EV chargers |
10 years |
PV |
30 years |
Year | Year | |
ended | ended | |
31 March | 31 March | |
Group | 2026 | 2025 |
Net profit for the year attributable to equity holders of the Company (£000) | 48,298 | 38,155 |
Net gains on investment property (£000) | (19,690) | (11,654) |
Depreciation (£000) | 349 | 285 |
Net gains on investment property and depreciation (£000) | (19,341) | (11,369) |
EPRA net profit attributable to equity holders of the Company (£000) | 28,957 | 26,786 |
Weighted average number of ordinary shares (excluding treasury shares) | ||
Issued ordinary shares at start of the year (thousands) | 440,850 | 440,850 |
Effect of shares issued during the year (thousands) | 19,678 | - |
Basic weighted average number of shares (excluding treasury shares) (thousands) | 460,528 | 440,850 |
Dilutive effect of deferred equity consideration | 574 | - |
Diluted weighted average number of shares (excluding treasury shares) (thousands) | 461,102 | 440,850 |
Basic EPS (p) | 10.4 | 8.7 |
Diluted EPS (p) | 10.4 | 8.7 |
EPRA EPS (p) | 6.3 | 6.1 |
Year |
Year |
|
ended |
ended |
|
31 March |
31 March |
|
2026 |
2025 |
|
Group |
£000 |
£000 |
Rental income from investment property |
45,446 |
42,828 |
Sale of housing stock |
472 |
- |
Income from recharges to tenants |
3,623 |
3,562 |
Income from dilapidations |
2,204 |
1,131 |
Other income |
605 |
476 |
52,350 |
47,997 |
Year |
Year |
|
ended |
ended |
|
31 March |
31 March |
|
2026 |
2025 |
|
Group |
£000 |
£000 |
Profit on disposal of investment property |
(2,599) |
(444) |
Investment property valuation increase |
(20,022) |
(11,211) |
Fees payable to the Company’s auditor and its associates for the audit of the |
||
Company’s annual financial statements |
227 |
171 |
Fees payable to the Company’s auditor and its associates for the interim |
||
review |
42 |
39 |
Administrative fee payable to the Investment Manager |
534 |
494 |
Directly incurred operating expenses of vacant rental property |
2,132 |
1,886 |
Directly incurred operating expenses of let rental property |
3,363 |
2,081 |
Amortisation of right-of-use asset |
7 |
7 |
Year | Year | |
ended | ended | |
31 March | 31 March | |
2026 | 2025 | |
Group | £000 | £000 |
Bank interest | 115 | 127 |
115 | 127 |
Year | Year | |
ended | ended | |
31 March | 31 March | |
2026 | 2025 | |
Group | £000 | £000 |
Amortisation of arrangement fees on debt facilities | 442 | 418 |
Other finance costs | 105 | 443 |
Bank interest | 6,773 | 6,625 |
7,320 | 7,486 |
Year | Year | |
ended | ended | |
31 March | 31 March | |
2026 | 2025 | |
Group | £000 | £000 |
Profit before income tax | 48,298 | 38,155 |
Tax charge on profit at a standard rate of 25.0% | 12,075 | 9,539 |
Effects of: | ||
REIT tax exempt rental profits and gains | (12,075) | (9,539) |
Income tax expense | - | - |
Effective income tax rate | 0.0% | 0.0% |
Year |
Year |
|
ended |
ended |
|
31 March |
31 March |
|
2026 |
2025 |
|
Group and Company |
£000 |
£000 |
Interim dividends paid on ordinary shares relating to the quarter ended: |
||
Prior year |
||
- 31 March 2025: 1.5p (2024: 1.375p) |
6,613 |
6,062 |
Special equity dividends paid on ordinary shares relating to the year ended: |
||
- 31 March 2024: 0.3p |
- |
1,322 |
Current year |
||
- 30 June 2025: 1.5p (2024: 1.5p) |
6,952 |
6,613 |
- 30 September 2025: 1.5p (2024: 1.5p) |
6,921 |
6,613 |
- 31 December 2025: 1.5p (2024: 1.5p) |
6,889 |
6,613 |
27,375 |
27,223 |
Group |
Company |
|
£000 |
£000 |
|
At 31 March 2024 |
578,122 |
578,122 |
Impact of lease incentives and lease costs |
1,470 |
1,470 |
Amortisation of right-of-use asset |
(7) |
(7) |
Capital expenditure |
6,843 |
6,843 |
Disposals |
(3,275) |
(3,275) |
Valuation increase |
11,211 |
11,211 |
At 31 March 2025 |
594,364 |
594,364 |
Impact of lease incentives and lease costs |
2,977 |
2,977 |
Amortisation of right-of-use asset |
(7) |
(7) |
Acquisitions, including acquisition costs |
62,484 |
- |
Capital expenditure |
9,523 |
9,523 |
Disposals |
(17,145) |
(13,020) |
Valuation increase |
20,022 |
15,937 |
Acquisition costs |
(2,931) |
(56) |
At 31 March 2026 |
669,287 |
609,718 |
Group | Valuation | Weighted | Weighted | ||
31 March | average | average ERV | |||
| 2026 | passing rent | range | Equivalent | ||
Sector | £000 | (£ per sq ft) | (£ per sq ft) | yield | Topped-up NIY |
Industrial | 332.2 | 7.59 | £2.27 - £15.39 | 7.1% | 5.6% |
Retail warehouse | 138.8 | 12.79 | £3.46 - £28.35 | 7.6% | 7.3% |
Other | 100.7 | 22.92 | £1.46 - £80.00* | 7.9% | 7.6% |
Office | 59.5 | 19.76 | £8.49 - £50.00 | 11.4% | 7.8% |
High street retail | 38.1 | 26.32 | £3.16 - £67.02 | 8.1% | 9.2% |
Company | Valuation | Weighted | Weighted | ||
31 March | average | average ERV | |||
| 2026 | passing rent | range | Equivalent | ||
Sector | £000 | (£ per sq ft) | (£ per sq ft) | yield | Topped-up NIY |
Industrial | 315.3 | 7.82 | £4.33 - £15.39 | 6.8% | 5.6% |
Retail warehouse | 134.4 | 12.83 | £3.46 - £22.37 | 7.2% | 7.3% |
Other | 83.1 | 23.65 | £1.46 - £80.00* | 7.6% | 7.6% |
Office | 46.8 | 20.46 | £8.49 - £39.08 | 10.8% | 7.5% |
High street retail | 30.1 | 24.17 | £3.16 - £67.02 | 7.8% | 9.7% |
Group | Company | |||
Year | Year | Year | Year | |
ended | ended | ended | ended | |
31 March | 31 March | 31 March | 31 March | |
2026 | 2025* | 2026 | 2025 | |
£000 | £000 | £000 | £000 | |
Increase in equivalent yield of 0.5% (2025: 0.25%) | (41,503) | (34,941) | (40,970) | (34,941) |
Decrease in equivalent yield of 0.5% (2025: 0.25%) | 50,877 | 30,975 | 47,330 | 30,975 |
Increase of 5% in ERV | 25,355 | 22,120 | 23,331 | 22,120 |
Decrease of 5% in ERV | (25,010) | (21,768) | (22,984) | (21,768) |
Motor | EV | |||
Group | vehicles | PV cells | chargers | Total |
£000 | £000 | £000 | £000 | |
Cost/valuation | ||||
At 31 March 2025 | - | 3,808 | 1,126 | 4,934 |
Acquisitions | 21 | - | - | 21 |
Additions | - | 131 | - | 131 |
Valuation increase, net of depreciation eliminated on | - | 1,417 | - | 1,417 |
revaluation | ||||
At 31 March 2026 | 21 | 5,356 | 1,126 | 6,503 |
Depreciation | ||||
At 31 March 2025 | - | - | (223) | (223) |
Depreciation | (21) | (125) | (229) | (375) |
Eliminated on revaluation | - | 104 | - | 104 |
Accumulated at 31 March 2026 | (21) | (21) | (452) | (494) |
Net book value at 31 March 2026 | - | 5,335 | 674 | 6,009 |
EV |
|||
Company |
PV cells |
chargers |
Total |
£000 |
£000 |
£000 |
|
Cost/valuation |
|||
At 31 March 2025 |
3,808 |
1,126 |
4,934 |
Additions |
131 |
- |
131 |
Valuation increase, net of depreciation eliminated on |
1,417 |
- |
1,417 |
revaluation |
|||
At 31 March 2026 |
5,356 |
1,126 |
6,482 |
Depreciation |
|||
At 31 March 2025 |
- |
(223) |
(223) |
Depreciation |
(125) |
(229) |
(354) |
Eliminated on revaluation |
104 |
- |
104 |
Accumulated at 31 March 2026 |
(21) |
(452) |
(473) |
Net book value at 31 March 2026 |
5,335 |
674 |
6,009 |
PV cells |
EV chargers |
Total |
|
Group and Company |
£000 |
£000 |
£000 |
Cost/valuation |
|||
At 31 March 2024 |
2,076 |
1,126 |
3,202 |
Additions |
1,326 |
- |
1,326 |
Valuation increase net of depreciation eliminated on revaluation |
406 |
- |
406 |
At 31 March 2025 |
3,808 |
1,126 |
4,934 |
Depreciation |
|||
At 31 March 2024 |
(123) |
(122) |
(245) |
Depreciation |
(185) |
(100) |
(285) |
Eliminated on revaluation |
308 |
(1) |
307 |
Accumulated at 31 March 2025 |
- |
(223) |
(223) |
Net book value at 31 March 2025 |
3,808 |
903 |
4,711 |
Company | ||||||
Country of | 31 | 31 | ||||
registration | Ordinary | March | March | |||
Company | and | Principal | shares | 2026 | 2025 | |
Name | number | incorporation | activity | held | £000 | £000 |
Grove Court Properties (Holdings) Limited | 00549088 | England and Wales | Intermediate company holding | 100% | 30,458 | - |
Grove Court Properties (Beaconsfield) Limited | 00679817 | England and Wales | investment company Property | 100%* | - | - |
Gerrards House Limited | 10478903 | England and Wales | investment company Property | 100%* | - | - |
Merlin Properties Limited | 09339026 | England and Wales | investment company Property | 100% | 20,963 | - |
Scorpion Properties Limited | 08628299 | England and Wales | investment company Property | 100% | 5,042 | - |
Custodian REIT Limited | 08882372 | England and Wales | Non-trading | 100% | - | - |
56,463 | - |
Grove Court |
Merlin |
Scorpion |
||
Properties (Holdings) |
Properties |
Properties |
Total |
|
Limited |
Limited |
Limited |
||
£000 |
£000 |
£000 |
£000 |
|
Total consideration |
||||
Initial consideration |
||||
- New ordinary shares |
24.1m |
22.9m |
4.9m |
|
- Market value per share on issue |
£0.89 |
£0.83 |
£0.88 |
|
21,464 |
19,010 |
4,325 |
44,799 |
|
- Cash consideration paid to shareholders |
6,044 |
- |
- |
6,044 |
- Acquisition costs |
1,493 |
953 |
450 |
2,896 |
Deferred consideration |
||||
- New ordinary shares |
0.7m |
1.2m |
0.3m |
|
- Market value per share |
£0.87 |
£0.80 |
£0.88 |
|
622 |
1,000 |
267 |
1,889 |
|
- Overage |
835 |
- |
- |
835 |
Total investments |
30,458 |
20,963 |
5,042 |
56,463 |
Grove Court |
Merlin |
Scorpion |
||
Properties |
Properties |
Properties |
||
(Holdings) Limited |
Limited |
Limited |
Total |
|
£000 |
£000 |
£000 |
£000 |
|
Investment property |
34,363 |
17,212 |
8,012 |
59,587 |
Working capital, provisions and housing stock |
(2,435) |
2,798 |
(48) |
315 |
Settlement of debt on acquisition |
(2,963) |
- |
(3,372) |
(6,335) |
Acquisition costs |
1,493 |
953 |
450 |
2,896 |
Total investments |
30,458 |
20,963 |
5,042 |
56,463 |
Cash allocation of total consideration |
||||
Cash consideration paid to shareholders |
6,044 |
- |
- |
6,044 |
Cash settlement of debt on acquisition |
2,963 |
- |
3,372 |
6,335 |
Acquisition costs |
1,493 |
953 |
450 |
2,896 |
Total cash consideration |
10,500 |
953 |
3,822 |
15,275 |
Group | Company | |||
31 March | 31 March | 31 March | 31 March | |
2026 | 2025 | 2026 | 2025 | |
£000 | £000 | £000 | £000 | |
Falling due in less than one year: | ||||
Trade receivables before expected credit loss provision | 4,777 | 4,387 | 4,573 | 4,387 |
Expected credit loss provision | (710) | (627) | (670) | (627) |
4,067 | 3,760 | 3,903 | 3,760 | |
Amounts due from subsidiaries | - | - | 7,267 | - |
Other receivables | 1,508 | 1,146 | 1,099 | 1,146 |
Prepayments and accrued income | 1,204 | 295 | 1,091 | 295 |
6,779 | 5,201 | 13,360 | 5,201 | |
Group | Company | |||
31 March | 31 March | 31 March | 31 March | |
Expected credit loss provision | 2026 | 2025 | 2026 | 2025 |
£000 | £000 | £000 | £000 | |
Opening balance | 627 | 855 | 627 | 855 |
Increase in provision relating to trade receivables that are credit-impaired | 85 | 196 | 45 | 196 |
Utilisation of provisions | (2) | (424) | (2) | (424) |
Closing balance | 710 | 627 | 670 | 627 |
Group | Company | |||
Group and Company | 31 March | 31 March | 31 March | 31 March |
2026 | 2025 | 2026 | 2025 | |
£000 | £000 | £000 | £000 | |
0 - 3 months | 97 | 106 | 97 | 106 |
3 - 6 months | 119 | 40 | 100 | 40 |
Over 6 months | 457 | 551 | 436 | 551 |
Closing balance | 673 | 697 | 633 | 697 |
Group |
Company |
|||
31 March |
31 March |
31 March |
31 March |
|
2026 |
2025 |
2026 |
2025 |
|
£000 |
£000 |
£000 |
£000 |
|
Falling due in less than one year: |
||||
Trade and other payables |
5,158 |
2,603 |
4,700 |
2,603 |
Amount due to subsidiaries |
- |
- |
7,762 |
- |
Deferred consideration |
1,743 |
- |
1,743 |
- |
Social security and other taxes |
2,233 |
760 |
831 |
760 |
Accruals |
4,366 |
3,601 |
4,172 |
3,601 |
Rental deposits and retentions |
586 |
65 |
549 |
65 |
14,086 |
7,029 |
19,757 |
7,029 |
|
Falling due in more than one year: |
||||
Rental deposits |
1,254 |
1,521 |
1,144 |
1,521 |
Other creditors |
778 |
566 |
567 |
566 |
2,032 |
2,087 |
1,711 |
2,087 |
|
Group | Company | |||
31 March | 31 March | 31 March | 31 March | |
2026 | 2025 | 2026 | 2025 | |
£000 | £000 | £000 | £000 | |
Cash and cash equivalents | 12,293 | 10,118 | 11,067 | 10,118 |
Costs incurred |
|||
Group and Company |
in the |
||
arrangement of |
|||
Borrowings |
borrowings |
Total |
|
Falling due within one year: |
£000 |
£000 |
£000 |
At 31 March 2024 |
- |
- |
- |
Reclassification |
20,000 |
(11) |
19,989 |
At 31 March 2025 |
20,000 |
(11) |
19,989 |
Amortisation |
- |
11 |
11 |
| Repayment of borrowings |
(20,000) |
- |
(20,000) |
At 31 March 2026 |
- |
- |
- |
Falling due in more than one year: |
|||
At 31 March 2024 |
179,000 |
(1,710) |
177,290 |
Reclassification |
(20,000) |
11 |
(19,989) |
Repayment of borrowings |
(4,000) |
- |
(4,000) |
Arrangement fees incurred |
- |
(78) |
(78) |
Amortisation of arrangement fees |
- |
418 |
418 |
At 31 March 2025 |
155,000 |
(1,359) |
153,641 |
Net draw down of RCF |
30,000 |
- |
30,000 |
Arrangement fees incurred |
- |
(295) |
(295) |
Amortisation of arrangement fees |
- |
431 |
431 |
At 31 March 2026 |
185,000 |
(1,223) |
183,777 |
Group and Company |
Ordinary |
|
shares |
||
Issued and fully paid share capital |
of 1p |
£000 |
At 1 April 2025 |
440,850,398 |
4,409 |
Issue of shares |
53,212,123 |
532 |
494,062,521 |
4,941 |
Group | Company | |||
31 March | 31 March | 31 March | 31 March | |
2026 | 2025 | 2026 | 2025 | |
Group | £000 | £000 | £000 | £000 |
Not later than one year | 44,252 | 38,406 | 40,236 | 38,406 |
Year 2 | 39,680 | 35,206 | 36,470 | 35,206 |
Year 3 | 32,280 | 29,810 | 30,359 | 29,810 |
Year 4 | 26,577 | 24,353 | 25,376 | 24,353 |
Year 5 | 21,767 | 19,380 | 21,110 | 19,380 |
Later than five years | 84,201 | 77,434 | 80,611 | 77,434 |
248,757 | 224,589 | 234,162 | 224,589 | |
31 March | 31 March | |
Group and Company | 2026 | 2025 |
£000 | £000 | |
Lease income on operating leases | 45,193 | 42,587 |
Therein lease income relating to variable lease | 253 | 241 |
payments that do not depend on an index or rate | ||
45,446 | 42,828 |
Year |
Year |
|
ended |
ended |
|
31 March |
31 March |
|
2026 |
2025 |
|
£000 |
£000 |
|
Mattioli Woods |
||
Merlin introduction |
222 |
- |
Maven Capital Partners LLP |
||
Company Secretarial Consultancy |
20 |
13 |
Custodian Capital Limited |
||
Investment Management |
3,769 |
3,417 |
Administration |
534 |
494 |
Merlin transaction |
56 |
- |
Grove Court transaction |
119 |
- |
Scorpion transaction |
25 |
- |
4,745 |
3,924 |
Credit rating 42 |
£000 |
|
Lloyds Bank plc |
A1 |
8,181 |
Barclays Bank plc |
A1 |
1,025 |
Metrobank plc |
Baa2 |
201 |
9,407 |
31 March | |||||
31 March | 2026 | 31 March | 31 March | ||
2026 | 3 months – | 2026 | 2026 | ||
Interest rate | 0-3 months | 1 year | 1-5 years | 5 years + | |
Group | % | £000 | £000 | £000 | £000 |
Trade and other payables | N/a | 11,494 | 362 | 983 | 919 |
Borrowings: | |||||
Variable rate | 5.530 | 899 | 2,696 | 81,604 | - |
Fixed rate | 2.987 | 336 | 1,008 | 46,591 | - |
Fixed rate | 3.020 | 264 | 793 | 4,228 | 36,077 |
Fixed rate | 3.260 | 122 | 367 | 1,956 | 15,782 |
Fixed rate | 4.100 | 154 | 461 | 2,460 | 25,984 |
13,269 | 5,687 | 137,822 | 78,762 |
31 March | |||||
31 March | 2026 | 31 March | 31 March | ||
2026 | 3 months – | 2026 | 2026 | ||
Interest rate | 0-3 months | 1 year | 1-5 years | 5 years + | |
Company | % | £000 | £000 | £000 | £000 |
Trade and other payables | N/a | 11,316 | 343 | 858 | 723 |
Borrowings: | |||||
Variable rate | 5.530 | 899 | 2,696 | 81,604 | - |
Fixed rate | 2.987 | 336 | 1,008 | 46,591 | - |
Fixed rate | 3.020 | 264 | 793 | 4,228 | 36,077 |
Fixed rate | 3.260 | 122 | 367 | 1,956 | 15,782 |
Fixed rate | 4.100 | 154 | 461 | 2,460 | 25,984 |
13,091 | 5,668 | 137,697 | 78,566 |
31 March | |||||
31 March | 2025 | 31 March | 31 March | ||
2025 | 3 months – | 2025 | 2025 | ||
Interest rate | 0-3 months | 1 year | 1-5 years | 5 years + | |
Group and Company | % | £000 | £000 | £000 | £000 |
Trade and other payables | N/a | 7,790 | - | 151 | 416 |
Borrowings: | |||||
Variable rate | 6.080 | 532 | 1,596 | 42,696 | - |
Fixed rate | 3.935 | 197 | 20,295 | - | - |
Fixed rate | 2.987 | 336 | 1,008 | 47,939 | - |
Fixed rate | 3.020 | 264 | 793 | 4,228 | 37,134 |
Fixed rate | 3.260 | 122 | 367 | 1,956 | 16,271 |
Fixed rate | 4.100 | 154 | 461 | 2,460 | 26,599 |
9,395 | 24,520 | 99,430 | 80,420 |