2024 | 2023 | ||||||
Capital | Capital | ||||||
EPRA | and other | EPRA | and other | ||||
earnings | items | Total | earnings | items | Total | ||
Notes | £m | £m | £m | £m | £m | £m | |
Revenue | 6 | ||||||
Costs | 7 | ( | ( | ( | ( | ( | ( |
( | ( | ||||||
Share of post-tax profit/(loss) from joint ventures | 16 | ( | ( | ( | |||
Loss on disposal of investment properties | ( | ( | ( | ( | |||
Net deficit on revaluation of investment properties | 14 | ( | ( | ( | ( | ||
Loss on changes in finance leases | ( | ( | |||||
Operating profit/(loss) | ( | ( | ( | ( | |||
Finance income | 10 | ||||||
Finance expense | 10 | ( | ( | ( | ( | ( | ( |
Profit/(loss) before tax | ( | ( | ( | ( | |||
Taxation | 12 | ||||||
Loss for the year | ( | ( | |||||
Attributable to: | |||||||
Shareholders of the parent | ( | ( | |||||
Non-controlling interests | ( | ( | |||||
( | ( | ||||||
Loss per share attributable to shareholders of the parent: | |||||||
Basic (loss)/earnings per share | 5 | ( | ( | ||||
Diluted (loss)/earnings per share | 5 | ( | ( |
2024 | 2023 | ||
Total | Total | ||
Notes | £m | £m | |
Loss for the year | ( | ( | |
Items that may be subsequently reclassified to the income statement: | |||
Movement in cash flow hedges | ( | ( | |
Items that will not be subsequently reclassified to the income statement: | |||
Net remeasurement loss on defined benefit pension scheme | 35 | ( | ( |
Deferred tax credit on remeasurement above | 12 | ||
Other comprehensive loss for the year | ( | ( | |
Total comprehensive loss for the year | ( | ( | |
Attributable to: | |||
Shareholders of the parent | ( | ( | |
Non-controlling interests | ( | ( | |
( | ( |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | £m | £m | £m | £m | |
Non-current assets | |||||
Investment properties | 14 | – | – | ||
Intangible assets | 20 | – | – | ||
Net investment in finance leases | 19 | – | – | ||
Investments in joint ventures | 16 | – | – | ||
Investments in associates | 17 | – | – | ||
Investments in subsidiary undertakings | 29 | 5,659 | 6,229 | ||
Trade and other receivables | 27 | – | – | ||
Other non-current assets | 30 | – | – | ||
Total non-current assets | 5,659 | 6,229 | |||
Current assets | |||||
Trading properties | 15 | – | – | ||
Trade and other receivables | 27 | – | – | ||
Monies held in restricted accounts and deposits | 23 | – | – | ||
Cash and cash equivalents | 24 | 2 | 2 | ||
Other current assets | 31 | – | – | ||
Total current assets | 2 | 2 | |||
Total assets | 5,661 | 6,231 | |||
Current liabilities | |||||
Borrowings | 22 | ( | ( | – | – |
Trade and other payables | 28 | ( | ( | (2,251) | (2,821) |
Provisions | 34 | ( | – | – | |
Other current liabilities | 32 | ( | – | – | |
Total current liabilities | ( | ( | (2,251) | (2,821) | |
Non-current liabilities | |||||
Borrowings | 22 | ( | ( | – | – |
Trade and other payables | 28 | ( | ( | – | – |
Provisions | 34 | ( | – | – | |
Other non-current liabilities | 33 | ( | ( | – | – |
Total non-current liabilities | ( | ( | – | – | |
Total liabilities | ( | ( | (2,251) | (2,821) | |
Net assets | 3,410 | 3,410 | |||
Equity | |||||
Capital and reserves attributable to shareholders | |||||
Ordinary shares | 37 | 80 | 80 | ||
Share premium | 319 | 318 | |||
Other reserves | 23 | 13 | |||
Merger reserve | 374 | 374 | |||
Retained earnings | 2,614 | 2,625 | |||
Equity attributable to shareholders of the parent | 3,410 | 3,410 | |||
Equity attributable to non-controlling interests | |||||
Total equity |
Attributable to shareholders of the parent | Group | |||||||
Non- | ||||||||
Ordinary | Share | Other | Retained | controlling | Total | |||
shares | premium | reserves | earnings | Total | interests | equity | ||
Notes | £m | £m | £m | £m | £m | £m | £m | |
At 1 April 2022 | ||||||||
Total comprehensive loss for the financial year | ( | ( | ( | ( | ||||
Transactions with shareholders | ||||||||
of the parent: | ||||||||
Share-based payments | 36 | |||||||
Dividends paid to shareholders of the parent | 11 | ( | ( | ( | ||||
Total transactions with shareholders | ( | ( | ( | |||||
of the parent | ||||||||
Dividends paid to non-controlling interests | ( | ( | ||||||
Total transactions with shareholders | ( | ( | ( | ( | ||||
At 31 March 2023 | ||||||||
Total comprehensive loss for the financial year | ( | ( | ( | ( | ||||
Transactions with shareholders | ||||||||
of the parent: | ||||||||
Share-based payments | 36 | ( | ||||||
Dividends paid to shareholders of the parent | 11 | ( | ( | ( | ||||
Total transactions with shareholders | ( | ( | ( | |||||
of the parent | ||||||||
At 31 March 2024 |
Group | Company | ||||
2024 | 2023 | 2024 | 2023 | ||
Notes | £m | £m | £m | £m | |
Cash flows from operating activities | |||||
Net cash generated from operations | 13 | – | – | ||
Interest received | – | – | |||
Interest paid | ( | ( | – | – | |
Rents paid | ( | ( | – | – | |
Capital expenditure on trading properties | ( | ( | – | – | |
Disposal of trading properties | – | – | |||
Development income proceeds received | – | – | |||
Other operating cash flows | – | – | |||
Net cash inflow from operating activities | 13 | – | – | ||
Cash flows from investing activities | |||||
Investment property development expenditure | ( | ( | – | – | |
Other investment property related expenditure | ( | ( | – | – | |
Acquisition of investment properties, net of cash acquired | ( | ( | – | – | |
Disposal of investment properties | – | – | |||
Cash distributions from joint ventures | 16 | – | – | ||
Net cash (outflow)/inflow from investing activities | ( | – | – | ||
– | – | ||||
Cash flows from financing activities | |||||
Net proceeds from new borrowings (net of finance fees) | 22 | – | – | ||
Repayment of borrowings | 22 | ( | ( | – | – |
Net cash (outflow)/inflow from derivative financial instruments | 22 | ( | – | – | |
Dividends paid to shareholders of the parent | 11 | ( | ( | – | – |
Dividends paid to non–controlling interests | ( | – | – | ||
Increase in monies held in restricted accounts and deposits | ( | – | – | ||
Other financing cash flows | – | – | |||
Net cash outflow from financing activities | ( | ( | – | – | |
Increase/(decrease) in cash and cash equivalents for the year | ( | – | – | ||
Cash and cash equivalents at the beginning of the year | 2 | 2 | |||
Cash and cash equivalents at the end of the year | 24 | 2 | 2 |
Mitigated downside | ||
scenario | ||
Key metrics | 31 March 2024 | 30 September 2025 |
Security Group LTV | 37.0% | 42.8% |
Adjusted net debt | £3,517m | £3,885m |
EPRA net tangible assets | £6,398m | £5,559m |
Available financial headroom | £1.9bn | £0.9bn |
EPRA EARNINGS | 2024 | 2023 | ||||||||
Central | Major | Mixed-use | Subscale | Central | Major | Mixed-use | Subscale | |||
London | retail | urban | sectors | Total | London | retail | urban | sectors | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Rental income | 294 | 188 | 58 | 112 | 652 | 313 | 179 | 58 | 107 | 657 |
Finance lease interest | – | – | – | 1 | 1 | – | – | – | 2 | 2 |
Gross rental income | 294 | 188 | 58 | 113 | 653 | 313 | 179 | 58 | 109 | 659 |
(before rents payable) | ||||||||||
Rents payable | (3) | (7) | (1) | (1) | (12) | (3) | (8) | (1) | – | (12) |
Gross rental income | 291 | 181 | 57 | 112 | 641 | 310 | 171 | 57 | 109 | 647 |
(after rents payable) | ||||||||||
Service charge income | 59 | 53 | 11 | – | 123 | 46 | 42 | 10 | – | 98 |
Service charge expense | (63) | (60) | (14) | (2) | (139) | (47) | (50) | (12) | (1) | (110) |
Net service charge expense | (4) | (7) | (3) | (2) | (16) | (1) | (8) | (2) | (1) | (12) |
Other property related income | 20 | 11 | 4 | 3 | 38 | 15 | 10 | 3 | 3 | 31 |
Direct property expenditure | (43) | (42) | (16) | (18) | (119) | (34) | (44) | (14) | (16) | (108) |
Movement in bad and doubtful debts | (1) | 8 | – | (1) | 6 | (1) | 3 | 1 | – | 3 |
provision | ||||||||||
Segment net rental income | 263 | 151 | 42 | 94 | 550 | 289 | 132 | 45 | 95 | 561 |
Other income | 1 | 3 | ||||||||
Administrative expense | (74) | (82) | ||||||||
Depreciation | (4) | (5) | ||||||||
EPRA earnings before interest | 473 | 477 | ||||||||
Finance income | 11 | 11 | ||||||||
Finance expense | (102) | (84) | ||||||||
Joint venture net finance expense | (11) | (11) | ||||||||
EPRA earnings attributable to shareholders of the parent | 371 | 393 |
Year ended 31 March 2024 | ||||||
Adjustment | ||||||
Group | for non- | Capital | ||||
income | Joint | wholly owned | EPRA | and other | ||
statement | ventures | subsidiaries 2 | Total | earnings | items | |
£m | £m | £m | £m | £m | £m | |
Rental income | 622 | 38 | (8) | 652 | 652 | – |
Finance lease interest | 1 | – | – | 1 | 1 | – |
Gross rental income (before rents payable) | 623 | 38 | (8) | 653 | 653 | – |
Rents payable | (11) | (1) | – | (12) | (12) | – |
Gross rental income (after rents payable) | 612 | 37 | (8) | 641 | 641 | – |
Service charge income | 117 | 8 | (2) | 123 | 123 | – |
Service charge expense | (133) | (9) | 3 | (139) | (139) | – |
Net service charge expense | (16) | (1) | 1 | (16) | (16) | – |
Other property related income | 35 | 3 | – | 38 | 38 | – |
Direct property expenditure | (114) | (6) | 1 | (119) | (119) | – |
Movement in bad and doubtful debts provision | 6 | – | – | 6 | 6 | – |
Segment net rental income | 523 | 33 | (6) | 550 | 550 | – |
Other income | 1 | – | – | 1 | 1 | – |
Administrative expenses | (73) | (1) | – | (74) | (74) | – |
Depreciation, including amortisation of software | (4) | – | – | (4) | (4) | – |
EPRA earnings before interest | 447 | 32 | (6) | 473 | 473 | – |
Share of post-tax profit/(loss) from joint ventures | 2 | (2) | – | – | – | – |
Loss on disposal of investment properties | (16) | – | – | (16) | – | (16) |
Net deficit on revaluation of investment properties | (628) | (19) | 22 | (625) | – | (625) |
Net development contract and transaction expenditure | (18) | – | – | (18) | – | (18) |
Fair value gain on remeasurement of investment | 3 | – | – | 3 | – | 3 |
Impairment of amounts due from joint ventures | (2) | – | – | (2) | – | (2) |
Impairment of goodwill | (1) | – | – | (1) | – | (1) |
Impairment of trading properties | (11) | – | – | (11) | – | (11) |
Depreciation | (2) | – | – | (2) | – | (2) |
Other costs | (1) | – | – | (1) | – | (1) |
Operating (loss)/profit | (227) | 11 | 16 | (200) | 473 | (673) |
Finance income | 12 | – | – | 12 | 11 | 1 |
Finance expense | (126) | (11) | 6 | (131) | (113) | (18) |
(Loss)/profit before tax | (341) | – | 22 | (319) | 371 | (690) |
Taxation | – | – | – | – | ||
(Loss)/profit for the year | (341) | – | 22 | (319) |
Year ended | Year ended | |||
31 March 2024 | 31 March 2023 | |||
Loss for | EPRA | Loss for | EPRA | |
the year | earnings | the year | earnings | |
£m | £m | £m | £m | |
Loss attributable to shareholders of the parent | (319) | (319) | (619) | (619) |
Valuation and loss on disposals | – | 650 | – | 1,016 |
Net finance expense/(income) (excluded from EPRA earnings) | – | 20 | – | (21) |
Impairment of goodwill | – | 1 | – | 5 |
Other | – | 19 | – | 12 |
(Loss)/profit used in per share calculation | (319) | 371 | (619) | 393 |
IFRS | EPRA | IFRS | EPRA | |
Basic (loss)/earnings per share | (43.0)p | 50.1p | (83.6)p | 53.1p |
Diluted (loss)/earnings per share | (43.0)p | 50.1p | (83.6)p | 53.1p |
31 March 2024 | 31 March 2023 | |||||
Net assets | EPRA NDV | EPRA NTA | Net assets | EPRA NDV | EPRA NTA | |
£m | £m | £m | £m | £m | £m | |
Net assets attributable to shareholders of the parent | 6,402 | 6,402 | 6,402 | 7,005 | 7,005 | 7,005 |
Shortfall of fair value over net investment in finance leases book value | – | (5) | (5) | – | (6) | (6) |
Deferred tax liability on intangible asset | – | – | – | – | – | 1 |
Goodwill on deferred tax liability | – | – | – | – | (1) | (1) |
Other intangible asset | – | – | (2) | – | – | (2) |
Fair value of interest-rate swaps | – | – | (22) | – | – | (42) |
Excess of fair value of trading properties over book value | – | 25 | 25 | – | 12 | 12 |
Shortfall of fair value of debt over book value (note 22) | – | 313 | – | – | 324 | – |
Net assets used in per share calculation | 6,402 | 6,735 | 6,398 | 7,005 | 7,334 | 6,967 |
IFRS | EPRA NDV | EPRA NTA | IFRS | EPRA NDV | EPRA NTA | |
Net assets per share | 863p | n/a | n/a | 945p | n/a | n/a |
Diluted net assets per share | 859p | 904p | 859p | 942p | 986p | 936p |
2024 | 2023 | |||
Weighted | Weighted | |||
average | 31 March | average | 31 March | |
million | million | million | million | |
Ordinary shares | 751 | 752 | 751 | 751 |
Treasury shares | (7) | (7) | (7) | (7) |
Own shares | (3) | (3) | (4) | (3) |
Number of shares – basic | 741 | 742 | 740 | 741 |
Dilutive effect of share options | 3 | 3 | 4 | 3 |
Number of shares – diluted | 744 | 745 | 744 | 744 |
Year ended | Year ended | |
31 March | 31 March | |
2024 | 2023 | |
pence | pence | |
Decrease in EPRA NTA per share | (77) | (127) |
Dividend paid per share in the year (note 11) | 39 | 39 |
Total return (a) | (38) | (88) |
EPRA NTA per share at the beginning of the year (b) | 936 | 1,063 |
Total return on equity (a/b) | (4.0)% | (8.3)% |
2024 | 2023 | |||||
Capital | Capital | |||||
EPRA | and other | EPRA | and other | |||
earnings | items | Total | earnings | items | Total | |
£m | £m | £m | £m | £m | £m | |
Rental income (excluding adjustment for lease incentives) | 598 | 8 | 606 | 606 | 8 | 614 |
Adjustment for lease incentives | 16 | – | 16 | (2) | – | (2) |
Rental income | 614 | 8 | 622 | 604 | 8 | 612 |
Service charge income | 115 | 2 | 117 | 88 | 3 | 91 |
Trading property sales proceeds | – | 26 | 26 | – | 22 | 22 |
Other property related income | 35 | – | 35 | 29 | – | 29 |
Finance lease interest | 1 | – | 1 | 2 | – | 2 |
Development contract and transaction income | – | 22 | 22 | – | 32 | 32 |
Other income | 1 | – | 1 | 3 | – | 3 |
Revenue per the income statement | 766 | 58 | 824 | 726 | 65 | 791 |
2024 | 2023 | |||||||
Adjustment | Adjustment | |||||||
for non- | for non- | |||||||
Joint | wholly owned | Joint | wholly owned | |||||
Group | ventures | subsidiaries | Total | Group | ventures | subsidiaries | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Rental income | 622 | 38 | (8) | 652 | 612 | 53 | (8) | 657 |
Service charge income | 117 | 8 | (2) | 123 | 91 | 10 | (3) | 98 |
Other property related income | 35 | 3 | – | 38 | 29 | 2 | – | 31 |
Finance lease interest | 1 | – | – | 1 | 2 | – | – | 2 |
Other income | 1 | – | – | 1 | 3 | – | – | 3 |
Revenue in the segmental | 776 | 49 | (10) | 815 | 737 | 65 | (11) | 791 |
information note | ||||||||
Development contract and transaction income | 22 | – | – | 22 | 32 | – | – | 32 |
Trading property sales proceeds | 26 | – | – | 26 | 22 | – | – | 22 |
Revenue including Capital and other items | 824 | 49 | (10) | 863 | 791 | 65 | (11) | 845 |
2024 | 2023 | |||||
Capital | Capital | |||||
EPRA | and other | EPRA | and other | |||
earnings | items | Total | earnings | items | Total | |
£m | £m | £m | £m | £m | £m | |
Rents payable | 11 | – | 11 | 10 | – | 10 |
Service charge expense | 130 | 3 | 133 | 98 | 2 | 100 |
Direct property expenditure | 113 | 1 | 114 | 98 | 2 | 100 |
Movement in bad and doubtful debts provision | (6) | – | (6) | (2) | – | (2) |
Administrative expenses | 73 | – | 73 | 80 | – | 80 |
Impairment of trading properties | – | 11 | 11 | – | 19 | 19 |
Cost of trading property disposals | – | 26 | 26 | – | 21 | 21 |
Development contract and transaction expenditure | – | 40 | 40 | – | 41 | 41 |
Depreciation, including amortisation of software | 4 | 2 | 6 | 5 | 3 | 8 |
Impairment of amounts due from joint ventures | – | 2 | 2 | – | – | – |
Impairment of goodwill | – | 1 | 1 | – | 5 | 5 |
Fair value gain on remeasurement of investment | – | (3) | (3) | – | – | – |
Other costs | – | 1 | 1 | – | – | – |
Total costs per the income statement | 325 | 84 | 409 | 289 | 93 | 382 |
2024 | 2023 | |||||||
Adjustment | Adjustment | |||||||
for non- | for non- | |||||||
Joint | wholly owned | Joint | wholly owned | |||||
Group | ventures | subsidiaries | Total | Group | ventures | subsidiaries | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Rents payable | 11 | 1 | – | 12 | 10 | 2 | – | 12 |
Service charge expense | 133 | 9 | (3) | 139 | 100 | 12 | (2) | 110 |
Direct property expenditure | 114 | 6 | (1) | 119 | 100 | 10 | (2) | 108 |
Administrative expenses | 73 | 1 | – | 74 | 80 | 2 | – | 82 |
Depreciation, including amortisation | 4 | – | – | 4 | 5 | – | – | 5 |
of software | ||||||||
Movement in bad and doubtful debts | (6) | – | – | (6) | (2) | (1) | – | (3) |
provision | ||||||||
Costs in the segmental information note | 329 | 17 | (4) | 342 | 293 | 25 | (4) | 314 |
Impairment of trading properties | 11 | – | – | 11 | 19 | – | – | 19 |
Cost of trading property disposals | 26 | – | – | 26 | 21 | – | – | 21 |
Development contract and transaction | 40 | – | – | 40 | 41 | – | – | 41 |
expenditure | ||||||||
Depreciation | 2 | – | – | 2 | 3 | – | – | 3 |
Impairment of amounts due from joint | 2 | – | – | 2 | – | – | – | – |
ventures | ||||||||
Impairment of goodwill | 1 | – | – | 1 | 5 | – | – | 5 |
Fair value gain on remeasurement | (3) | – | – | (3) | – | – | – | – |
of investment | ||||||||
Other costs | 1 | – | – | 1 | – | – | – | – |
Costs including Capital and other items | 409 | 17 | (4) | 422 | 382 | 25 | (4) | 403 |
2024 | 2023 | |
£m | £m | |
Salaries and wages | 63 | 59 |
Employer payroll taxes | 8 | 7 |
Other pension costs (note 35) | 4 | 4 |
Share-based payments (note 36) | 8 | 6 |
83 | 76 |
2024 | 2023 | |
Number | Number | |
The average monthly number of employees during the year was: | ||
Indirect property or contract and administration | 382 | 385 |
Direct property or contract services: | ||
Full-time | 204 | 180 |
Part-time | 12 | 12 |
598 | 577 |
2024 | 2023 | |
£m | £m | |
Services provided by the Group’s auditor | ||
Audit fees: | ||
Audit of parent company and consolidated financial statements | 1.3 | 1.0 |
Audit of subsidiary undertakings | 1.2 | 0.6 |
Audit of joint ventures | 0.1 | 0.2 |
2.6 | 1.8 | |
Non-audit fees: | ||
Other assurance services | 0.4 | 0.4 |
3.0 | 2.2 |
2024 | 2023 | |
£m | £m | |
Services provided by the Group’s external valuers | ||
Year end and half-yearly valuations – Group | 1.2 | 0.9 |
– Joint ventures | 0.1 | 0.1 |
Other consultancy and agency services – CBRE | 2.6 | 2.5 |
– JLL | 0.8 | 0.7 |
4.7 | 4.2 |
2024 | 2023 | |||||
Capital | Capital | |||||
EPRA | and other | EPRA | and other | |||
earnings | items | Total | earnings | items | Total | |
£m | £m | £m | £m | £m | £m | |
Finance income | ||||||
Interest receivable from joint ventures | 11 | – | 11 | 11 | – | 11 |
Fair value movement on interest-rate swaps | – | – | – | – | 23 | 23 |
Other interest receivable | – | 1 | 1 | – | – | – |
11 | 1 | 12 | 11 | 23 | 34 | |
Finance expense | ||||||
Bond and debenture debt | (85) | – | (85) | (68) | – | (68) |
Bank and other short-term borrowings | (35) | (2) | (37) | (38) | (2) | (40) |
Fair value movement on interest-rate swaps | – | (22) | (22) | – | – | – |
Other interest payable | (1) | – | (1) | – | (1) | (1) |
(121) | (24) | (145) | (106) | (3) | (109) | |
Interest capitalised in relation to properties under development | 19 | – | 19 | 22 | – | 22 |
(102) | (24) | (126) | (84) | (3) | (87) | |
Net finance (expense)/income | (91) | (23) | (114) | (73) | 20 | (53) |
Joint venture net finance expense | (11) | (11) | ||||
Net finance expense included in EPRA earnings | (102) | (84) |
Pence per share | Year ended 31 March | |||||
2024 | 2023 | |||||
Payment date | PID | Non-PID | Total | £m | £m | |
For the year ended 31 March 2022: | ||||||
Third interim | 7 April 2022 | 8.50 | – | 8.50 | 63 | |
Final | 22 July 2022 | 13.00 | – | 13.00 | 96 | |
For the year ended 31 March 2023: | ||||||
First interim | 7 October 2022 | 8.60 | – | 8.60 | 64 | |
Second interim | 3 January 2023 | 9.00 | – | 9.00 | 67 | |
Third interim | 6 April 2023 | 9.00 | – | 9.00 | 67 | |
Final | 21 July 2023 | 12.00 | – | 12.00 | 89 | |
For the year ended 31 March 2024: | ||||||
First interim | 6 October 2023 | 9.00 | – | 9.00 | 67 | |
Second interim | 2 January 2024 | 9.20 | – | 9.20 | 68 | |
Gross dividends | 291 | 290 | ||||
Dividends in the statement of changes in equity | 291 | 290 | ||||
Timing difference on payment of withholding tax | – | (1) | ||||
Dividends in the statement of cash flows | 291 | 289 |
2024 | 2023 | |
£m | £m | |
Loss before tax | (341) | (622) |
Loss before tax multiplied by the rate of corporation tax in the UK of 25% (2023: 19%) | (85) | (118) |
Adjustment for exempt property rental losses and revaluations in the year | 91 | 130 |
6 | 12 | |
Effects of: | ||
Timing difference on repurchase of medium term notes | (14) | (11) |
Interest rate fair value movements and other temporary differences | 4 | (3) |
Non-allowable expenses and non-taxable items | 4 | 1 |
Movement in unrecognised tax losses | – | 1 |
Total income tax charge in the income statement | – | – |
2024 | 2023 | |
£m | £m | |
The Group’s deferred tax liability is analysed as follows: | ||
Arising on business combination | – | 1 |
Arising on pension surplus | – | 3 |
Total deferred tax liability | – | 4 |
2024 | 2023 | |
£m | £m | |
Revenue losses | 264 | 245 |
Capital losses | 267 | 272 |
Other unrecognised temporary differences | 7 | 239 |
Total unrecognised items | 538 | 756 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Operating loss | (227) | (569) | (605) | (26) |
Adjustments for: | ||||
Net deficit on revaluation of investment properties | 628 | 827 | – | – |
Loss on changes in finance leases | – | 6 | – | – |
Profit on disposal of trading properties | – | (1) | – | – |
Loss on disposal of investment properties | 16 | 144 | – | – |
Share of (profit)/loss from joint ventures | (2) | 1 | – | – |
Share-based payment charge | 8 | 6 | – | – |
Impairment of goodwill | 1 | 5 | – | – |
Impairment of amounts due from joint ventures | 2 | – | – | – |
Fair value gain on remeasurement of investment | (3) | – | – | – |
Non-cash development contract and transaction expenditure | 26 | – | – | – |
Impairment/(reversal of impairment) of investment in subsidiary | – | – | 578 | (1) |
Rents payable | 11 | 10 | – | – |
Depreciation and amortisation | 4 | 5 | – | – |
Impairment of trading properties | 11 | 19 | – | – |
475 | 453 | (27) | (27) | |
Changes in working capital: | ||||
Increase in receivables | (32) | (17) | – | – |
(Decrease)/increase in payables and provisions | (14) | (80) | 27 | 27 |
Net cash generated from operations | 429 | 356 | – | – |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Net cash inflow from operating activities | 338 | 342 | – | – |
Joint ventures net cash inflow from operating activities | 15 | 17 | – | – |
Adjusted net cash inflow from operating activities | 353 | 359 | – | – |
2024 | 2023 | |
£m | £m | |
Net book value at the beginning of the year | 9,658 | 11,207 |
Transfer from joint venture | – | 23 |
Acquisitions of investment properties | 144 | 218 |
Capital expenditure | 374 | 356 |
Capitalised interest | 19 | 22 |
Net movement in head leases capitalised 1 | (30) | (16) |
Disposals 2 | (207) | (1,319) |
Net deficit on revaluation of investment properties | (628) | (827) |
Transfers to trading properties | – | (6) |
Net book value at the end of the year | 9,330 | 9,658 |
2024 | 2023 | |||||||
Adjustment | Adjustment | |||||||
for | for | |||||||
non-wholly | non-wholly | |||||||
Group | Joint | owned | Combined | Joint | owned | Combined | ||
ventures | subsidiaries | Portfolio | Group | ventures | subsidiaries | Portfolio | ||
£m | £m | £m | £m | £m | £m | £m | £m | |
Market value | 9,465 | 616 | (118) | 9,963 | 9,743 | 635 | (139) | 10,239 |
Less: properties treated as finance leases | (18) | – | – | (18) | (17) | – | – | (17) |
Plus: head leases capitalised | 77 | 1 | – | 78 | 107 | 1 | – | 108 |
Less: tenant lease incentives | (194) | (32) | – | (226) | (175) | (35) | – | (210) |
Net book value | 9,330 | 585 | (118) | 9,797 | 9,658 | 601 | (139) | 10,120 |
Net deficit on revaluation of investment properties | (628) | (19) | 22 | (625) | (827) | (30) | 9 | (848) |
2024 | ||||||||||
Market | Estimated rental value | Equivalent yield | Costs | |||||||
value | £ per sq ft | % | £ per sq ft | |||||||
£m | Low | Average | High | Low | Average | High | Low | Average | High | |
Central London | ||||||||||
West End offices | 2,754 | 20 | 85 | 132 | 4.3% | 5.3% | 5.8% | – | 51 | 151 |
City offices | 1,192 | 56 | 80 | 96 | 5.8% | 6.0% | 7.5% | – | 124 | 226 |
Retail and other | 956 | 15 | 57 | 121 | 4.5% | 5.0% | 6.5% | – | 28 | 113 |
Total Central London | 4,902 | 15 | 78 | 132 | 4.3% | 5.4% | 7.5% | – | 64 | 226 |
Major retail | ||||||||||
Shopping centres | 1,059 | 10 | 17 | 39 | 7.0% | 7.9% | 9.5% | – | 5 | 12 |
Outlets | 605 | 48 | 51 | 53 | 6.5% | 7.0% | 8.0% | 14 | 16 | 17 |
Total Major retail | 1,664 | 10 | 29 | 53 | 6.5% | 7.6% | 9.5% | – | 9 | 17 |
Mixed-use urban | ||||||||||
London | 191 | 10 | 21 | 27 | 5.7% | 6.6% | 10.0% | – | 2 | 2 |
Major regional cities | 600 | 16 | 24 | 47 | 5.7% | 7.7% | 9.7% | – | 3 | 13 |
Total Mixed-use urban | 791 | 10 | 23 | 47 | 5.7% | 7.5% | 10.0% | – | 3 | 13 |
Subscale sectors | ||||||||||
Leisure | 392 | 9 | 13 | 17 | 6.3% | 8.9% | 12.1% | – | 3 | 29 |
Hotels | 400 | 8 | 19 | 40 | 6.3% | 7.2% | 8.8% | – | – | – |
Retail parks | 390 | 13 | 18 | 26 | 6.0% | 6.8% | 8.5% | – | 1 | 5 |
Total Subscale sectors | 1,182 | 8 | 17 | 40 | 6.0% | 7.6% | 12.1% | – | 1 | 29 |
Developments: | 167 | 60 | 68 | 76 | 5.3% | 5.7% | 6.3% | – | – | – |
income capitalisation method | ||||||||||
Developments: residual method | 759 | 73 | 89 | 103 | 5.0% | 5.4% | 6.2% | – | – | – |
Development programme | 926 | 60 | 85 | 103 | 5.0% | 5.4% | 6.3% | – | – | – |
Market value at 31 March 2024 – Group | 9,465 |
2024 | |||||||
Impact on valuations | Impact on valuations | Impact on valuations | |||||
of 5% change in | of 25 bps change in | of 5% change | |||||
Market | estimated rental value | equivalent yield | in costs | ||||
value | Increase | Decrease | Decrease | Increase | Decrease | Increase | |
£m | £m | £m | £m | £m | £m | £m | |
Total Central London (excluding developments) | 4,902 | 188 | (188) | 260 | (238) | 9 | (23) |
Total Major retail (excluding developments) | 1,664 | 68 | (68) | 58 | (55) | 4 | (4) |
Total Mixed-use urban (excluding developments) | 791 | 24 | (22) | 22 | (20) | 4 | (3) |
Total Subscale sectors (excluding developments) | 1,182 | 47 | (45) | 82 | (41) | – | – |
Developments: income capitalisation method | 167 | 13 | (13) | 15 | (14) | 4 | (4) |
Developments: residual method | 759 | 94 | (94) | 106 | (90) | 54 | (54) |
Market value at 31 March 2024 – Group | 9,465 | 434 | (430) | 543 | (458) | 75 | (88) |
2023 | ||||||||||
Market | Estimated rental value | Equivalent yield | Costs | |||||||
value | £ per sq ft | % | £ per sq ft | |||||||
£m | Low | Average | High | Low | Average | High | Low | Average | High | |
Central London | ||||||||||
West End offices | 2,288 | 20 | 64 | 156 | 4.0% | 4.3% | 5.6% | – | 38 | 231 |
City offices | 1,304 | 56 | 72 | 90 | 5.0% | 5.2% | 6.6% | – | 114 | 152 |
Retail and other | 1,058 | 8 | 49 | 82 | 3.5% | 4.7% | 6.5% | – | 27 | 259 |
Total Central London | 4,650 | 8 | 63 | 156 | 3.5% | 4.7% | 6.6% | – | 57 | 259 |
Major retail | ||||||||||
Shopping centres | 1,026 | 12 | 25 | 31 | 6.5% | 8.0% | 9.2% | 3 | 10 | 25 |
Outlets | 684 | 15 | 47 | 52 | 6.4% | 7.2% | 10.6% | 8 | 12 | 22 |
Total Major retail | 1,710 | 12 | 34 | 52 | 6.4% | 7.7% | 10.6% | 3 | 11 | 25 |
Mixed-use urban | ||||||||||
London | 221 | 10 | 21 | 27 | 5.6% | 6.4% | 11.4% | – | – | 4 |
Major regional cities | 707 | 16 | 22 | 47 | 5.5% | 6.4% | 9.0% | – | – | – |
Total Mixed-use urban | 928 | 10 | 21 | 47 | 5.5% | 6.4% | 11.4% | – | – | 4 |
Subscale sectors | ||||||||||
Leisure | 439 | 9 | 13 | 19 | 6.6% | 8.5% | 10.5% | – | 2 | 25 |
Hotels | 408 | 8 | 18 | 36 | 5.6% | 6.8% | 8.2% | – | – | – |
Retail parks | 418 | 13 | 19 | 25 | 5.0% | 6.4% | 8.3% | – | 4 | 18 |
Total Subscale sectors | 1,265 | 8 | 17 | 36 | 5.0% | 7.2% | 10.5% | – | 2 | 25 |
Developments: | 167 | 52 | 58 | 80 | 4.8% | 5.3% | 5.5% | – | – | – |
income capitalisation method | ||||||||||
Developments: residual method | 1,023 | 60 | 47 | 88 | 4.7% | 4.8% | 5.3% | – | – | – |
Development programme | 1,190 | 52 | 49 | 88 | 4.7% | 4.9% | 5.5% | – | – | – |
Market value at 31 March 2023 – Group | 9,743 |
2023 | |||||||
Impact on valuations | Impact on valuations | Impact on valuations | |||||
of 5% change in | of 25 bps change in | of 5% change | |||||
Market | estimated rental value | equivalent yield | in costs | ||||
value | Increase | Decrease | Decrease | Increase | Decrease | Increase | |
£m | £m | £m | £m | £m | £m | £m | |
Total Central London (excluding developments) | 4,650 | 178 | (174) | 262 | (232) | 14 | (8) |
Total Major retail (excluding developments) | 1,710 | 71 | (71) | 61 | (57) | 4 | (4) |
Total Mixed-use urban (excluding developments) | 928 | 30 | (29) | 33 | (32) | 1 | (1) |
Total Subscale sectors (excluding developments) | 1,265 | 47 | (46) | 16 | (13) | 2 | (2) |
Developments: income capitalisation method | 167 | 11 | (12) | 15 | (14) | 4 | (4) |
Developments: residual method | 1,023 | 72 | (87) | 104 | (107) | 23 | (40) |
Market value at 31 March 2023 – Group | 9,743 | 409 | (419) | 491 | (455) | 48 | (59) |
Development | |||
land and | |||
infrastructure | Residential | Total | |
£m | £m | £m | |
At 1 April 2022 | 128 | 17 | 145 |
Transfer from investment properties | 6 | – | 6 |
Capital expenditure | 6 | (3) | 3 |
Disposals | (17) | – | (17) |
(Impairment)/reversal of impairment | (25) | 6 | (19) |
At 31 March 2023 | 98 | 20 | 118 |
Capital expenditure | 6 | 7 | 13 |
Capitalised interest | – | 1 | 1 |
Disposals | (21) | – | (21) |
Impairment | (11) | – | (11) |
At 31 March 2024 | 72 | 28 | 100 |
Percentage owned | ||||
Joint ventures | & voting rights | Business segment | Year end date | Joint venture partner |
Held at 31 March 2024 | ||||
Nova, Victoria | 50% | Central London | 31 March | Suntec Real Estate Investment Trust |
Southside Limited Partnership | 50% | Major retail | 31 March | Invesco Real Estate European Fund |
Westgate Oxford Alliance Limited Partnership | 50% | Major retail, | 31 March | The Crown Estate Commissioners |
Subscale sectors | ||||
Harvest | 50% | Subscale sectors | 31 March | J Sainsbury plc |
The Ebbsfleet Limited Partnership 7 | 50% | Subscale sectors | 31 March | Ebbsfleet Property Limited |
West India Quay Unit Trust | 50% | Subscale sectors | 31 March | Schroder UK Real Estate Fund |
Mayfield | 50% | Mixed-use urban | 31 March | LCR Limited, Manchester City Council, |
Transport for Greater Manchester | ||||
Curzon Park Limited | 50% | Subscale sectors | 31 March | Derwent Developments (Curzon) |
Limited | ||||
Plus X Holdings Limited | 50% | Subscale sectors | 31 March | Paul David Rostas, Matthew Edmund |
Hunter | ||||
Landmark Court Partnership Limited | 51% | Central London | 31 March | TTL Landmark Court Properties Limited |
Opportunities for Sittingbourne Limited | 50% | Mixed-use urban | 31 March | Swale Borough Council |
Cathedral (Movement, Greenwich) LLP | 52% | Mixed-use urban | 31 March | Mr Richard Upton |
Circus Street Developments Limited | 50% | Mixed-use urban | 31 March | High Wire Brighton Limited |
Joint operation | Ownership interest | Business segment | Year end date | Joint operation partners |
Held at 31 March 2024 | ||||
Bluewater, Kent | 48.75% | Major retail | 31 March | M&G Real Estate and GIC |
Royal London Asset Management | ||||
Aberdeen Standard Investments |
Year ended 31 March 2024 | ||||||
Westgate | ||||||
Southside | Oxford | |||||
Nova, | Limited | Alliance | Total | |||
Victoria | Partnership | Partnership | Other | Total | Group | |
100% | 100% | 100% | 100% | 100% | share | |
Comprehensive income statement | £m | £m | £m | £m | £m | £m |
Revenue | 49 | 11 | 35 | 5 | 100 | 49 |
Gross rental income (after rents payable) | 34 | 11 | 26 | 5 | 76 | 37 |
Net rental income | 34 | 10 | 22 | 1 | 67 | 33 |
EPRA earnings before interest | 32 | 9 | 21 | 1 | 63 | 32 |
Finance expense | (16) | (6) | – | – | (22) | (11) |
Net finance expense | (16) | (6) | – | – | (22) | (11) |
EPRA earnings | 16 | 3 | 21 | 1 | 41 | 21 |
Capital and other items | ||||||
Net deficit on revaluation of investment properties | (24) | (3) | (1) | (9) | (37) | (19) |
(Loss)/profit before tax | (8) | – | 20 | (8) | 4 | 2 |
Post-tax (loss)/profit | (8) | – | 20 | (8) | 4 | 2 |
Total comprehensive (loss)/income | (8) | – | 20 | (8) | 4 | 2 |
Group share of (loss)/profit before tax | (4) | – | 10 | (4) | 2 | |
Group share of post-tax (loss)/profit | (4) | – | 10 | (4) | 2 | |
Group share of total comprehensive (loss)/income | (4) | – | 10 | (4) | 2 |
Year ended 31 March 2023 | |||||||
Westgate | |||||||
Southside | St. David’s | Oxford | |||||
Nova, | Limited | Limited | Alliance | Total | |||
Victoria | Partnership | Partnership | Partnership | Other | Total | Group | |
100% | 100% | 100% | 100% | 100% | 100% | share | |
Comprehensive income statement | £m | £m | £m | £m | £m | £m | £m |
Revenue | 49 | 10 | 33 | 34 | 4 | 130 | 65 |
Gross rental income (after rents payable) | 36 | 10 | 25 | 27 | 4 | 102 | 51 |
Net rental income | 36 | 7 | 16 | 22 | 2 | 83 | 42 |
EPRA earnings before interest | 35 | 6 | 15 | 22 | 2 | 80 | 40 |
Finance expense | (17) | (6) | – | – | – | (23) | (11) |
Net finance expense | (17) | (6) | – | – | – | (23) | (11) |
EPRA earnings | 18 | – | 15 | 22 | 2 | 57 | 29 |
Capital and other items | |||||||
Net (deficit)/surplus on revaluation of investment properties | (67) | 1 | 6 | (8) | 8 | (60) | (30) |
(Loss)/profit before tax | (49) | 1 | 21 | 14 | 10 | (3) | (1) |
Post-tax (loss)/profit | (49) | 1 | 21 | 14 | 10 | (3) | (1) |
Total comprehensive (loss)/income | (49) | 1 | 21 | 14 | 10 | (3) | (1) |
Group share of (loss)/profit before tax | (24) | – | 10 | 7 | 6 | (1) | |
Group share of post-tax (loss)/profit 2 | (24) | – | 10 | 7 | 6 | (1) | |
Group share of total comprehensive (loss)/income | (24) | – | 10 | 7 | 6 | (1) |
31 March 2024 | ||||||
Westgate | ||||||
Southside | Oxford | |||||
Nova, | Limited | Alliance | Total | |||
Victoria | Partnership | Partnership | Other | Total | Group | |
100% | 100% | 100% | 100% | 100% | share | |
Balance sheet | £m | £m | £m | £m | £m | £m |
Investment properties | 727 | 130 | 223 | 91 | 1,171 | 585 |
Non-current assets | 727 | 130 | 223 | 91 | 1,171 | 585 |
Cash and cash equivalents | 32 | 4 | 21 | 4 | 61 | 31 |
Other current assets | 58 | 7 | 11 | 85 | 161 | 80 |
Current assets | 90 | 11 | 32 | 89 | 222 | 111 |
Total assets | 817 | 141 | 255 | 180 | 1,393 | 696 |
Trade and other payables and provisions | (23) | (6) | (16) | (35) | (80) | (40) |
Current liabilities | (23) | (6) | (16) | (35) | (80) | (40) |
Non-current liabilities | (104) | (147) | – | (19) | (270) | (135) |
Non-current liabilities | (104) | (147) | – | (19) | (270) | (135) |
Total liabilities | (127) | (153) | (16) | (54) | (350) | (175) |
Net assets/(liabilities) | 690 | (12) | 239 | 126 | 1,043 | 521 |
Comprised of: | ||||||
Net assets | 690 | – | 239 | 130 | 1,059 | 529 |
Accumulated losses recognised as net liabilities | – | (12) | – | (4) | (16) | (8) |
Market value of investment properties | 780 | 131 | 230 | 91 | 1,232 | 616 |
Net cash | 32 | 4 | 21 | 4 | 61 | 31 |
31 March 2023 | |||||||
Westgate | |||||||
Southside | St. David’s | Oxford | |||||
Nova, | Limited | Limited | Alliance | Total | |||
Victoria | Partnership | Partnership | Partnership | Other | Total | Group | |
100% | 100% | 100% | 100% | 100% | 100% | share | |
Balance sheet | £m | £m | £m | £m | £m | £m | £m |
Investment properties | 748 | 134 | – | 225 | 98 | 1,205 | 601 |
Non-current assets | 748 | 134 | – | 225 | 98 | 1,205 | 601 |
Cash and cash equivalents | 36 | 3 | – | 23 | 7 | 69 | 35 |
Other current assets | 64 | 9 | – | 13 | 68 | 154 | 78 |
Current assets | 100 | 12 | – | 36 | 75 | 223 | 113 |
Total assets | 848 | 146 | – | 261 | 173 | 1,428 | 714 |
Trade and other payables and provisions | (22) | (10) | – | (14) | (48) | (94) | (48) |
Current liabilities | (22) | (10) | – | (14) | (48) | (94) | (48) |
Non-current liabilities | (131) | (145) | – | – | – | (276) | (138) |
Non-current liabilities | (131) | (145) | – | – | – | (276) | (138) |
Total liabilities | (153) | (155) | – | (14) | (48) | (370) | (186) |
Net assets/(liabilities) | 695 | (9) | – | 247 | 125 | 1,058 | 528 |
Comprised of: | |||||||
Net assets | 695 | – | – | 247 | 125 | 1,067 | 533 |
Accumulated losses recognised as net liabilities | – | (9) | – | – | – | (9) | (5) |
Market value of investment properties | 807 | 134 | – | 233 | 98 | 1,272 | 635 |
Net cash | 36 | 3 | – | 23 | 7 | 69 | 35 |
Westgate | ||||||
Southside | St. David’s | Oxford | ||||
Nova, | Limited | Limited | Alliance | |||
Victoria | Partnership | Partnership | Partnership | |||
Group share | Group share | Group share | Group share | Other | Total | |
100% | 100% | 100% | 100% | Group share | Group share | |
Net investment | £m | £m | £m | £m | £m | £m |
At 1 April 2022 | 372 | (5) | 113 | 125 | 90 | 695 |
Total comprehensive (loss)/income | (24) | – | 10 | 7 | 6 | (1) |
Cash distributions | – | – | (4) | (8) | (2) | (14) |
Other distributions | – | – | – | – | (7) | (7) |
Disposals and transfers from joint arrangements | – | – | (119) | – | (25) | (144) |
Other non-cash movements | – | – | – | – | (1) | (1) |
At 31 March 2023 | 348 | (5) | – | 124 | 61 | 528 |
Total comprehensive (loss)/income | (4) | – | – | 10 | (3) | 3 |
Cash and other distributions | – | – | – | (12) | (5) | (17) |
Other non-cash movements | – | – | – | (1) | 8 | 7 |
At 31 March 2024 | 344 | (5) | – | 121 | 61 | 521 |
Comprised of: | ||||||
At 31 March 2023 | ||||||
Non-current assets | 348 | – | – | 124 | 61 | 533 |
Non-current liabilities | – | (5) | – | – | – | (5) |
At 31 March 2024 | ||||||
Non-current assets | 344 | – | – | 121 | 64 | 529 |
Non-current liabilities | – | (5) | – | – | (3) | (8) |
Associates | Percentage owned and voting rights | Year end date | Business segment |
CDSR Burlington House Developments Limited | 20% | 31 December | Subscale sectors |
Northpoint Developments Limited | 42% | 31 December | Subscale sectors |
Total | |
Group share | |
Net investment | £m |
At 1 April 2022 | 4 |
Disposal | (1) |
At 31 March 2023 | 3 |
Reclassification to other investments (see note 30) | (3) |
At 31 March 2024 | – |
2024 | 2023 | |
£m | £m | |
Contracted capital commitments at the end of the year in respect of: | ||
Investment properties | 353 | 153 |
Trading properties | 10 | 21 |
Joint ventures (our share) | 4 | 1 |
Total capital commitments | 367 | 175 |
2024 | 2023 | |
£m | £m | |
Non-current | ||
Finance leases – gross receivables | 37 | 38 |
Unguaranteed residual value | 3 | 3 |
Unearned finance income | (19) | (20) |
21 | 21 | |
Current | ||
Finance leases – gross receivables | 2 | 2 |
Unearned finance income | (1) | (1) |
1 | 1 | |
Net investment in finance leases | 22 | 22 |
Gross receivables from finance leases due: | ||
No later than one year | 2 | 2 |
One to two years | 2 | 2 |
Two to three years | 2 | 2 |
Three to four years | 2 | 2 |
Four to five years | 1 | 1 |
More than five years | 30 | 31 |
39 | 40 | |
Unguaranteed residual value | 3 | 3 |
Unearned finance income | (20) | (21) |
Net investment in finance leases | 22 | 22 |
Other | ||||
intangible | ||||
Goodwill | Software | asset | Total | |
£m | £m | £m | £m | |
At 1 April 2022 | 1 | 5 | 2 | 8 |
Additions | 5 | – | – | 5 |
Amortisation | – | (2) | – | (2) |
Impairment | (5) | – | – | (5) |
At 31 March 2023 | 1 | 3 | 2 | 6 |
Amortisation | – | (2) | – | (2) |
Impairment | (1) | – | – | (1) |
At 31 March 2024 | – | 1 | 2 | 3 |
2024 | 2023 | |||||||
Adjustment | Adjustment | |||||||
for non- | for non- | |||||||
Joint | wholly owned | Joint | wholly owned | |||||
Group | ventures | subsidiaries | Combined | Group | ventures | subsidiaries | Combined | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Property portfolio | ||||||||
Market value of investment properties | 9,465 | 616 | (118) | 9,963 | 9,743 | 635 | (139) | 10,239 |
Trading properties and long-term contracts | 100 | – | – | 100 | 118 | – | – | 118 |
Total property portfolio (a) | 9,565 | 616 | (118) | 10,063 | 9,861 | 635 | (139) | 10,357 |
Net debt | ||||||||
Borrowings | 3,703 | – | (73) | 3,630 | 3,431 | – | (73) | 3,358 |
Monies held in restricted accounts and deposits | (6) | – | – | (6) | (4) | – | 1 | (3) |
Cash and cash equivalents | (78) | (31) | 4 | (105) | (41) | (35) | 2 | (74) |
Fair value of interest-rate swaps | (23) | – | 2 | (21) | (44) | – | 2 | (42) |
Fair value of foreign exchange swaps and forwards | (2) | – | – | (2) | 6 | – | – | 6 |
Net debt (b) | 3,594 | (31) | (67) | 3,496 | 3,348 | (35) | (68) | 3,245 |
Add/(less): Fair value of interest-rate swaps | 23 | – | (2) | 21 | 44 | – | (2) | 42 |
Adjusted net debt (c) | 3,617 | (31) | (69) | 3,517 | 3,392 | (35) | (70) | 3,287 |
Adjusted total equity | ||||||||
Total equity (d) | 6,447 | – | (45) | 6,402 | 7,072 | – | (67) | 7,005 |
Fair value of interest-rate swaps | (23) | – | 2 | (21) | (44) | – | 2 | (42) |
Adjusted total equity (e) | 6,424 | – | (43) | 6,381 | 7,028 | – | (65) | 6,963 |
Gearing (b/d) | 55.7% | 54.6% | 47.3% | 46.3% | ||||
Adjusted gearing (c/e) | 56.3% | 55.1% | 48.3% | 47.2% | ||||
Group LTV (c/a) | 37.8% | 35.0% | 34.4% | 31.7% | ||||
EPRA LTV | 36.3% | 33.2% | ||||||
Security Group LTV | 37.0% | 33.0% | ||||||
Weighted average cost of debt | 3.3% | 3.3% | 2.7% | 2.7% |
2024 | 2023 | |||||||||
Nominal/ | Nominal/ | |||||||||
Effective | notional | Fair | Book | notional | Fair | Book | ||||
Secured/ | Fixed/ | interest rate | value | value | value | value | value | value | ||
unsecured | floating | % | £m | £m | £m | £m | £m | £m | ||
Current borrowings | ||||||||||
Commercial paper | ||||||||||
Sterling | Unsecured | Floating | Various | 15 | 15 | 15 | – | – | – | |
Euro | Unsecured | Floating | Various | 518 | 518 | 518 | 167 | 167 | 167 | |
US Dollar | Unsecured | Floating | Various | 148 | 148 | 148 | 145 | 145 | 145 | |
Syndicated and bilateral bank debt | Secured | Floating | SONIA + margin | 292 | 292 | 292 | – | – | – | |
Total current borrowings | 973 | 973 | 973 | 312 | 312 | 312 | ||||
Amounts payable under head leases | 2 | 2 | 2 | 3 | 3 | 3 | ||||
Total current borrowings including | 975 | 975 | 975 | 315 | 315 | 315 | ||||
amounts payable under head leases | ||||||||||
Non-current borrowings | ||||||||||
Medium term notes (MTN) | ||||||||||
A10 | 4.875% MTN due 2025 | Secured | Fixed | 0.0 | – | – | – | 10 | 10 | 10 |
A12 | 1.974% MTN due 2026 | Secured | Fixed | 0.0 | – | – | – | 400 | 389 | 400 |
A4 | 5.391% MTN due 2026 | Secured | Fixed | 0.0 | – | – | – | 17 | 17 | 17 |
A5 | 5.391% MTN due 2027 | Secured | Fixed | 5.4 | 87 | 86 | 87 | 87 | 87 | 87 |
A16 | 2.375% MTN due 2027 | Secured | Fixed | 2.5 | 350 | 325 | 349 | 350 | 317 | 348 |
A6 | 5.376% MTN due 2029 | Secured | Fixed | 5.4 | 65 | 66 | 65 | 65 | 66 | 65 |
A13 | 2.399% MTN due 2031 | Secured | Fixed | 2.4 | 300 | 270 | 299 | 300 | 263 | 299 |
A18 | 4.750% MTN due 2031 | Secured | Fixed | 4.9 | 300 | 299 | 297 | – | – | – |
A7 | 5.396% MTN due 2032 | Secured | Fixed | 5.4 | 77 | 78 | 77 | 77 | 79 | 77 |
A17 | 4.875% MTN due 2034 | Secured | Fixed | 5.0 | 400 | 403 | 393 | 400 | 406 | 394 |
A11 | 5.125% MTN due 2036 | Secured | Fixed | 5.1 | 50 | 48 | 50 | 50 | 50 | 50 |
A14 | 2.625% MTN due 2039 | Secured | Fixed | 2.6 | 500 | 387 | 495 | 500 | 378 | 494 |
A15 | 2.750% MTN due 2059 | Secured | Fixed | 2.7 | 500 | 309 | 495 | 500 | 312 | 495 |
2,629 | 2,271 | 2,607 | 2,756 | 2,374 | 2,736 | |||||
Syndicated and bilateral bank debt | Secured | Floating | SONIA + margin | 123 | 123 | 123 | 383 | 383 | 383 | |
Total non-current borrowings | 2,752 | 2,394 | 2,730 | 3,139 | 2,757 | 3,119 | ||||
Amounts payable under head leases | Unsecured | Fixed | 4.0 | 75 | 98 | 75 | 104 | 142 | 104 | |
Total non-current borrowings | 2,827 | 2,492 | 2,805 | 3,243 | 2,899 | 3,223 | ||||
including amounts payable under head leases | ||||||||||
Total borrowings including amounts | 3,802 | 3,467 | 3,780 | 3,558 | 3,214 | 3,538 | ||||
payable under head leases | ||||||||||
Total borrowings excluding amounts | 3,725 | 3,367 | 3,703 | 3,451 | 3,069 | 3,431 | ||||
payable under head leases |
2024 | 2023 | |
£m | £m | |
At the beginning of the year | 3,538 | 4,553 |
Net proceeds from ECP issuance | 378 | – |
Net proceeds from bank debt | 33 | – |
Repayment of bank debt | – | (1,407) |
Repayment of MTNs | (427) | – |
Issue of MTNs (net of finance fees) | 297 | 394 |
Foreign exchange movement on non-Sterling borrowings | (9) | 14 |
Movement in amounts payable under head leases | (30) | (16) |
At 31 March | 3,780 | 3,538 |
2024 | ||||||
At the | Non-cash changes | |||||
beginning | Foreign | Other | At the end | |||
of the | exchange | changes in | Other | of the | ||
year | Cash flows | movements | fair values | changes | year | |
£m | £m | £m | £m | £m | £m | |
Borrowings | 3,538 | 281 | (9) | – | (30) | 3,780 |
Derivative financial instruments | (38) | (18) | 10 | 21 | – | (25) |
3,500 | 263 | 1 | 21 | (30) | 3,755 | |
2023 | ||||||
Borrowings | 4,553 | (1,013) | 14 | – | (16) | 3,538 |
Derivative financial instruments | (26) | 25 | (14) | (23) | – | (38) |
4,527 | (988) | – | (23) | (16) | 3,500 |
Authorised | Drawn | Undrawn | |||||
Maturity as | |||||||
at 31 March | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
2024 | £m | £m | £m | £m | £m | £m | |
Syndicated debt | 2024–27 | 2,682 | 2,782 | 415 | 383 | 2,267 | 2,399 |
Bilateral debt | 2026 | 225 | 225 | – | – | 225 | 225 |
2,907 | 3,007 | 415 | 383 | 2,492 | 2,624 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Short–term deposits | 6 | 4 | – | – |
6 | 4 | – | – |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Counterparties with external credit ratings | ||||
A+ | 6 | 4 | – | – |
6 | 4 | – | – |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Cash at bank and in hand | 78 | 41 | 2 | 2 |
78 | 41 | 2 | 2 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Counterparties with external credit ratings | ||||
A+ | 78 | 34 | – | – |
A | – | 6 | 2 | 2 |
A- | – | 1 | – | – |
78 | 41 | 2 | 2 |
2024 | 2023 | |||||
Gross | Gross | Net amounts | Gross | Gross | Net amounts | |
amounts of | amounts of | recognised in | amounts of | amounts of | recognised in | |
financial | financial | the balance | financial | financial | the balance | |
assets | liabilities | sheet | assets | liabilities | sheet | |
£m | £m | £m | £m | £m | £m | |
Cash and cash equivalents | 230 | (152) | 78 | 101 | (60) | 41 |
230 | (152) | 78 | 101 | (60) | 41 |
2024 | 2023 | |
£m | £m | |
Current assets | 8 | 3 |
Non-current assets | 22 | 41 |
Current liabilities | – | (6) |
Non-current liabilities | (5) | – |
25 | 38 | |
NOTIONAL AMOUNT | 2024 | 2023 |
£m | £m | |
Interest-rate swaps | 1,484 | 1,559 |
Foreign exchange swaps | 664 | 319 |
2,148 | 1,878 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Financial assets at amortised cost | 455 | 450 | – | – |
Cash and cash equivalents | 78 | 41 | 2 | 2 |
Financial liabilities at amortised cost | (4,003) | (3,750) | (2,820) | (2,821) |
Financial instruments at fair value through profit or loss | 32 | 38 | – | – |
(3,438) | (3,221) | (2,818) | (2,819) |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents | 78 | 41 |
Commercial paper | (681) | (312) |
Undrawn facilities | 2,492 | 2,624 |
Cash and available undrawn facilities | 1,889 | 2,353 |
As a proportion of drawn debt | 50.7% | 68.2% |
2024 | |||||
Less than | Between 1 | Between 2 | Over | ||
1 year | and 2 years | and 5 years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Borrowings (excluding lease liabilities) | 1,161 | 217 | 951 | 2,444 | 4,773 |
Derivative financial instruments | – | – | 5 | – | 5 |
Lease liabilities | 4 | 4 | 11 | 441 | 460 |
Trade payables | 56 | – | – | – | 56 |
Capital accruals | 48 | – | – | – | 48 |
Accruals | 90 | – | – | – | 90 |
Other payables | 25 | – | – | – | 25 |
1,384 | 221 | 967 | 2,885 | 5,457 |
2023 | |||||
Less than | Between 1 | Between 2 | Over | ||
1 year | and 2 years | and 5 years | 5 years | Total | |
£m | £m | £m | £m | £m | |
Borrowings (excluding lease liabilities) | 837 | 463 | 717 | 2,476 | 4,493 |
Derivative financial instruments | 6 | – | – | – | 6 |
Lease liabilities | 6 | 6 | 17 | 474 | 503 |
Trade payables | 14 | – | – | – | 14 |
Capital accruals | 32 | – | – | – | 32 |
Accruals | 88 | – | – | – | 88 |
Other payables | 61 | – | 17 | – | 78 |
1,044 | 469 | 751 | 2,950 | 5,214 |
2024 | 2023 | |||||
Fixed | Floating | Fixed | Floating | |||
rate | rate | Total | rate | rate | Total | |
£m | £m | £m | £m | £m | £m | |
Sterling | 2,706 | 431 | 3,137 | 2,863 | 383 | 3,246 |
Euro | – | 519 | 519 | – | 167 | 167 |
US Dollar | – | 147 | 147 | – | 145 | 145 |
2,706 | 1,097 | 3,803 | 2,863 | 695 | 3,558 |
2024 | 2023 | |||||
Fixed | Floating | Fixed | Floating | |||
rate | rate | Total | rate | rate | Total | |
£m | £m | £m | £m | £m | £m | |
One year or less, or on demand | 86 | 973 | 1,059 | 427 | 312 | 739 |
More than one year but not more than two years | – | 123 | 123 | 87 | 292 | 379 |
More than two years but not more than five years | 715 | – | 715 | 415 | 91 | 506 |
More than five years | 1,904 | – | 1,904 | 1,934 | – | 1,934 |
Borrowings | 2,705 | 1,096 | 3,801 | 2,863 | 695 | 3,558 |
Effect of hedging | 864 | (864) | – | 619 | (619) | – |
Borrowings net of interest-rate swaps | 3,569 | 232 | 3,801 | 3,482 | 76 | 3,558 |
2024 | 2023 | |||
Foreign | Foreign | |||
exchange | Interest- | exchange | Interest- | |
swaps | rate swaps | swaps | rate swaps | |
£m | £m | £m | £m | |
One year or less, on demand | 664 | 669 | 319 | 400 |
More than one year but not more than two years | – | –– | 494 | |
More than two years but not more than five years | – | 1,170 | – | 665 |
More than five years | – | – | – | – |
664 | 1,839 | 319 | 1,559 |
2024 | 2023 | |||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Assets | – | 30 | 7 | 37 | – | 44 | – | 44 |
Liabilities | – | (5) | – | (5) | – | (6) | – | (6) |
2024 | 2023 | |
£m | £m | |
Net trade receivables | 46 | 47 |
Tenant lease incentives (note 14) | 195 | 175 |
Prepayments | 58 | 46 |
Accrued income | 22 | 11 |
Amounts due from joint ventures and associates | 17 | 39 |
Deferred consideration | 16 | 17 |
Other receivables | 25 | 30 |
Total current trade and other receivables | 379 | 365 |
Non-current amounts due from joint ventures and associates | 129 | 142 |
Deferred consideration | 30 | 4 |
Total trade and other receivables | 538 | 511 |
Up to | Up to | Up to | More than | |||
Not | 30 days | 6 months | 12 months | 12 months | ||
past due | past due | past due | past due | past due | Total | |
£m | £m | £m | £m | £m | £m | |
As at 31 March 2024 | ||||||
Not impaired | – | 20 | 16 | 5 | 5 | 46 |
Impaired | – | – | 4 | 4 | 31 | 39 |
Gross trade receivables | – | 20 | 20 | 9 | 36 | 85 |
As at 31 March 2023 | ||||||
Not impaired | 5 | 12 | 18 | 8 | 4 | 47 |
Impaired | – | – | 3 | 5 | 37 | 45 |
Gross trade receivables | 5 | 12 | 21 | 13 | 41 | 92 |
2024 | 2023 | |
£m | £m | |
At the beginning of the year | 175 | 212 |
Revenue recognised | 15 | (3) |
Movement in break penalties and other movements | – | 3 |
Capital incentives granted | 6 | 7 |
Provision for doubtful receivables | – | (5) |
Disposal of properties | (2) | (49) |
Acquisition of properties | – | 10 |
At 31 March | 194 | 175 |
Group | Company | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Trade payables | 56 | 14 | – | – |
Capital accruals | 48 | 32 | – | – |
Other payables | 20 | 25 | 8 | 8 |
Accruals | 90 | 88 | – | 7 |
Deferred income | 129 | 111 | – | – |
Contract liabilities | 5 | 22 | – | – |
Amounts owed to joint ventures | – | 14 | – | – |
Loans from Group undertakings | – | – | 2,243 | 2,806 |
Total current trade and other payables | 348 | 306 | 2,251 | 2,821 |
Non-current other payables | – | 17 | – | – |
Deferred income | 4 | – | – | – |
Total trade and other payables | 352 | 323 | 2,251 | 2,821 |
2024 | 2023 | |
£m | £m | |
At the beginning of the year | 6,229 | 6,222 |
Capital contributions relating to share-based payments (note 36) | 8 | 6 |
Impairment (charge)/reversal | (578) | 1 |
At 31 March | 5,659 | 6,229 |
2024 | 2023 | |
£m | £m | |
Other property, plant and equipment | 7 | 9 |
Net pension surplus (note 35) | 11 | 16 |
Derivative financial instruments (note 25) | 22 | 41 |
Other investments | 8 | 1 |
Total other non-current assets | 48 | 67 |
2024 | 2023 | |
£m | £m | |
Derivative financial instruments (note 25) | 8 | 3 |
Other investments | – | 1 |
Current tax assets | 3 | – |
Total other current assets | 11 | 4 |
2024 | 2023 | |
£m | £m | |
Derivative financial instruments (note 25) | – | 6 |
Provisions (note 34) | – | 18 |
Total other current liabilities | – | 24 |
2024 | 2023 | |
£m | £m | |
Deferred tax liability (note 12) | – | 4 |
Net liabilities incurred on behalf of joint ventures 1 (note 16) | 8 | 5 |
Derivative financial instruments (note 25) | 5 | – |
Total other non-current liabilities | 13 | 9 |
2024 | |||
Building and | Transaction | ||
fire safety | and contract | ||
remediation | related | Total | |
£m | £m | £m | |
At 1 April 2023 | – | – | – |
Transfer from other current liabilities (note 32) | 14 | 4 | 18 |
Charge for the year | 12 | 45 | 57 |
Reversed during the year | (3) | – | (3) |
At 31 March 2024 | 23 | 49 | 72 |
Current | 23 | 7 | 30 |
Non-current | – | 42 | 42 |
At 31 March 2024 | 23 | 49 | 72 |
2024 | 2023 | |
£m | £m | |
Analysis of the amount charged to operating profit | ||
Current service costs | – | – |
Past service costs | – | – |
Charge to operating profit | – | – |
Analysis of amount credited to net finance expense | ||
Interest income on plan assets | (8) | (6) |
Interest expense on defined benefit scheme liabilities | 8 | 6 |
Impact on net finance expense | – | – |
2024 | 2023 | |
£m | £m | |
Analysis of gains and losses | ||
Net remeasurement losses on scheme assets | – | (58) |
Net remeasurement (losses)/gain on scheme liabilities | (1) | 46 |
Net remeasurement loss related to authorised payments charge due on net pension surplus | (4) | – |
Net remeasurement loss | (5) | (12) |
Cumulative net remeasurement loss recognised in other comprehensive income | (41) | (36) |
2024 | 2023 | |||
% | £m | % | £m | |
Bonds – Government | – | – | 1 | 2 |
Proceeds from corporate bond sale | – | – | 5 | 8 |
Insurance contracts | 83 | 151 | 90 | 153 |
Cash and cash equivalents | 17 | 15 | 4 | 6 |
Fair value of scheme assets | 100 | 166 | 100 | 169 |
Fair value of scheme liabilities | (151) | (153) | ||
Net pension surplus as per IAS 19 | 15 | 16 | ||
Expected authorised payments charge | (4) | – | ||
Net pension surplus | 11 | 16 |
2024 | 2023 | |
% | % | |
Rate of increase in pensionable salaries | n/a | n/a |
Rate of increase in pensions with no cap | 3.45 | 3.50 |
Rate of increase in pensions with 5% cap | 3.30 | 3.35 |
Discount rate | 4.80 | 4.75 |
Inflation – Retail Price Index | 3.45 | 3.50 |
– Consumer Price Index | 2.75 | 2.80 |
2024 | 2023 | |
Years | Years | |
Life expectancy at age 60 for current pensioners – Men | 26.8 | 26.7 |
– Women | 29.1 | 29.0 |
Life expectancy at age 60 for future pensioners (current age 40) – Men | 29.8 | 29.7 |
– Women | 31.9 | 31.8 |
Assumption | Change in assumption | Impact on Scheme liabilities |
Discount rate | Decrease by 0.5% | Increase by £9m |
Life expectancy | Increase by 1 year | Increase by £6m |
Rate of inflation | Increase by 0.5% | Increase by £7m |
2024 | 2023 | |||
Charge | Number | Charge | Number | |
£m | (millions) | £m | (millions) | |
Long-Term Incentive Plan | 3 | 3 | 3 | 3 |
Deferred Share Bonus Plan | 2 | – | 1 | – |
Executive Share Option Scheme | – | 1 | – | 1 |
Sharesave Plan | – | 1 | – | 1 |
Restricted Share Plan | 3 | 2 | 2 | 2 |
8 | 7 | 6 | 7 |
Executive plans | Other plans | |||||
Weighted average | ||||||
Number of awards | Number of awards | exercise price | ||||
2024 | 2023 | 2024 | 2023 | |||
Number | Number | Number | Number | 2024 | 2023 | |
(millions) | (millions) | (millions) | (millions) | Pence | Pence | |
At the beginning of the year | 3 | 2 | 3 | 2 | 758 | 805 |
Granted | 2 | 2 | 1 | 1 | 563 | 685 |
Exercised | – | – | (1) | – | 540 | 736 |
Lapsed | (1) | (1) | – | – | 755 | 699 |
At 31 March | 4 | 3 | 3 | 3 | 755 | 768 |
Exercisable at the end of the year | – | – | 1 | 1 | 978 | 2,072 |
Years | Years | Years | Years | |||
Weighted average remaining contractual life | 1 | 1 | 2 | 2 |
Outstanding at 31 March 2024 | Outstanding at 31 March 2023 | ||||||
Weighted | Weighted | ||||||
Weighted | average | Weighted | average | ||||
average | remaining | average | remaining | ||||
exercise | Number of | contractual | exercise | Number of | contractual | ||
Exercise price – range | price | awards | life | price | awards | life | |
Number | Number | ||||||
Pence | Pence | (millions) | Years | Pence | (millions) | Years | |
Nil | – | 6 | 1 | – | 5 | 1 | |
400 – 599 | 535 | – | 2 | 552 | 1 | 1 | |
600 – 799 | 633 | – | 1 | 665 | – | 3 | |
800 – 999 | 953 | – | 4 | 936 | – | 4 | |
1,000 | – 1,199 | 1,022 | 1 | 2 | 1,022 | 1 | 3 |
1,200 – | 1,399 | 1,328 | – | 1 | 1,328 | – | 2 |
Long-Term Incentive Plan | Deferred Share Bonus Plan | Restricted Share Plan | Sharesave Plan | |||||
Year ended 31 March | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Share price at grant date | 625p | 687p | 621p | 716p | 619p | 706p | 574p | 644p |
Exercise price | n/a | n/a | n/a | n/a | n/a | n/a | 502p | 615p |
Expected volatility | 33% | 39% | 35% | 39% | 35% | 39% | 35% | 39% |
Expected life | 3 years | 3 years | 1 year | 1.41 years | 2.94 | 3 years | 3 to | 3 to |
years | 5 years | 5 years | ||||||
Risk-free rate | 4.36% | 2.37% | 4.75% | 1.92% | 4.45% | 1.96% | 4.66% to | 1.65% to |
5.05% | 1.71% | |||||||
Expected dividend yield | Nil | 5.47% | Nil | Nil | 6.23% | 5.25% | 6.72% | 5.75% |
Expected volatility | ||||||||||
Share price at date | Exercise | Expected volatility | – index of comparator | Correlation | ||||||
of grant | price | – Group | companies | – Group vs. index | ||||||
Year ended 31 March | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Long-Term Incentive Plan | 625p | 689p | n/a | n/a | 33% | 39% | 34% | 33% | 55% | 53% |
Group and Company | ||
Allotted and fully paid | ||
2024 | 2023 | |
£m | £m | |
Ordinary shares of 102⁄3p each | 80 | 80 |
Number of shares | ||
2024 | 2023 | |
At the beginning of the year | 751,381,219 | 751,328,142 |
Issued on the exercise of options | 295,438 | 53,077 |
At 31 March | 751,676,657 | 751,381,219 |
Group and Company | ||
2024 | 2023 | |
£m | £m | |
At the beginning of the year | 29 | 30 |
Transfer of shares to employees on exercise of share options | (6) | (1) |
At 31 March | 23 | 29 |
2024 | 2023 | |
£m | £m | |
Transactions with subsidiary undertakings 1 : | ||
Recharge of costs | (281) | (288) |
Dividends received | 1,000 | 500 |
Interest paid | (148) | (120) |
Year ended and as at 31 March 2024 | Year ended and as at 31 March 2023 | |||||||
Net | Amounts | Amounts | Net | Amounts | Amounts | |||
investments | owed by | owed to | investments | owed by | owed to | |||
Income/ | into joint | joint | joint | Income/ | into joint | joint | joint | |
(expense) | ventures | ventures | ventures | (expense) | ventures | ventures | ventures | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Nova, Victoria | 6 | – | 54 | – | 6 | – | 69 | – |
Southside Limited Partnership | 3 | – | 74 | – | 3 | – | 75 | – |
St. David’s Limited Partnership | – | – | – | – | (1) | (123) | – | – |
Westgate Oxford Alliance Limited Partnership | (2) | (13) | 6 | – | (2) | (8) | 6 | – |
Other | (1) | 4 | 8 | – | – | (33) | 23 | (14) |
6 | (9) | 142 | – | 6 | (164) | 173 | (14) |
Year ended and as at 31 March 2024 | Year ended and as at 31 March 2023 | |||||||
Net | Net | |||||||
investments | Amounts | Amounts | investments | Amounts | Amounts | |||
into | owed by | owed to | into | owed by | owed to | |||
Income | associates | associates | associates | Income | associates | associates | associates | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Associates | – | – | 4 | – | – | (1) | 6 | – |
2024 | 2023 | |
£m | £m | |
Short-term employee benefits | 5 | 5 |
Share-based payments | 3 | 4 |
8 | 9 |
2024 | 2023 | |
£m | £m | |
Not later than one year | 416 | 455 |
Later than one year, but not more than two years | 395 | 427 |
Later than two years, but not more than three years | 356 | 382 |
Later than three years, but not more than four years | 330 | 333 |
Later than four years, but not more than five years | 286 | 299 |
More than five years | 2,371 | 2,595 |
4,154 | 4,491 |