Full Year Results 2026
Year ended 31 March 2026
Overview
Reliable, repetitive and growing income driving dividend progression
Portfolio growth in year
+£1.5bn
£1.2bn from M&A activity
WAULT
17 years
Occupancy: 98%
Total property return
+7.1%
170bps outperformance4
Dividends: G&A ratio
9:1
Peer average3: 4:1
The UK's leading NNN income REITPortfolio grown to £7.6bn - mission critical assets in winning sectors
Income flowing and growing - net rental income up 17% in year
Dividend progressing - 78% uplift since formation in 2013
Portfolio focused on reliable, repetitive and growing income£16.6m pa income added, 4.2% l-f-l income growth
19%1 uplift on rent reviews, open market +33%
£38m2 embedded rent growth over next two years
Scale delivering competitive advantage£2.7bn of new & refinanced debt on better terms
Actively engaged on further investment opportunities
Sector leading EPRA cost ratio of 7.7%
Rent reviews on a 5-yearly equivalent basis
Uplift expected on contractual reviews, open market reviews and upcoming lease events
Based on weighted averages 2
Against MSCI All UK Property
Financial Highlights
Full Year to 31 March 2026
Net rental income
£455m
+17% increase
Dividend progression
11 years
Q1 27 guidance: +3.3%
Total accounting return
+6.9%
Excluding M&A costs: +7.7%
LTV
36.7%
Sept 25: 35.1%
Income Statement | March 2026 | March 2025 |
EPRA Earnings | £305.3m | £268.0m |
EPRA Earnings (pps) | 13.45p | 13.14p |
Dividend (pps) | 12.45p | 12.00p |
Balance Sheet | March 2026 | March 2025 |
Portfolio value | £7.62bn | £6.16bn |
EPRA NTA (pps) | 200.6p | 199.2p |
Average Debt Cost | 4.0% | 4.0% |
3
FINANCIAL REVIEW
Income Statement
Net rental income
+17%
9 months of Urban Logistics REIT
Gross: net income leakage
1.4%
Mar 25: 1.2%
Dividend cover
108%
Full cash cover
Exceptional costs1
£42.8m
One-offs
31 March 2026 | 31 March 2025 | Change | |
Net rental income | £455.3m | £390.6m | +16.6% |
Administrative costs | £(30.2)m | £(27.1)m | |
Net finance costs | £(123.9)m | £(97.1)m | |
EPRA Earnings | £305.3m | £268.0m | +13.9% |
EPRA Earnings (pps) | 13.45p | 13.14p | +2.4% |
Dividend (pps) | 12.45p | 12.00p | +3.8% |
IFRS Reported Profit | £295.7m | £347.9m |
1. £16.3m of acquisition costs, £16.9m of early repayment charges on debt/hedging and £9.6m of goodwill impairment 5
Balance Sheet1
Portfolio
+£1.5bn
Including £68m valuation uplift
Total accounting return
+6.9%
+7.7% excluding M&A costs
31 Mar 2026 | 31 Mar 2025 | |
Property portfolio2 | £7,620.6m | £6,155.3m |
Cash | £143.4m | £81.2m |
Debt | £(2,952.3)m | £(2,073.2)m |
Fair value of derivatives | £16.2m | £23.7m |
Other net Liabilities3 | £(113.6)m | £(92.8)m |
IFRS Shareholders' Funds | £4,714.3m | £4,094.2m |
EPRA Adjustments | £(16.2)m | £(23.2)m |
EPRA Net Tangible Assets (NTA) | £4,698.1m | £4,071.0m |
EPRA NTA per share | 200.6p | 199.2p |
Proportionally consolidated basis
Excluding income strip, headleases and right to use assets
Including income strip, headleases and right to use assets 6
Debt Activity in year
Diversifying our debt base & leveraging our scale to maximise borrowing advantage
Repaid
£1.1bn
Secured and RCFs
New/refinanced
£2.7bn
Including £500m public bond
4.4%
4.2%
Refinanced Repayments New5 Yr SWAP
Lows
1,500
£1.5bn refinancing1,
-49bps margin
1,300
£500m Bond
4.7%
1,100
Reduced costs
49 bps margin reduction
Repaid expensive debt
Diversified debt base
9 new banks
Debut public bond
Maintained debt maturity
4.4 yrs
5.2 yrs inc +1s options
Five year swap rate
4.0%
3.8%
3.6%
£530m RCFs & Term Loan
£150m USPP
£50m RCF
0
0
Apr-25 May-25 Jun-25 Jul-25 Aug-25 Sep-25 Oct-25 Nov-25 Dec-25
£190m secured ULR RCF
£62m secured LXI 4.3%
Jan-26 Feb-26 Mar-26
900
Facility size (£m)
700
500
300
100
(100)
(300)
3.4%
£491m LXI & ULR secured
5.5% blended rate
RCFs
£175m
£225m
(500)
7
1. Margin improvement on existing floating rate debt with pre-existing hedging arrangements.
Debt Metrics& Maturity
Positioned for flexibility and long-term strength
Key Debt Metrics
36.7%
4.0%
£0.5bn
99.8%
4.4 yrs
5.2 yrs (incl. +1s)
BBB+ (Corporate)
A- (On issuance)
7.5x
3.8x
Interest cover ratio (ICR)
Credit Rating (Fitch)
Hedging
Available Facilities
Net Debt /
EBITDA
Average
maturity
Average cost of debt
LTV
Debt Maturity1
345
238
110
276
422
312
114
80
70
121
528
297
394
Debt by type
50% - RCF & Term Loans 20% - Private Placement 16% - Secured Debt 14% - Public Bond
1200
1000
800
600
400
200
0
93 93
FY27 FY28 FY29 FY30 FY31 FY32 FY33 FY34 FY35 FY36 FY37
Fixed debt Drawn debt - Hedged Undrawn debt8
Including +1 options
Net Contracted Income Progression (£m)500
450
400
75.1
16.6 432.1
38.3
11.1 481.5
350
340.4
300
250
200
Mar-25 M&A + Other Asset Mgmt Mar-26 By 2028 Vacant ERV Proforma
9
Delivering Long Term Shareholder ReturnsFocused on generating progressive and covered dividends
EPRA Earnings
(pps)
LondonMetric
14
12
10
8
6
4
2
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
0
200
190
180
170
160
150
140
130
120
110
100
Dividend
(pps)1,4
LondonMetric CPI
400
350
300
250
200
150
100
Total Property Return
(rebased to 100)1,2
LondonMetric
MSCI UK All Properties
400
350
300
250
200
150
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
100
Total Shareholder Return
(rebased to 100)1,3
Dividend Share price
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
1. 2013 = 100
Source: MSCI 10
Source: Factset, March 2026
Excludes special dividend paid, up to May 2026
PROPERTY REVIEW
Our NNN income compounding model
A true NNN REIT: discipline delivers uninterrupted, predictable and growing income streams
Gross: net income
98.6%
Very low income leakage
Occupancy
98%
WAULT: 17 years
Income with contractual uplifts
69%
Annual reviews: 33%
EPRA cost ratio
7.7%
Peer average: 23%
Relentless focus on cash return
Quality, quantity & timing
Limit income leakage from maintenance, operations, insurance or taxes
Allocate capital for future guaranteed rental growth
Focus on strong demand/supply dynamics
Avoid vacancy risk and the drag of speculative development
Continue to leverage our scale
Amplify the efficiencies of our platform
Minimise cost of debt through diversified funding sources
EPS growth
+246%
Since formation in 2013
DPS growth
+78%
Since formation in 2013
TSR
+227%
Since formation in 2013
12
Aligned to Structurally Supported Sectors
Prioritising asset selection, patience and strong conviction
31 March 2026 | Value1 £m | Rent2 £m | WAULT Years | NIY3 % | EY3 % | Forecast Rent Growth p.a. % |
Logistics | 4,023.7 | 216.6 | 10.3 | 5.0 | 6.2 | +5.3 |
Entertainment & Leisure | 1,539.6 | 93.9 | 35.9 | 5.7 | 7.5 | +4.0 |
Convenience | 1,054.8 | 65.4 | 11.3 | 5.7 | 6.1 | +2.6 |
Healthcare4 | 921.5 | 51.4 | 13.0 | 5.2 | 5.7 | +2.8 |
Other | 81.0 | 4.8 | 18.5 | 5.6 | 7.4 | n/a |
Portfolio | 7,620.6 | 432.1 | 16.9 | 5.3 | 6.4 | +4.3 |
1.1%
12.1%
13.8%
Portfolio weighting1
52.8%
20.2%
LogisticsEntertainment & Leisure
Convenience
Healthcare4
Other
, Other,
5.6%
Geographical weighting (by value)
London & South East, 40.5% | Midlands, 23.7% | North West, 10.4% | North East & Yorkshire, 8.6% | South West, 6.6% | East of England 4.6% |
Includes development assets in each category. Excludes income strip assets (£237.1m) and head lease assets (£54.4m) but includes trading properties.
Net contracted rent, includes development assets in each category 13
Topped up net initial yield and equivalent yield on investment portfolio
Includes education assets which is 0.5% of portfolio
Acquisition Activity
Aligned to structurally supported sectors enjoying favourable demand/supply dynamics
High conviction, thematic investor: key objective to delivery income growthAcquisitions in year: £1.55bn, 80% logistics
M&A/ listed equity Sale & Leasebacks Pension funds Development fundings
+£1.2bn
4 M&As in three years: +£4.4bn Listed stakes added: +£38m
+£171m
Acquired 17 high quality Premier Inns (30-year leases)
+£55m
Expiries & liquidations creating attractive opportunities
+£74m
100% pre-let on long leases with funding coupon
14
Disposal Activity
Liquidity still affected by uncertain economic outlook and swap rates
Macro environment remains uncertain
Current swap rates continue to dictate real estate liquidity
Limited liquidity >£20m, narrow pool of buyers
Wider demand for smaller lot sizes
57 assets sold in year, average size £6m, NIY of 5.8%
£467m of former M&A assets sold, in line with underwrite
Disposals in FY 26
£318m
Disposals PPE
£49m
Disposals FY 26 (#, £m)
40
£88m
£75m
£62m
£47m £47m
10
3
2
2
0-5m 5-10m 10-20m 20-30m 30-40m 40-50m
Sector Split
Hotels, pubs, 10%
Logistics, 43%
Car parks, offices, other, 11%
Large food stores, 18%
Retail Parks, Convenience, 18%
Type of buyer
European Income, 12%
HNWs, 29%
UK Institution, 25%
Owner
US PE, Occupier, 19% 15%
15
Asset Management Activity£17m pa added rent in year, +4.2% LFL income growth
£38m of embedded reversion over next two years
Rent Reviews
Lettings
Extending leases, adding amenities
69 lettings & regears: +£6m
Regears: +23%
Vacancy: 1.2m sq ft (mostly ULR)
Key income growth driver
258 reviews: +£11m
Rent Uplift1: +19%
Urban open market: +38%
Top 10 occupiers (by rent) ~35%
Ramsay Merlin Travelodge
Premier Inn
1.1%
3.3%
4.9%
6.3%
9.1%
7.8%
9.4%
11.3%
Booker
M&S Great Bear
Tesco Primark Amazon
2.2%
0.7%
1.9%
0.9%
1.6%
1.8%
1.5%
1.8%
1.4%
1.8%
1.3%
1.5%
FY26 FY25
Income from top 3 occupiers
22%(2025: 27%)
Five-yearly equivalent basis
Expected contracted rent uplift on contractual reviews, open market reviews and upcoming lease events 16
OutlookAll weather and NNN delivering exceptional income, certainty of income growth and dividend progression
Macro events continue to impact investor sentimentGilt rate and swap rate continue to influence market liquidity - political uncertainty unhelpful
UK consumer remains resilient with saving ratios high and wage growth outpacing inflation
Our NNN income model drives reliable, predictable and growing incomeConsumer behaviour continues to determine winners - logistics, hospitality & grocery
Mission critical assets delivering income growth
Capex, opex and letting incentives continue to dilute returns across other sectors
Market uncertainty creates opportunitiesContinued consolidation in listed markets
Structural shifts in institutional pension funds - DB to DC
Scale providing access to cheaper and more diverse debt
17
Summary
Our NNN income model is driving earnings and dividends
Our rent flows and grows to historic levels
Operational efficiency enhancing our sector leading EPRA cost ratio
Our disciplined capital allocation has created an all weather portfolio
Consumer behaviour dictates the winning sectors
We continue to run our winners and sell our losers
Long-term income compounding creates value
Our message is simple: collect, compound and see yields compress
Our ownership culture ensures full shareholder alignment
18
APPENDICES
19
Portfolio Metrics
Valuation | Revaluation | MSCI | WAULT | Net Contracted | Index/ fixed reviews | Average Rent | ||||||
Area | (Share)1 | Surplus/(Deficit) 3 | CVg2,3 | Occupancy | NIY4 | (years) | Rent | |||||
31 March 2026 | (m sq ft) | (£m) | (£m) | (%) | (%) | (%) | (%) | Expiry | Break | (£m) | (%) | (£psf) |
Mega | 2.4 | 316.5 | 2.0 | 0.6 | 0.4 | 100.00 | 4.6 | 13.8 | 13.8 | 15.7 | 100.0 | 6.5 |
Regional | 5.9 | 749.0 | 17.9 | 2.5 | 2.9 | 100.00 | 4.8 | 15.6 | 12.8 | 38.8 | 75.1 | 6.5 |
Urban logistics | 19.0 | 2,877.4 | 36.7 | 1.3 | 1.6 | 95.40 | 5.1 | 8.6 | 7.2 | 156.2 | 37.1 | 8.8 |
Logistics | 27.3 | 3,942.9 | 56.6 | 1.5 | 1.8 | 96.70 | 5.0 | 10.3 | 8.7 | 210.7 | 48.7 | 8.1 |
Entertainment & Leisure | 4.0 | 1,539.6 | (13.0) | (0.8) | 1.1 | 98.10 | 5.7 | 35.9 | 33.7 | 93.9 | 98.4 | 15.5 |
Convenience | 3.6 | 1,035.5 | 15.6 | 1.5 | 2.1 | 98.90 | 5.7 | 11.3 | 10.2 | 63.7 | 63.8 | 17.2 |
Healthcare & Education | 1.2 | 921.5 | (3.5) | (0.4) | (0.1) | 100.00 | 5.2 | 13.0 | 13.0 | 51.4 | 100.0 | 42.9 |
Long Income | 8.8 | 3,496.6 | (0.9) | - | 1.1 | 98.80 | 5.6 | 23.3 | 22.0 | 209.0 | 88.7 | 20.0 |
Other | 0.5 | 81.0 | 0.5 | 0.70 | (2.7) | 100.00 | 5.6 | 18.5 | 18.2 | 4.8 | 60.0 | 9.4 |
Investment Portfolio | 36.6 | 7,520.5 | 56.2 | 0.8 | n/a | 97.70 | 5.3 | 16.9 | 15.5 | 424.5 | 69.0 | 11.0 |
Developments | 0.1 | 100.1 | 7.7 | 8.2 | n/a | 100.0 | 5.0 | 16.5 | 16.5 | 7.6 | - | - |
Total Portfolio | 36.7 | 7,620.6 | 63.9 | 0.8 | 1.4 | 97.70 | 5.3 | 16.90 | 15.5 | 432.1 | - | 11.0 |
Excludes income strip assets (£237.1m) and head lease assets (£54.4m) but includes trading properties.
As calculated by MSCI.
Development CVg included in respective sub sectors for MSCI but shown as a separate line item for revaluation surplus column
Topped up NIY 20
Logistics Portfolio
Aligned to a structurally supported sector enjoying favourable demand/supply dynamics Urban Regional Mega
Value: £2,904m
£157.9m rent (£8. 80 psf)
NIY1 5.1%, EY 6.2%
WAULT 8.6 years
Contractual uplifts 37%
Value: £802.8m
£43.0m rent (£6.50 psf)
NIY1 4.8%, EY 6.2%
WAULT 15.6 years
Contractual uplifts 75%
Value: £316.5m
Value
£4,023.7m
FY25: £2,838m
Occupancy
97%
FY25: 97%
WAULT
10.3 years
FY25: 11.7 years
Equivalent Yield
6.2%
NIY1: 5.0%
8%
Urban Logistics
20%
Regional
72%
Mega
£15.7m rent (£6.50 psf)
NIY1 4.6%, EY 5.7%
WAULT 13.8 years
Contractual uplifts 100%
Reversion on logistics +18%
Our logistics portfolio has material rental reversion. Urban logistics accounts for 72% of our logistics exposure. Two thirds of our urban rent now has market linked rent reviews which is up from 53% at the start of the year.
1. Topped up NIY
10.0
G.0
8.0
7.0
6.0
Rent psf
ERV psf
9.30
9.80
9.50
9.50
8.20
8.30
8.10
7.40
7.60
7.00
FY 22 FY 23 FY 24 FY 25 FY 26 21
Long Income Portfolio
Assets with long, reliable income and contractual uplifts, generating strong property returns
Value
£3,516m
Contractual Uplifts
89%
WAULT
23 years
NIY1
5.6%
Equivalent Yield
6.7%
Convenience 30%
Entertainemnt
& Leisure
44%
Healthcare & Education 26%
Entertainment & Leisure Convenience Healthcare & Education
Theme parks - 41% of subsector
Four assets at Thorpe Park (490 acres), Alton Towers (550 acres), Warwick Castle (100 acres) and Heide Park (in Germany, 210 acres). These assets are let with a WAULT of 51 years to Merlin Entertainments, with CPI+0.5% reviews on the UK assets and annual fixed reviews of 3.3% per annum on Heide park. All of our Merlin assets are guaranteed by Merlin's top operating company. C.20% of our rent is derived from Merlin's hotels with accommodation bookings an important source of revenue for Merlin. In total, the sites have c.6.5 million visitors per year and are valued at an average of c.£0.5 million per acre.
Hotels - 40% of subsector
93 budget hotels, with a WAULT of 28 years, including 63 let to Travelodge (53 following PPP activity) with a WAULT of 24 years, mainly on 5 yearly CPI+0.5%/RPI linked reviews, and 26 let to Premier Inn with a WAULT of 24 years. Our hotels are nationwide, focused on roadside sites.
Other - 19% of subsector
Consists mainly of 16 pubs, five cinemas, five garden centres and the AO Manchester Arena, which is mostly let to SMG Europe for a further 19 years.
Food stores - 38% of subsector
44 assets let at an average rent of £19.40 psf with key occupiers including M&S, Waitrose, Sainsbury's, Co-op, Costco, Tesco and Aldi. These are predominantly smaller format stores averaging c.30,000 sq ft.
NNN retail - 37% of subsector
50 assets, primarily single or cluster assets let to discount, essential, electrical and home retail occupiers such as B&M, Currys, DFS, Dunelm, Home Bargains, Pets at Home and The Range at an average rent of £14.50 psf. These assets typically benefit from high alternative use values.
Roadside - 14% of subsector
70 assets, primarily convenience stores with attached petrol filling stations, drive-thru coffee outlets and automated car washes. Key occupiers include Co-op, IMO, BP, McDonalds, MFG and Starbucks.
Other - 11% of subsector
20 trade/DIY stores and autocentres (key occupiers include Halfords, Kwik Fit, Topps Tiles and Wickes) and eight car parks let to Q-Park with a WAULT of 26 years.
Hospitals - 86% of subsector
12 private hospitals, of which 11 are let to Ramsay Health Care with a WAULT of 11 years and annual fixed rent reviews of 2.75%. All of our Ramsay hospitals have a parent company guarantee.
The two largest hospitals are in Sawbridgeworth and Chelmsford with over half the hospitals located in the South East.
Care homes - 8% of subsector
Six assets mainly let to Bupa and Priory with a WAULT of 19 years.
Education - 6% of subsector
24 children's nurseries and adventure
centres and one student asset.
Topped up NIY 22
Key occupiers
£5bn market cap
UK hospitals performing: #1 NHS private hospital provider
LMP's assets: Strong performers, >50% South East weighted
LMP secured debt repaid: Optionality to monetise assets
TopCo: LMP has guarantee
Strong brand: 630 UK budget hotels
FY25 revenue: £1.0bn
(+1%), Q4 25: +4%
LMP Activity: LMP sold 17 of the 69 hotels inherited through our LXi M&A
Enhancing our assets: Through asset initiatives in conjunction with Travelodge
Strong sponsor support: LEGO family, CPPIB, Blackstone, Wellcome
FY25 revenue: £2.0bn with U/L EBITDA £571m
Significant freehold: Sale & leaseback optionality with other liquidity levers
e.g. recent £0.2bn sale to LEGO family
Material investment: in their UK theme parks
Top OpCo: LMP has guarantee
£4bn market cap
(Whitbread PLC)
Largest owner of hotels in UK: 846
FY26 UK revenue: £2.7bn
Property-backed: c.50% freehold
LMP activity: Acquired 18 Premier Inn hotels in year
Whitbread: LMP has guarantee
Strong relationships with all of our key occupiers
£7bn market cap
PBT: £671m
Food sales: +7% pa
Annual capex on food opportunity: two-thirds of total M&S Capex (c£650-750m)
LMP activity: 3 food store developments in year. On site with further 3 developments
23
Income certainty & growth
WAULT: 16.9 years Contractual Uplifts: 69% of rent
20+,
24%
0-3y,
8%
4-10y,
28%
16-20y,
13%
10-15y,
27%
Market Review, 31.0%
CPI, 25.6%
Annual reviews 33% of rent
Fixed, 19.7%
RPI,
23.7%
Inflation capture through contractual rent reviews
Our index linked (RPI/CPI) reviews have a range of collars and caps, typically 1% to 4% over a five-year period:
At 16% inflation (3% p.a.), over 5 years, 99% of CPI inflation is captured under our index-linked rent reviews
At 22% inflation (4% p.a.), over 5 years, 93% of RPI inflation is captured under our index-linked rent reviews
Fixed uplifts average 2.6% p.a.
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
CPI RPI
2% 2.5% 3% 3.5% 4% 4.5% 5% 5.5% 6% 24
24
Net Zero to Further Improve Asset Quality
We are supporting the UK transition to a low carbon economy
Carbon Neutrality Scope 1 and 2
Net Zero for Scope 1 and 2
51% estimated reduction in carbon emissions
Electrification of heating systems on 100% of the units
Fully Net Zero, including tenant emissions
2025
2027
2030
2040
2050
Achieved
Establish baseline and target for embodied carbon emissions
Energy efficiency improvements in action
A complete refurbishment of a vacant unit, with degasification, solar PV and EV. Gas heating was replaced with a new electric heating and cooling system, and LED lighting was fitted throughout the warehouse. 154kWp of solar PV was installed, expected to supply 47% of the occupier's energy needs. Two twin EV chargers were also installed, supporting zero-emissions transport. A rental uplift of c.50% is expected on letting.
EPC
A
Up from C
New letting deal agreed at our logistics warehouse with sustainability improvements undertaken. As part of our upgrade works, we capped the gas supply, and a new all-electric air-conditioning system was installed to provide heating and cooling for the office element. Electric heaters were also installed in the staff ancillary and warehouse areas. Our works improved the EPC rating from a 'C' to a 'B' and the unit was re-let, achieving a 32% rental uplift.
EPC
B
Up from C
Lodge Farm (49,400 sq ft)
Stargate (37,000 sq ft)
100%
EPC ratings
92%
85%
58% 60%
49%
Net zero target
2050
Fully net zero portfolio
EPC A-C
92%
A-B 60%
Solar installed
12 MWp
+3.9MWp in FY26
92%
80%
60%
40%
A-B A-C
2024 2025 20265 Solar installed (MWp)
3.6
0.9
0.8
0.2
4
3
2
1
0
3.9 15
10
5
0
2022 2023 2024 2025 2026
PV Added (LHS) Total Capacity (RHS)
25
Debt Facilities - 31 March 2026
Facility | Lender | Facility (£m) | Drawn (£m)1 | Maturity (yrs)2 | Debt cost (%)3 | Expiry |
Unsecured RCF (2026) | Syndicate | 235.0 | 114.2 | 4.0 | Variable | 2030 |
Unsecured RCF (2026) | Syndicate | 670.0 | 275.8 | 5.0 | Variable | 2031 |
Unsecured Term Loan (2026) | Syndicate | 297.5 | 297.5 | 2.0 | Variable | 2028 |
Unsecured Term Loan (2026) | Syndicate | 297.5 | 297.5 | 3.0 | Variable | 2029 |
Unsecured Term Loan (2025) | Syndicate | 180.0 | 180.0 | 2.3 | Variable | 2028 |
Unsecured Term Loan (2025) | CCB | 50.0 | 50.0 | 2.6 | Variable | 2028 |
Private Placement (2025) | Syndicate | 150.0 | 150.0 | 5.1 | 5.4% | 2028-32 |
Private Placement (2021) | Syndicate | 380.0 | 380.0 | 6.2 | 2.3% | 2028-36 |
Private Placement (2018) | Syndicate | 150.0 | 150.0 | 4.8 | 3.6% | 2029-34 |
Private Placement (2016) | Syndicate | 25.0 | 25.0 | 2.5 | 2.9% | 2028 |
Bond (2025) | Syndicate | 250.0 | 250.0 | 3.7 | 4.6% | 2029 |
Bond (2025) | Syndicate | 250.0 | 250.0 | 6.7 | 5.0% | 2032 |
Secured 1 (Mucklow) | SWIP | 60.0 | 60.0 | 5.7 | 3.7% | 2031 |
Secured 2 (CTPT) | Canada Life | 90.0 | 90.0 | 0.6 | 3.6% | 2026 |
Secured 3 (LXI) | SWIP | 170.0 | 170.0 | 7.7 | 2.9% | 2033 |
Secured 4 (Highcroft) | Handelsbanken | 27.2 | 27.2 | 2.7 | 3.2% | 2026-30 |
Secured 5 (UL) | Aviva | 210.0 | 210.0 | 4.4 | 3.2% | 2028-32 |
31 March 2026 | 3,492.2 | 2,977.2 | 4.4 | 4.0% |
'Income Strip'
As part of the merger with LXi, the Group acquired a financial liability associated with the sale of a 65-year income strip of Alton Towers and Thorpe Park in 2022.
The Structure comprised selling the freehold of the two properties on a 999-year leaseback to a UK institutional investor with an option to buy back the freehold for £1 in 2087.
Initial proceeds amounted to £257 million at a NIY of 2.96%. The Group has an obligation to pay rental income equivalent to 30% of the annual rental income received from the tenant.
As of 31 March 2026, the total liability was £237.1 million with £9.4 million being due in less than one year.
Gross debt excluding fair value adjustments
Calculated on drawn basis
Including amortisation of upfront costs 26

