuarial gain | ||
Gain from change in financial assumptions | 10 | 2 |
Gain on scheme liabilities arising from experience | 1 | – |
Benefits paid | 4 | 4 |
At 31 March | (74) | (85) |
| 2025 | 2024 | |
| £m | £m | |
At 1 April | 108 | 117 |
Interest income on scheme assets | 5 | 5 |
Contributions by employer | – | – |
Actuarial loss | (16) | (10) |
Benefits paid | (4) | (4) |
At 31 March | 93 | 108 |
| Retail & | ||||||
| London | Investment and | |||||
| Urban | development | Trading and | ||||
| Campuses | Logistics | Developments | properties | held-for-sale | ||
| Level 3 | Level 3 | Level 3 | Level 3 | properties | Total | |
| £m | £m | £m | £m | £m | £m | |
Carrying value at 1 April 2024 | 1,995 | 2,686 | 548 | 5,229 | 22 | 5,251 |
| Additions | ||||||
– property purchases 1 | – | 730 | – | 730 | – | 730 |
– development expenditure | 22 | 5 | 78 | 105 | – | 105 |
– capitalised interest and staff costs | 7 | 1 | 10 | 18 | – | 18 |
| – capital expenditure on asset | ||||||
management initiatives | 19 | 31 | 1 | 51 | – | 51 |
– head lease assets and right-of-use assets | – | 4 | – | 4 | – | 4 |
48 | 771 | 89 | 908 | – | 908 | |
Disposals | (59) | (82) | – | (141) | – | (141) |
Reclassifications | 237 | – | (259) | (22) | 22 | – |
Revaluations included in income statement | (52) | 189 | 11 | 148 | – | 148 |
| Movement in tenant incentives and contracted | ||||||
rent uplift balances | 4 | 2 | 2 | 8 | – | 8 |
Carrying value at 31 March 2025 | 2,173 | 3,566 | 391 | 6,130 | 44 | 6,174 |
Lease liabilities (Notes 14 and 15) 2 | (111) | |||||
Less valuation surplus on right-of-use assets 3 | (3) | |||||
Valuation surplus on trading properties | 5 | |||||
| Group property portfolio valuation | ||||||
| at 31 March 2025 | 6,065 | |||||
Non-controlling interests 4 | – | |||||
Group property portfolio valuation at 31 March 2025 attributable to shareholders | 6,065 |
| 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 2024 | 1,995 | 2,686 | 548 | 5,229 | 22 | 5,251 |
Lease liabilities (Notes 14 and 15) 2 | ( 1 2 3 ) | |||||
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 , 1 3 0 | |||||
Non-controlling interests | (14) | |||||
Group property portfolio valuation at 31 March 2024 attributable to shareholders | 5,116 |
2025 | 2024 | |||||
| Joint | Joint | |||||
| Group | ventures | Total | Group | ventures | Total | |
| £m | £m | £m | £m | £m | £m | |
Knight Frank LLP | 713 | 69 | 782 | 682 | 58 | 740 |
CBRE | 2,368 | 139 | 2,507 | 1,580 | 821 | 2,401 |
Jones Lang LaSalle | 2,753 | 632 | 3,385 | 2,612 | 613 | 3,225 |
Cushman & Wakefield | 231 | 2,581 | 2,812 | 256 | 2,076 | 2,332 |
Total property portfolio valuation | 6,065 | 3,421 | 9,486 | 5,130 | 3,568 | 8,698 |
Non-controlling interests 1 | – | – | – | (14) | – | (14) |
Total property portfolio valuation attributable to shareholders 2 | 6,065 | 3,421 | 9,486 | 5,116 | 3,568 | 8,684 |
ERV per sq ft | Equivalent yield | Costs to complete per sq ft | |||||||||
| Fair | |||||||||||
| value at | |||||||||||
| 31 March | |||||||||||
| 2025 | Valuation | Min | Max | Average | Min | Max | Average | Min | Max | Average | |
| Investment | £m | technique | £ | £ | £ | % | % | % | £ | £ | £ |
| Campuses | Investment | ||||||||||
| 2,086 | methodology | 28 | 136 | 67 | 5 | 9 | 6 | – | 171 | 41 | |
| Retail & London | Investment | ||||||||||
Urban Logistics | 3,539 | methodology | 2 | 41 | 20 | 4 | 18 | 7 | – | 69 | 3 |
| Developments | Residual | ||||||||||
| 391 | methodology | 29 | 113 | 70 | 5 | 6 | 5 | 225 | 1,337 | 899 | |
Total | 6,016 | ||||||||||
Trading and held- for-sale | |||||||||||
properties | 49 | ||||||||||
| at fair value | |||||||||||
| Group property | |||||||||||
| portfolio | |||||||||||
valuation | 6,065 |
ERV per sq ft | Equivalent yield | Costs to complete per sq ft | |||||||||
| Fair | |||||||||||
| value at | |||||||||||
| 31 March | |||||||||||
| 2024 | Valuation | Min | Max | Average | Min | Max | Average | Min | Max | Average | |
| Investment | £m | technique | £ | £ | £ | % | % | % | £ | £ | £ |
| Campuses | Investment | ||||||||||
| 1,892 | methodology | 23 | 136 | 68 | 5 | 8 | 6 | – | 158 | 39 | |
| Retail & London | Investment | ||||||||||
Urban Logistics | 2,662 | methodology | 2 | 38 | 20 | 4 | 22 | 7 | – | 24 | 4 |
| Developments | Residual | ||||||||||
| 548 | methodology | 33 | 107 | 67 | 4 | 7 | 5 | 33 | 628 | 171 | |
Total | 5 , 1 0 2 | ||||||||||
| Trading | |||||||||||
| p r o p e r t i e s | |||||||||||
a t f a i r v a l u e | 2 8 | ||||||||||
| Group property | |||||||||||
| portfolio | |||||||||||
valuation | 5 , 1 3 0 |
Impact on valuations | Impact on valuations | Impact on valuations | |||||
| Fair | |||||||
| value at | |||||||
| 31 March | -25bps | +25bps | |||||
| 2025 | +5% ERV | -5% ERV | NEY | NEY | -5% costs | +5% costs | |
| £m | £m | £m | £m | £m | £m | £m | |
Campuses 1 | 2,113 | 90 | (90) | 106 | (97) | – | – |
Retail & London Urban Logistics | 3,539 | 144 | (141) | 149 | (137) | – | – |
Developments 2 | 413 | 19 | (19) | 21 | (19) | 3 | (3) |
Group property portfolio valuation | 6,065 | 253 | (250) | 276 | (253) | 3 | (3) |
Share of joint venture property portfolio valuation | 3,421 | 186 | (183) | 223 | (203) | 57 | (57) |
Total property portfolio valuation | 9,486 | 439 | (433) | 499 | (456) | 60 | (60) |
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 joint venture property portfolio valuation | 3,568 | 200 | (197) | 237 | (215) | 62 | (62) |
Total property portfolio valuation | 8,698 | 452 | (447) | 516 | (480) | 103 | (103) |
| Equity | Loans | Total | |
| £m | £m | £m | |
At 1 April 2024 | 1,362 | 1,067 | 2,429 |
Additions | 59 | 219 | 278 |
Disposals | (99) | (6) | (105) |
Disposal of investment in Meadowhall Shopping Centre joint venture | (64) | (92) | (156) |
Capitalisation of loans | 63 | (63) | – |
Share of profit after taxation 1 | 84 | 6 | 90 |
| Distributions and dividends: | |||
– Capital | (2) | – | (2) |
– Revenue | (68) | (4) | (72) |
Hedging and exchange movements | (1) | 1 | – |
At 31 March 2025 | 1,334 | 1,128 | 2,462 |
| See page 174 for additional information on each joint venture | Broadgate 1 | Meadowhall 2 | WOSC | BL West End |
Group share | 50% | 0% 2 | 25% | 25% |
| Summarised income statements | ||||
Revenue 5 | 242 | 26 | 8 | 28 |
Costs | (72) | (5) | (4) | (9) |
170 | 21 | 4 | 19 | |
Administrative expenses | 3 | – | – | – |
Net interest payable | (66) | (6) | – | (6) |
Underlying Profit | 107 | 15 | 4 | 13 |
Share of joint venture result 1 | 22 | – | – | – |
Net valuation movements on property | 4 | 1 | – | (33) |
Capital financing charges | (4) | – | – | – |
Profit (loss) on disposal of properties | 10 | (1) | – | – |
Profit (loss) before taxation | 139 | 15 | 4 | (20) |
Taxation | – | – | – | – |
Profit (loss) after taxation | 139 | 15 | 4 | (20) |
Other comprehensive (expense) income | (1) | 2 | – | – |
Total comprehensive income (expense) | 138 | 17 | 4 | (20) |
British Land share of total comprehensive income (expense) | 69 | 8 | 1 | (5) |
British Land share of distributions payable | 45 | 3 | 2 | 3 |
| Summarised balance sheets | ||||
Investment and trading properties | 4,179 | – | 126 | 415 |
Investments in joint ventures 1 | 232 | – | – | – |
Other non-current assets | 14 | – | – | 13 |
Current assets | 30 | – | 2 | 2 |
Cash and cash equivalents | 160 | – | 4 | 13 |
Gross assets | 4,615 | – | 132 | 443 |
Current liabilities | (147) | – | (5) | (13) |
Bank and securitised debt | (1,529) | – | – | (160) |
Loans from joint venture partners | (1,671) | – | (56) | (13) |
Other non-current liabilities | – | – | (4) | (14) |
Gross liabilities | (3,347) | – | (65) | (200) |
Net assets (liabilities) | 1,268 | – | 67 | 243 |
British Land share of net assets less shareholder loans 3 | 634 | – | 17 | 61 |
| Total | |||||||
| Hercules Unit | Other joint | Total | Group share | ||||
| Canada Water | Paddington 3 | 1 Triton Square | SouthGate | Trust JV | ventures 4 | 2025 | 2025 |
50% | 25% | 50% | 50% | 50% | |||
9 | 62 | 1 | 17 | 18 | 19 | 430 | 190 |
(8) | (19) | (1) | (4) | (3) | (5) | (130) | (57) |
1 | 43 | – | 13 | 15 | 14 | 300 | 133 |
(1) | (1) | – | – | – | – | 1 | – |
1 | (26) | – | (1) | – | – | (104) | (43) |
1 | 16 | – | 12 | 15 | 14 | 197 | 90 |
– | – | – | – | – | – | 22 | 11 |
(55) | (17) | (8) | 21 | 16 | 20 | (51) | (14) |
– | (5) | – | – | – | – | (9) | (3) |
– | – | – | – | – | 4 | 13 | 6 |
(54) | (6) | (8) | 33 | 31 | 38 | 172 | 90 |
– | – | – | – | – | – | – | – |
(54) | (6) | (8) | 33 | 31 | 38 | 172 | 90 |
– | – | – | – | – | – | 1 | – |
(54) | (6) | (8) | 33 | 31 | 38 | 173 | 90 |
(27) | (1) | (4) | 16 | 15 | 18 | 90 | |
– | 2 | – | 4 | 7 | 8 | 74 | |
759 | 855 | 419 | 164 | 215 | 219 | 7,351 | 3,325 |
– | – | – | – | – | – | 232 | 116 |
– | 14 | – | – | – | – | 41 | 14 |
2 | 4 | 4 | 1 | 1 | 5 | 51 | 18 |
6 | 22 | 4 | 6 | 8 | 5 | 228 | 108 |
767 | 895 | 427 | 171 | 224 | 229 | 7,903 | 3,581 |
(25) | (25) | (8) | (6) | (2) | (8) | (239) | (105) |
(126) | (512) | – | – | – | – | (2,327) | (996) |
– | (451) | (271) | – | – | (101) | (2,563) | (1,152) |
– | – | – | (28) | – | – | (46) | (18) |
(151) | (988) | (279) | (34) | (2) | (109) | (5,175) | (2,271) |
616 | (93) | 148 | 137 | 222 | 120 | 2,728 | 1,310 |
308 | – | 74 | 69 | 110 | 61 | 1,334 |
| See page 174 for additional information on each joint venture | Broadgate | Meadowhall 1 | WOSC | BL West End |
Group share | 50% | 50% | 25% | 25% |
| Summarised income statements | ||||
Revenue 3 | 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 movements on property | (258) | 24 | (14) | (19) |
Capital financing (charges) income | (9) | – | – | – |
| (Loss) profit on disposal of investment properties | ||||
| and investments | (1) | 12 | – | – |
(Loss) profit before taxation | (171) | 83 | (8) | (5) |
Taxation | – | – | – | (2) |
(Loss) profit after taxation | (171) | 83 | (8) | (7) |
Other comprehensive income (expense) | 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 1 | 708 | – | 16 | 69 |
| Total | |||||||
| Hercules Unit | Other joint | Total | Group share | ||||
| Canada Water | Paddington 1 | 1 Triton Square | SouthGate | Trust JV | ventures 2 | 2024 | 2024 |
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 |
Joint venture | Name | Partner | Property sector | Group share |
Broadgate REIT Limited | Broadgate | Euro Bluebell LLP (GIC) | City Campuses | 50% |
| MSC Property Intermediate Holdings | Meadowhall | Norges Bank Investment | Shopping Centre | 0% 1 |
| Limited | Management | |||
WOSC Partners Limited Partnership | WOSC | Norges Bank Investment | Shopping Centre | 25% |
| Management | ||||
BL West End Offices Limited | BL West End | Pimco Prime | West End Campuses | 25% |
BL CW Upper Limited Partnership | Canada Water | Australian Super | Other Campuses | 50% |
| Paddington Property Investment | Paddington | Euro Emerald Private | West End Campuses | 25% |
| Limited Partnership | Limited (GIC) | |||
One Triton Holding Limited | 1 Triton Square | The Royal London Mutual | West End Campuses | 50% |
| Insurance Society Limited | ||||
Southgate Property Unit Trust | SouthGate | Aviva Investors | Shopping Centre | 50% |
Hercules Unit Trust joint venture | Hercules Unit | The Prudential Assurance | Retail Parks | 50% |
| Trust JV | Company Limited |
| 2025 | 2024 | |
| £m | £m | |
Income received from tenants | 176 | 228 |
Operating expenses paid to suppliers and employees | (70) | (80) |
Cash generated from operations | 106 | 148 |
Interest paid | (46) | (59) |
Interest received | 5 | 8 |
UK corporation tax paid | (1) | – |
Cash inflow from operating activities | 64 | 97 |
| Cash inflow from operating activities deployed as: | ||
(Deficit) surplus cash retained within joint ventures | (8) | 20 |
Revenue distributions per consolidated statement of cash flows | 72 | 77 |
| Revenue distributions split between controlling and non-controlling interests | ||
Attributable to non-controlling interests | – | – |
Attributable to shareholders of the Company | 72 | 77 |
2025 | 2024 | |||||||
| 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 | 46 | – | 8 | 54 | 48 | 2 | 8 | 58 |
Additions | 2 | – | 3 | 5 | – | – | 3 | 3 |
Capital distribution | (3) | – | – | (3) | – | – | – | – |
| Revaluation and foreign | ||||||||
currency translation | (4) | – | – | (4) | (2) | – | – | (2) |
Amortisation | – | – | (4) | (4) | – | (2) | (3) | (5) |
At 31 March | 41 | – | 7 | 48 | 46 | – | 8 | 54 |
| 2025 | 2024 | |
| £m | £m | |
Trade and other debtors | 28 | 22 |
Prepayments and accrued income | 8 | 12 |
36 | 34 |
| 2025 | 2024 | |
| £m | £m | |
Trade creditors | 69 | 85 |
Accruals | 77 | 72 |
Deferred income | 47 | 42 |
Other taxation and social security | 27 | 25 |
Lease liabilities | 7 | 6 |
Tenant deposits | 36 | 30 |
263 | 260 |
| 2025 | 2024 | |
| £m | £m | |
Lease liabilities | 107 | 121 |
107 | 121 |
| 2025 | 2024 | ||
| Footnote | £m | £m | |
| Secured on the assets of the Group | |||
5.264% First Mortgage Debenture Bonds 2035 | 1 | 250 | 321 |
5.0055% First Mortgage Amortising Debentures 2035 | 83 | 85 | |
5.357% First Mortgage Debenture Bonds 2028 | 1 | 164 | 217 |
497 | 623 | ||
| Unsecured | |||
2.375% Sterling Unsecured Bond 2029 | 299 | 299 | |
5.25% Sterling Unsecured Bond 2032 | 1 | 297 | – |
2.67% Senior Notes 2025 | 37 | 37 | |
2.75% Senior Notes 2026 | 37 | 37 | |
3.81% Senior Notes 2026 | 99 | 98 | |
3.97% Senior Notes 2026 | 99 | 97 | |
4.16% Senior US Dollar Notes 2025 | 2 | 76 | 76 |
5.003% Senior US Dollar Notes 2026 | 2 | 63 | 63 |
Floating Rate Senior Notes 2028 | 80 | 80 | |
Floating Rate Senior Notes 2034 | 101 | 101 | |
Facilities and overdrafts | 3 | 568 | 351 |
Term loans | 3 | 475 | 350 |
2,231 | 1,589 | ||
Gross debt | 4 | 2,728 | 2,212 |
Interest rate and currency derivative liabilities | 5 | 58 | 56 |
Interest rate and currency derivative assets | 6 | (82) | (99) |
Cash and cash equivalents | 7 | (57) | (88) |
Total net debt | 2,647 | 2,081 | |
Net debt attributable to non-controlling interests | – | 1 | |
Net debt attributable to shareholders of the Company | 2,647 | 2,082 | |
Total net debt | 2,647 | 2,081 | |
Amounts payable under leases (Notes 14 and 15) | 114 | 127 | |
Total net debt (including lease liabilities) | 2,761 | 2,208 | |
Net debt attributable to non-controlling interests (including lease liabilities) | – | 1 | |
Net debt attributable to shareholders of the Company (including lease liabilities) | 2,761 | 2,209 |
| 2025 | 2024 | ||
| £m | £m | ||
Repayable: | within one year and on demand | 311 | 10 |
Between: | one and two years | 98 | 314 |
two and five years | 1,386 | 991 | |
five and ten years | 531 | 306 | |
ten and fifteen years | 402 | 591 | |
| 2,417 | 2,202 | ||
Gross debt | 2,728 | 2,212 | |
Interest rate and currency derivatives | (24) | (43) | |
Cash and cash equivalents | (57) | (88) | |
Net debt | 2,647 | 2,081 |
2025 | 2024 | |||||
| Fair value | Book value | Difference | Fair value | Book value | Difference | |
| £m | £m | £m | £m | £m | £m | |
Debentures and unsecured bonds | 1,643 | 1,685 | (42) | 1,459 | 1,511 | (52) |
Bank debt and other floating rate debt | 1,054 | 1,043 | 11 | 707 | 701 | 6 |
Gross debt | 2,697 | 2,728 | (31) | 2,166 | 2,212 | (46) |
Interest rate and currency derivative liabilities | 58 | 58 | – | 56 | 56 | – |
Interest rate and currency derivative assets | (82) | (82) | – | (99) | (99) | – |
Cash an d cash equivalents | (57) | (57) | – | (88) | (88) | – |
Net debt | 2,616 | 2,647 | (31) | 2,035 | 2,081 | (46) |
Net debt attributable to non-controlling interests | – | – | – | 1 | 1 | – |
| Net debt attributable to shareholders | ||||||
of the Company | 2,616 | 2,647 | (31) | 2,036 | 2,082 | (46) |
| 2025 | 2024 | |
| £m | £m | |
Group LTV | 31.7% | 28.5% |
Principal amount of gross debt | 2,740 | 2,225 |
Less cash and short term deposits (consolidated statement of cash flows) 1 | (21) | (58) |
Plus cash attributable to non-controlling interests | – | 1 |
Total net debt for LTV calculation | 2,719 | 2,168 |
Group property portfolio valuation (Note 10) | 6,065 | 5,130 |
Investments in joint ventures (Note 11) | 2,462 | 2,429 |
Other investments and property, plant and equipment (consolidated balance sheet) 2 | 50 | 56 |
Less property and investments attributable to non-controlling interests | – | (14) |
Total assets for LTV calculation | 8,577 | 7,601 |
| 2025 | 2024 | |
| £m | £m | |
Proportionally consolidated LTV | 38.1% | 37.3% |
Principal amount of gross debt | 3,738 | 3,443 |
Less cash and short term deposits 3 | (101) | (183) |
Plus cash attributable to non-controlling interests | – | 1 |
Total net debt for proportional LTV calculation | 3,637 | 3,261 |
Group property portfolio valuation (Note 10) | 6,065 | 5,130 |
Share of property of joint ventures (Note 10) | 3,421 | 3,568 |
Other investments and property, plant and equipment (consolidated balance sheet) 2 | 50 | 56 |
Less property attributable to non-controlling interests | – | (14) |
Total assets for proportional LTV calculation | 9,536 | 8,740 |
| 2025 | 2024 | |
| £m | £m | |
Group Net Debt to EBITDA | 8.0x | 6.8x |
Principal amount of gross debt | 2,740 | 2,225 |
Less cash and short term deposits (consolidated statement of cash flows) 1 | (21) | (58) |
Plus cash attributable to non-controlling interests | – | 1 |
Total net debt for Group Net Debt to EBITDA calculation | 2,719 | 2,168 |
Underlying Profit (Table A) | 279 | 268 |
Plus Net financing charges (Note 6) | 60 | 55 |
Less Underlying Profit due to joint ventures 2 | (90) | (100) |
Plus distributions and other receivables from joint ventures 3 | 84 | 88 |
Plus depreciation and amortisation (Table A) | 8 | 8 |
Total EBITDA for Group Net Debt to EBITDA calculation | 341 | 319 |
| 2025 | 2024 | |
| £m | £m | |
Proportionally consolidated Net Debt to EBITDA | 9.3x | 8.5x |
Principal amount of gross debt | 3,738 | 3,443 |
Less cash and short term deposits 4 | (101) | (183) |
Plus cash attributable to non-controlling interests | – | 1 |
Total net debt for proportional Net Debt to EBITDA calculation | 3,637 | 3,261 |
Underlying Profit (Table A) | 279 | 268 |
Plus Net financing charges (Table A) | 103 | 108 |
Plus depreciation and amortisation (Table A) | 8 | 8 |
Total EBITDA for proportional Net Debt to EBITDA calculation | 390 | 384 |
| 2025 | 2024 | |
| £m | £m | |
Net Borrowings not to exceed 175% of Adjusted Capital and Reserves | 47% | 40% |
Principal amount of gross debt | 2,740 | 2,225 |
Less cash and short term deposits (consolidated statement of cash flows) 1 | (21) | (58) |
Plus the relevant proportion of cash and deposits of the partly owned subsidiary/non- controlling interests | – | 1 |
Net Borrowings | 2,719 | 2,168 |
Share capital and reserves (consolidated balance sheet) | 5,710 | 5,312 |
Deferred tax liabilities (Table A) | 4 | 6 |
Trading property surplus (deficit) (Table A) | 3 | (1) |
Exceptional refinancing charges (see below) | 107 | 147 |
Fair value adjustments of financial instruments (Table A) | (23) | (55) |
Less reserves attributable to non-controlling interests (consolidated balance sheet) | – | (13) |
Adjusted Capital and Reserves | 5,801 | 5,396 |
| 2025 | 2024 | |
| £m | £m | |
Net Unsecured Borrowings not to exceed 70% of Unencumbered Assets | 43% | 38% |
Principal amount of gross debt | 2,740 | 2,225 |
Less cash and short term deposits not subject to a security interest | (21) | (58) |
Plus cash attributable to non-controlling interests | – | 1 |
Less principal amount of secured and non-recourse borrowings | (501) | (633) |
Net Unsecured Borrowings | 2,218 | 1,535 |
Group property portfolio valuation (Note 10) | 6,065 | 5,130 |
Investments in joint ventures (Note 11) | 2,462 | 2,429 |
Other investments and property, plant and equipment (consolidated balance sheet) 2 | 50 | 56 |
Less investments in joint ventures (Note 11) | (2,462) | (2,429) |
Less encumbered assets (Note 10) | (905) | (1,137) |
Unencumbered Assets | 5,210 | 4,049 |
| Arrangement | |||||||
| Foreign | cost | ||||||
| 2024 | Cash flows | Transfers 1 | exchange | Fair value | amortisation | 2025 | |
| £m | £m | £m | £m | £m | £m | £m | |
Short term borrowings | 10 | (12) | 311 | – | – | 2 | 311 |
Long term borrowings | 2,202 | 513 | (311) | (6) | 21 | (2) | 2,417 |
Derivatives 2 | (43) | 29 | – | 6 | (16) | – | (24) |
Total liabilities from financing activities 3 | 2,169 | 530 | – | – | 5 | – | 2,704 |
Cash and cash equivalents | (88) | 31 | – | – | – | – | (57) |
Net debt | 2,081 | 561 | – | – | 5 | – | 2,647 |
| Arrangement | |||||||
| Foreign | cost | ||||||
| 2023 | Cash flows | Transfers 1 | 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 4 | (77) | (15) | – | 7 | 42 | – | (43) |
Total liabilities from financing activities 5 | 2,190 | (44) | – | – | 23 | – | 2,169 |
Cash and cash equivalents | (125) | 37 | – | – | – | – | (88) |
Net debt | 2,065 | (7) | – | – | 23 | – | 2,081 |
2025 | 2024 | |||||||
| 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 | – | (82) | – | (82) | – | (99) | – | (99) |
Other investments – fair value through profit or loss (Note 12) | – | – | (41) | (41) | – | – | (46) | (46) |
Assets | – | (82) | (41) | (123) | – | (99) | (46) | (145) |
| Interest rate and currency | ||||||||
| derivative liabilities | – | 58 | – | 58 | – | 56 | – | 56 |
Liabilities | – | 58 | – | 58 | – | 56 | – | 56 |
Total | – | (24) | (41) | (65) | – | (43) | (46) | (89) |
| 2025 | 2024 | |
| £m | £m | |
| Financial assets | ||
| Amortised cost | ||
Cash and cash equivalents | 57 | 88 |
Trade and other debtors (Note 13) | 28 | 22 |
| Fair value through profit or loss | ||
Derivatives in designated fair value hedge accounting relationships 1,2 | 14 | 15 |
Derivatives not in designated hedge accounting relationships | 68 | 84 |
Other investments (Note 12) | 41 | 46 |
208 | 255 | |
| Financial liabilities | ||
| Amortised cost | ||
Creditors (Note 14) | (182) | (187) |
Gross debt | (2,728) | (2,212) |
Lease liabilities (Notes 14 and 15) | (114) | (127) |
| Fair value through profit or loss | ||
Derivatives in designated fair value hedge accounting relationships 1,2 | (6) | (17) |
Derivatives not in designated hedge accounting relationships | (52) | (39) |
(3,082) | (2,582) | |
Total | (2,874) | (2,327) |
| 2025 | 2024 | |
| £m | £m | |
Outstanding: at one year | 2,020 | 1,175 |
at two years | 1,670 | 1,520 |
at five years | 950 | 700 |
| 2025 | 2024 | |
| £m | £m | |
Fixed or capped rate | 2,647 | 2,081 |
2,647 | 2,081 |
2025 | 2024 | |||
Increase | Decrease | Increase | Decrease | |
Movement in interest rates (bps) 1 | 100 | (100) | 100 | (100) |
Impact on underlying annual profit (£m) | – | – | – | – |
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) | 164 | (185) | 189 | (203) |
Assets 1 | Liabilities | |||
| 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | |
USD denominated | 35 | 37 | 33 | 30 |
| 2025 | |||||
| Within one | Following | Three to five | Over five | ||
| year | year | years | years | Total | |
| £m | £m | £m | £m | £m | |
Gross debt 1 | 337 | 105 | 1,374 | 937 | 2,753 |
Interest on debt | 129 | 110 | 272 | 195 | 706 |
Derivative payments | 93 | 66 | 31 | 14 | 204 |
Lease liability payments | 9 | 10 | 30 | 319 | 368 |
Total payments | 568 | 291 | 1,707 | 1,465 | 4,031 |
Derivative receipts | (117) | (81) | (18) | (4) | (220) |
Net payment | 451 | 210 | 1,689 | 1,461 | 3,811 |
Operating leases with tenants | 307 | 271 | 583 | 584 | 1,745 |
Liquidity (deficit) surplus | (144) | 61 | (1,106) | (877) | (2,066) |
Cumulative liquidity deficit | (144) | (83) | (1,189) | (2,066) |
| 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) |
| 2025 | 2024 | |
| £m | £m | |
Maturity date: over five years | 140 | 145 |
between four and five years | 1,055 | 310 |
between three and four years | 6 | 149 |
Total facilities available for more than three years | 1,201 | 604 |
Between two and three years | 24 | 450 |
Between one and two years | 450 | 625 |
Within one year | 100 | 166 |
Total | 1,775 | 1,845 |
| 2025 | 2024 | |
| £m | £m | |
Less than one year | 307 | 260 |
Between one and two years | 271 | 234 |
Between three and five years | 583 | 503 |
Between six and ten years | 364 | 355 |
Between eleven and fifteen years | 164 | 147 |
Between sixteen and twenty years | 48 | 39 |
After twenty years | 8 | 15 |
Total | 1,745 | 1,553 |
2025 | 2024 | |||||
| Minimum | Minimum | |||||
| lease | lease | |||||
| payments | Interest | Principal | payments | Interest | Principal | |
| £m | £m | £m | £m | £m | £m | |
| British Land Group | ||||||
Less than one year | 9 | 2 | 7 | 10 | 4 | 6 |
Between one and two years | 10 | 2 | 8 | 10 | 3 | 7 |
Between two and five years | 30 | 8 | 22 | 30 | 9 | 21 |
More than five years | 319 | 242 | 77 | 342 | 249 | 93 |
Total | 368 | 254 | 114 | 392 | 265 | 127 |
Less future finance charges | (254) | (265) | ||||
Present value of lease obligations | 114 | 127 |
| Pence per | 2025 | 2024 | |||
Payment date | Dividend | share | £m | £m | |
| Current year dividends | |||||
25.07.2025 | 2025 | Final | 10.56 | ||
15.01.2025 | 2025 | Interim | 12.24 | 122 | |
| 22.80 | |||||
| Prior year dividends | |||||
26.07.2024 | 2024 | Final | 10.64 | 99 | |
05.01.2024 | 2024 | Interim | 12.16 | 113 | |
| 22.80 | |||||
28.07.2023 | 2023 | Final | 11.04 | 102 | |
Dividends disclosed in consolidated statement of changes in equity | 221 | 215 | |||
Dividends settled in cash | 221 | 215 | |||
Timing difference relating to payment of withholding tax | (1) | (2) | |||
Dividends disclosed in consolidated statement of cash flows | 220 | 213 |
2025 | 2024 | |
Number of ordinary shares in issue at 1 April | 938,764,023 | 938,334,977 |
Share issues | 71,656,481 | 429,046 |
At 31 March | 1,010,420,504 | 938,764,023 |
| Exercise dates | ||||||||
| At | Exercise | |||||||
| At 1 April | Exercised/ | Lapsed/ | 31 March | price | ||||
| Date of grant | 2024 | Granted | Vested | Forfeited | 2025 | (pence) | From | To |
| Share options Sharesave Scheme | ||||||||
18.06.19 | 5,516 | – | – | (4,827) | 689 | 435 | 01.09.24 | 01.03.25 |
07.07.20 | 11,782 | – | (11,782) | – | – | 336 | 01.09.23 | 01.03.24 |
07.07.20 | 154,002 | – | – | (8,928) | 145,074 | 336 | 01.09.25 | 01.03.26 |
06.07.21 | 55,801 | – | (10,865) | (40,938) | 3,998 | 414 | 01.09.24 | 01.03.25 |
06.07.21 | 19,849 | – | – | – | 19,849 | 414 | 01.09.26 | 01.03.27 |
22.06.22 | 68,000 | – | – | (14,533) | 53,467 | 421 | 01.09.25 | 01.03.26 |
22.06.22 | 8,476 | – | – | (1,781) | 6,695 | 421 | 01.09.27 | 01.03.28 |
21.06.23 | 604,044 | – | (4,842) | (68,337) | 530,865 | 287 | 01.09.26 | 01.03.27 |
21.06.23 | 290,141 | – | – | (21,322) | 268,819 | 287 | 01.09.28 | 01.03.29 |
03.07.24 | – | 107,821 | – | (19,596) | 88,225 | 352 | 01.09.27 | 01.03.28 |
03.07.24 | – | 61,210 | – | (6,732) | 54,478 | 352 | 01.09.29 | 01.03.30 |
1,217,611 | 169,031 | (27,489) | (186,994) | 1,172,159 | ||||
Total | 1,217,611 | 169,031 | (27,489) | (186,994) | 1,172,159 | |||
| Weighted average exercise price | ||||||||
of options (pence) | 311 | 352 | 358 | 342 | 311 |
| Share price | |||||||
| At 1 April | Exercised/ | Lapsed/ | At 31 March | at grant date | |||
| Date of grant | 2024 | Granted | Vested | Forfeited | 2025 | (pence) | Vesting date |
| Performance Shares Long Term Incentive Plan | |||||||
22.06.21 | 800,679 | – | (320,267) | (480,412) | – | 516.80 | 22.06.24 |
02.08.21 | 238,945 | – | – | (238,945) | – | 519.60 | 02.08.24 |
01.09.21 | 41,294 | – | (16,517) | (24,777) | – | 542.00 | 01.09.24 |
19.07.21 | 28,209 | – | (28,209) | – | – | 482.50 | 12.05.24 |
19.07.21 | 9,403 | – | – | (9,403) | – | 482.50 | 12.05.25 |
19.07.22 | 1,602,503 | – | – | (441,818) | 1,160,685 | 470.70 | 19.07.25 |
15.06.23 | 2,130,159 | – | – | (614,037) | 1,516,122 | 334.70 | 15.06.26 |
20.06.24 | – | 1,406,400 | – | (189,642) | 1,216,758 | 416.60 | 20.06.27 |
4,851,192 | 1,406,400 | (364,993) | (1,999,034) | 3,893,565 | |||
| Restricted Share Plan | |||||||
22.06.21 | 761,432 | – | (741,291) | (20,141) | – | 516.80 | 22.06.24 |
19.07.22 | 631,795 | – | – | (36,999) | 594,796 | 470.70 | 19.07.25 |
29.07.22 | 21,926 | – | – | (21,926) | – | 492.00 | 19.07.25 |
15.06.23 | 885,612 | – | – | (89,988) | 795,624 | 334.70 | 15.06.26 |
20.06.24 | – | 688,895 | – | (23,306) | 665,589 | 416.60 | 20.06.27 |
01.08.24 | – | 11,653 | – | – | 11,653 | 411.00 | 20.06.27 |
2,300,765 | 700,548 | (741,291) | (192,360) | 2,067,662 | |||
Total | 7,151,957 | 2,106,948 | (1,106,284) | (2,191,394) | 5,961,227 | ||
| Weighted average price | |||||||
of shares (pence) | 426 | 417 | 516 | 439 | 401 |
| Retail & London | ||||||||
| Campuses | Urban Logistics | Unallocated | Total | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
| Gross rental income | ||||||||
British Land Group | 95 | 85 | 235 | 210 | – | – | 330 | 295 |
Share of joint ventures | 111 | 111 | 35 | 59 | – | – | 146 | 170 |
Total | 206 | 196 | 270 | 269 | – | – | 476 | 465 |
| Net rental income | ||||||||
British Land Group | 79 | 71 | 222 | 207 | – | – | 301 | 278 |
Share of joint ventures | 98 | 95 | 32 | 56 | – | – | 130 | 151 |
Total | 177 | 166 | 254 | 263 | – | – | 431 | 429 |
| Operating result | ||||||||
British Land Group | 93 | 89 | 222 | 206 | (52) | (56) | 263 | 239 |
Share of joint ventures | 89 | 85 | 30 | 54 | – | (2) | 119 | 137 |
Total | 182 | 174 | 252 | 260 | (52) | (58) | 382 | 376 |
| 2025 | 2024 | |
| Reconciliation to Underlying Profit | £m | £m |
Operating result | 382 | 376 |
Net financing charges | (103) | (108) |
Underlying Profit | 279 | 268 |
| Reconciliation to profit before taxation | ||
Underlying Profit | 279 | 268 |
Capital and other | 63 | (254) |
Underlying Profit attributable to non-controlling interests | – | 1 |
Total profit before taxation | 342 | 15 |
| Reconciliation to Group revenue | ||
Gross rental income per operating segment result | 476 | 465 |
Less share of gross rental income of joint ventures | (146) | (170) |
Plus share of gross rental income attributable to non-controlling interests | – | 2 |
Gross rental income (Note 3) | 330 | 297 |
Service charge income | 77 | 59 |
Management and performance fees (from joint ventures and assets under management) | 20 | 17 |
Other fees and commissions | 27 | 28 |
Revenue (consolidated income statement) | 454 | 401 |
| Retail & London | ||||||
| Campuses | Urban Logistics | Total | ||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
| £m | £m | £m | £m | £m | £m | |
| Property assets | ||||||
British Land Group | 2,397 | 2,360 | 3,671 | 2,760 | 6,068 | 5,120 |
Share of joint ventures | 3,107 | 2,922 | 314 | 646 | 3,421 | 3,568 |
Total | 5,504 | 5,282 | 3,985 | 3,406 | 9,489 | 8,688 |
| 2025 | 2024 | |
| British Land Group | £m | £m |
Property assets | 9,489 | 8,688 |
Other non-current assets | 64 | 73 |
Non-current assets | 9,553 | 8,761 |
Other net current liabilities | (310) | (331) |
EPRA net debt 1 | (3,545) | (3,178) |
EPRA NTA | 5,698 | 5,252 |
Non-controlling interests | – | 13 |
EPRA adjustments | 12 | 47 |
Net assets (consolidated balance sheet) | 5,710 | 5,312 |
| 2025 | 2024 | |
| £m | £m | |
British Land Group | 38 | 148 |
Share of joint ventures | 250 | 174 |
288 | 322 |
| Joint | Joint | ||
| ventures | ventures | ||
| 2025 | 2024 | ||
| Summarised income statement | Note | £m | £m |
Management and performance fees (from joint ventures and assets under management) | 3 | 20 | 17 |
Share of distributions | 11 | 72 | 77 |
Capital return | 11 | 2 | – |
| Summarised balance sheet | |||
Loans | 11 | (1,152) | (1,252) |
2025 | 2024 | |||||||||||
| 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 | 835 | 634 | – | (12) | – | 20 | 634 | 708 | – | (32) | – | 97 |
Meadowhall 1 | – | – | – | – | 174 | 199 | 145 | – | (174) | (199) | 18 | (6) |
WOSC | 11 | 17 | (3) | (21) | – | 1 | 12 | 16 | (3) | (22) | 19 | (22) |
BL West End | 3 | 61 | – | (30) | – | (10) | 4 | 69 | – | (20) | – | (7) |
Canada Water | – | 308 | – | (101) | – | (31) | – | 283 | – | (70) | – | (47) |
Paddington Central | 102 | – | (11) | – | (3) | – | 106 | – | (8) | – | (8) | – |
1 Triton Square | 135 | 74 | – | (3) | – | (1) | 116 | 79 | – | (2) | – | (2) |
SouthGate | – | 69 | – | (38) | – | 12 | – | 55 | – | (50) | – | – |
Hercules Unit Trust JV | – | 110 | – | – | – | – | – | 102 | – | – | – | – |
Other joint ventures | 42 | 61 | (10) | (50) | (10) | 4 | 50 | 50 | – | (54) | – | – |
Total | 1,128 | 1,334 | (24) | (255) | 161 | 194 | 1,067 | 1,362 | (185) | (449) | 29 | 13 |
| Company | |
| Entity Name | Number |
17-19 Bedford Street Limited | 07398971 |
18-20 Craven Hill Gardens Limited | 07667839 |
20 Brock Street Limited | 07401697 |
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 |
BL 5KS Holdings Limited | 13398992 |
BL Aldgate Development Limited | 05070564 |
BL Aldgate Holdings Limited | 05876405 |
BL Aldgate Investment Holdings Limited | 15314977 |
BL Bluebutton 2014 Limited | 09048771 |
BL Bluebutton 2023 Limited | 15306841 |
BL Bradford Forster Limited | 07780266 |
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 HB Investments Limited | 10461500 |
BL HC PH LLP | OC317199 |
| BL High Street And Shopping Centres Holding | |
Company Limited | 06002148 |
BL Innovation Properties 2 Limited | 05070554 |
BL Innovation Properties Limited | 12293278 |
BL Intermediate Holding Company 2 Limited | 12462158 |
| BL Leisure And Industrial Holding | |
Company Limited | 05995024 |
BL Newport Limited | 04967720 |
BL Office (Non-City) Holding Company Limited | 06002133 |
BL Office Holding Company Limited | 05995028 |
BL Office Properties 1 Limited | 13514407 |
BL Office Properties 3 Limited | 14103029 |
BL Osnaburgh St Residential Ltd | 06874523 |
BL Piccadilly Residential Limited | 08707494 |
BL Residual Holding Company Limited | 05995030 |
BL Retail Holding Company Limited | 05995033 |
BL Retail Indirect Investments Limited | 12288466 |
| Company | |
| Entity Name | Number |
BL Retail Investment Holdings Limited | 11612693 |
BL Retail Properties 3 Limited | 04869976 |
BL Retail Properties Limited | 13215893 |
BL Retail Warehousing Holding Company Limited | 06002154 |
BL Shoreditch Development Limited | 05326670 |
BL Shoreditch No. 2 Limited | 08570558 |
BL South Camb Limited | 07555233 |
BL Thanet Limited | 13843760 |
BL Triton Building Residential Limited | 07508029 |
BL Tunbridge Wells Limited | 11184483 |
BL West End Investments Limited | 07793483 |
BL Whiteley Limited | 11253224 |
BL Whiteley Retail Limited | 11254281 |
BL Woolwich Limited | 11079254 |
BLD Property Holdings Limited | 00823907 |
BLMH 1 Limited | 02261117 |
BLMH Centre Limited | 03918066 |
BLSSP (PHC 5) Limited | 04104061 |
BLU Securities Limited | 03323061 |
British Land (Joint Ventures) Limited | 04682740 |
British Land Acquisitions Limited | 05464168 |
British Land Fund Management Limited | 04450726 |
British Land In Town Retail Limited | 03325066 |
British Land Industrial Limited | 00643370 |
British Land Offices (Non-City) Limited | 02740378 |
British Land Offices (Non-City) No.2 Limited | 06849369 |
British Land Property Advisers Limited | 02793828 |
Broadgate Adjoining Properties Limited | 07580963 |
Cavendish Geared Limited | 02779045 |
Clarges Estate Property Management Co Limited | 08418875 |
Drake Circus Centre Limited | 09069182 |
Drake Circus Leisure Limited | 09190208 |
Elk Mill Oldham Limited | 10461879 |
Hempel Holdings Limited | 05341380 |
Hempel Hotels Limited | 02728455 |
Industrial Real Estate Limited | 00503636 |
Lonebridge UK Limited | 03292034 |
Longford Street Residential Limited | 08700158 |
Mayflower Retail Park Basildon Limited | 07566738 |
Nugent Shopping Park Limited | 06153558 |
Orbital Shopping Park Swindon Limited | 05489767 |
Osnaburgh Street Limited | 05886735 |
Paddington 3KS Investments Limited | 13843646 |
Paddington 5KS GP Limited | 13843749 |
Paddington 5KS Holdings Limited | 13843365 |
Paddington Box Limited | 14782912 |
Pillar Denton Limited | 02982293 |
| Company | |
| Entity Name | Number |
Pillar Property Group Limited | 02570618 |
Plymouth Retail Limited | 10368557 |
Regent's Place Holding 2 Limited | 11864307 |
Regents Place Residential Limited | 11241644 |
Solartron Retail Park Limited | 13060834 |
| Company | |
| Entity Name | Number |
St. Stephens Shopping Centre Limited | 04931198 |
Storey Offices Limited | 11417071 |
TBL (Bromley) Limited | 03840206 |
Tollgate Centre Colchester Limited | 10461649 |
Topside Street Limited | 11253428 |
| Name |
| The Hercules Property Limited Partnership |
| Power Court Luton Limited Partnership |
| Hereford Shopping Centre Limited Partnership |
| The Aldgate Place Limited Partnership |
| Name |
| BL Lancaster Limited Partnership |
| BL Shoreditch Limited Partnership |
| Paddington 5KS Property Limited Partnership |
| BL Fixed Uplift Fund Limited Partnership |