| 2025 | 2024 | |||
| Note | £000 | £000 | ||
Revenue | 3 | |||
Cost of sales | ( | ( | ||
Gross profit | ||||
Administrative expenses | ( | ( | ||
Operating profit before fair value changes on property assets | ||||
Gain on the revaluation of investment properties | 14a,15 | |||
Gain on disposal of non-current asset | 14a | |||
Operating profit | ||||
Other income | 3 | |||
Investment income | – interest receivable | 7 | ||
– fair value movement on derivatives | ||||
Finance costs | – interest payable | 8 | ( | ( |
– fair value movement on derivatives | 8 | ( | ||
Profit before taxation | ||||
Taxation | 9 | ( | ( | |
Profit for the year (attributable to equity shareholders) | 5 | |||
Total comprehensive income for the year (attributable to equity shareholders) | ||||
Basic earnings per share | 12 | |||
Diluted earnings per share | 12 |
| 2025 | 2024* | ||
| Note | £000 | £000 | |
| Non-current assets | |||
Investment property | 14a | ||
Investment property under construction | 14a | ||
Right-of-use assets | 14a | ||
Plant, equipment, and owner-occupied property | 14b | ||
Intangible assets | 14c | ||
Investment | 14d | ||
| Current assets | |||
Inventories | |||
Trade and other receivables | 16 | ||
Cash and cash equivalents | |||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Borrowings | 19 | ( | ( |
Obligations under lease liabilities | 21 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Borrowings | 19 | ( | ( |
Obligations under lease liabilities | 21 | ( | ( |
Derivative financial instruments | 18c | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 22 | ||
Share premium account | |||
Reserves | |||
Equity shareholders’ funds |
| Share | Other non- | Capital | |||||
| Share | premium | distributable | redemption | Retained | Own | ||
| capital | account | reserve | reserve | earnings | shares | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 April 2024 | ( | ||||||
Total comprehensive income for the year | |||||||
Issue of share capital | |||||||
Dividend | ( | ( | |||||
Use of own shares to satisfy share options | ( | ||||||
| Credit to equity for equity-settled | |||||||
share-based payments | |||||||
At 31 March 2025 | ( |
| Share | Other non- | Capital | |||||
| Share | premium | distributable | redemption | Retained | Own | ||
| capital | account | reserve | reserve | earnings | shares | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
At 1 April 2023 | ( | ||||||
Total comprehensive income for the year | |||||||
Issue of share capital | |||||||
Dividend | ( | ( | |||||
Use of own shares to satisfy share options | ( | ||||||
| Credit to equity for equity-settled | |||||||
share-based payments | |||||||
At 31 March 2024 | ( |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Cash generated from operations | 26 | ||
Bank interest paid | ( | ( | |
Interest on obligations under lease liabilities | ( | ( | |
Interest received | |||
Loss of income insurance proceeds | |||
Tax paid | ( | ( | |
Cash flows from operating activities | |||
| Investing activities | |||
Purchase of non-current assets | ( | ( | |
Disposal of non-current asset | |||
Insurance proceeds on fit-out | |||
Cash flows from investing activities | ( | ( | |
| Financing activities | |||
Issue of share capital | |||
Payment of lease liabilities | ( | ( | |
Equity dividends paid | ( | ( | |
Loan arrangement fees paid | ( | ( | |
Increase/(decrease) in borrowings | 26b | ( | |
Cash flows used in financing activities | ( | ( | |
Net (decrease)/increase in cash and cash equivalents | ( | ||
Opening cash and cash equivalents | |||
Closing cash and cash equivalents |
| 2025 | 2024 | |
| £000 | £000 | |
| Open stores | ||
Self storage income | 17 7, 823 | 173,147 |
Enhanced liability service income | 18,563 | 17, 64 9 |
Packing materials income | 2,815 | 2,854 |
Other income from storage customers | 2,285 | 2,051 |
Ancillary store rental income | 1,638 | 1,411 |
Total store revenue | 203,124 | 19 7, 112 |
Non-storage income | 1,371 | 2,507 |
Total revenue | 204,495 | 199,619 |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Depreciation of plant, equipment, and owner-occupied property | 14b | 837 | 864 |
Depreciation of interest in leasehold properties | 1,624 | 1,707 | |
Gain on the revaluation of investment property | (79,667) | (131,159) | |
Cost of inventories recognised as an expense | 1,310 | 1,411 | |
Employee costs | 6 | 25,826 | 25,250 |
| 2025 | 2024 | |
| £000 | £000 | |
Fees payable to the Company’s auditor for the audit of the Company’s annual accounts | 587 | 539 |
Fess payable to the Company’s auditor for the subsidiaries’ annual accounts | 54 | 54 |
Total audit fees | 641 | 593 |
Audit related assurance services – interim review | 65 | 64 |
Total non-audit fees | 65 | 64 |
Total audit and non-audit fees paid to KPMG LLP | 706 | 657 |
| 2025 | 2024 | |
| Number | Number | |
Sales | 396 | 402 |
Administration | 63 | 62 |
459 | 464 |
| 2025 | 2024 | |
| £000 | £000 | |
| Their aggregate remuneration comprised: | ||
Wages and salaries | 19,138 | 18,647 |
Social security costs | 2,981 | 1,692 |
Other pension costs | 852 | 829 |
Share-based payments | 2,855 | 4,082 |
25,826 | 25,250 |
| 2025 | 2024 | |
| £000 | £000 | |
Bank interest receivable | 161 | 45 |
Fair value movement on derivatives | 547 | – |
Total investment income | 708 | 45 |
| 2025 | 2024 | |
| £000 | £000 | |
Interest on bank borrowings | 23,269 | 25,624 |
Capitalised interest | (7,898) | (3,254) |
Interest on obligations under lease liabilities | 557 | 575 |
Other interest payable | – | 1 |
Total interest payable | 15,928 | 22,946 |
Fair value movement on derivatives | – | 2,146 |
Total finance costs | 15,928 | 25,092 |
| 2025 | 2024 | ||
| UK current tax | £000 | £000 | |
– | Current year | 2,504 | 2,270 |
– | Prior year | (541) | (1,068) |
1,963 | 1,202 |
| 2025 | 2024 | |
| £000 | £000 | |
Profit before tax | 203,854 | 241,035 |
Tax charge at 25% (2024 – 25%) thereon | 50,964 | 60,259 |
| Effects of: | ||
Revaluation of investment properties | (19,917) | (32,790) |
Other permanent differences | (8) | 111 |
Utilisation of brought forward losses | – | (284) |
Profits from the tax-exempt business | (28,535) | (25,026) |
Current year tax charge | 2,504 | 2,270 |
Prior year adjustment | (541) | (1,068) |
Total tax charge | 1,963 | 1,202 |
| 2025 | 2024 | |
| £000 | £000 | |
Profit before tax | 203,854 | 241,035 |
Gain on revaluation of investment properties | (79,667) | (131,159) |
Gain on disposal of non-current asset | (8,754) | – |
Change in fair value of interest rate derivatives | (547) | 2,146 |
EPRA adjusted profit before tax | 114,886 | 112,022 |
Cheadle fit-out insurance proceeds | – | (4,723) |
Costs associated with closure of Slough leasehold store | 694 | – |
Adjusted profit before tax | 115,580 | 107,299 |
Tax | (1,963) | (1,202) |
Adjusted profit after tax | 113,617 | 106,097 |
| 2025 | 2024 | |
| £000 | £000 | |
| Amounts recognised as distributions to equity holders in the year: | ||
Final dividend for the year ended 31 March 2024 of | 44,135 | 41,939 |
Interim dividend for the year ended 31 March 2025 of 22.6p (2024: 22.6p) per share. | 44,244 | 44,074 |
88,379 | 86,013 | |
Proposed final dividend for the year ended 31 March 2025 of | 46,608 | 44,135 |
Year ended 31 March 2025 | Year ended 31 March 2024 | |||||
| Earnings | Shares | Pence per | Earnings | Shares | Pence per | |
| £m | million | share | £m | million | share | |
Basic | 201.9 | 195.6 | 103.2 | 239.8 | 188.7 | 127. 1 |
Dilutive share options | – | 0.8 | (0.4) | – | 1.1 | (0.7) |
Diluted | 201.9 | 196.4 | 102.8 | 239.8 | 189.8 | 126.4 |
| Adjustments: | ||||||
Gain on revaluation of investment properties | (79.7) | – | (40.6) | (131.2) | – | (69.1) |
Gain on disposal of non-current asset | (8.7) | – | (4.5) | – | – | – |
Change in fair value of interest rate derivatives | (0.6) | – | (0.3) | 2.2 | – | 1.1 |
EPRA earnings | 112.9 | 196.4 | 57. 4 | 110.8 | 189.8 | 58.4 |
Cheadle fit-out insurance proceeds | – | – | – | (4.7) | – | (2.5) |
Costs associated with closure of Slough leasehold store | 0.7 | – | 0.4 | – | – | – |
Adjusted – diluted | 113.6 | 196.4 | 57. 8 | 106.1 | 189.8 | 55.9 |
Adjusted – basic | 113.6 | 195.6 | 58.1 | 106.1 | 188.7 | 56.2 |
Year ended 31 March 2025 | Year ended 31 March 2024 | |||||
| Equity | Equity | |||||
| attributable | attributable | |||||
| to ordinary | to ordinary | |||||
| shareholders | Shares | Pence per share | shareholders | Shares | Pence per share | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
Basic NAV | 2,565,546 | 195,833,336 | 1,310.1 | 2,448,370 | 195,096,601 | 1,255.0 |
Share and save as you earn schemes | 584 | 2,022,198 | (13.6) | 2,019 | 2,515,556 | (15.0) |
Diluted NAV | 2,566,130 | 197,855,534 | 1,297.0 | 2,450,389 | 197,612,157 | 1,240.0 |
Fair value of derivatives | 1,283 | – | 0.6 | 1,830 | – | 0.9 |
Intangible assets | (1,433) | – | (0.7) | (1,433) | – | (0.7) |
EPRA NTA | 2,565,980 | 197,855,534 | 1,296.9 | 2,450,786 | 197,612,157 | 1,240.2 |
Valuation methodology assumption (see note 15) (£000) | 116,110 | – | 58.7 | 111,095 | – | 56.2 |
Adjusted NAV | 2,682,090 | 197,855,534 | 1,355.6 | 2,561,881 | 197,612,157 | 1,296.4 |
| Investment | ||||
| Investment | property under | Right-of-use | ||
| property | construction | assets | Total | |
| £000 | £000 | £000 | £000 | |
At 31 March 2023 | 2,449,640 | 260,720 | 18,148 | 2,728,508 |
Additions | 13,705 | 15,126 | 604 | 29,435 |
Transfer on opening | 115,166 | (115,166) | – | – |
Reclassification from plant, equipment and owner-occupied property | – | 60 | – | 60 |
Disposal | (5,400) | – | – | (5,400) |
Revaluation | 145,414 | (14,255) | – | 131,159 |
Depreciation | – | – | (1,600) | (1,600) |
At 31 March 2024 | 2,718,525 | 146,485 | 17, 15 2 | 2,882,162 |
Additions | 14, 955 | 55,280 | 101 | 70,336 |
Transfer on opening | 17, 39 4 | (17,394) | – | – |
Disposal | (22,152) | – | (112) | (22,264) |
Revaluation (see note 15) | 78,813 | 854 | – | 79,667 |
Depreciation | – | – | (1,490) | (1,490) |
At 31 March 2025 | 2,807,535 | 185,225 | 15,651 | 3,008,411 |
| Fixtures, fittings | |||||||
| Freehold | Leasehold | Plant and | Motor | & office | Right of use | ||
| property | improvements | machinery | vehicles | equipment | assets | Total | |
| £000 | £000 | £000 | £000 | £000 | £000 | £000 | |
| Cost | |||||||
At 31 March 2023 | 2,406 | 59 | 647 | 32 | 1,691 | 875 | 5 ,710 |
| Reclassification to investment property | |||||||
under construction | (60) | – | – | – | – | – | (60) |
Retirement of fully depreciated assets | – | – | (133) | – | (686) | – | (819) |
Additions | 23 | – | 255 | – | 516 | 131 | 925 |
At 31 March 2024 | 2,369 | 59 | 769 | 32 | 1, 521 | 1,006 | 5,756 |
Retirement of fully depreciated assets | – | – | (98) | (32) | (560) | – | (690) |
Additions | 80 | – | 79 | 40 | 722 | – | 921 |
Disposals | – | – | (7) | – | (15) | – | (22) |
At 31 March 2025 | 2,449 | 59 | 743 | 40 | 1,668 | 1,006 | 5,965 |
| Depreciation | |||||||
At 31 March 2023 | (682) | (20) | (210) | (32) | (340) | (423) | (1,707) |
Retirement of fully depreciated assets | – | – | 133 | – | 686 | – | 819 |
Charge for the year | (50) | (4) | (181) | – | (629) | (134) | (998) |
At 31 March 2024 | (732) | (24) | (258) | (32) | (283) | (557) | (1,886) |
Retirement of fully depreciated assets | – | – | 98 | 32 | 560 | – | 690 |
Charge for the year | (51) | (3) | (176) | (6) | (601) | (134) | (971) |
Disposals | – | – | 4 | – | 11 | – | 15 |
At 31 March 2025 | (783) | (27) | (332) | (6) | (313) | (691) | (2,152) |
| Net book value | |||||||
At 31 March 2025 | 1,666 | 32 | 411 | 34 | 1,355 | 315 | 3,813 |
At 31 March 2024 | 1,637 | 35 | 511 | – | 1,238 | 449 | 3,870 |
| Revaluation on | |||
| Deemed cost | deemed cost | Valuation | |
| £000 | £000 | £000 | |
| Freehold (including long leasehold) | |||
At 31 March 2024 | 1,078,305 | 1,608,045 | 2,686,350 |
Transfer from investment property under construction | 18,681 | (1,287) | 17, 39 4 |
Disposals | (22,152) | – | (22,152) |
Movement in year | 14,741 | 88,302 | 103,043 |
At 31 March 2025 | 1,089,575 | 1,695,060 | 2,784,635 |
| Leasehold | |||
At 31 March 2024 | 20,898 | 11,277 | 32,175 |
Movement in year | 214 | (9,489) | (9,275) |
At 31 March 2025 | 21,112 | 1,788 | 22,900 |
| Total investment property | |||
At 31 March 2024 | 1,099,203 | 1,619,322 | 2,718,525 |
Transfer from investment property under construction | 18,681 | (1,287) | 17, 39 4 |
Disposals | (22,152) | – | (22,152) |
Movement in year | 14, 955 | 78,813 | 93,768 |
At 31 March 2025 | 1,110,687 | 1,696,848 | 2,807,535 |
| Investment property under construction | |||
At 31 March 2024 | 178,761 | (32,276) | 146,485 |
Transfer to investment property | (18,681) | 1,287 | (17,394) |
Movement in year | 55,280 | 854 | 56,134 |
At 31 March 2025 | 215,360 | (30,135) | 185,225 |
| Valuation of all investment property | |||
At 31 March 2024 | 1,277,964 | 1,587,046 | 2,865,010 |
Disposals | (22,152) | – | (22,152) |
Movement in year | 70,235 | 79,667 | 149,902 |
At 31 March 2025 | 1,326,047 | 1,666,713 | 2,992,760 |
| Impact of a change in | Impact of a change in stabilised | |||
| capitalisation rates | occupancy assumption | |||
25 bps decrease | 25 bps increase | 1% increase | 1% decrease | |
2025 | 4.9% | (4.5%) | 1.0% | (1.1%) |
2024 | 4.8% | (4.4%) | 0.9% | (1.0%) |
| 31 March | 31 March | |
| 2025 | 2024* | |
| £000 | £000 | |
| Current | ||
Trade receivables | 1,580 | 1,007 |
Other receivables | 505 | 312 |
Prepayments and accrued income | 3,737 | 3,554 |
5,822 | 4,873 |
Y | ||||||
| 2025 | 2024 | |
| £000 | £000 | |
Balance at the beginning of the year | 579 | 1,070 |
Amounts provided/(released) in year | 326 | (192) |
Amounts written off as uncollectible | (283) | (299) |
Balance at the end of the year | 622 | 579 |
| 31 March 2025 | 31 March 2024* | |
| £000 | £000 | |
| Current | ||
Trade payables | 9,006 | 2,437 |
Other payables | 14,624 | 18,166 |
Accruals and deferred income | 28,479 | 23,550 |
52,109 | 44,153 |
| 2025 | 2024 | |
| £000 | £000 | |
Debt | (397,451) | (394,768) |
Cash and cash equivalents | 8,765 | 9,356 |
Net debt | (388,686) | (385,412) |
Balance sheet equity | 2,565,546 | 2,448,370 |
Net debt to equity ratio | 15.2% | 15.7% |
| 2025 | 2024 | |
| £000 | £000 | |
At 1 April | (1,830) | 316 |
Fair value movement in the year | 547 | (2,146) |
At 31 March | (1,283) | (1,830) |
| Financial | |||||
| liabilities | |||||
| Financial liabilities measured | measured at | ||||
| at amortised cost | fair value | ||||
| Obligations under | Interest rate | ||||
| Loans | lease liabilities | derivatives | Total | ||
| £000 | £000 | £000 | £000 | ||
At 1 April 2024 | (394,768) | (18,727) | (1,830) | (415,325) | |
Cash movement in the year | (2,683) | 1,816 | – | (867) | |
Lease variations | (168) | – | – | (168) | |
Fair value movement | – | – | 547 | 547 | |
At 31 March 2025 | (17,079) | (397,451) | (1,283) | (415,813) | |
| Financial liabilities | ||||
| Financial liabilities measured | measured at | |||
| at amortised cost | fair value | |||
| Obligations under | Interest rate | |||
| Loans | lease liabilities | derivatives | Total | |
| £000 | £000 | £000 | £000 | |
At 1 April 2023 | (494,927) | (19,696) | 316 | (514,307) |
Cash movement in the year | 100,159 | 1,829 | – | 101,988 |
Lease variations | – | (860) | – | (860) |
Fair value movement | – | – | (2,146) | (2,146) |
At 31 March 2024 | (394,768) | (18,727) | (1,830) | (415,325) |
| Less than | One to | Two to | More than | |||
| Total | one year | two years | five years | five years | ||
2025 | Maturity | £000 | £000 | £000 | £000 | £000 |
| Debt | ||||||
Aviva loan | 152,451 | 3,483 | 3,658 | 145,310 | – | |
M&G loan payable at variable rate | 85,000 | – | – | 85,000 | – | |
M&G loan fixed by interest rate derivatives | 35,000 | – | – | 35,000 | – | |
Bank loan payable at variable rate | 125,000 | – | – | 125,000 | – | |
Total | 397,451 | 3,483 | 3,658 | 390,310 | – |
| Less than | One to | Two to | More than | |||
| Total | one year | two years | five years | five years | ||
2024 | Maturity | £000 | £000 | £000 | £000 | £000 |
| Debt | ||||||
Aviva loan | 155,768 | 3,317 | 3,483 | 148,968 | – | |
M&G loan payable at variable rate | 85,000 | – | – | – | 85,000 | |
M&G loan fixed by interest rate derivatives | 35,000 | – | – | – | 35,000 | |
Bank loan payable at variable rate | 119,000 | – | – | 119,000 | – | |
Total | 394,768 | 3,317 | 3,483 | 2 67, 9 68 | 120,000 |
| Trade and other | Interest rate | Borrowings and | Obligations under | ||||
| payables | swaps | interest | lease liabilities | Total | |||
| 2025 | £000 | £000 | £000 | £000 | £000 | ||
From five to twenty years | – | – | – | 20,315 | 20,315 | ||
From two to five years | – | (485) | 429,640 | 3,067 | 432,222 | ||
From one to two years | – | (232) | 28,528 | 1,878 | 30,174 | ||
Due after more than one year | – | (717) | 458,168 | 25,260 | 482,711 | ||
Due within one year | 23,630 | (131) | 23,465 | 1,878 | 48,842 | ||
Total | 23,630 | (848) | 481,633 | 2 | 7, | 13 8 | 531,553 |
| Trade and other | Interest rate | Borrowings and | Obligations under | ||
| payables | swaps | interest | lease liabilities | Total | |
| 2024 | £000 | £000 | £000 | £000 | £000 |
From five to twenty years | – | (98) | 124,225 | 20,784 | 144,911 |
From two to five years | – | (1,089) | 309,503 | 3,247 | 311,661 |
From one to two years | – | (195) | 30,000 | 2,279 | 32,084 |
Due after more than one year | – | (1,382) | 463,728 | 26,310 | 488,656 |
Due within one year | 20,603 | 106 | 24,520 | 2,279 | 47,508 |
Total | 20,603 | (1,276) | 488,248 | 28,589 | 536,164 |
| Unamortised | Borrowings | |||
| Borrowings | Interest | borrowing costs | and interest | |
| 2025 | £000 | £000 | £000 | £000 |
From five to twenty years | – | – | – | – |
From two to five years | 390,310 | 35,131 | 4,199 | 429,640 |
From one to two years | 3,658 | 24,870 | – | 28,528 |
Due after more than one year | 393,968 | 60,001 | 4,199 | 458,168 |
Due within one year | 3,483 | 19,982 | – | 23,465 |
Total | 397,451 | 79,983 | 4,199 | 481,633 |
| Unamortised | Borrowings | |||
| Borrowings | Interest | borrowing costs | and interest | |
| 2024 | £000 | £000 | £000 | £000 |
From five to twenty years | 120,000 | 3,673 | 552 | 124,225 |
From two to five years | 267, 9 68 | 37,007 | 4,528 | 309,503 |
From one to two years | 3,483 | 26,517 | – | 30,000 |
Due after more than one year | 391,451 | 67, 197 | 5,080 | 463,728 |
Due within one year | 3,317 | 21, 203 | – | 24,520 |
Total | 394,768 | 88,400 | 5,080 | 488,248 |
| 31 March | 31 March | |
| 2025 | 2024 | |
| Secured borrowings at amortised cost | £000 | £000 |
| Current liabilities | ||
Aviva loan | 3,483 | 3,317 |
3,483 | 3,317 | |
| Non-current liabilities | ||
Bank borrowings | 125,000 | 119,000 |
Aviva loan | 148,968 | 152,451 |
M&G loan | 120,000 | 120,000 |
Unamortised loan arrangement costs | (4,199) | (5,080) |
Total non-current borrowings | 389,769 | 386,371 |
Total borrowings | 393,252 | 389,688 |
Covenant | Covenant level | At 31 March 2025 |
Consolidated EBITDA to net finance costs | Minimum 1.5x | 6.1x |
Consolidated net tangible assets | Minimum £500m | £2,565.5m |
Bank loan interest cover | Minimum 1.75x | 9.0x |
Net debt to EBITDA ratio | Maximum 8x | 3.1x |
Aviva loan interest service cover ratio | Minimum 1.5x | 6.4x |
Aviva loan debt service cover ratio | Minimum 1.2x | 3.9x |
M&G interest cover | Minimum 1.5x | 2.8x |
| Weighted average | ||||||
| Weighted average | Period for which | period until | ||||
| Total | Floating rate | Fixed rate | interest rate | the rate is fixed | maturity | |
| £000 | £000 | £000 | £000 | £000 | £000 | |
| At 31 March 2025 | ||||||
Gross financial liabilities | 397,451 | 210,000 | 18 7, 451 | 5.0% | 3.6 years | 3.5 years |
| At 31 March 2024 | ||||||
Gross financial liabilities | 394,768 | 204,000 | 190,768 | 5.4% | 4.6 years | 4.2 years |
| Present value of minimum | |||||
| Minimum lease payments | lease payments | ||||
| 2025 | 2024 | 2025 | 2024 | ||
| £000 | £000 | £000 | £000 | ||
| Amounts payable under lease liabilities: | |||||
Within one year | 1,878 | 2,279 | 1,857 | 2,253 | |
Between one and five years inclusive | 4,945 | 5,526 | 4,533 | 5 ,112 | |
Greater than five years | 20,315 | 20,784 | 10,689 | 11,362 | |
27,13 | 8 | 28,589 | 17, 0 79 | 18,727 | |
Less: future finance charges | (10,059) | (9,862) | |||
Present value of lease liabilities | 17, 07 9 | 18,727 | |||
| Called up, allotted, and fully paid | ||
| 2025 | 2024 | |
| £000 | £000 | |
Ordinary shares of 10 pence each Movement in issued share capital | 19,671 | 19,620 |
Number of shares at 31 March 2023 | 184,265,973 | |
Issues of shares – placing | 11,640,212 | |
Exercise of share options – Share option schemes | 289,102 | |
Number of shares at 31 March 2024 | 196,195,287 | |
Exercise of share options – Share option schemes | 519,409 | |
Number of shares at 31 March 2025 | 196,714,696 |
| Number of | Number of | |||||
| Date option | Option price per | Date on which the | ordinary shares | ordinary shares | ||
| Granted | ordinary share | Type of option | Date first exercisable | exercise period expires | 2025 | 2024 |
21 July 2015 | nil p | LTIP | 21 July 2018 | 21 July 2025 | 239 | 989 |
22 July 2016 | nil p | LTIP | 22 July 2019 | 21 July 2026 | 1,415 | 1,415 |
2 August 2017 | nil p | LTIP | 2 August 2020 | 2 August 2027 | 2,320 | 9,217 |
24 July 2018 | nil p | LTIP | 24 July 2021 | 24 July 2028 | 1,552 | 53,697 |
19 July 2019 | nil p | LTIP | 19 July 2022 | 19 July 2029 | 16,824 | 148,587 |
5 August 2020 | nil p | LTIP | 5 August 2023 | 5 August 2030 | 101,814 | 189,504 |
1 March 2021 | 903.2p | SAYE | 1 April 2024 | 1 October 2024 | – | 7 7, 3 9 5 |
22 July 2021 | nil p | LTIP | 22 July 2024 | 22 July 2031 | 130,662 | 285,440 |
21 July 2022 | nil p | LTIP | 21 July 2025 | 21 July 2032 | 412,863 | 425,523 |
8 August 2022 | 1060.3p | SAYE | 1 September 2025 | 1 March 2026 | 45,660 | 57, 665 |
20 July 2023 | nil p | LTIP | 20 July 2026 | 19 July 2033 | 570,838 | 590,931 |
1 August 2023 | 891.5p | SAYE | 1 September 2026 | 1 March 2027 | 65,553 | 79,382 |
18 July 2024 | nil p | LTIP | 18 July 2027 | 17 July 2034 | 548,499 | – |
10 July 2024 | 945.1p | SAYE | 1 September 2027 | 1 March 2028 | 80,726 | – |
1,978,965 | 1,919,745 |
| 2025 | 2024 | |
| LTIP scheme | No. of options | No. of options |
Outstanding at beginning of year | 1,705,303 | 1,350,147 |
Granted during the year | 566,193 | 678,088 |
Lapsed during the year | (41,171) | (72,932) |
Exercised during the year | (443,299) | (250,000) |
Outstanding at the end of the year | 1,787,026 | 1,705,303 |
Exercisable at the end of the year | 254,826 | 403,409 |
| 2025 | 2024 | |||
| Weighted average | Weighted average | |||
| 2025 | exercise price | 2024 | exercise price | |
| Employee Share Save Scheme (“SAYE”) | No. of options | (£) | No. of options | (£) |
Outstanding at beginning of year | 214,442 | £9.41 | 196,661 | 9 .71 |
Granted during the year | 86,354 | £9.45 | 82,656 | 8.91 |
Forfeited during the year | (32,747) | £9.63 | (25,773) | 9.99 |
Exercised during the year | (76,110) | £9.01 | (39,102) | 9.47 |
Outstanding at the end of the year | 191,939 | £9.54 | 214,4 42 | 9.41 |
Exercisable at the end of the year | – | – | – | – |
LTIP | SAYE | |
Expected volatility | n/a | 26% |
Expected life | 3 years | 3 years |
Risk-free rate | 0% | 4.08 |
Expected dividends | 4.1% | 5.5% |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Profit after tax | 201,891 | 239,833 | |
Taxation | 1,963 | 1,202 | |
Other income | 3 | (4,047) | (6,517) |
Investment income | (708) | (45) | |
Finance costs | 15,928 | 25,092 | |
Operating profit | 215,027 | 259,565 | |
Gain on the revaluation of investment properties | 14a, 15 | (79,667) | (131,159) |
Gain on disposal of non-current asset | 14a | (8,754) | – |
Depreciation of plant, equipment, and owner-occupied property | 14b | 837 | 864 |
Depreciation of right-of-use assets | 14a,14b | 1,701 | 1,734 |
Employee share options | 6 | 2,855 | 4,082 |
Cash generated from operations pre working capital movements | 131,999 | 135,086 | |
Decrease in inventories | 49 | 10 | |
Increase in receivables | (1,024) | (1,650) | |
Increase/(decrease) in payables | 3,599 | (3,620) | |
Cash generated from operations | 134,623 | 129,826 |
| 2025 | 2024 | ||
| Note | £000 | £000 | |
Net (decrease)/increase in cash and cash equivalents in the year | (591) | 1,027 | |
Cash flow from (increase)/decrease in debt financing 1 | (2,683) | 100,159 | |
Change in net debt resulting from cash flows | (3,274) | 101,186 | |
Movement in net debt in the year | (3,274) | 101,186 | |
Net debt at the start of the year | (385,412) | (486,598) | |
Net debt at the end of the year | 18A | (388,686) | (385,412) |
| 31 March 2025 | 31 March 2024 | |
| £000 | £000 | |
Short term employee benefits | 2,146 | 1,959 |
Post-employment benefits | 99 | 90 |
Share-based payments | 1,836 | 2,267 |
4,081 | 4,316 |