Londonmetric Property PlcLSE: LMP

Presentation (lmp fy26 results presentation)

· Issued by Londonmetric Property Plc

‌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 REIT

  • Portfolio 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%

  1. Rent reviews on a 5-yearly equivalent basis

  2. Uplift expected on contractual reviews, open market reviews and upcoming lease events

  3. Based on weighted averages 2

  4. 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

  1. Proportionally consolidated basis

  2. Excluding income strip, headleases and right to use assets

  3. 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 New



5 Yr SWAP

Lows

1,500

£1.5bn refinancing1,

-49bps margin

1,300

£500m Bond

4.7%

1,100

  1. Reduced costs

    • 49 bps margin reduction

    • Repaid expensive debt

  2. Diversified debt base

    • 9 new banks

    • Debut public bond

  3. 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 debt

8

  1. 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 Returns

    Focused 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

  2. Source: MSCI 10

  3. Source: Factset, March 2026

  4. 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%

  1. Relentless focus on cash return

    • Quality, quantity & timing

    • Limit income leakage from maintenance, operations, insurance or taxes

  2. Allocate capital for future guaranteed rental growth

    • Focus on strong demand/supply dynamics

    • Avoid vacancy risk and the drag of speculative development

  3. 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%

Logistics

Entertainment & 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%

  1. Includes development assets in each category. Excludes income strip assets (£237.1m) and head lease assets (£54.4m) but includes trading properties.

  2. Net contracted rent, includes development assets in each category 13

  3. Topped up net initial yield and equivalent yield on investment portfolio

  4. 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 growth

Acquisitions 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%)

    1. Five-yearly equivalent basis

    2. Expected contracted rent uplift on contractual reviews, open market reviews and upcoming lease events 16





    ‌Outlook

    All weather and NNN delivering exceptional income, certainty of income growth and dividend progression

    Macro events continue to impact investor sentiment

    • Gilt 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 income

    • Consumer 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 opportunities

    • Continued consolidation in listed markets

    • Structural shifts in institutional pension funds - DB to DC

    • Scale providing access to cheaper and more diverse debt

17



‌Summary
  1. 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

  2. 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

  3. 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

  1. Excludes income strip assets (£237.1m) and head lease assets (£54.4m) but includes trading properties.

  2. As calculated by MSCI.

  3. Development CVg included in respective sub sectors for MSCI but shown as a separate line item for revaluation surplus column

  4. 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.

  1. 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 2026

5 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.

  1. Gross debt excluding fair value adjustments

  2. Calculated on drawn basis

  3. Including amortisation of upfront costs 26