| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Total | Total | ||
| Notes | £’000 | £’000 | |
Gross rental income | 5 | ||
Bad debts written off | 5 | ( | |
Insurance/service charge income | 5 | ||
Insurance/service charge expense | 5 | ( | ( |
Net rental income | |||
Administrative and other expenses | 6 | ( | ( |
(Loss)/profit on disposal of investment properties | 13 | ( | |
Operating profit before changes in fair value | |||
Changes in fair value of put option | ( | ||
Changes in fair value of investment properties | 13 | ( | |
Operating profit | |||
Finance income | 8 | ||
Finance expense | 9 | ( | ( |
Profit before tax | |||
Tax charge on profit for the year | 10 | ||
Profit and total comprehensive income (attributable to shareholders) | |||
Earnings per share – basic and diluted (pence) | 11 |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
| Non-current assets | |||
Investment property | 13 | ||
Interest rate derivatives | 18 | ||
Trade and other receivables | 14 | ||
Total non-current assets | |||
| Current assets | |||
Trade and other receivables | 14 | ||
Interest rate derivatives | 18 | ||
Cash and cash equivalents | 15 | ||
Total current assets | |||
Total assets | |||
| Current liabilities | |||
Borrowings | 17 | ( | |
Trade and other payables | 16 | ( | ( |
Total current liabilities | ( | ( | |
| Non-current liabilities | |||
Borrowings | 17 | ( | ( |
Put option | 16 | ( | |
Trade and other payables | 16 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Total net assets |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
| Equity | |||
Share capital | 21 | ||
Share premium reserve | 21 | ||
Capital reduction reserve | 21 | ||
Retained earnings | |||
Total equity | |||
Net asset value per ordinary share (pence) | 23 |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
| Cash flows from operating activities | |||
| Profit for the year (attributable to equity | |||
shareholders) | |||
Finance income | 8 | ( | ( |
Finance expense | 9 | ||
Loss/(profit) on disposal of investment properties | 13 | ( | |
Changes in fair value of put option | 18 | ||
Changes in fair value of investment properties | 13 | ( | |
Net cash flow before working capital changes | |||
| Working capital changes | |||
Increase in trade and other receivables | ( | ( | |
(Decrease)/increase in trade and other payables | ( | ||
| Net cash flow generated from operating | |||
activities | |||
| Investing activities | |||
Purchase of investment properties | ( | ( | |
Proceeds on sale of investment property | |||
Acquisition costs capitalised | ( | ( | |
Capital improvements | ( | ( | |
Loan advanced to operator | ( | ||
Loan associated costs | ( | ||
Interest received | |||
Net cash flow used in investing activities | ( | ( |
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Notes | £’000 | £’000 | |
| Financing activities | |||
Proceeds from issue of shares | 21 | ||
Issue costs of ordinary share capital | 21 | ( | ( |
Borrowings drawn | 17 | ||
Borrowings repaid | 17 | ( | ( |
Loan arrangement fees paid | ( | ( | |
Loan commitment fees paid | ( | ( | |
Purchase of derivative | ( | ||
| Interest payments received on interest rate | |||
derivatives | 18 | ||
Interest paid on bank borrowings | ( | ( | |
Dividends paid to equity holders | 12 | ( | ( |
| Net cash flow generated from financing | |||
activities | |||
| Net (decrease)/increase in cash and cash | |||
equivalents for the year | ( | ||
Cash and cash equivalents at the start of the year | |||
Cash and cash equivalents at the end of the year | 15 |
| Capital | ||||||
| Share | Share | reduction | Retained | |||
| capital | premium | reserve | earnings | Total | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
1 January 2023 | ||||||
Total comprehensive income | ||||||
| Transactions with owners | ||||||
Dividends paid | 12 | ( | ( | |||
Share issue | 21 | |||||
Share issue costs | 21 | ( | ( | |||
31 December 2023 | ||||||
| For the year ended 31 December 2022 | Capital | |||||
| Share | Share | reduction | Retained | |||
| capital | premium | reserve | earnings | Total | ||
| Notes | £’000 | £’000 | £’000 | £’000 | £’000 | |
1 January 2022 | ||||||
Total comprehensive income | ||||||
| Transactions with owners | ||||||
Dividends paid | 12 | ( | ( | |||
Share issue | 21 | |||||
Share issue costs | 21 | ( | ( | |||
31 December 2022 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Rental income cash received in the year | 42,513 | 35,889 |
| Rent received in advance of recognition | 141 | 170 |
| Rent recognised in advance of receipt | 7,145 | 6,324 |
| Rental lease incentive amortisation | (140) | (141) |
Gross rental income | 49,659 | 42,242 |
| Bad debts written off | (236) | — |
Insurance/service charge income | 871 | 704 |
Insurance/service charge expense | (871) | (704) |
Net rental income | 49,423 | 42,242 |
2023 | 2022 | |
Minster Care Management Limited | 24.9% | 29.3% |
Welford | 17.1% | 11.3% |
Croftwood Care UK Limited | 13.5% | 15.4% |
Holmes Care Group | 12.5% | 10.3% |
Others | 32.0% | 33.7% |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £’000 | £’000 | ||
Investment Manager fees (see note 22) | 4,810 | 4,581 | |
Directors’ remuneration (see note 7) | 276 | 250 | |
| Auditor’s fees | |||
| – Statutory audit of the Company and Group (including | |||
subsidiaries) | 302 | 280 | |
– Agreed upon procedures for the Company’s interim report | 17 | 16 | |
| Total auditor’s fees | 319 | 296 | |
Administration fees | 523 | 497 | |
Regulatory fees | 34 | 18 | |
Legal and professional | 912 | 630 | |
Recruitment services and remuneration committee advice | 32 | 70 | |
Other administrative costs | 231 | 667 | |
7,137 | 7,00 | 9 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Simon Laffin (Chair) | 55 | — |
Rupert Barclay (resigned) | 15 | 49 |
Rosemary Boot | 40 | 35 |
Philip Hall | 40 | 35 |
Paul Craig (resigned) | 15 | 35 |
Amanda Aldridge | 46 | 41 |
Chris Santer | 40 | 35 |
251 | 230 | |
Employer’s National Insurance | 25 | 20 |
276 | 250 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Bank interest | 55 | 8 |
Loan interest | 3,706 | 3,192 |
3,761 | 3,200 |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Note | £’000 | £’000 | |
Interest payable on bank borrowings | 9,584 | 3,985 | |
Commitment fee payable on borrowings | 528 | 599 | |
Amortisation of loan arrangement fee | 1,418 | 1,205 | |
Changes in fair value of interest rate derivatives | 18 | 458 | (381) |
11,988 | 5,408 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
UK corporation tax | — | — |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Profit before tax | 48,831 | 16,888 |
Theoretical tax at UK corporation tax rate 23.5% (2022: 19%) | 11,475 | 3,209 |
| Effects of: | ||
REIT exempt profits | (8,860) | (5,905) |
Non-taxable items | (2,615) | 2,696 |
Total tax charge | — | — |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Total comprehensive income (attributable to shareholders) | 48,831 | 16,888 |
| Adjusted for: | ||
– Revaluation movement | (21,934) | 8,103 |
– Rental lease incentive | (140) | (141) |
| – Rental income arising from recognising rental premiums | ||
and future guaranteed rent uplifts | 7,286 | 6,494 |
Change in fair value of investment properties | (14,788) | 14,456 |
Change in fair value of put option | — | 1,811 |
Loss/(profit) on disposal of investment property | 16 | (130) |
Change in fair value of interest rate derivative | 458 | (381) |
EPRA earnings | 34,517 | 32,644 |
| Adjusted for: | ||
| Rental income arising from recognising rental premiums | ||
and future guaranteed rent uplifts | (7,287 ) | (6,494) |
Amortisation of lease incentives | 141 | 141 |
Cash received on interest rate cap | 1,393 | 112 |
Amortisation of loan arrangement fees | 1,418 | 1,205 |
(Loss)/profit on disposal of investment property | (16) | 130 |
Adjusted earnings | 30,166 | 27,7 3 8 |
Average number of ordinary shares | 414,157,674 | 390,058,661 |
| Earnings per share (pence) | 11.79p | 4.33p |
| EPRA basic and diluted earnings per share (pence) | 8.33p | 8.37p |
| Adjusted basic and diluted earnings per share (pence) | 7.28p | 7.1 1p |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| Dividend rate | 2023 | 2022 | |
| (pence per share) | £’000 | £’000 | |
| Fourth interim dividend for the period | |||
| ended 31 December 2021 (ex-dividend – | |||
25 February 2022) | — | 6,181 | |
| First interim dividend for the period ended | |||
31 December 2022 (ex-dividend – 5 May 2022) | — | 6,307 | |
| Second interim dividend for the period ended | |||
31 December 2022 (ex-dividend – 25 August 2022) | — | 6,618 | |
| Third interim dividend for the period | |||
| ended 31 December 2022 (ex-dividend – | |||
3 November 2022) | — | 6,618 | |
| Fourth interim dividend for the period | |||
| ended 31 December 2022 (ex-dividend – | |||
31 January 2023) | 6,775 | — | |
| First interim dividend for the period ended | |||
31 December 2023 (ex-dividend – 25 April 2023) | 7,013 | — | |
| Second interim dividend for the period ended | |||
31 December 2023 (ex-dividend – 9 August 2023) | 7,013 | — | |
| Third interim dividend for the period | |||
| ended 31 December 2023 (ex-dividend – | |||
20 October 2023) | 7,013 | — | |
Total dividends paid | 27,814 | 25,724 | |
Total dividends paid in respect of the year | 5.0775p | 4.9050p | |
| Total dividends unpaid but declared in respect | |||
of the year | |||
| Total dividends declared in respect of the year | |||
– per share |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Opening value | 532,479 | 459,442 |
Property additions | 91,688 | 69,217 |
| Property disposals | (1,250) | (2,495) |
Acquisition costs capitalised | 1,765 | 2,591 |
Capital improvements | 4,697 | 11,826 |
Revaluation movement | 21,934 | (8,102) |
Closing value per independent valuation report | 651,313 | 532,479 |
Guaranteed rent reviews debtor | (35,258) | (28,112) |
Lease incentive debtor | (2,379) | (2,519) |
Rent premium creditor | 2,330 | 2,470 |
Closing fair value per consolidation statement of financial position | 616,006 | 504,318 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Revaluation movement | 21,934 | (8,102) |
| Rental lease incentive | 140 | 141 |
Rental income arising from recognising rental premiums and guaranteed rent uplifts | (7,286) | (6,495) |
Change in fair value of investment properties | 14,788 | (14,456) |
| Year ended | Year ended | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Note | £’000 | £’000 | |
| Rent received in advance of recognition | 5 | 140 | 170 |
| Rent recognised in advance of receipt | 5 | 7,145 | 6,324 |
| Rental income arising from recognising rental | |||
premium and future guaranteed rent uplifts | 7, 286 | 6,494 |
| Date of | Total | Level 1 | Level 2 | Level 3 | |
| valuation | £’000 | £’000 | £’000 | £’000 | |
| Assets | |||||
measured at fair value: | |||||
| Investment | 31 December | ||||
| properties | 2023 | 616,006 | — | — | 616,006 |
| Investment | 31 December | ||||
| properties | 2022 | 504,318 | — | — | 504,318 |
| As at | As at | ||
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| £’000 | £’000 | ||
| Non-current | |||
Rent recognised in advance of receipt | 35,258 | 28,112 | |
Rental lease incentive | 2,379 | 2,519 | |
| Loan receivable | 1,600 | 37,50 | 0 |
39,237 | 68,131 | ||
| Current | |||
Interest receivable on interest rate derivatives | 358 | — | |
Interest receivable on operator loan | 66 | — | |
Loan associated costs | — | 671 | |
Accrued income | 142 | — | |
Prepayments | 196 | 510 | |
Other receivables | 145 | — | |
907 | 1,181 | ||
40,144 | 69,312 |
| Accounting policy |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Cash and cash equivalents | 9,389 | 22,531 |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Non-current | ||
Rent received in advance of recognition | 2,330 | 2,471 |
Put option | — | 1,811 |
| Current | ||
Trade and other payables | 1,686 | 3,420 |
Interest payable | 1,745 | 1,149 |
Withholding tax payable – (PID dividends) | 606 | 609 |
Rental received in advance | — | 1,949 |
Rental deposits | — | 443 |
Capital improvements payable | 2,878 | 1,556 |
6,915 | 9,126 | |
9,245 | 13,408 |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
At the beginning of the year | 142,260 | 114,548 |
Borrowings drawn in the year | 82,500 | 85,074 |
Borrowings repaid in the year | (40,000) | (57,362) |
| Total bank borrowings drawn | 184,760 | 142,260 |
| National | ||||||
| Clydesdale | HSBC UK | Westminster | Senior secured | Senior secured | ||
| Bank PLC | Bank Plc | Bank Plc | loan notes | loan notes | ||
| (‘Virgin’) | (‘HSBC’) | (‘NatWest’) | (tranche A) | (tranche B) | Total | |
Facility type | RCF | RCF | RCF | Private placement | Private placement | |
Size (£’m) | 50.0 | 75.0 | 50.0 | 37.0 | 38.0 | 250 |
Drawn debt (£’m) | 32.5 | 47.0 | 30.3 | 37.0 | 38.0 | 184.8 |
Start date | December 2022 | April 2020 | May 2017 | December 2021 | December 2021 | |
Expiry date | December 2029 | April 2026 | June 2028 | December 2035 | June 2035 | |
Margin | 2.00% | 2.00% | 2.00% | N/A | N/A | |
Fixed interest rate | N/A | N/A | N/A | 2.93% | 3.00% | |
Independent valuation of secured properties (£’m) | 118.2 | 163.6 | 129.2 | 171.3 | 582.3 | |
| Financial covenants: | ||||||
| LTV | 50% | 55% | 50% | 55% | ||
| Interest cover | 2.00x | 2.00x | 1.75x | 2.50x |
| National | |||||||
| Metro Bank | Clydesdale | HSBC UK | Westminster | Senior secured | Senior secured | ||
| PLC | Bank PLC | Bank Plc | Bank Plc | loan notes | loan notes | ||
| (‘Metro’) | (‘Virgin’) | (‘HSBC’) | (‘NatWest’) | (tranche A) | (tranche B) | Total | |
Facility type | Term loan | RCF | RCF | RCF | Private placement | Private placement | |
Size (£’m) | 15.0 | 50.0 | 75.0 | 26.0 | 37.0 | 38.0 | 241.0 |
Drawn debt (£’m) | 15.0 | 17.0 | 10.0 | 25.3 | 37.0 | 38.0 | 142.3 |
Start date | June 2018 | December 2022 | April 2020 | May 2017 | December 2021 | December 2021 | |
Expiry date | June 2023 | December 2029 | April 2025 | June 2024 | December 2035 | June 2035 | |
Margin | 2.65% | 2.00% | 2.00% | 1.90% | N/A | N/A | |
Fixed interest rate | N/A | N/A | N/A | N/A | 2.93% | 3.00% | |
Independent valuation of secured properties (£’m) | 53.9 | 110.9 | 146.8 | 64.7 | 128.9 | 505.2 | |
| Financial covenants: | |||||||
| LTV | 50% | 55% | 50% | 55% | |||
| Interest cover | 2.00x | 2.50x | 2.50x | 2.50x |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Borrowings drawn | 184,760 | 142,260 |
Arrangement fees – brought forward | (5,064) | (3,641) |
Arrangement fees incurred during the year | (1,177) | (2,628) |
Amortisation of loan arrangement fees | 1,418 | 1,205 |
Borrowings at amortised cost | 179,937 | 137,1 96 |
Borrowings at amortised cost due within one year | — | 14,814 |
Borrowings at amortised cost due after one year | 179,937 | 122,382 |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Repayable within one year | — | 15,000 |
Repayable between one and two years | — | 25,260 |
Repayable between two and five years | 77,260 | 10,000 |
Repayable in over five years | 107,500 | 92,000 |
Total | 184,760 | 142,260 |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
At the beginning of the year | 363 | 94 |
Purchase of derivative | 3,238 | — |
Change in fair value of interest rate derivatives | (458) | 381 |
Payments received and accrued on interest rate derivatives | (1,393) | (112) |
1,750 | 363 |
| As at | As at | ||||
| 31 December | 31 December | ||||
| 2023 | 2022 | ||||
| £’000 | £’000 | ||||
| Financial assets at amortised cost: | |||||
Loan receivable | 1,600 | 37,50 | 0 | ||
Cash and cash equivalents | 9,389 | 22,531 | |||
Trade and other receivables | 711 | — | |||
| Financial assets at fair value: | |||||
Interest rate derivative | 1,750 | 363 | |||
| Financial liabilities at amortised cost: | |||||
Borrowings | 179,937 | 13 | 7,19 | 6 | |
Trade and other payables | 6,309 | 6,568 | |||
| Financial liabilities at fair value: | |||||
Put option | — | 1,811 | |||
| Date of | Total | Level 1 | Level 2 | Level 3 | |
| valuation | £’000 | £’000 | £’000 | £’000 | |
| Assets measured at fair value: | |||||
Interest rate derivative | 31 December 2023 | 1,750 | — | 1,750 | — |
Interest rate derivative | 31 December 2022 | 363 | — | 363 | — |
| Financial liabilities at fair value: | |||||
Put option | 31 December 2023 | — | — | — | — |
Put option | 31 December 2022 | 1,811 | — | — | 1,811 |
| <3 months | 3-12 months | 1-2 years | 2-5 years | >5 years | Total | |
| £’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
| 31 December 2023: | ||||||
Borrowings | — | — | — | 77,260 | 107, 500 | 184,760 |
Interest and commitment fees on borrowings | 937 | 2,853 | 3,790 | 9,318 | 15,382 | 32,280 |
Trade and other payables | 6,309 | — | — | — | — | 6,309 |
| 31 December 2022: | ||||||
Borrowings | — | 15,000 | 25,260 | 10,000 | 92,000 | 142,260 |
Interest and commitment fees on borrowings | 968 | 2,765 | 3,458 | 8,195 | 18,065 | 33,451 |
Trade and other payables | 6,568 | — | — | — | — | 6,568 |
| Capital reduction | |||||
| Shares in issue | Share capital | Share premium | reserve | Total | |
| Number | £’000 | £’000 | £’000 | £’000 | |
As at 31 December | |||||
2021 | 350,644,188 | 3,506 | 305,672 | 24,077 | 333,255 |
Share issue | 54,120,140 | 542 | 61,727 | — | 62,269 |
Share issue cost | — | — | (1,757) | — | (1,757) |
As at 31 December | |||||
2022 | 404,764,328 | 4,048 | 365,642 | 24,077 | 393,767 |
Share issue | 9,603,841 | 96 | 11,104 | — | 11,200 |
Share issue cost | — | — | (30) | — | (30) |
As at 31 December | |||||
2023 | 414,368,169 | 4,144 | 376,716 | 24,077 | 404,937 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
| Amounts payable to Impact Health Partners LLP | ||
Net fee | 4,810 | 4,581 |
Gross fee | 4,810 | 4,581 |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Net assets per consolidated statement of financial position | 478,107 | 445,920 |
Fair value of derivatives | (1,750) | (363) |
EPRA NTA | 476,357 | 445,557 |
Issued share capital (number) | 414,368,169 | 404,764,328 |
Basic NAV per share | 115.38p | 110.17p |
EPRA NTA per share | 114.96p | 110.08p |
| As at | As at | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| £’000 | £’000 | |
Year one | 48,541 | 40,477 |
Year two | 49,409 | 41,125 |
Year three | 50,158 | 41,901 |
Year four | 51,046 | 42,509 |
Year five | 51,761 | 43,270 |
Onwards | 986,920 | 762,841 |
Total | 1,237,835 | 972,123 |
| Interest rate | Interest | ||||
| Borrowings | derivative | payable | Total | ||
| Notes | £’000 | £’000 | £’000 | £’000 | |
As at 1 January 2022 | 110,907 | (94) | 474 | 111,287 | |
| Cash flows from financing activities: | |||||
Borrowings drawn | 17 | 85,074 | — | — | 85,074 |
Borrowings repaid | 17 | (57,362) | — | — | (57,3 62) |
Loan arrangement fees paid | (1,265) | — | — | (1,265) | |
Interest received | 18 | — | 112 | — | 112 |
Interest and commitment fees paid | — | — | (3,909) | (3,909) | |
| Non-cash movements: | |||||
Amortisation of loan arrangement fees | 17 | 1,205 | — | — | 1,205 |
Fair value movement | 18 | — | (381) | — | (381) |
Loan arrangement fees accrued | (1,363) | — | — | (1,363) | |
Interest and commitment charge | — | — | 4,584 | 4,584 | |
As at 31 December 2022 | 137,196 | (363) | 1,149 | 137,982 | |
| Cash flows from financing activities: | |||||
Borrowings drawn | 17 | 82,500 | — | — | 82,500 |
Borrowings repaid | 17 | (40,000) | — | — | (40,000) |
Loan arrangement fees paid | (2,827) | — | — | (2,827) | |
Interest received | 18 | — | 1,035 | — | 1,035 |
Interest and commitment fees paid | — | — | (9,518) | (9,518) | |
Purchase of interest rate derivatives | 18 | — | (3,238) | — | (3,238) |
| Non-cash movements: | |||||
Amortisation of loan arrangement fees | 17 | 1,418 | — | — | 1,418 |
Fair value movement | 18 | — | 458 | — | 458 |
Loan arrangement fees – reversal of accrual | 1,650 | — | — | 1,650 | |
Interest and commitment charge | — | — | 10,114 | 10,114 | |
Accrued interest receivable on interest rate derivatives | — | 358 | — | 358 | |
As at 31 December 2023 | 179,937 | (1,750) | 1,745 | 179,932 |