Group | Society | ||||
| £m | Notes | 2025 | 2024 | 2025 | 2024 |
| Interest receivable and similar income: | |||||
Accounted for using effective interest rate method | 2 | 1,932.3 | 2,056.9 | ||
Other | 2 | 24.5 | 26.6 | ||
| Total interest receivable and similar income | 2 | 1,956.8 | 2,083.5 | ||
Interest payable and similar charges | 3 | ( | ( | (1,514.6) | (1,676.3) |
Net interest receivable | 442.2 | 407.2 | |||
Fees and commissions receivable | 4 | 37.9 | 36.0 | ||
| Fees and commissions payable | ( | ( | (3.7) | (3.3) | |
| Fair value (losses) / gains on financial instruments | 5 | ( | 1.7 | 12.2 | |
| mandatorily held at FVTPL | |||||
| Charge on buy-back of Permanent Interest-Bearing | ( | (27.9) | - | ||
| Shares | |||||
| Income from shares in subsidiary undertakings | 82.8 | 36.0 | |||
Other operating income | 6 | 12.3 | 9.4 | ||
Total income | 545.3 | 497.5 | |||
Administrative expenses | 7 | ( | ( | (262.4) | (262.0) |
Operating profit before impairment and provisions | 282.9 | 235.5 | |||
Impairment and provisions | 8 | ( | (10.8) | 10.4 | |
Profit before tax | 272.1 | 245.9 | |||
Tax expense | 12 | ( | ( | (49.5) | (56.7) |
Profit for the year | 222.6 | 189.2 | |||
Attributable to: | |||||
| Members of the Society | 222.6 | 189.2 | |||
| Non-controlling interests | - | - | |||
Profit for the year | 222.6 | 189.2 |
Group | Society | ||||
£m | Notes | 2025 | 2024 | 2025 | 2024 |
Profit for the year | 222.6 | 189.2 | |||
Other comprehensive (expense) / income: | |||||
Items that will not be reclassified to Income Statement: | |||||
| Remeasurement losses on net defined benefit | 36 | ( | ( | (17.5) | (2.7) |
| obligations | |||||
Income tax on items that will not be reclassified to Income Statement | 40 | 4.9 | 0.8 | ||
Net other comprehensive expense that will not be reclassified to Income Statement | ( | ( | (12.6) | (1.9) | |
Items that may subsequently be reclassified to Income Statement: | |||||
Cash flow hedging reserve: | |||||
| (Losses) / gains taken to equity | ( | ( | 17.5 | (35.2) | |
| Realised (gains) / losses transferred to Income | ( | (6.0) | 45.9 | ||
| Statement | |||||
Fair value reserve: | |||||
| Gains / (losses) taken to equity | ( | 6.0 | (1.8) | ||
Cost of hedging reserve: | |||||
| Gains / (losses) taken to equity | ( | 0.1 | - | ||
| Exchange differences on translation of foreign | ( | ( | - | - | |
| operations | |||||
Income tax on items that may be reclassified to Income Statement | 40 | ( | (4.9) | (2.5) | |
Net other comprehensive (expense) / income that may | ( | 12.7 | 6.4 | ||
subsequently be reclassified to Income Statement | |||||
Other comprehensive (expense) / income | ( | 0.1 | 4.5 | ||
Total comprehensive income | 222.7 | 193.7 | |||
Attributable to: | |||||
| Members of the Society | 222.7 | 193.7 | |||
| Non-controlling interests | - | - | |||
Total comprehensive income | 222.7 | 193.7 |
Group | Society | ||||
| £m | Notes | 2025 | 2024 | 2025 | 2024 |
Assets | |||||
| Cash in hand and balances with the Bank of England | 1,360.2 | 1,930.6 | |||
| Loans and advances to credit institutions | 13 | 304.7 | 397.8 | ||
| Debt securities | 14 | 4,275.4 | 4,340.1 | ||
| Derivative financial instruments | 333.1 | 743.0 | |||
Loans and advances to customers held at amortised | 15 | 31,121.3 | 28,334.9 | ||
| cost | |||||
| Loans and advances to customers held at FVTPL | 19 | 0.8 | 0.9 | ||
| Equity release portfolio held at FVTPL | 18 | 263.1 | 277.2 | ||
| Current tax asset | 2.3 | - | |||
| Investments in subsidiary undertakings and joint | 20 | 560.1 | 509.3 | ||
| ventures | |||||
| Assets held for sale | 21 | 3.7 | - | ||
| Property, plant and equipment | 22 | 42.3 | 43.1 | ||
| Right-of-use assets | 23 | 8.0 | 8.3 | ||
| Deferred tax asset | 34 | 6.2 | 11.2 | ||
| Other assets | 26 | 26.5 | 22.9 | ||
| Intangible assets | 25 | 8.3 | 4.2 | ||
Loan to defined benefit pension scheme held at FVTPL | 35 | 10.9 | - | ||
| Retirement benefit surplus | 36 | - | 4.8 | ||
Total assets | 38,326.9 | 36,628.3 | |||
Liabilities | |||||
| Shares | 27 | 30,524.3 | 28,254.1 | ||
| Amounts owed to credit institutions | 28 | 513.1 | 1,800.6 | ||
| Amounts owed to other customers | 29 | 1,171.9 | 1,268.9 | ||
| Debt securities in issue | 30 | 2,955.0 | 1,930.1 | ||
| Derivative financial instruments | 205.0 | 282.2 | |||
| Current tax liability | 1.5 | 2.7 | |||
| Lease liabilities | 31 | 8.2 | 8.6 | ||
| Other liabilities | 32 | 12.6 | 11.0 | ||
| Accruals and deferred income | 29.7 | 27.6 | |||
| Provisions for liabilities | 33 | 5.1 | 5.3 | ||
| Deferred tax liability | 34 | - | - | ||
| Retirement benefit obligations | 36 | 1.2 | - | ||
| Subordinated liabilities | 37 | 356.0 | 690.2 | ||
| Subscribed capital | 38 | 15.2 | 41.6 | ||
Total liabilities | 35,798.8 | 34,322.9 |
Group | Society | ||||
| £m | Notes | 2025 | 2024 | 2025 | 2024 |
Members' interests | |||||
| General reserve | 2,524.7 | 2,314.7 | |||
| Fair value reserve | ( | ( | (6.3) | (10.6) | |
| Cash flow hedging reserve | 9.6 | 1.3 | |||
| Cost of hedging reserve | ( | ( | 0.1 | - | |
| Translation reserve | - | - | |||
Attributable to members of the Society | 2,528.1 | 2,305.4 | |||
| Non-controlling interests | ( | - | - | ||
Total members' interests | 2,528.1 | 2,305.4 | |||
Total liabilities and members' interests | 38,326.9 | 36,628.3 |
Group | General | Fair value | Cash flow | Cost of | Translation | Sub- | Non- | |
£m | reserve | reserve | hedging | hedging | reserve | total | controlling | Total |
| reserve | reserve | interests | ||||||
For the year ended 31 December 2025 | ||||||||
Balance at 1 January 2025 | ( | ( | ( | |||||
Profit for the year | ||||||||
Other comprehensive (expense) / income net of tax: | ||||||||
Remeasurement losses on defined benefit obligations | ( | ( | ( | |||||
Net gains / (losses) from changes in fair value | ( | |||||||
Realised gains transferred to Income Statement | ( | ( | ( | |||||
Exchange differences on translation of foreign | ( | ( | ( | |||||
| operations | ||||||||
Other comprehensive | ( | ( | ( | ( | ( | |||
(expense) / income | ||||||||
Total comprehensive income / (expense) for the year | ( | ( | ||||||
Non -controlling interests | ||||||||
arising on recognition of subsidiary undertakings with less than 100% ownership | ||||||||
Balance at 31 December | ( | ( | ||||||
2025 |
Group | General | Fair value | Cash flow | Cost of | Translation | Sub- | Non- | |
£m | reserve | reserve | hedging | hedging | reserve | total | controlling | Total |
| reserve | reserve | interests | ||||||
For the year ended 31 December 2024 | ||||||||
Balance at 1 January 2024 | ( | ( | ( | |||||
Profit for the year | ||||||||
Other comprehensive (expense) / income net of tax: | ||||||||
Remeasurement losses on defined benefit obligations | ( | ( | ( | |||||
Net losses from changes in fair value | ( | ( | ( | ( | ( | |||
Realised losses transferred to Income Statement | ||||||||
Exchange differences on translation of foreign | ( | ( | ( | |||||
| operations | ||||||||
Other comprehensive | ( | ( | ( | ( | ||||
(expense) / income | ||||||||
Total comprehensive income / | ( | ( | ( | |||||
(expense) for the year | ||||||||
Balance at 31 December 2024 | ( | ( | ( |
Group | Society | ||||
| £m | Notes | 2025 | 2024 | 2025 | 2024 |
Cash flows from operating activities | |||||
Profit before tax | 272.1 | 245.9 | |||
Adjustments for: | |||||
| Impairment charge / (credits) on financial | 39ai) | ( | 2.1 | (16.7) | |
| instruments | |||||
| Depreciation and amortisation | 22, 23, | 8.7 | 8.5 | ||
24, 25 | |||||
Impairment of property, plant and equipment, right - | 22, 23, | ||||
of-use assets, investment property and intangible assets | 24, 25 | (0.1) | - | ||
(Profit) / loss on disposal of property, plant and equipment, investment property and intangible assets | ( | ( | (0.1) | 0.6 | |
Fair value losses / (gains) on financial instruments | 39aii) | ( | (1.7) | (12.2) | |
| held at FVTPL | |||||
| Interest on subordinated liabilities and subscribed | 3 | 32.1 | 34.1 | ||
| capital | |||||
Interest on lease liabilities | 3 | 0.3 | 0.3 | ||
| Income from shares in subsidiary undertakings | (82.8) | (36.0) | |||
Charge on buy-back of Permanent Interest- Bearing | 27.9 | - | |||
| Shares (PIBS) | |||||
| Other non-cash movements | 39aiii) | ( | ( | (16.3) | (2.7) |
242.2 | 221.8 | ||||
Changes in operating assets and liabilities: | |||||
| Movement in prepayments and accrued income | ( | ( | (5.8) | 0.7 | |
| Movement in accruals and deferred income | 2.1 | (4.2) | |||
| Movement in provisions for liabilities | ( | ( | - | (0.2) | |
| Net movement in derivatives | 71.5 | 42.9 | |||
| Movement in loans and advances to customers | ( | ( | (2,451.9) | (2,376.0) | |
| Movement in shares | 2,199.5 | 2,317.2 | |||
| Net movement in amounts owed to credit | ( | ( | (1,384.5) | (41.0) | |
| institutions and other customers | |||||
| Net movement in debt securities in issue | ( | 1,024.9 | (312.4) | ||
| Net movement in loans and advances to credit | 70.3 | 180.9 | |||
| institutions | |||||
| Net movement in other assets | ( | ( | (2.8) | (0.3) | |
| Net movement in other liabilities | 3.6 | (7.7) | |||
| Contributions to defined benefit pension scheme | ( | ( | (10.7) | (23.0) | |
| Income taxes paid | ( | ( | (47.8) | (50.8) | |
Net cash flows from operating activities | ( | ( | (289.4) | (52.1) |
Group | Society | ||||
| £m | Notes | 2025 | 2024 | 2025 | 2024 |
Net cash flows from operating activities | ( | ( | (289.4) | (52.1) | |
Cash flows from investing activities | |||||
Purchase of debt securities | 14 | ( | ( | (1,410.3) | (3,986.6) |
Proceeds from maturities and disposals of debt | 1,537.7 | 2,830.1 | |||
securities | |||||
Dividends received from subsidiary undertakings | 82.8 | 36.0 | |||
Increase in loans to subsidiary undertakings | 20a) | (50.8) | (31.2) | ||
Purchase of subsidiary undertakings in the year, net of cash acquired | ( | - | - | ||
Other investing activities | 39bi) | ( | ( | (23.2) | (14.6) |
Net cash flows from investing activities | ( | 136.2 | (1,166.3) | ||
Cash flows from financing activities | |||||
Exercise of put options held by non -controlling | ( | - | - | ||
shareholders | |||||
Buy -back of Permanent Interest-Bearing Shares | ( | (52.9) | - | ||
(PIBS) | |||||
Redemption of subordinated liabilities | ( | (350.0) | - | ||
Interest paid on subordinated liabilities and subscribed capital | ( | ( | (34.8) | (33.5) | |
Interest paid on lease liabilities | 31 | ( | ( | (0.3) | (0.3) |
Payment of lease liabilities | 31 | ( | ( | (2.1) | (2.3) |
Net cash flows from financing activities | ( | ( | (440.1) | (36.1) | |
Net decrease in cash and cash equivalents | ( | ( | (593.3) | (1,254.5) | |
Cash and cash equivalents at 1 January | 1,984.6 | 3,239.1 | |||
Decrease in impairment loss allowance on cash and cash equivalents | 13 | 0.1 | - | ||
Cash and cash equivalents at 31 December | 1,391.4 | 1,984.6 | |||
| Analysis of the cash balances as shown within the Statement of Financial Position: | |||||
As at 31 December 2025 | Group | Society | |||
| £m | Notes | 2025 | 2024 | 2025 | 2024 |
| Cash in hand and balances with Bank of England | 1,360.2 | 1,930.6 | |||
| Loans and advances to credit institutions | 13 | 31.2 | 54.0 | ||
Cash and cash equivalents at 31 December | 1,391.4 | 1,984.6 |
| Group | Repayable | Up to 3 | 3 -12 | 1 - 5 | Over 5 | No | |
| £m | on demand | months | months | years | years | specified | Total |
| maturity | |||||||
| Previously reported: | |||||||
| Debt securities in issue | 5.1 | 0.8 | 1,938.7 | 490.7 | - | - | 2,435.3 |
| Total financial liabilities | 12,335.2 | 4,469.8 | 13,220.5 | 5,009.1 | 485.1 | 598.9 | 36,118.6 |
| Net liquidity gap | (10,041.4) | (3,876.3) | (12,219.3) | (1,261.1) | 30,004.7 | (291.4) | 2,315.2 |
Adjustments: | |||||||
| Debt securities in issue | (5.1) | 5.1 | (1,938.7) | 1,938.7 | - | - | - |
| Total financial liabilities | (5.1) | 5.1 | (1,938.7) | 1,938.7 | - | - | - |
| Net liquidity gap | (5.1) | 5.1 | (1,938.7) | 1,938.7 | - | - | - |
| Restated: | |||||||
| Debt securities in issue | - | 5.9 | - | 2,429.4 | - | - | 2,435.3 |
| Total financial liabilities | 12,330.1 | 4,474.9 | 11,281.8 | 6,947.8 | 485.1 | 598.9 | 36,118.6 |
| Net liquidity gap | (10,036.3) | (3,881.4) | (10,280.6) | (3,199.8) | 30,004.7 | (291.4) | 2,315.2 |
| Society | Repayable | Up to 3 | 3 - 12 | 1 - 5 | Over 5 | No | |
| £m | on demand | months | months | years | years | specified | Total |
| maturity | |||||||
| Previously reported: | |||||||
| Debt securities in issue | 5.1 | - | 1,925.0 | - | - | - | 1,930.1 |
| Total financial liabilities | 11,909.7 | 3,993.1 | 12,173.2 | 5,145.4 | 458.8 | 598.9 | 34,279.1 |
| Net liquidity gap | (9,515.2) | (3,658.2) | (11,231.2) | (1,172.6) | 27,984.5 | (256.1) | 2,151.2 |
Adjustments: | |||||||
| Debt securities in issue | (5.1) | 5.1 | (1,925.0) | 1,925.0 | - | - | - |
| Total financial liabilities | (5.1) | 5.1 | (1,925.0) | 1,925.0 | - | - | - |
| Net liquidity gap | (5.1) | 5.1 | (1,925.0) | 1,925.0 | - | - | - |
| Restated: | |||||||
| Debt securities in issue | - | 5.1 | - | 1,925.0 | - | - | 1,930.1 |
| Total financial liabilities | 11,904.6 | 3,998.2 | 10,248.2 | 7,070.4 | 458.8 | 598.9 | 34,279.1 |
Net liquidity gap | (9,510.1) | (3,663.3) | (9,306.2) | (3,097.6) | 27,984.5 | (256.1) | 2,151.2 |
Society | £m |
Previously reported: | |
| On financial liabilities held at amortised cost: | |
| On deposits and other borrowings – subsidiary undertakings | 71.1 |
| Total on financial liabilities held at amortised cost | 1,392.1 |
| On financial instruments held at FVTPL: | |
| Net expense on derivative financial instruments held for hedging liabilities | 138.3 |
| Total interest payable and similar charges | 1,676.3 |
Adjustments: | |
| On financial liabilities held at amortised cost: | |
| On deposits and other borrowings – subsidiary undertakings | (46.7) |
| Total on financial liabilities held at amortised cost | (46.7) |
| On financial instruments held at FVTPL: | |
| Net expense on derivative financial instruments held for hedging liabilities | 46.7 |
| Total interest payable and similar charges | - |
Restated: | |
| On financial liabilities held at amortised cost: | |
| On deposits and other borrowings – subsidiary undertakings | 24.4 |
| Total on financial liabilities held at amortised cost | 1,345.4 |
| On financial instruments held at FVTPL: | |
| Net expense on derivative financial instruments held for hedging liabilities | 185.0 |
| Total interest payable and similar charges | 1,676.3 |
Freehold and long leasehold buildings | 50 to 100 years |
Special purpose freehold head office facilities | 40 years |
Refurbishment of freehold and long leasehold buildings | 5 to 10 years |
Short leasehold buildings | Period of lease |
Equipment, fixtures and fittings | 2 to 10 years |
Motor vehicles | 25% reducing balance |
Lifetime PD band at initial recognition | Applied at 31 December 2025 | Applied at 31 December 2024 |
Slight risk | Initial estimate x 8 | Initial estimate x 9 |
Low risk | Initial estimate x 4 | Initial estimate x 5 |
Medium risk | Initial estimate x 3 | Initial estimate x 4 |
High risk | Initial estimate x 1 | Initial estimate x 1 |
As at 31 December 2025 | Notes | Scenario | 2026 | 2027 | 2028 | 2029 | 2030 |
Upside | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | ||
Bank of England Base Rate (%) | A | Central | 3.50 | 3.50 | 3.50 | 3.75 | 4.00 |
Downside | 6.00 | 5.25 | 5.00 | 4.75 | 4.50 | ||
Upside | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | ||
Unemployment (%) | A | Central | 5.0 | 4.8 | 4.7 | 4.5 | 4.5 |
Downside | 7.0 | 6.0 | 6.0 | 6.0 | 6.0 | ||
Upside | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | ||
UK House price inflation (%) | B | Central | 2.5 | 2.0 | 1.5 | 2.5 | 3.0 |
Downside | (10.6) | (3.0) | 1.0 | 4.0 | 4.0 |
As at 31 December 2024 | Notes | Scenario | 2025 | 2026 | 2027 | 2028 | 2029 |
Upside | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | ||
Bank of England Base Rate (%) | A | Central | 4.00 | 3.75 | 3.75 | 3.75 | 3.75 |
Downside | 6.00 | 6.00 | 5.00 | 5.00 | 5.00 | ||
Upside | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | ||
Unemployment (%) | A | Central | 4.1 | 4.3 | 4.4 | 4.4 | 4.2 |
Downside | 6.7 | 6.0 | 6.0 | 6.0 | 6.0 | ||
Upside | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | ||
UK House price inflation (%) | B | Central | 3.0 | 3.5 | 2.5 | 3.0 | 4.0 |
Downside | (1.0) | (11.5) | (1.0) | 1.0 | 4.0 |
Notes | Scenario | 2025 | 2024 | |
| Upside | 3.00 / 3.75 | 3.50 / 4.25 | ||
Bank of England Base Rate (%) | A | Central | 3.50 / 4.00 | 3.75 / 4.75 |
| Downside | 3.75 / 6.00 | 4.75 / 6.00 | ||
| Upside | 4.8 | 4.1 | ||
Unemployment (%) | B | Central | 5.2 | 4.4 |
| Downside | 7.5 | 7.0 | ||
| Upside | 22.6 / 0.0 | 22.6 / 0.0 | ||
UK House price inflation (%) | C | Central | 12.1 / 0.0 | 17.2 / 0.0 |
| Downside | 0.0 / (13.3) | 0.0 / (13.3) |
Group | Society | ||||
| £m | Notes | 2025 | 2024 2025 | 2024 | |
Residential mortgages | |||||
Model Risk – downturn | A | 2.7 | 1.3 | 2.7 | 1.3 |
Flats subject to fire safety risks | B | 2.1 | 1.4 | 2.1 | 1.4 |
4.8 | 2.7 | 4.8 | 2.7 |
| Scenario | ECL (£m) | Share of Gross | ||||||||
2025 | Notes | weighting (%) | (Note A) | Exposures (%) | ||||||
| (Note B) | ||||||||||
Upside | Central Downside Stage 1 | Stage 2 Stage 3 | Total | Stage 1 Stage 2 | ||||||
| Residential | ||||||||||
Actual probability weighted ECL | 15 | 55 | 30 | 8.6 | 5.4 | 7.6 | 21.6 | 97.8 | 1.8 | |
| 100% upside | 100 | - | - | 2.8 | 2.2 | 6.1 | 11.1 | 98.3 | 1.3 | |
| 100% central | - | 100 | - | 3.8 | 3.3 | 6.9 | 14.0 | 98.0 | 1.6 | |
| 100% downside | - | - | 100 | 11.7 | 13.1 | 13.1 | 37.9 | 95.6 | 4.0 | |
| Commercial | ||||||||||
Actual probability weighted ECL | 15 | 55 | 30 | 0.4 | 0.3 | 1.9 | 2.6 | 80.9 | 9.9 | |
100% upside | C, D | 100 | - | - | 0.4 | 0.3 | 1.9 | 2.6 | 80.9 | 9.9 |
100% central | C, D | - | 100 | - | 0.4 | 0.3 | 1.9 | 2.6 | 80.9 | 9.9 |
100% downside | C, D | - | - | 100 | 0.4 | 0.3 | 1.9 | 2.6 | 80.9 | 9.9 |
| Scenario | ECL (£m) | Share of Gross | |||||||||
2024 | Notes | weighting (%) | (Note A) | Exposures (%) | |||||||
| (Note B) | |||||||||||
Upside | Downside Stage 1 | Central | Stage 2 Stage 3 | Total | Stage 1 | Stage 2 | |||||
| Residential | |||||||||||
Actual probability weighted ECL | 10 | 60 | 30 | 4.5 | 2.5 | 6.5 | 13.5 | 98.5 | 1.1 | ||
| 100% upside | 100 | - | - | 2.2 | 1.1 | 4.7 | 8.0 | 98.6 | 1.0 | ||
| 100% central | - | 100 | - | 2.7 | 1.3 | 5.0 | 9.0 | 98.6 | 1.0 | ||
| 100% downside | - | - | 100 | 8.1 | 5.4 | 8.6 | 22.1 | 98.2 | 1.4 | ||
| Commercial | |||||||||||
Actual probability weighted ECL | 10 | 60 | 30 | 0.2 | 0.2 | 4.3 | 4.7 | 82.2 | 5.2 | ||
100% upside | C, D | 100 | - | - | 0.2 | 0.2 | 4.3 | 4.7 | 82.2 | 5.2 | |
100% central | C, D | - | 100 | - | 0.2 | 0.2 | 4.3 | 4.7 | 82.2 | 5.2 | |
100% downside | C, D | - | - | 100 | 0.2 | 0.2 | 4.3 | 4.7 | 82.2 | 5.2 | |
Group | Society | |||||||
| £m | Notes | Changes to assumption | Increase / (decrease) in impairment loss allowance | |||||
2025 | 2024 | 2025 | 2024 | |||||
Downside scenario | A | Absolute increase of 10% | 1.6 | 0.7 | 1.5 | 0.7 | ||
weighting | ||||||||
Significant increase in credit | B | Relative reduction by 25% | 0.4 | 0.1 | 0.4 | 0.1 | ||
risk criteria | ||||||||
Future house price inflation | C | + / - 0.5% pa | (0.9) / 1.0 | (0.5) / 0.6 | (0.9) / 1.0 | (0.4) / 0.5 | ||
Unemployment | D | + / - 0.5% pa | 0.9 / (0.8) | 0.5 / (0.4) | 0.9 / (0.8) | 0.5 / (0.4) |
Group | Society | ||||||
| £m | Notes | Changes to assumption | Increase / (decrease) in impairment loss allowance | ||||
2025 | 2024 | 2025 | 2024 | ||||
Lifetime Loss Rate | A | + / - 1% | 0.2 / (0.2) | 0.1 / (0.1) | 0.1 / (0.1) | 0.2 / (0.2) |
Group (£m) | Society (£m) | |||||
| Assumption | Change to current assumption | Increase in impairment allowance | ||||
2025 | 2024 | 2025 | 2024 | |||
Downside scenario weighting | Absolute increase of 10% | 0.1 | 0.1 | 0.1 | 0.1 | |
Downside scenario weighting | Increase to 100% | 1.1 | 1.1 | 1.1 | 1.1 | |
| Group and Society (£m) | |||
| Assumption | Change to current assumption | Increase / (Decrease) in portfolio fair value | |
2025 | 2024 | ||
Redemption rates | + / - 1% pa | (0.4) / 0.5 | 0.4 / (0.5) |
Illiquidity premia | + / - 0.2% pa | (4.3) / 4.4 | (3.7) / 3.8 |
HPI forecast | + / - 0.5% pa | 4.0 / (4.3) | 4.4 / (4.7) |
Property volatility | + / - 1% pa | (2.6) / 2.6 | (2.4) / 2.4 |
RPI volatility | + / - 0.5% pa | (1.0) / 0.6 | (0.2) / 0.0 |
| Group & Society (£m) | ||||
| Assumption | Notes Change to current assumption | (Decrease) / increase in liability | ||
2025 | 2024 | |||
Redemption rates | A | + / - 1% pa | (0.0) / 0.0 | (0.6) / 0 .6 |
RPI volatility | A | + / - 0.5% pa | (0.9) / 0.6 | (2.0) / 1.5 |
Group (£m) | Society (£m) | |||||
Assumption | Changes to assumption | (Decrease) / increase in liabilities | ||||
2025 | 2024 | 2025 | 2024 | |||
Discount rate | + / -0.25% pa | (4.6) / 4.8 | (5.5) / 5.7 | (2.4) / 2.6 | (2.5) / 2.7 | |
Rate of inflation | + / -0.5% pa | 3.8 / (3.6) | 3.9 / (3.7) | 1.8 / (1.7) | 1.9 / (1.8) | |
Commutation allowance | + / -10% pa | 0.0 / 0.1 | (0.1) / 0.1 | 0.0 / 0.1 | - | |
Life expectancy | + / -1 year | 4.6 / (4.5) | 6.0 / (6.2) | 2.5 / (2.4) | 2.4 / (2.4) | |
| Group & Society (£m) | |||||
| Assumption | Notes Change to current assumption | (Decrease) / increase in loan fair value | |||
2025 | 2024 | ||||
Discount rate | A | + / - 1% pa | (0.1) / 0.1 | N/A | |
Value of illiquid assets | A | + / - 10% expected proceeds | 1.1 / (1.1) | N/A |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
On financial assets held at amortised cost: | ||||
| On loans fully secured on residential property | 1,399.3 | 1,207.2 | 1,291.7 | 1,102.0 |
| On other loans and advances: | ||||
| To subsidiary undertakings | - | - | 129.9 | 122.6 |
| Other | 25.2 | 26.9 | 6.1 | 8.3 |
| On other liquid assets | 85.4 | 140.9 | 84.6 | 138.9 |
1,509.9 | 1,375.0 | 1,512.3 | 1,371.8 | |
On financial assets held at FVOCI: | ||||
| On debt securities | 182.2 | 178.6 | 176.4 | 168.9 |
On financial instruments held at FVTPL: | ||||
| Net income on derivative financial instruments held to hedge | 243.6 | 516.2 | 243.6 | 516.2 |
| assets in qualifying hedge accounting relationships | ||||
Interest receivable and similar income accounted for using | 1,935.7 | 2,069.8 | 1,932.3 | 2,056.9 |
the effective interest rate method | ||||
On financial instruments held at FVTPL: | ||||
| On loans and advances to customers | 0.1 | 0.1 | 0.1 | 0.1 |
| On equity release portfolio | 21.8 | 19.4 | 21.8 | 19.4 |
| On debt securities | - | - | 3.3 | 4.1 |
| On loan to defined benefit pension scheme | 0.8 | - | 0.8 | - |
| Net (expense) / income on derivative financial instruments held | ||||
| to hedge assets in non-qualifying hedge accounting | (1.5) | 13.0 | (1.5) | 3.0 |
| relationships | ||||
Other interest and similar income | 21.2 | 32.5 | 24.5 | 26.6 |
Total interest receivable and similar income | 1,956.9 | 2,102.3 | 1,956.8 | 2,083.5 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
| restated* | ||||
On financial liabilities held at amortised cost: | ||||
| On shares held by individuals | 1,067.0 | 1,081.7 | 1,067.0 | 1,081.7 |
| On shares held by others | 8.7 | 8.7 | 8.7 | 8.7 |
| On subscribed capital | 4.3 | 4.5 | 4.3 | 4.5 |
| On deposits and other borrowings: | ||||
| Subordinated liabilities | 27.8 | 29.6 | 27.8 | 29.6 |
| Subsidiary undertakings | - | - | 22.0 | 24.4 |
| Wholesale and other funding | 271.8 | 322.9 | 150.0 | 196.2 |
| Lease liabilities | 4.6 | 3.1 | 0.3 | 0.3 |
1,384.2 | 1,450.5 | 1,280.1 | 1,345.4 | |
On financial instruments held at FVTPL: | ||||
Net expense on derivative financial instruments held for hedging | 56.9 | 163.4 | 76.9 | 185.0 |
| liabilities (note A) | ||||
| Deemed loans from Group undertakings | - | - | 157.5 | 145.9 |
| Other | 0.9 | - | 0.1 | - |
Total interest payable and similar charges | 1,442.0 | 1,613.9 | 1,514.6 | 1,676.3 |
| 2025 | 2024 | |||||
Products and | Products and | Products and | Products and | |||
| Group | services | services | services | services | ||
| £m | transferred | transferred | Total | transferred | transferred | Total |
| at a point in | over time | at a point in | over time | |||
| time | time | |||||
Mortgage origination fees | 108.2 | - | 108.2 | 97.8 | 0.4 | 98.2 |
Other mortgage related | 2.7 | - | 2.7 | 2.1 | - | 2.1 |
fees | ||||||
General insurance income | 80.4 | 0.5 | 80.9 | 77.5 | 1.0 | 78.5 |
Commissions earned on property sales | 350.1 | - | 350.1 | 320.4 | - | 320.4 |
Commissions earned on property lettings | 148.9 | 110.6 | 259.5 | 146.3 | 101.3 | 247.6 |
Commercial property | 54.6 | 59.4 | 114.0 | 44.3 | 47.5 | 91.8 |
services fees | ||||||
Survey and valuation fees | 119.2 | - | 119.2 | 112.0 | - | 112.0 |
Asset management | 27.2 | 0.2 | 27.4 | 20.8 | 0.2 | 21.0 |
commission | ||||||
Conveyancing fees | 73.5 | - | 73.5 | 64.6 | - | 64.6 |
Financial advice fees | 35.6 | - | 35.6 | 33.9 | - | 33.9 |
Software and consultancy | - | 16.9 | 16.9 | - | 16.8 | 16.8 |
fees | ||||||
Factoring and invoice | 16.9 | - | 16.9 | 15.5 | - | 15.5 |
discounting services | ||||||
Other fees and commissions | 9.7 | 0.4 | 10.1 | 12.6 | 0.5 | 13.1 |
Total fees and commissions | 1,027.0 | 188.0 | 1,215.0 | 947.8 | 167.7 | 1,115.5 |
receivable |
| 2025 | 2024 | |||||
Products and | Products and | Products and | Products and | |||
| Society | services | services | services | services | ||
| £m | transferred | transferred | Total | transferred | transferred | Total |
| at a point in | over time | at a point in | over time | |||
| time | Time | |||||
Other mortgage related | 2.5 | - | 2.5 | 1.9 | - | 1.9 |
fees | ||||||
General insurance income | - | 0.5 | 0.5 | - | 1.0 | 1.0 |
Financial advice fees | 34.9 | - | 34.9 | 33.0 | - | 33.0 |
Other fees and commissions | - | - | - | 0.1 | - | 0.1 |
Total fees and commissions | 37.4 | 0.5 | 37.9 | 35.0 | 1.0 | 36.0 |
receivable |
| 2025 | |||||
Group (£m) | Society | SIL | Connells | Other^ | Total |
Mortgage origination fees | - | - | 110.5 | (2.3) | 108.2 |
Other mortgage related fees | 2.5 | 0.2 | - | - | 2.7 |
General insurance income | 0.5 | - | 80.4 | - | 80.9 |
Commissions earned on property sales | - | - | 350.1 | - | 350.1 |
Commissions earned on property lettings | - | - | 259.5 | - | 259.5 |
Commercial property services fees | - | - | 114.0 | - | 114.0 |
Survey and valuation fees | - | - | 128.7 | (9.5) | 119.2 |
Asset management commission | - | - | 27.4 | - | 27.4 |
Conveyancing fees | - | - | 74.4 | (0.9) | 73.5 |
Financial advice fees | 34.9 | - | - | 0.7 | 35.6 |
Software and consultancy fees | - | - | - | 16.9 | 16.9 |
Factoring and invoice discounting services | - | - | - | 16.9 | 16.9 |
Other fees and commissions | - | 0.1 | 10.0 | - | 10.1 |
Fees and commissions receivable | 37.9 | 0.3 | 1,155.0 | 21.8 | 1,215.0 |
Fees and commissions payable and other operating income | 8.3 | - | 0.1 | (10.8) | (2.4) |
Net non -interest income | 46.2 | 0.3 | 1,155.1 | 11.0 | 1,212.6 |
| 2024 | |||||
Group (£m) | Society | SIL | Connells | Other^ | Total |
Mortgage origination fees | - | - | 100.6 | (2.4) | 98.2 |
Other mortgage related fees | 1.9 | 0.3 | - | (0.1) | 2.1 |
General insurance income | 1.0 | - | 77.5 | - | 78.5 |
Commissions earned on property sales | - | - | 320.4 | - | 320.4 |
Commissions earned on property lettings | - | - | 247.6 | - | 247.6 |
Commercial property services fees | - | - | 91.1 | 0.7 | 91.8 |
Survey and valuation fees | - | - | 119.4 | (7.4) | 112.0 |
Asset management commission | - | - | 21.0 | - | 21.0 |
Conveyancing fees | - | - | 65.6 | (1.0) | 64.6 |
Financial advice fees | 33.0 | - | - | 0.9 | 33.9 |
Software and consultancy fees | - | - | - | 16.8 | 16.8 |
Factoring and invoice discounting services | - | - | - | 15.5 | 15.5 |
Other fees and commissions | 0.1 | - | 13.0 | - | 13.1 |
Fees and commissions receivable | 36.0 | 0.3 | 1,056.2 | 23.0 | 1,115.5 |
Fees and commissions payable and other operating income | 7.9 | - | (0.8) | (9.4) | (2.3) |
Net non -interest income | 43.9 | 0.3 | 1,055.4 | 13.6 | 1,113.2 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Realised profits / (losses) on treasury assets held at FVOCI | 0.3 | (1.8) | 0.3 | (1.8) |
Share of profits from joint ventures | 2.0 | 1.4 | - | - |
Profit on disposal of subsidiary undertakings | 10.8 | - | - | - |
Research and Development Expenditure Credit (RDEC) | 1.8 | - | 1.5 | - |
Other | 2.0 | 3.6 | 10.5 | 11.2 |
Total other operating income | 16.9 | 3.2 | 12.3 | 9.4 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Equity release portfolio (Note 18) | (14.5) | (12.6) | (14.5) | (12.6) |
Derivatives associated with equity release portfolio (Note 18) | 8.1 | 21.9 | 8.1 | 21.9 |
Equity share investments (Note 20e)) | 0.4 | 1.1 | - | - |
Share warrants | 5.6 | 5.9 | - | - |
Put options held by minority shareholders | (0.2) | (0.3) | - | - |
Hedging instruments and hedged items | 0.9 | 2.0 | 7.0 | 6.9 |
Loan to defined benefit pension scheme (Note 35) | (2.2) | - | (2.2) | - |
Other financial instruments | - | - | 3.3 | (4.0) |
Total | (1.9) | 18.0 | 1.7 | 12.2 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Employee costs: | ||||
| Wages and salaries | 819.9 | 746.8 | 127.9 | 112.7 |
| Social security costs | 99.4 | 79.5 | 15.6 | 11.9 |
| Pension costs: | ||||
| Defined contribution arrangements (Note 36) | 32.8 | 28.6 | 9.3 | 8.2 |
952.1 | 854.9 | 152.8 | 132.8 | |
Other administrative expenses | 471.3 | 457.4 | 114.4 | 134.2 |
Central administrative costs recharged to Group undertakings | - | - | (4.8) | (5.0) |
Total administrative expenses | 1,423.4 | 1,312.3 | 262.4 | 262.0 |
Other administrative expenses comprise: | ||||
| Depreciation and amortisation (Notes 22, 23, 24 and 25) | 68.2 | 70.0 | 8.7 | 8.5 |
Impairment losses on property, plant and equipment, right-of-use assets, investment property and intangible assets | 5.6 | 3.1 | (0.1) | - |
| (Notes 22, 23, 24 and 25) | ||||
| Impairment losses on trade receivables (Note 45c)) | 1.4 | 0.8 | 0.1 | - |
| Lease expense – items exempt from IFRS 16: | ||||
| Short-term leases | 1.9 | 0.7 | 0.7 | 0.6 |
| Other property and establishment costs | 49.4 | 48.0 | 7.3 | 7.5 |
| Postage and communications | 8.3 | 6.9 | 8.0 | 6.6 |
| IT costs | 82.8 | 77.5 | 27.5 | 30.0 |
| Marketing and advertising | 75.6 | 69.6 | 17.4 | 15.6 |
| Insurance | 10.5 | 10.1 | 3.5 | 3.6 |
| Legal, professional and consultancy | 63.2 | 77.0 | 35.7 | 55.7 |
| Training, recruitment and other employee related costs | 61.9 | 59.7 | 5.3 | 5.4 |
| Costs of Connells' management incentive scheme (Note 32) | - | (4.2) | - | - |
| Other | 42.5 | 38.2 | 0.3 | 0.7 |
Total other administrative expenses | 471.3 | 457.4 | 114.4 | 134.2 |
Group | Society | |||||
£m | 2025 | 2024 | 2025 | 2024 | ||
Audit of the Society and Group Annual Accounts | 1.2 | 1.2 | 1.2 | 1.2 | ||
Audit of the Group’s subsidiary undertakings’ accounts pursuant to legislation | 2.6 | 2.5 | - | - | ||
Audit -related assurance services | 0.2 | 0.1 | 0.2 | 0.1 | ||
Other non -audit services | - | 0.1 | - | 0.1 | ||
Total external auditor remuneration | 4.0 | 3.9 | 1.4 | 1.4 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Impairment (losses) / credits on loans and advances to customers | (10.1) | 17.1 | (9.8) | 17.0 |
(Note 17) | ||||
Impairment credits on liquid assets | 0.1 | 0.1 | 0.1 | 0.1 |
Realised losses on equity release portfolio (Note 18) | (1.3) | (1.8) | (1.3) | (1.8) |
Provisions for liabilities (Note 33) | (0.9) | (3.7) | 0.2 | (4.9) |
Total | (12.2) | 11.7 | (10.8) | 10.4 |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
Society principal office | 2,123 | 2,001 | 2,123 | 2,001 |
Society branches | 452 | 423 | 452 | 423 |
Subsidiary undertakings | 16,279 | 15,592 | - | - |
Total employee numbers | 18,854 | 18,016 | 2,575 | 2,424 |
| Group & Society | |||
£m | 2025 | 2024 | |
Salary, benefits and annual performance pay | 6.1 | 7.1 | |
Employer pension contributions | 0.6 | 0.3 | |
6.7 | 7.4 |
| Group & Society | |||
£’000 | 2025 | 2024 | |
Interest receivable | 18 | 29 | |
Interest payable | 41 | 37 |
| Group & Society | ||
£’000 | 2025 | 2024 |
Mortgage loans outstanding at 31 December | 1,603 | 643 |
Savings balances at 31 December | 1,219 | 1,327 |
| Society | ||
£m | 2025 | 2024 |
Rendering and receiving of services | 0.1 | 0.1 |
Recharges of central costs | 4.8 | 5.0 |
Interest receivable (note A) | 130.7 | 122.6 |
Interest payable | (202.8) | (217.0) |
Mortgage referral, valuation and legal fees (note B) | (10.5) | (10.2) |
Other operating income | 9.6 | 8.2 |
Collateral transferred to funding vehicles | 2,194.4 | 1,147.2 |
Collateral transferred from funding vehicles | (54.3) | (67.0) |
Repayment of debt securities | (37.3) | (119.4) |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Profit before tax | 275.2 | 318.6 | 272.1 | 245.9 |
Share of profits from joint ventures, net of tax | (2.0) | (1.4) | - | - |
273.2 | 317.2 | 272.1 | 245.9 | |
Tax calculated at the standard rate of corporation tax in the UK of 25.0% (2024: 25.0%) | 68.3 | 79.3 | 68.0 | 61.5 |
Effects of: | ||||
| Expenses not deductible for tax purposes | 2.3 | 0.7 | 1.0 | 0.5 |
| Adjustment to tax expense in respect of prior periods | (0.2) | 0.5 | 0.5 | (0.6) |
| Non-taxable dividend income | - | - | (20.7) | (9.0) |
| Other non-taxable income | (3.5) | (1.8) | (0.4) | (0.2) |
| Lower tax rates in other jurisdictions | (1.7) | (4.4) | - | - |
| Banking surcharge | 2.3 | 3.3 | 2.6 | 3.3 |
| Recognition of previously unrecognised tax losses | - | (0.9) | - | - |
| Pillar Two top-up taxes | 0.7 | 1.5 | - | 1.5 |
Removal of deferred tax resulting from assets reclassified to ‘Assets held for sale’ | (1.8) | - | (1.8) | - |
| Other | (0.2) | (0.1) | 0.3 | (0.3) |
Total tax expense | 66.2 | 78.1 | 49.5 | 56.7 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Current tax: | ||||
| Corporation tax on profits in the period | 65.2 | 66.5 | 49.3 | 51.9 |
| Adjustments in respect of previous periods | (1.5) | 2.2 | 0.2 | 1.3 |
| Pillar Two top-up taxes | 0.7 | 1.5 | - | 1.5 |
64.4 | 70.2 | 49.5 | 54.7 | |
Deferred tax (Note 34): | ||||
| Current year charge / (credit) | 0.5 | 9.6 | (0.3) | 3.9 |
| Adjustments in respect of previous periods | 1.3 | (1.7) | 0.3 | (1.9) |
1.8 | 7.9 | - | 2.0 | |
Total tax expense | 66.2 | 78.1 | 49.5 | 56.7 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Gross carrying amount | 353.4 | 414.7 | 304.8 | 397.9 |
Loss allowance | (0.1) | (0.1) | (0.1) | (0.1) |
Net carrying amount | 353.3 | 414.6 | 304.7 | 397.8 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Repayable on demand: | ||||
| Cash and cash equivalents | 88.8 | 121.5 | 31.2 | 54.0 |
88.8 | 121.5 | 31.2 | 54.0 | |
In not more than three months: | ||||
| Cash and cash equivalents | - | 1.6 | - | - |
- | 1.6 | - | - | |
In more than three months but not more than one year: | ||||
| Other loans and advances to credit institutions | - | 1.0 | - | 1.0 |
- | 1.0 | - | 1.0 | |
No specified maturity: | ||||
| Cash pledged as collateral | 264.5 | 290.5 | 273.5 | 342.8 |
264.5 | 290.5 | 273.5 | 342.8 | |
Total loans and advances to credit institutions | 353.3 | 414.6 | 304.7 | 397.8 |
Total included within cash and cash equivalents | 88.8 | 123.1 | 31.2 | 54.0 |
| Group | 2025 | 2024 | ||
| £m | FVOCI and Total | FVOCI and Total | ||
Gilts | 500.5 | 1,086.5 | ||
Fixed rate bonds | 1,552.0 | 1,274.9 | ||
Floating rate notes | 11.0 | - | ||
Treasury bills | 773.4 | 598.2 | ||
Covered bonds | 813.5 | 770.1 | ||
Residential mortgage backed securities | 619.0 | 619.9 | ||
4,269.4 | 4,349.6 | |||
Debt securities have remaining maturities as follows: | ||||
| In not more than three months | 809.4 | 492.9 | ||
In more than three months but not more than one year | 253.6 | 826.3 | ||
| In more than one year but not more than five years | 2,536.5 | 2,222.1 | ||
| In more than five years | 669.9 | 808.3 | ||
4,269.4 | 4,349.6 | |||
Transferable debt securities comprise: | ||||
| Listed on a recognised investment exchange | 4,269.4 | 4,349.6 | ||
4,269.4 | 4,349.6 |
| Society | 2025 | 2024 | ||||
| £m | FVOCI | FVTPL | Total | FVOCI | FVTPL | Total |
Gilts | 500.5 | - | 500.5 | 1,086.5 | - | 1,086.5 |
Fixed rate bonds | 1,552.0 | - | 1,552.0 | 1,274.9 | - | 1,274.9 |
Treasury bills | 557.0 | - | 557.0 | 321.2 | - | 321.2 |
Covered bonds | 813.5 | - | 813.5 | 770.1 | - | 770.1 |
Residential mortgage backed securities | 778.9 | 73.5 | 852.4 | 817.1 | 70.3 | 887.4 |
4,201.9 | 73.5 | 4,275.4 | 4,269.8 | 70.3 | 4,340.1 | |
Debt securities have remaining maturities as follows: | ||||||
| In not more than three months | 593.1 | - | 593.1 | 273.9 | - | 273.9 |
In more than three months but not more than one year | 253.6 | - | 253.6 | 768.5 | - | 768.5 |
| In more than one year but not more than five years | 2,685.3 | 73.5 | 2,758.8 | 2,419.1 | 70.3 | 2,489.4 |
| In more than five years | 669.9 | - | 669.9 | 808.3 | - | 808.3 |
4,201.9 | 73.5 | 4,275.4 | 4,269.8 | 70.3 | 4,340.1 | |
Transferable debt securities comprise: | ||||||
| Listed on a recognised investment exchange | 4,201.9 | 73.5 | 4,275.4 | 4,269.8 | 70.3 | 4,340.1 |
4,201.9 | 73.5 | 4,275.4 | 4,269.8 | 70.3 | 4,340.1 |
| Group | 2025 | 2024 |
| £m | FVOCI and Total | FVOCI and Total |
At 1 January | 4,349.6 | 3,337.7 |
| Additions | 2,274.6 | 4,402.0 |
| Maturities and disposals | (2,416.3) | (3,376.3) |
| Changes in fair value | 49.2 | (28.5) |
| Other | 12.3 | 14.7 |
At 31 December | 4,269.4 | 4,349.6 |
| Society | 2025 | 2024 | ||||
| £m | FVOCI | FVTPL | Total | FVOCI | FVTPL | Total |
At 1 January | 4,269.8 | 70.3 | 4,340.1 | 3,143.4 | 63.1 | 3,206.5 |
| Additions | 1,410.3 | - | 1,410.1 | 3,908.8 | 77.8 | 3,986.6 |
| Maturities and disposals | (1,537.4) | - | (1,537.4) | (2,765.3) | (66.6) | (2,831.9) |
| Changes in fair value | 49.2 | 3.2 | 52.4 | (28.7) | (4.0) | (32.7) |
| Other | 10.0 | - | 10.0 | 11.6 | - | 11.6 |
At 31 December | 4,201.9 | 73.5 | 4,275.4 | 4,269.8 | 70.3 | 4,340.1 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Loss allowance at 1 January | 0.2 | 0.2 | 0.3 | 0.3 |
| Increases due to origination, acquisition and additions | 0.1 | 0.2 | 0.1 | 0.2 |
| Decrease due to derecognition, repayments and disposals | (0.1) | (0.2) | (0.1) | (0.2) |
Loss allowance at 31 December | 0.2 | 0.2 | 0.3 | 0.3 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Gilts | 8.0 | - | 8.0 | 201.1 |
Fixed rate bonds | 7.9 | 2.1 | 21.0 | 2.1 |
Treasury bills | 150.9 | - | 323.9 | - |
Total on -balance sheet debt securities pledged as collateral | 166.8 | 2.1 | 352.9 | 203.2 |
| Group & Society | ||
£m | 2025 | 2024 |
Carrying value of assets | 619.0 | 619.9 |
Cumulative unrealised gains recognised in fair value reserve | (0.9) | (0.3) |
Maximum exposure to loss at 31 December | 618.1 | 619.6 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Loans fully secured on residential property | 32,985.9 | 30,529.3 | 30,970.3 | 28,497.0 |
Loans fully secured on land | 89.6 | 109.6 | 89.6 | 109.6 |
Other lending: | ||||
| Debt factoring advances | 199.2 | 188.6 | - | - |
| Other loans | 45.3 | 48.2 | 0.5 | - |
Fair value adjustment for hedged risk | 58.9 | (274.6) | 60.9 | (271.7) |
33,378.9 | 30,601.1 | 31,121.3 | 28,334.9 | |
The remaining maturity of loans and advances to customers from the reporting date is as follows: | ||||
| On call and at short notice | 196.8 | 188.5 | 3.0 | 3.2 |
| In not more than three months | 27.1 | 28.9 | 26.8 | 28.9 |
In more than three months but not more than one year | 77.5 | 55.5 | 75.6 | 53.8 |
| In more than one year but not more than five years | 995.3 | 943.4 | 988.7 | 906.2 |
| In more than five years | 32,107.8 | 29,404.4 | 30,050.7 | 27,360.3 |
33,404.5 | 30,620.7 | 31,144.8 | 28,352.4 | |
Less: Impairment (Note 17) | (25.6) | (19.6) | (23.5) | (17.5) |
33,378.9 | 30,601.1 | 31,121.3 | 28,334.9 |
| Group | ||||
Loans fully secured | Loans fully | Other loans | ||
| £m | on residential | secured on | and | Total |
| Property | land | advances | ||
Loss allowance at 1 January 2025 | 13.5 | 4.7 | 1.4 | 19.6 |
Amounts written off during the year, net of recoveries | (1.5) | (2.4) | (0.2) | (4.1) |
| Income statement charge for the year | 9.6 | 0.3 | 0.2 | 10.1 |
Loss allowance at 31 December 2025 | 21.6 | 2.6 | 1.4 | 25.6 |
| Group | ||||
Loans fully secured | Loans fully | Other loans | ||
| £m | on residential | secured on | and | Total |
| Property | land | advances | ||
Loss allowance at 1 January 2024 | 29.0 | 9.0 | 1.6 | 39.6 |
Amounts written off during the year, net of recoveries | (1.0) | (1.4) | (0.5) | (2.9) |
| Income statement (credit) / charge for the year | (14.5) | (2.9) | 0.3 | (17.1) |
Loss allowance at 31 December 2024 | 13.5 | 4.7 | 1.4 | 19.6 |
| Society | ||||
| Loans fully secured | Loans fully | |||
| £m | on residential | secured on | Total | |
| Property | land | |||
Loss allowance at 1 January 2025 | 12.8 | 4.7 | 17.5 | |
Amounts written off during the year, net of recoveries | (1.4) | (2.4) | (3.8) | |
| Income statement charge for the year | 9.5 | 0.3 | 9.8 | |
Loss allowance at 31 December 2025 | 20.9 | 2.6 | 23.5 |
| Society | ||||
| Loans fully secured | Loans fully | |||
| £m | on residential | secured on | Total | |
| Property | Land | |||
Loss allowance at 1 January 2024 | 27.9 | 9.0 | 36.9 | |
Amounts written off during the year, net of recoveries | (1.0) | (1.4) | (2.4) | |
| Income statement credit for the year | (14.1) | (2.9) | (17.0) | |
Loss allowance at 31 December 2024 | 12.8 | 4.7 | 17.5 |
| Group & Society | |||
£m | 2025 | 2024 | |
At 1 January | 277.2 | 293.3 | |
| Redemptions | (4.0) | (4.3) | |
| Movements in fair value | (14.5) | (12.6) | |
| Realised losses on redemption | (1.3) | (1.8) | |
| Accrued interest | 5.7 | 2.6 | |
At 31 December | 263.1 | 277.2 |
| Group & Society | |||
£m | 2025 | 2024 | |
At 1 January | 0.9 | 0.9 | |
| Repayments | (0.2) | (0.1) | |
| Accrued interest | 0.1 | 0.1 | |
At 31 December | 0.8 | 0.9 |
| Society | |||
| £m | Shares in subsidiary | Loans to subsidiary | Total |
| undertakings | undertakings | ||
Cost | |||
At 1 January | 183.5 | 403.9 | 587.4 |
| Additions | - | 60.3 | 60.3 |
| Repayments | - | (9.5) | (9.5) |
At 31 December | 183.5 | 454.7 | 638.2 |
Provisions | |||
At 1 January | 78.1 | - | 78.1 |
At 31 December | 78.1 | - | 78.1 |
Net book value at 31 December | 105.4 | 454.7 | 560.1 |
| Society | |||
| £m | Shares in subsidiary | Loans to subsidiary | Total |
| undertakings | undertakings | ||
Cost | |||
At 1 January | 183.5 | 372.7 | 556.2 |
| Additions | - | 37.1 | 37.1 |
| Repayments | - | (5.9) | (5.9) |
At 31 December | 183.5 | 403.9 | 587.4 |
Provisions | |||
At 1 January | 78.1 | - | 78.1 |
At 31 December | 78.1 | - | 78.1 |
Net book value at 31 December | 105.4 | 403.9 | 509.3 |
| Ownership Interest (%) | ||||
| Name of subsidiary | Principal business activity | Registered office | 2025 | 2024 |
| undertaking | ||||
Connells Limited and | Estate agency and related | Cumbria House, 16 -20 Hockliffe | ||
subsidiary undertakings | businesses | Street, Leighton Buzzard, | 100 | 100 |
Bedfordshire, LU71GN | ||||
Darrowby No. 6 plc | Funding vehicle | 10 th Floor, 5 Churchill Place, | (See below) | (See below) |
London, E14 5HU | ||||
Jade Software Corporation | Provider of software | 5 Sir Gil Simpson Drive, | ||
Limited and subsidiary | development services | Christchurch 8053, New Zealand | 100 | 100 |
undertakings | ||||
Skipton Business Finance | Provider of debt factoring | The Bailey, Skipton, North | 100 | 100 |
Limited (SBF) | services | Yorkshire, BD23 1DN | ||
Skipton Covered Bonds | Mortgage acquisition and | The Bailey, Skipton, North | (See below) | (See below) |
Limited Liability Partnership | guarantor of covered bonds | Yorkshire, BD23 1DN | ||
Skipton Financial Services | Financial adviser | The Bailey, Skipton, North | 100 | 100 |
Limited | Yorkshire, BD23 1DN | |||
Skipton Group Holdings | Intermediate holding | The Bailey, Skipton, North | 100 | 100 |
Limited (SGHL) | company | Yorkshire, BD23 1DN | ||
Skipton International | Offshore deposit taker and | Tudor House, Le Bordage, St Peter | 100 | 100 |
Limited (SIL) | lender | Port, Guernsey, GY1 6DS | ||
Skipton Trustees Limited | Estate administration | The Bailey, Skipton, North | 100 | 100 |
services | Yorkshire, BD23 1DN |
£m | Book value | FV | Accounting | Fair value |
| adjustments | adjustments | |||
| Assets | ||||
| Loans and advances to credit institutions (note A) | 8.7 | - | - | 8.7 |
| Trade and other receivables (note B) | 10.9 | (0.2) | (0.3) | 10.4 |
| Property, plant and equipment | 0.6 | - | - | 0.6 |
| Right-of-use assets (note C) | - | - | 3.8 | 3.8 |
| Intangible assets (note D) | - | 13.9 | - | 13.9 |
| Total assets | 20.2 | 13.7 | 3.5 | 37.4 |
| Liabilities | ||||
| Trade and other payables | 7.7 | - | 0.3 | 8.0 |
| Provisions | 1.2 | - | 0.1 | 1.3 |
| Deferred tax liabilities (note E) | - | 3.7 | - | 3.7 |
| Lease liabilities (note C) | - | - | 3.7 | 3.7 |
| Total liabilities | 8.9 | 3.7 | 4.1 | 16.7 |
| Net assets / (liabilities) | 11.3 | 10.0 | (0.6) | 20.7 |
| Fair value of net assets | 20.7 | |||
| Non-controlling interest (note F) | (3.3) | |||
| Goodwill arising on acquisition (note G) | 30.8 | |||
| Total consideration | 48.2 |
| Group | ||
£m | 2025 | 2024 |
Unlisted investments | 18.3 | 16.9 |
Total | 18.3 | 16.9 |
Ownership Interest (%) | Carrying Value (£m) | |||||
Name of investment | Principle Business Activity | Class of shares held | 2025 | 2024 | 2025 | 2024 |
Cybele Solutions | Conveyancing services | Ordinary | 50.0 | 50.0 | 13.2 | 11.2 |
Holdings Limited* |
Group | Society | |||||||
£m | 2025 | 2024 | 2025 | 2024 | ||||
Assets held for sale | 3.7 | - | 3.7 | - |
2025 | 2024 | |||||
| Group | Land and | Equipment, | Land and | Equipment, | ||
| £m | buildings | fixtures | Total | buildings | fixtures | Total |
and fittings | and fittings | |||||
Cost | ||||||
At 1 January | 115.6 | 93.9 | 209.5 | 110.8 | 87.9 | 198.7 |
| Additions | 6.4 | 7.5 | 13.9 | 8.9 | 13.1 | 22.0 |
| Disposals | (1.2) | (7.5) | (8.7) | (3.7) | (6.9) | (10.6) |
| Acquisition of subsidiary undertakings | 0.1 | 0.5 | 0.6 | - | - | - |
Foreign exchange movements on translation | - | - | - | - | (0.2) | (0.2) |
| Reclassification to assets held for sale | (0.8) | - | (0.8) | - | - | - |
Reclassification to investment property | (0.1) | - | (0.1) | (0.4) | - | (0.4) |
At 31 December | 120.0 | 94.4 | 214.4 | 115.6 | 93.9 | 209.5 |
Depreciation | ||||||
At 1 January | 61.0 | 67.6 | 128.6 | 58.4 | 65.8 | 124.2 |
| Charge for the year | 6.4 | 9.0 | 15.4 | 5.9 | 8.4 | 14.3 |
| Impairment charge | - | 1.0 | 1.0 | - | - | - |
| Disposals | (0.9) | (6.5) | (7.4) | (3.2) | (6.4) | (9.6) |
Foreign exchange movements on translation | - | (0.1) | (0.1) | - | (0.2) | (0.2) |
| Reclassification to assets held for sale | (0.2) | - | (0.2) | - | - | - |
Reclassification to investment property | - | - | - | (0.1) | - | (0.1) |
At 31 December | 66.3 | 71.0 | 137.3 | 61.0 | 67.6 | 128.6 |
Net book value at 1 January | 54.6 | 26.3 | 80.9 | 52.4 | 22.1 | 74.5 |
Net book value at 31 December | 53.7 | 23.4 | 77.1 | 54.6 | 26.3 | 80.9 |
2025 | 2024 | |||||
| Society | Land and | Equipment, | Land and | Equipment, | ||
| £m | buildings | fixtures | Total | buildings | fixtures | Total |
and fittings | and fittings | |||||
Cost | ||||||
At 1 January | 57.1 | 21.5 | 78.6 | 55.1 | 17.5 | 72.6 |
| Additions | 3.0 | 3.2 | 6.2 | 4.5 | 6.0 | 10.5 |
| Disposals | (0.6) | (0.7) | (1.3) | (2.1) | (2.0) | (4.1) |
| Reclassification to assets held for sale | (0.8) | - | (0.8) | - | - | - |
Reclassification to investment property | (0.1) | - | (0.1) | (0.4) | - | (0.4) |
At 31 December | 58.6 | 24.0 | 82.6 | 57.1 | 21.5 | 78.6 |
Depreciation | ||||||
At 1 January | 23.6 | 11.9 | 35.5 | 22.6 | 11.0 | 33.6 |
| Charge for the year | 2.8 | 3.5 | 6.3 | 2.8 | 2.9 | 5.7 |
| Disposals | (0.6) | (0.7) | (1.3) | (1.7) | (2.0) | (3.7) |
| Reclassification to assets held for sale | (0.2) | - | (0.2) | - | - | - |
Reclassification to investment property | - | - | - | (0.1) | - | (0.1) |
At 31 December | 25.6 | 14.7 | 40.3 | 23.6 | 11.9 | 35.5 |
Net book value at 1 January | 33.5 | 9.6 | 43.1 | 32.5 | 6.5 | 39.0 |
Net book value at 31 December | 33.0 | 9.3 | 42.3 | 33.5 | 9.6 | 43.1 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Freehold | 36.7 | 38.3 | 25.0 | 25.6 |
Long leasehold | 2.6 | 2.7 | 2.6 | 2.7 |
Short leasehold | 14.4 | 13.6 | 5.4 | 5.2 |
Total | 53.7 | 54.6 | 33.0 | 33.5 |
2025 | 2024 | |||||
| Group | Land and | Equipment, | Land and | Equipment, | ||
| £m | buildings | fixtures | Total | buildings | fixtures | Total |
and fittings | and fittings | |||||
Cost | ||||||
Balance at 1 January | 163.8 | 22.6 | 186.4 | 160.4 | 21.3 | 181.7 |
| Additions | 25.2 | 15.7 | 40.9 | 17.1 | 2.2 | 19.3 |
| Acquisition of subsidiary undertakings | 4.0 | - | 4.0 | - | - | - |
Lease modifications and remeasurements | 13.7 | 1.0 | 14.7 | 11.2 | - | 11.2 |
| Disposals | (30.6) | (0.2) | (30.8) | (24.7) | (0.9) | (25.6) |
Foreign exchange movements on translation | (0.1) | - | (0.1) | (0.2) | - | (0.2) |
At 31 December | 176.0 | 39.1 | 215.1 | 163.8 | 22.6 | 186.4 |
Depreciation | ||||||
Balance at 1 January | 81.3 | 14.7 | 96.0 | 70.9 | 9.9 | 80.8 |
| Charge for the year | 32.3 | 7.0 | 39.3 | 32.1 | 5.6 | 37.7 |
| Impairment charge | 1.8 | 0.1 | 1.9 | 2.3 | 0.1 | 2.4 |
| Disposals | (28.8) | (0.2) | (29.0) | (23.8) | (0.9) | (24.7) |
Foreign exchange movements on translation | (0.1) | - | (0.1) | (0.2) | - | (0.2) |
At 31 December | 86.5 | 21.6 | 108.1 | 81.3 | 14.7 | 96.0 |
Net book value at 1 January | 82.5 | 7.9 | 90.4 | 89.5 | 11.4 | 100.9 |
Net book value at 31 December | 89.5 | 17.5 | 107.0 | 82.5 | 7.9 | 90.4 |
2025 | 2024 | |||||
| Society | Land and | Equipment, | Land and | Equipment, | ||
| £m | buildings | fixtures | Total | buildings | fixtures | Total |
and fittings | and fittings | |||||
Cost | ||||||
At 1 January | 18.9 | - | 18.9 | 18.9 | 0.2 | 19.1 |
| Additions | 1.8 | - | 1.8 | 0.8 | - | 0.8 |
| Disposals | (2.8) | - | (2.8) | (0.8) | (0.2) | (1.0) |
At 31 December | 17.9 | - | 17.9 | 18.9 | - | 18.9 |
Depreciation | ||||||
At 1 January | 10.6 | - | 10.6 | 9.0 | 0.1 | 9.1 |
| Charge for the year | 2.1 | - | 2.1 | 2.2 | - | 2.2 |
| Disposals | (2.8) | - | (2.8) | (0.6) | (0.1) | (0.7) |
At 31 December | 9.9 | - | 9.9 | 10.6 | - | 10.6 |
Net book value at 1 January | 8.3 | - | 8.3 | 9.9 | 0.1 | 10.0 |
Net book value at 31 December | 8.0 | - | 8.0 | 8.3 | - | 8.3 |
| Group & Society | ||
£m | 2025 | 2024 |
Cost | ||
At 1 January | 25.1 | 25.1 |
| Additions | 0.1 | - |
| Disposals | (0.1) | (0.4) |
| Reclassification to assets held for sale | (22.8) | - |
| Reclassification from property, plant and equipment | 0.1 | 0.4 |
At 31December | 2.4 | 25.1 |
Depreciation | ||
At 1 January | 20.6 | 20.0 |
| Charge for the year | 0.3 | 0.6 |
| Impairment credit | (0.1) | - |
| Disposals | (0.1) | (0.1) |
| Reclassification to assets held for sale | (19.7) | - |
| Reclassification from property, plant and equipment | - | 0.1 |
At 31 December | 1.0 | 20.6 |
Net book value at 1 January | 4.5 | 5.1 |
Net book value at 31 December | 1.4 | 4.5 |
| Group & Society | |||
£m | 2025 | 2024 | |
Market value of investment property | 2.1 | 5.4 |
Group | Society | ||||
£m | 2025 | 2024 | 2025 | 2024 | |
Goodwill | 249.9 | 218.5 | - | - | |
Other intangible assets | 127.7 | 92.9 | 8.3 | 4.2 | |
Total intangible assets | 377.6 | 311.4 | 8.3 | 4.2 |
| Group | ||
£m | 2025 | 2024 |
Cost, less amortisation to 1 January 2004 | ||
At 1 January | 231.0 | 230.2 |
| Acquisitions of subsidiary undertakings and business units (Note 20b)) | 33.2 | 0.5 |
| Revaluation of put options | 0.8 | 0.3 |
| Disposal of subsidiary undertakings | (2.6) | - |
At 31 December | 262.4 | 231.0 |
Impairment losses | ||
At 1 January | 12.5 | 12.5 |
At 31 December | 12.5 | 12.5 |
Net book value at 1 January | 218.5 | 217.7 |
Net book value at 31 December | 249.9 | 218.5 |
2025 (£m) | 2024 (£m) | |||||
Operating Segment | Cost of | Accumulated | Carrying | Cost of | Accumulated | Carrying |
| goodwill | impairment | value | goodwill | impairment | value | |
Connells | 244.9 | 7.5 | 237.4 | 219.7 | 7.5 | 212.2 |
Other | 17.5 | 5.0 | 12.5 | 11.3 | 5.0 | 6.3 |
Total goodwill | 262.4 | 12.5 | 249.9 | 231.0 | 12.5 | 218.5 |
Operating Segment | Key drivers |
Connells | Volume of UK property transactions, house price inflation, level of unemployment and |
interest rates | |
Other | Volume of new business, arrears levels, level of unemployment and interest rates |
Operating Segment | 2025 (%) | 2024 (%) |
Connells | 16 | 17 |
Other | 12 | 12 |
Group | Society | ||||
£m | 2025 | 2024 | 2025 | 2024 | |
Cost | |||||
At 1 January | 272.8 | 260.1 | 5.3 | 1.3 | |
| Acquisition of subsidiary undertakings | 16.0 | - | - | - | |
| Acquisition of other business assets | 1.4 | 1.1 | - | - | |
| Additions | 33.8 | 14.9 | 4.1 | 4.0 | |
| Foreign exchange movements on translation | (1.4) | (3.1) | - | - | |
| Disposals | (0.8) | (0.2) | - | - | |
| Disposal of subsidiaries | (1.7) | - | - | - | |
At 31 December | 320.1 | 272.8 | 9.4 | 5.3 | |
Amortisation and impairment | |||||
At 1 January | 179.9 | 164.6 | 1.1 | 1.1 | |
| Amortisation charge for the year | 13.2 | 17.4 | - | - | |
| Impairment charge | 2.8 | 0.7 | - | - | |
| Foreign exchange movements on translation | (1.0) | (2.6) | - | - | |
| Disposals | (0.8) | (0.2) | - | - | |
| Disposal of subsidiaries | (1.7) | - | - | - | |
At 31 December | 192.4 | 179.9 | 1.1 | 1.1 | |
Net book value at 1 January | 92.9 | 95.5 | 4.2 | 0.2 | |
Net book value at 31 December | 127.7 | 92.9 | 8.3 | 4.2 |
Group | Society | ||||
£m | 2025 | 2024 | 2025 | 2024 | |
Brands | 65.7 | 61.2 | - | - | |
Customer contracts and relationships | 11.0 | 10.5 | - | - | |
Computer software and databases | 51.0 | 21.2 | 8.3 | 4.2 | |
Total | 127.7 | 92.9 | 8.3 | 4.2 |
£m | ||
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Trade receivables (Note 45c)) | 73.6 | 68.8 | 1.5 | 1.9 |
Prepayments | 40.4 | 33.6 | 19.7 | 16.2 |
Accrued income | 27.9 | 24.7 | 2.4 | 0.1 |
Equity share investments mandatorily held at FVTPL | 18.3 | 16.9 | - | - |
(Note 20e)) | ||||
Share warrants | - | 21.9 | - | - |
Investment property (Note 24) | 1.4 | 4.5 | 1.4 | 4.5 |
Other | 16.1 | 10.8 | 1.5 | 0.2 |
177.7 | 181.2 | 26.5 | 22.9 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Held by individuals | 30,167.9 | 27,943.5 | 30,167.9 | 27,943.5 |
Other shares | 301.9 | 326.8 | 301.9 | 326.8 |
Fair value adjustment for hedged risk | 56.5 | (1.8) | 54.5 | (16.2) |
30,526.3 | 28,268.5 | 30,524.3 | 28,254.1 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Amounts owed to subsidiary undertakings | - | - | 186.0 | 201.0 |
Other | 327.2 | 1,599.6 | 327.1 | 1,599.6 |
327.2 | 1,599.6 | 513.1 | 1,800.6 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Amounts owed to subsidiary undertakings | - | - | 1,118.1 | 1,212.7 |
Other | 2,719.6 | 2,751.1 | 53.8 | 56.2 |
2,719.6 | 2,751.1 | 1,171.9 | 1,268.9 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Certificates of deposit | - | 5.1 | - | 5.1 |
Covered bonds | 2,941.3 | 1,934.9 | 2,955.0 | 1,925.0 |
Securitisation | 398.3 | 491.6 | - | - |
Fair value adjustment for hedged risk | 22.3 | 3.7 | - | - |
3,361.9 | 2,435.3 | 2,955.0 | 1,930.1 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
At 1 January | 92.1 | 103.0 | 8.6 | 10.3 |
| Additions | 40.7 | 18.1 | 1.7 | 0.7 |
| Acquisition of subsidiary undertakings | 4.0 | - | - | - |
| Modifications / remeasurements of existing lease | 14.7 | 11.2 | - | - |
| Liabilities | ||||
| Interest charged | 4.6 | 3.1 | 0.3 | 0.3 |
| Lease payments (including interest) | (43.9) | (42.4) | (2.4) | (2.6) |
| Disposals | (1.9) | (0.9) | - | (0.1) |
At 31 December | 110.3 | 92.1 | 8.2 | 8.6 |
| Group | ||
£m | 2025 | 2024 |
At 1 January | 4.1 | 3.5 |
| Additions | 0.1 | - |
| Exercise of put options by non-controlling shareholders | (4.2) | - |
| Revaluation of market values and changes to future exercise dates | 1.0 | 0.6 |
At 31 December | 1.0 | 4.1 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Trade payables | 14.4 | 11.0 | 3.4 | 2.8 |
Fair value of put option obligation | 1.0 | 4.1 | - | - |
VAT and employment taxes | 50.0 | 39.5 | 3.9 | 3.0 |
Other | 43.9 | 32.0 | 5.3 | 5.2 |
109.3 | 86.6 | 12.6 | 11.0 |
| 2025 | ||||||||||
Provision for | Survey and | |||||||||
Group | the costs of | Commission | valuation | Customer | Other | Total | ||||
£m | surplus | clawbacks | claims | compensation | provisions | |||||
| properties | ||||||||||
At 1 January | 4.0 | 17.9 | 3.7 | 0.6 | 5.6 | 31.8 | ||||
Acquired on acquisition of subsidiaries | 0.1 | - | 0.2 | - | - | 0.3 | ||||
| Disposal of subsidiary | - | (0.1) | - | - | - | (0.1) | ||||
| undertakings | ||||||||||
Charge for the year | A | 0.3 | 15.5 | B | A | 0.5 | - | 0.1 A | 16.4 | |
| Utilised during the year | (0.5) | (14.5) | (0.6) | - | (0.2) | (15.8) | ||||
At 31 December | 3.9 | 18.8 | 3.8 | 0.6 | 5.5 | 32.6 | ||||
| 2024 | ||||||
Provision for | Survey and | |||||
Group | the costs of | Commission | valuation | Customer | Other | Total |
£m | surplus | clawbacks | claims | compensation | provisions | |
| properties | ||||||
At 1 January | 5.6 | 17.0 | 5.2 | 0.3 | 1.3 | 29.4 |
(Credit) / charge for the year | (0.5) A | 8.9 B | (0.8) A | 0.4 A | 4.5 A | 12.5 |
| Utilised during the year | (1.1) | (8.0) | (0.7) | (0.1) | (0.2) | (10.1) |
At 31 December | 4.0 | 17.9 | 3.7 | 0.6 | 5.6 | 31.8 |
| 2025 | ||||||
Society | Provision for the | Commission | Customer | Other | ||
£m | costs of surplus | clawbacks | compensation | provisions | Total | |
| properties | ||||||
At 1 January | - | - | 0.5 | 4.8 | 5.3 | |
| Credit for the year | - | - | - | (0.2) A | (0.2) | |
At 31 December | - | - | 0.5 | 4.6 | 5.1 |
| 2024 | ||||||
Society | Provision for the | Commission | Customer | Other | ||
£m | costs of surplus | clawbacks | compensation | provisions | Total | |
| properties | ||||||
At 1 January | 0.1 | - | 0.3 | 0.2 | 0.6 | |
(Credit) / charge for the year | (0.1) A | 0.1 A | 0.3 A | 4.6 A | 4.9 | |
| Utilised during the year | - | (0.1) | (0.1) | - | (0.2) | |
At 31 December | - | - | 0.5 | 4.8 | 5.3 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Net deferred tax asset at 1 January | 6.3 | 20.9 | 11.2 | 16.7 |
| Income Statement charge (Note 12) | (1.8) | (7.9) | - | (2.0) |
| Items taken directly to other comprehensive income | (0.2) | (6.5) | (5.1) | (3.5) |
| Acquired on acquisition of subsidiaries | (4.1) | - | - | - |
| Acquired on acquisition of other business assets | (0.3) | (0.2) | - | - |
| Other movements | (0.1) | - | 0.1 | - |
Net deferred tax (liability) / asset at 31 December | (0.2) | 6.3 | 6.2 | 11.2 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Fixed asset temporary differences | - | 3.8 | (1.6) | (3.0) |
Intangible asset temporary differences | (1.9) | (15.7) | - | - |
Derivatives and loans (note B) | - | 6.0 | 3.1 | 4.6 |
Pension obligations | - | 5.6 | 3.3 | 3.5 |
Provisions | 0.2 | 6.8 | 2.7 | 2.5 |
Corporation tax losses (note C) | 2.1 | 2.1 | - | - |
Financial assets held at FVOCI | - | 4.2 | 2.4 | 4.1 |
Cash flow hedges | - | (6.4) | (3.7) | (0.5) |
Cost of hedging reserve | - | 0.6 | - | - |
Gain deferred by rollover relief | - | (0.7) | - | - |
Total | 0.4 | 6.3 | 6.2 | 11.2 |
Group | Society | ||||
£m | 2025 | 2024 | 2025 | 2024 | |
Fixed asset temporary differences | (4.1) | - | - | - | |
Intangible asset temporary differences | 22.8 | - | - | - | |
Derivatives and loans (note B) | (7.3) | - | - | - | |
Pension obligations | (4.8) | - | - | - | |
Provisions | (6.9) | - | - | - | |
Corporation tax losses (note C) | (0.2) | - | - | - | |
Financial assets held at FVOCI | (2.5) | - | - | - | |
Cash flow hedges | 3.8 | - | - | - | |
Cost of hedging reserve | (0.2) | - | - | - | |
Total | 0.6 | - | - | - | |
Overall net deferred tax (liability) / asset | (0.2) | 6.3 | 6.2 | 11.2 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Fixed asset temporary differences | 0.1 | 3.0 | (1.3) | 1.2 |
Intangible asset temporary differences | 4.2 | (1.8) | - | - |
Provisions | (0.3) | (0.4) | (0.2) | (0.7) |
Derivatives and loans | (1.3) | 1.6 | 1.5 | 1.5 |
Corporation tax losses | (0.2) | 3.9 | - | - |
Tax losses on IFRS 16 transitional adjustments | - | 1.7 | - | - |
Other | (0.7) | (0.1) | - | - |
Total | 1.8 | 7.9 | - | 2.0 |
| Valuation | Deficit | Recovery | Annual | |
| Scheme | date | £m | period | contribution 2026 |
| (estimate) £m | ||||
Skipton (2015) | 31 December 2022 | (24.5) | - | - |
Connells (2014) | 30 April 2023 | (18.4) | 6 years and 9 | 3.0 |
| months | ||||
Countrywide | 4 April 2021 | (4.5) | - | - |
| Group & Society | |||
2025 | 2024 | ||
Retail Price Inflation (RPI) | 3.00 | 3.20 | |
Consumer Price Inflation (CPI) | 2.55 | 2.75 | |
Discount rate | 5.60 | 5.55 | |
Increases to pension payment: | |||
| in line with RPI, subject to a max of 5% pa | 2.85 | 3.03 | |
| in line with RPI, subject to a min of 3% and max of 5% pa | 3.53 | 3.69 | |
| in line with RPI, subject to a max of 2.5% pa | 2.02 | 2.00 | |
| in line with CPI, subject to a max of 5% pa | 2.48 | 2.69 | |
| in line with CPI, subject to a min of 3% and max of 5% pa | 3.38 | 3.52 | |
| in line with CPI, subject to a max of 3% pa | 2.07 | 2.13 | |
| in line with CPI, subject to a max of 2.5% pa | 1.85 | 1.87 | |
| Fixed 4.00% pa | 4.00 | 4.00 | |
Rate of increase for deferred pensions (in line with CPI, subject to a max of 5% pa) | 2.55 | 2.75 | |
Allowance for commutation of pension for cash at retirement | 82% of post A | 82% of post A | |
day maximum | day maximum |
| Group & Society | ||
2025 | 2024 | |
Male retiring in the current year | 21.5 – 21.7 | 21.6 - 21.7 |
Female retiring in the current year | 23.6 – 23.7 | 23.6 |
Male retiring in 15 years' time | 22.4 – 22.5 | 22.4 - 22.6 |
Female retiring in 15 years' time | 24.7 – 24.8 | 24.6 - 24.7 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Within assets | ||||
Retirement benefit surplus | - | 4.8 | - | 4.8 |
Within liabilities | ||||
Retirement benefit obligations | (7.4) | (8.6) | (1.2) | - |
2025 | 2024 | ||||
Group | Retirement | Retirement Retirement | |||
£m | Benefit | Total | Benefit | Benefit | Total |
Obligation | Surplus | Obligation | |||
Fair value of plan assets | 158.5 | 158.5 | 91.9 | 103.5 | 195.4 |
Fair value of defined benefit obligation | (165.9) | (165.9) | (87.1) | (112.1) | (199.2) |
Net pensions (liability) / asset | (7.4) | (7.4) | 4.8 | (8.6) | (3.8) |
2025 | 2024 | |||
Society | Retirement | Retirement | ||
£m | Benefit | Total | Benefit Surplus | Total |
| Obligation | ||||
Fair value of plan assets | 85.2 | 85.2 | 91.9 | 91.9 |
Fair value of defined benefit obligation | (86.4) | (86.4) | (87.1) | (87.1) |
Net pensions (liability) / asset | (1.2) | (1.2) | 4.8 | 4.8 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
At 1 January | 195.4 | 191.1 | 91.9 | 79.2 |
| Interest income | 10.8 | 10.0 | 5.5 | 4.8 |
| Return on plan assets (excluding amounts included | (19.0) | (21.5) | (17.9) | (11.0) |
| in interest income) | ||||
| Contributions by employer | 14.4 | 26.0 | 10.7 | 23.0 |
| Benefits paid | (11.6) | (10.2) | (5.0) | (4.1) |
| Settlements paid | (31.5) | - | - | - |
At 31 December | 158.5 | 195.4 | 85.2 | 91.9 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Diversified growth fund (note A) | 24.0 | 28.2 | 12.0 | 14.4 |
Insured pensioners (annuities) (note B) | 85.6 | 31.3 | 85.6 | - |
Liability driven investments (note C) | 52.1 | 125.0 | - | 76.2 |
Equities | 5.5 | 5.4 | - | - |
Cash (note D) | (10.9) | 2.9 | (12.4) | 1.3 |
Corporate bonds | 1.9 | 1.3 | - | - |
Government bonds | 0.3 | 1.3 | - | - |
Total | 158.5 | 195.4 | 85.2 | 91.9 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
At 1 January | 199.2 | 217.3 | 87.1 | 95.1 |
| Interest expense | 10.3 | 9.9 | 4.7 | 4.4 |
| Remeasurement losses / (gains) arising from changes in: | ||||
| Scheme experience | 0.3 | 0.3 | 0.2 | - |
| Demographic assumptions | 1.7 | (0.5) | 0.8 | (0.2) |
| Financial assumptions | (2.5) | (17.6) | (1.4) | (8.1) |
| Actual benefit payments | (11.6) | (10.2) | (5.0) | (4.1) |
| Settlement payments | (31.5) | - | - | - |
At 31 December | 165.9 | 199.2 | 86.4 | 87.1 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Net interest expense | (0.5) | (0.1) | (0.8) | (0.4) |
Total recognised in Income Statement | (0.5) | (0.1) | (0.8) | (0.4) |
Group | Society | |
£m | 2026 | 2026 |
Estimated employer contributions | ||
Ongoing | 3.0 | - |
Estimated total contributions | 3.0 | - |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Remeasurements of retirement benefit obligations: | ||||
| Actuarial (losses) / gains arising from: | ||||
| Experience adjustments | (0.3) | (0.3) | (0.2) | - |
| Demographic assumptions | (1.7) | 0.5 | (0.8) | 0.2 |
| Financial assumptions | 2.6 | 17.6 | 1.4 | 8.1 |
| Return on plan assets (excluding amounts included in net | (19.0) | (21.5) | (17.9) | (11.0) |
| interest expense) | ||||
Total amount recognised in Other Comprehensive Income | (18.4) | (3.7) | (17.5) | (2.7) |
| Group & Society | ||
£m | 2025 | 2024 |
Fixed rate reset notes: | ||
| Senior non-preferred (SNP) notes due 2026 | - | 351.7 |
| Senior non-preferred (SNP) notes due 2029 | 354.1 | 354.1 |
354.1 | 705.8 | |
Unamortised discount on issue: | ||
| Senior non-preferred (SNP) notes due 2026 | - | (0.2) |
| Senior non-preferred (SNP) notes due 2029 | (1.2) | (1.4) |
(1.2) | (1.6) | |
Fair value adjustment for hedged risk | 3.1 | (14.0) |
356.0 | 690.2 |
| Group & Society | |||
£m | 2025 | 2024 | |
8.500% Sterling Permanent Interest -Bearing Shares | 15.2 | 15.2 | |
12.875% Sterling Permanent Interest -Bearing Shares | - | 26.4 | |
15.2 | 41.6 |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Fair value gains on hedging instruments and hedged items | (0.9) | (2.0) | (7.0) | (6.9) |
Fair value gains on derivatives associated with the equity release | (8.1) | (21.9) | (8.1) | (21.9) |
portfolio | ||||
Fair value losses on equity release portfolio (Note 18) | 14.5 | 12.6 | 14.5 | 12.6 |
Fair value gains on share warrants | (5.6) | (5.9) | - | - |
Fair value losses on put options held by minority shareholders | 0.2 | 0.3 | - | - |
Fair value gains on equity share investments at FVTPL (Note 20e)) | (0.4) | (1.1) | - | - |
Fair value (gains) / losses on debt securities at FVTPL | - | - | (3.3) | 4.0 |
Fair value losses on loan to defined benefit pension scheme | 2.2 | - | 2.2 | - |
1.9 | (18.0) | (1.7) | (12.2) |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Impairment charge / (credit) on loans and advances to customers | 10.1 | (17.1) | 6.0 | (17.0) |
(net of recoveries) (Note 17) | ||||
Loans and advances recovered | 0.4 | 0.5 | (3.8) | 0.4 |
Impairment credit on liquid assets | (0.1) | (0.1) | (0.1) | (0.1) |
Impairment charge on trade receivables (Note 45c)) | 1.3 | 0.8 | - | - |
11.7 | (15.9) | 2.1 | (16.7) |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
(Profit) / loss on disposal of treasury assets | (0.3) | 1.8 | (0.3) | 1.8 |
Realised losses on equity release portfolio (Note 18) | 1.3 | 1.8 | 1.3 | 1.8 |
Income Statement credit for fair value of subsidiary management | - | (4.2) | - | -- |
incentive scheme liability (Note 7) | ||||
Share of profits from joint ventures | (2.0) | (1.4) | - | - |
Profit on disposal of subsidiary undertakings | (10.8) | - | - | - |
Other | 3.9 | (3.0) | (17.3) | (6.3) |
(7.9) | (5.0) | (16.3) | (2.7) |
Group | Society | |||
£m | 2025 | 2024 | 2025 | 2024 |
Purchase of property, plant and equipment and investment property | (14.0) | (22.0) | (6.3) | (10.5) |
(Notes 22, 24) | ||||
Purchase of intangible assets | (33.8) | (14.9) | (4.1) | (4.1) |
Proceeds from disposal of property, plant and equipment, investment property and intangible assets | 2.0 | 1.9 | 0.1 | - |
Dividends received from joint ventures | - | 0.5 | - | - |
Investment in equity share investments (Note 20e)) | (1.0) | (5.6) | - | - |
Purchase of other business units | (1.7) | (1.2) | - | - |
Proceeds on disposal of subsidiary undertakings in the year, net of cash disposed | 9.3 | - | - | - |
Proceeds from disposal of equity share investments | - | 0.3 | - | - |
Loan advanced to defined benefit pension scheme | (14.6) | - | (14.6) | - |
Repayment of loan to defined benefit pension scheme | 1.7 | - | 1.7 | - |
(52.1) | (41.0) | (23.2) | (14.6) |
| 2025 | |||||
Group | Put option | Lease liabilities | Subordinated | Subscribed | Total |
£m | obligation | liabilities | capital | ||
At 1 January 2025 | 4.1 | 92.1 | 690.2 | 41.6 | 828.0 |
Cash flow items: | |||||
| Lease payments (excluding | - | (39.3) | - | - | (39.3) |
| interest) | |||||
| Interest paid | - | (4.6) | (29.1) | (5.7) | (39.4) |
Exercise of put options by non- controlling shareholders | (4.2) | - | - | - | (4.2) |
| Redemption of subordinated | - | - | (350.0) | - | (350.0) |
| liabilities | |||||
Buy-back of Permanent Interest- Bearing Shares (PIBS) | - | - | - | (52.9) | (52.9) |
Non -cash flow items: | |||||
| Put option additions | 0.1 | - | - | - | 0.1 |
| Changes in fair values | 1.0 | - | 17.1 | - | 18.1 |
| Interest expense | - | 4.6 | 27.8 | 4.3 | 36.7 |
| Lease additions | - | 44.7 | - | - | 44.7 |
| Lease disposals | - | (1.9) | - | - | (1.9) |
| Lease modifications / | - | 14.7 | - | - | 14.7 |
| remeasurements | |||||
| Charge on buy-back of PIBS | - | - | - | 27.9 | 27.9 |
At 31 December 2025 | 1.0 | 110.3 | 356.0 | 15.2 | 482.5 |
| 2024 | ||||||
| Liability of | ||||||
Group | Put option | subsidiary | Lease | Subordinated | Subscribed | |
£m | obligation | management | liabilities | liabilities | capital | Total |
| incentive | ||||||
| scheme | ||||||
At 1 January 2024 | 3.5 | 4.2 | 103.0 | 685.3 | 41.6 | 837.6 |
Cash flow items: | ||||||
| Lease payments (excluding | - | - | (39.3) | - | - | (39.3) |
| interest) | ||||||
| Interest paid | - | - | (3.1) | (29.0) | (4.5) | (36.6) |
Non -cash flow items: | ||||||
| Changes in fair values | 0.6 | 0.3 | - | 4.3 | - | 5.2 |
| Interest expense | - | - | 3.1 | 29.6 | 4.5 | 37.2 |
| Lease additions | - | - | 18.1 | - | - | 18.1 |
| Lease disposals | - | - | (0.9) | - | - | (0.9) |
| Lease modifications / | - | - | 11.2 | - | - | 11.2 |
| remeasurements | ||||||
| Release of liability | - | (4.5) | - | - | - | (4.5) |
At 31 December 2024 | 4.1 | - | 92.1 | 690.2 | 41.6 | 828.0 |
| 2025 | ||||
Society | Lease | Subordinated | Subscribed | Total |
£m | liabilities | liabilities | capital | |
At 1 January 2025 | 8.6 | 690.2 | 41.6 | 740.4 |
Cash flow items: | ||||
| Lease payments (excluding interest) | (2.1) | - | - | (2.1) |
| Interest paid | (0.3) | (29.1) | (5.7) | (35.1) |
| Redemption of subordinated liabilities | - | (350.0) | - | (350.0) |
| Buy-back of Permanent Interest-Bearing Shares (PIBS) | - | - | (52.9) | (52.9) |
Non -cash flow items: | ||||
| Changes in fair values | - | 17.1 | - | 17.1 |
| Interest expense | 0.3 | 27.8 | 4.3 | 32.4 |
| Lease additions | 1.7 | - | - | 1.7 |
| Charge on buy-back of PIBS | - | - | 27.9 | 27.9 |
At 31 December 2025 | 8.2 | 356.0 | 15.2 | 379.4 |
| 2024 | ||||
Society | Lease | Subordinated | Subscribed | Total |
£m | liabilities | liabilities | capital | |
At 1 January 2024 | 10.3 | 685.3 | 41.6 | 737.2 |
Cash flow items: | ||||
| Lease payments (excluding interest) | (2.4) | - | - | (2.4) |
| Interest paid | (0.3) | (29.0) | (4.5) | (33.8) |
Non -cash flow items: | ||||
| Changes in fair values | - | 4.3 | - | 4.3 |
| Interest expense | 0.3 | 29.6 | 4.5 | 34.4 |
| Lease additions | 0.7 | - | - | 0.7 |
| Lease disposals | (0.1) | - | - | (0.1) |
| Other | 0.1 | - | - | 0.1 |
At 31 December 2024 | 8.6 | 690.2 | 41.6 | 740.4 |
2025 | 2024 | |||||
Group | Before-tax | Tax (expense) | Net-of-tax | Before-tax | Tax benefit / | Net-of-tax |
£m | amount | / benefit | amount | amount | (expense) | amount |
Financial assets held at FVOCI | 6.0 | (1.7) | 4.3 | (1.7) | 0.6 | (1.1) |
Cash flow hedges | (9.4) | 2.6 | (6.8) | 16.3 | (4.6) | 11.7 |
Cost of hedging reserve | 1.4 | (0.4) | 1.0 | (1.2) | 0.3 | (0.9) |
Remeasurements of defined | (18.4) | 5.1 | (13.3) | (3.7) | 1.0 | (2.7) |
benefit obligations | ||||||
Translation of foreign operations | (0.4) | - | (0.4) | (1.4) | - | (1.4) |
Other comprehensive income | (20.8) | 5.6 | (15.2) | 8.3 | (2.7) | 5.6 |
2025 | 2024 | |||||
Society | Before-tax | Tax (expense) | Net-of-tax | Before-tax | Tax benefit / | Net-of-tax |
£m | amount | / benefit | amount | amount | (expense) | amount |
Financial assets held at FVOCI | 6.0 | (1.7) | 4.3 | (1.8) | 0.5 | (1.3) |
Cash flow hedges | 11.5 | (3.2) | 8.3 | 10.7 | (3.0) | 7.7 |
Cost of hedging reserve | 0.1 | - | 0.1 | - | - | - |
Remeasurements of defined | (17.5) | 4.9 | (12.6) | (2.7) | 0.8 | (1.9) |
benefit obligations | ||||||
Other comprehensive income | 0.1 | - | 0.1 | 6.2 | (1.7) | 4.5 |
2025 | 2024 | |||||||
Group | Up to 3 | 3 - 12 | 1 – 5 | Over | Up to 3 | 3 - 12 | 1 – 5 | Over |
| months | months | years | 5 years | Months | months | years | 5 years | |
Cash flow hedges | ||||||||
Interest rate swaps | ||||||||
| Notional (£m) | - | - | 2,152.0 | 760.0 | - | - | 2,291.5 | 571.5 |
Weighted average fixed | - | - | 3.6% | 3.7% | - | - | 3.8% | 3.8% |
| interest rate (%) | ||||||||
Fair value hedges | ||||||||
Interest rate swaps | ||||||||
| Notional (£m) | 3,376.3 | 11,414.5 | 20,293.2 | 1,087.3 | 3,988.3 | 13,699.0 | 16,872.2 | 1,538.5 |
Weighted average fixed | 3.9% | 3.3% | 3.6% | 3.1% | 4.3% | 3.7% | 3.2% | 3.2% |
| interest rate (%) | ||||||||
Cross currency swaps | ||||||||
| Notional (£m) | - | - | 431.9 | - | - | - | 421.3 | - |
Weighted average fixed | - | - | 3.3% | - | - | - | 3.3% | - |
| interest rate (%) |
2025 | 2024 | |||||||
Society | Up to 3 | 3 - 12 | 1 – 5 | Over | Up to 3 | 3 - 12 | 1 – 5 | Over |
| months | months | years | 5 years | months | months | years | 5 years | |
Cash flow hedges | ||||||||
Interest rate swaps | ||||||||
| Notional (£m) | 40.2 | 325.0 | 2,936.3 | 776.7 | 23.0 | 145.0 | 3,214.3 | 571.5 |
Weighted average fixed | 1.9% | 2.6% | 3.6% | 3.7% | 3.6% | 2.6% | 3.6% | 3.8% |
| interest rate (%) | ||||||||
Fair value hedges | ||||||||
Interest rate swaps | ||||||||
| Notional (£m) | 3,416.8 | 11,530.8 | 20,695.2 | 1,087.3 | 4,110.7 | 13,813.2 | 17,205.5 | 1,538.5 |
Weighted average fixed | 3.9% | 3.3% | 3.6% | 3.1% | 4.2% | 3.6% | 3.1% | 3.2% |
| interest rate (%) | ||||||||
Cross currency swaps | ||||||||
| Notional (£m) | - | - | 10.7 | - | - | - | - | - |
Weighted average fixed | - | - | 5.9% | - | - | - | - | - |
| interest rate (%) |
| Carrying amount (note A) | Change in fair value | Losses reclassified from | ||||
£m | Notional | Assets | Liabilities | (charge) / credit | OCI to Income Statement | |
| (note B) | ||||||
2025 | Group | |||||
Interest rate swaps | 2,912.0 | 4.0 | (22.1) | (13.5) | (6.0) | |
2025 | Society | |||||
Interest rate swaps | 4,078.2 | 10.6 | (30.2) | 15.7 | (6.0) | |
2024 | Group | |||||
Interest rate swaps | 2,863.0 | 17.5 | (22.1) | 52.8 | 45.9 | |
2024 | Society | |||||
Interest rate swaps | 3,953.8 | 20.1 | (55.4) | 47.0 | 45.9 | |
| Carrying amount (note A) | Change in fair value | Hedge ineffectiveness | ||||
| (charge) / credit | (credit) / charge | |||||
£m | Notional | Assets | Liabilities | (note B) | (note C) | |
2025 | Group | |||||
Interest rate swaps | 36,171.3 | 296.4 | (150.6) | (380.3) | (2.1) | |
Cross currency | D | |||||
431.9 | 29.0 | - | 19.3 | 0.1 | ||
swaps | ||||||
2025 | Society | |||||
Interest rate swaps | 36,730.1 | 298.7 | (161.4) | (366.2) | (2.1) | |
Cross currency | D | |||||
10.7 | 0.2 | - | 0.2 | - | ||
swaps | ||||||
2024 | Group | |||||
Interest rate swaps | 36,068.0 | 697.4 | (171.3) | (124.0) | 5.7 | |
Cross currency | D | |||||
421.3 | 8.3 | - | 33.1 | (0.8) | ||
swaps | ||||||
2024 | Society | |||||
Interest rate swaps | 36,667.9 | 699.0 | (195.5) | (105.1) | 6.3 | |
| Carrying amount | Amount | ||||||
| Fair value | Change in fair | remaining on | |||||
adjustment on | value credit / | items de- | |||||
Group | Assets | Liabilities | hedged item | SoFP line | (charge) | designated | |
£m | (note A) | (note B) | from hedge | ||||
relationship | |||||||
| (note C) | |||||||
Cash flow hedges | |||||||
| Floating rate assets | 1,667.3 | - | n/a | note D | n/a | 37.6 | |
| Floating rate liabilities | - | 1,195.7 | n/a | note E | n/a | (10.0) | |
Fair value hedges | |||||||
| Fixed rate mortgages | 21,210.0 | - | (274.6) | note F | 76.3 | - | |
| Debt securities | 2,206.9 | - | (79.2) | note D | (26.9) | - | |
| Fixed rate savings | - | 12,445.7 | (1.8) | note G | 1.5 | - | |
| Covered bonds | - | 418.6 | 3.7 | note E | 26.5 | - | |
| Subordinated liabilities | - | 705.8 | (14.0) | note H | 4.2 | - |
| Carrying amount | Amount | |||||
| Fair value | remaining on | |||||
adjustment on | Change in fair | items de- | ||||
Group | Assets | Liabilities | hedged item | SoFP line | value credit | designated |
£m | (note A) | (note B) | from hedge | |||
relationship | ||||||
| (note C) | ||||||
Cash flow hedges | ||||||
| Floating rate assets | 670.5 | - | n/a | note D | n/a | 32.5 |
| Floating rate liabilities | - | 2,241.5 | n/a | note E | n/a | (2.0) |
Fair value hedges | ||||||
| Fixed rate mortgages | 21,024.8 | - | 58.9 | note F | 333.5 | - |
| Debt securities | 2,049.9 | - | (36.0) | note D | 43.2 | - |
| Fixed rate savings | - | 11,617.6 | 56.5 | note G | 58.3 | - |
| Covered bonds | - | 442.7 | 22.3 | note E | 18.6 | - |
| Due from Group companies | - | - | (0.1) | note I | (0.1) | - |
| Subordinated liabilities | - | 354.1 | 3.1 | note H | 17.1 | - |
| Carrying amount | Amount | ||||||
| Fair value | Change in fair | remaining on | |||||
adjustment on | value credit / | items de- | |||||
Society | Assets | Liabilities | hedged item | SoFP line | (charge) | designated | |
£m | (note A) | (note B) | from hedge | ||||
relationship | |||||||
| (note C) | |||||||
Cash flow hedges | |||||||
| Floating rate assets | 1,775.3 | - | n/a | note D | n/a | 37.6 | |
| Floating rate liabilities | - | 2,178.5 | n/a | note E | n/a | (10.1) | |
Fair value hedges | |||||||
| Fixed rate mortgages | 21,325.2 | - | (271.7) | note F | 75.7 | - | |
| Debt securities | 2,206.9 | - | (79.3) | note D | (26.9) | - | |
| Fixed rate savings | - | 12,930.5 | (16.2) | note G | 14.6 | - | |
| Subordinated liabilities | - | 705.8 | (14.0) | note H | 4.2 | - |
| Carrying amount | Amount | |||||
| Fair value | Change in fair | remaining on | ||||
adjustment on | value credit / | items de- | ||||
Society | Assets | Liabilities | hedged item | SoFP line | (charge) | designated |
£m | (note A) | (note B) | from hedge | |||
relationship | ||||||
| (note C) | ||||||
Cash flow hedges | ||||||
| Floating rate assets | 1,597.8 | n/a | note D | n/a | 32.5 | |
| Floating rate liabilities | 2,480.4 | n/a | note E | n/a | (4.2) | |
Fair value hedges | ||||||
| Fixed rate mortgages | 21,024.8 | - | 60.9 | note F | 332.6 | - |
| Debt securities | 2,049.9 | - | (36.1) | note D | 43.2 | - |
| Fixed rate savings | - | 12,176.4 | 54.5 | note G | 70.7 | - |
| Due from Group companies | 10.7 | - | (0.1) | note I | (0.1) | - |
| Subordinated liabilities | - | 354.1 | 3.1 | note H | 17.1 | - |
2025 | 2024 | |||||
Group | Cash flow | Cost of | Cash flow | Cost of | ||
£m | hedging | hedging | Total | hedging | hedging | Total |
| reserve | reserve | reserve | reserve | |||
Balance at 1 January | 16.6 | (1.4) | 15.2 | 4.9 | (0.5) | 4.4 |
Change in fair value of derivatives in effective hedging relationships: | ||||||
| Held to hedge interest rate | (6.3) | 1.4 | (4.9) | 6.3 | (1.2) | 5.1 |
| risk | ||||||
Net amounts reclassified to profit or loss from derivatives: | ||||||
| Held to hedge interest rate | (3.1) | - | (3.1) | 10.0 | - | 10.0 |
| risk | ||||||
Tax on movements in reserves | 2.6 | (0.4) | 2.2 | (4.6) | 0.3 | (4.3) |
during the year | ||||||
Balance at 31 December | 9.8 | (0.4) | 9.4 | 16.6 | (1.4) | 15.2 |
2025 | 2024 | |||||||
| Cash flow | Cost of | Cash flow | Cost of | |||||
Society | ||||||||
| hedging | hedging | Total | hedging | hedging | Total | |||
£m | ||||||||
| reserve | reserve | reserve | reserve | |||||
Balance at 1 January | 1.3 | - | 1.3 | (6.4) | - | (6.4) | ||
Change in fair value of derivatives in effective hedging relationships: | ||||||||
| Held to hedge interest rate | 16.7 | 0.1 | 16.8 | 0.9 | - | 0.9 | ||
| risk | ||||||||
Net amounts reclassified to profit or loss from derivatives: | ||||||||
| Held to hedge interest rate | (5.2) | - | (5.2) | 9.8 | - | 9.8 | ||
| risk | ||||||||
Tax on movements in reserves | (3.2) | - | (3.2) | (3.0) | - | (3.0) | ||
during the year | ||||||||
Balance at 31 December | 9.6 | 0.1 | 9.7 | 1.3 | - | 1.3 |
| Carrying amount | Change in fair value | |||||
| recognised in OCI: | Amount reclassified from | |||||
£m | Notional | Assets | Liabilities | credit / (charge) | OCI to Income Statement | |
| (note A) | ||||||
2025 | Group | |||||
Cross currency | 431.9 | 29.0 | - | 1.4 | - | |
swaps | ||||||
2025 | Society | |||||
Cross currency | 10.7 | 0.2 | - | 0.1 | - | |
swaps | ||||||
2024 | Group | |||||
Cross currency | 421.3 | 8.4 | - | (1.2) | - | |
swaps | ||||||
| 2025 | |||||||
Group | Repayable | Up to 3 | 3 - 12 | 1 - 5 | Over 5 | No | |
£m | on demand | months | months | years | years | specified | Total |
| maturity | |||||||
Assets | |||||||
Cash in hand and balances with the Bank of England | 1,360.2 | - | - | - | - | - | 1,360.2 |
Loans and advances to credit | 88.8 | - | - | - | - | 264.5 | 353.3 |
institutions | |||||||
Debt securities | - | 809.4 | 253.6 | 2,536.5 | 669.9 | - | 4,269.4 |
Derivative financial | - | 17.3 | 75.6 | 179.9 | 78.0 | - | 350.8 |
instruments | |||||||
Loans and advances to customers | 196.6 | 27.1 | 77.4 | 994.5 | 32,083.3 | - | 33,378.9 |
held at amortised cost | |||||||
Loans and advances to customers held at FVTPL | 0.8 | - | - | - | - | - | 0.8 |
Equity release portfolio at FVTPL | - | 6.3 | 18.6 | 76.4 | 161.8 | - | 263.1 |
Equity share investments at FVTPL | - | - | - | - | - | 18.3 | 18.3 |
Trade receivables | 31.0 | 42.6 | - | - | - | - | 73.6 |
Total financial assets | 1,677.4 | 902.7 | 425.2 | 3,787.3 | 32,993.0 | 282.8 | 40,068.4 |
Liabilities | |||||||
Shares | 13,614.8 | 2,843.4 | 8,787.9 | 5,193.4 | 86.8 | - | 30,526.3 |
Amounts owed to credit institutions | 9.7 | 167.9 | 6.4 | - | - | 143.2 | 327.2 |
Amounts owed to other customers | 820.3 | 559.9 | 1,229.5 | 109.9 | - | - | 2,719.6 |
Debt securities in issue | - | 0.5 | - | 3,361.4 | - | - | 3,361.9 |
Derivative financial instruments | - | 5.6 | 27.5 | 138.6 | 14.5 | - | 186.2 |
Lease liabilities | - | 7.9 | 21.9 | 64.8 | 15.7 | - | 110.3 |
Trade payables | - | 14.4 | - | - | - | - | 14.4 |
Fair value of put option obligation | - | - | 0.7 | 0.3 | - | - | 1.0 |
Subordinated liabilities | - | - | - | 356.0 | - | - | 356.0 |
Subscribed capital | - | - | - | - | - | 15.2 | 15.2 |
Total financial liabilities | 14,444.8 | 3,599.6 | 10,073.9 | 9,224.4 | 117.0 | 158.4 | 37,618.1 |
Net liquidity gap | (12,767.4) | (2,696.9) | (9,648.7) | (5,437.1) | 32,876.0 | 124.4 | 2,450.3 |
| 2024 (restated*) | |||||||
Group | Repayable | Up to 3 | 3 - 12 | 1 - 5 | Over 5 | No | |
£m | on demand | months | months | years | years | specified | Total |
| maturity | |||||||
Assets | |||||||
Cash in hand and balances with the Bank of England | 1,930.6 | - | - | - | - | - | 1,930.6 |
Loans and advances to credit | 121.5 | 1.6 | 1.0 | - | - | 290.5 | 414.6 |
institutions | |||||||
Debt securities | - | 492.9 | 826.3 | 2,222.1 | 808.3 | - | 4,349.6 |
Derivative financial | - | 25.2 | 99.2 | 513.0 | 114.7 | - | 752.1 |
instruments | |||||||
Loans and advances to customers | 188.4 | 28.9 | 55.5 | 942.8 | 29,385.5 | - | 30,601.1 |
held at amortised cost | |||||||
Loans and advances to customers held at FVTPL | 0.9 | - | - | - | - | - | 0.9 |
Equity release portfolio at FVTPL | - | 6.6 | 19.2 | 70.1 | 181.3 | - | 277.2 |
Equity share investments at FVTPL | - | - | - | - | - | 16.9 | 16.9 |
Trade receivables | 30.5 | 38.3 | - | - | - | - | 68.9 |
Share warrants | 21.9 | - | - | - | - | - | 21.9 |
Other assets | - | - | - | - | - | 0.1 | 0.1 |
Total financial assets | 2,293.8 | 593.5 | 1,001.2 | 3,748.0 | 30,489.8 | 307.5 | 38,433.8 |
Liabilities | |||||||
Shares | 11,415.2 | 3,715.1 | 9,162.4 | 3,889.0 | 86.8 | - | 28,268.5 |
Amounts owed to credit institutions | 19.0 | 6.1 | 1,017.2 | - | - | 557.3 | 1,599.6 |
Amounts owed to other customers | 895.9 | 715.4 | 1,018.2 | 121.6 | - | - | 2,751.1 |
Debt securities in issue | - | 5.9 | - | 2,429.4 | - | - | 2,435.3 |
Derivative financial instruments | - | 14.3 | 60.7 | 115.3 | 34.8 | - | 225.1 |
Lease liabilities | - | 7.1 | 19.5 | 52.2 | 13.3 | - | 92.1 |
Trade payables | - | 11.0 | - | - | - | - | 11.0 |
Fair value of put option obligation | - | - | 3.8 | 0.3 | - | - | 4.1 |
Subordinated liabilities | - | - | - | 340.0 | 350.2 | - | 690.2 |
Subscribed capital | - | - | - | - | - | 41.6 | 41.6 |
Total financial liabilities | 12,330.1 | 4,474.9 | 11,281.8 | 6,947.8 | 485.1 | 598.9 | 36,118.6 |
Net liquidity gap | (10,036.3) | (3,881.4) | (10,280.6) | (3,199.8) | 30,004.7 | (291.4) | 2,315.2 |
| 2025 | |||||||
Society | Repayable | Up to 3 | 3 - 12 | 1 - 5 | Over 5 | No | |
£m | on demand | months | months | years | years | specified | Total |
| maturity | |||||||
Assets | |||||||
Cash in hand and balances with the Bank of England | 1,360.2 | - | - | - | - | - | 1,360.2 |
Loans and advances to credit | 31.2 | - | - | - | - | 273.5 | 304.7 |
Institutions | |||||||
Debt securities | - | 593.1 | 253.6 | 2,758.8 | 669.9 | - | 4,275.4 |
Derivative financial | - | 17.4 | 75.9 | 159.3 | 80.5 | - | 333.1 |
Instruments | |||||||
Loans and advances to customers | 3.0 | 26.8 | 75.5 | 988.0 | 30,028.0 | - | 31,121.3 |
held at amortised cost | |||||||
Loans and advances to customers held at FVTPL | 0.8 | - | - | - | - | - | 0.8 |
Equity release portfolio at FVTPL | - | 6.3 | 18.6 | 76.4 | 161.8 | - | 263.1 |
Loans to subsidiary undertakings | 454.7 | - | - | - | - | - | 454.7 |
Trade receivables | 1.5 | - | - | - | - | - | 1.5 |
Total financial assets | 1,851.4 | 643.6 | 423.6 | 3,982.5 | 30,940.2 | 273.5 | 38,114.8 |
Liabilities | |||||||
Shares | 13,614.8 | 2,843.4 | 8,787.9 | 5,193.4 | 84.8 | - | 30,524.3 |
Amounts owed to credit institutions | 9.7 | 353.8 | 6.4 | - | - | 143.2 | 513.1 |
Amounts owed to other customers | 508.3 | 32.4 | 14.3 | 616.9 | - | - | 1,171.9 |
Debt securities in issue | - | - | - | 2,955.0 | - | - | 2,955.0 |
Derivative financial instruments | - | 8.2 | 34.1 | 148.2 | 14.5 | - | 205.0 |
Lease liabilities | - | 0.5 | 1.4 | 5.2 | 1.1 | - | 8.2 |
Trade payables | - | 3.4 | - | - | - | - | 3.4 |
Subordinated liabilities | - | - | - | 356.0 | - | - | 356.0 |
Subscribed capital | - | - | - | - | - | 15.2 | 15.2 |
Total financial liabilities | 14,132.8 | 3,241.7 | 8,844.1 | 9,274.7 | 100.4 | 158.4 | 35,752.1 |
Net liquidity gap | (12,281.4) | (2,598.1) | (8,420.5) | (5,292.2) | 30,839.8 | 115.1 | 2,362.7 |
| 2024 (restated*) | |||||||
Society | Repayable | Up to 3 | 3 - 12 | 1 - 5 | Over 5 | No | |
£m | on demand | months | months | years | years | specified | Total |
| maturity | |||||||
Assets | |||||||
Cash in hand and balances with the Bank of England | 1,930.6 | - | - | - | - | - | 1,930.6 |
Loans and advances to credit | 54.0 | - | 1.0 | - | - | 342.8 | 397.8 |
Institutions | |||||||
Debt securities | - | 273.9 | 768.5 | 2,489.4 | 808.3 | - | 4,340.1 |
Derivative financial | - | 25.5 | 99.5 | 507.7 | 110.3 | - | 743.0 |
Instruments | |||||||
Loans and advances to customers | 3.2 | 28.9 | 53.8 | 905.6 | 27,343.4 | - | 28,334.9 |
held at amortised cost | |||||||
Loans and advances to customers held at FVTPL | 0.9 | - | - | - | - | - | 0.9 |
Equity release portfolio at FVTPL | - | 6.6 | 19.2 | 70.1 | 181.3 | - | 277.2 |
Loans to subsidiary undertakings | 403.9 | - | - | - | - | - | 403.9 |
Trade receivables | 1.9 | - | - | - | - | - | 1.9 |
Total financial assets | 2,394.5 | 334.9 | 942.0 | 3,972.8 | 28,443.3 | 342.8 | 36,430.3 |
Liabilities | |||||||
Shares | 11,415.2 | 3,715.1 | 9,162.4 | 3,889.0 | 72.4 | - | 28,254.1 |
Amounts owed to credit institutions | 19.0 | 207.1 | 1,017.2 | - | - | 557.3 | 1,800.6 |
Amounts owed to other customers | 470.4 | 49.9 | - | 748.6 | - | - | 1,268.9 |
Debt securities in issue | - | 5.1 | - | 1,925.0 | - | - | 1,930.1 |
Derivative financial instruments | - | 17.7 | 67.1 | 162.6 | 34.8 | - | 282.2 |
Lease liabilities | - | 0.5 | 1.5 | 5.2 | 1.4 | - | 8.6 |
Trade payables | - | 2.8 | - | - | - | - | 2.8 |
Subordinated liabilities | - | - | - | 340.0 | 350.2 | - | 690.2 |
Subscribed capital | - | - | - | - | - | 41.6 | 41.6 |
Total financial liabilities | 11,904.6 | 3,998.2 | 10,248.2 | 7,070.4 | 458.8 | 598.9 | 34,279.1 |
Net liquidity gap | (9,510.1) | (3,663.3) | (9,306.2) | (3,097.6) | 27,984.5 | (256.1) | 2,151.2 |
| 2025 | |||||
Group | Up to 3 | 3 - 12 | 1 - 5 | Over 5 | Total |
£m | months | months | years | years | |
Shares | 16,471.6 | 9,003.6 | 5,592.3 | 87.9 | 31,155.4 |
Amounts owed to credit institutions, other customers and debt securities in issue | 1,382.3 | 1,752.0 | 3,634.3 | - | 6,768.6 |
Derivative financial instruments | 8.9 | 51.9 | 132.0 | 0.1 | 192.9 |
Lease liabilities | 8.4 | 27.8 | 73.4 | 23.2 | 132.8 |
Trade payables | 14.4 | - | - | - | 14.4 |
Fair value of put option obligation | - | 0.7 | 0.4 | - | 1.1 |
Subordinated liabilities | - | 21.9 | 393.8 | - | 415.7 |
Subscribed capital | - | 1.3 | 5.1 | note A | 6.4 |
Total | 17,885.6 | 10,859.2 | 9,831.3 | 111.2 | 38,687.3 |
| 2024 | |||||
Group | Up to 3 | 3 - 12 | 1 - 5 | Over 5 | Total |
£m | months | months | years | years | |
Shares | 15,148.0 | 9,408.1 | 4,148.1 | 86.8 | 28,791.0 |
Amounts owed to credit institutions, other customers and debt securities in issue | 1,552.1 | 3,057.5 | 2,569.6 | - | 7,179.2 |
Derivative financial instruments | 20.9 | 98.8 | 104.1 | 11.9 | 235.7 |
Lease liabilities | 7.5 | 25.2 | 58.7 | 20.8 | 112.2 |
Trade payables | 11.0 | - | - | - | 11.0 |
Fair value of put option obligation | - | 3.9 | 0.4 | - | 4.3 |
Subordinated liabilities | - | 28.9 | 769.1 | - | 798.0 |
Subscribed capital | 1.6 | 2.9 | 18.0 | note A | 22.5 |
Total | 16,741.1 | 12,625.3 | 7,668.0 | 119.5 | 37,153.9 |
| 2025 | |||||
| Up to 3 | 3 - 12 | 1 - 5 | Over 5 | Total | |
| months | months | years | years | ||
Shares | 16,471.6 | 9,003.6 | 5,592.3 | 85.9 | 31,153.4 |
Amounts owed to credit institutions, other customers and debt securities in issue | 758.9 | 566.7 | 3,796.7 | - | 5,122.3 |
Derivative financial instruments | 8.9 | 60.5 | 134.7 | 0.1 | 204.2 |
Lease liabilities | 0.6 | 1.5 | 5.8 | 1.2 | 9.1 |
Trade payables | 3.4 | - | - | - | 3.4 |
Subordinated liabilities | - | 21.9 | 393.8 | - | 415.7 |
Subscribed capital | - | 1.3 | 5.1 | note A | 6.4 |
Total | 17,243.4 | 9,655.5 | 9,928.4 | 87.2 | 36,914.5 |
| 2024 | |||||
| Up to 3 | 3 - 12 | 1 - 5 | Over 5 | Total | |
| months | months | years | years | ||
Shares | 15,148.0 | 9,408.1 | 4,148.1 | 72.4 | 28,776.6 |
Amounts owed to credit institutions, other customers and debt securities in issue | 653.0 | 1,944.9 | 2,925.1 | - | 5,523.0 |
Derivative financial instruments | 35.5 | 122.7 | 130.5 | 11.9 | 300.6 |
Lease liabilities | 0.6 | 1.6 | 5.6 | 1.5 | 9.3 |
Trade payables | 2.8 | - | - | - | 2.8 |
Subordinated liabilities | - | 28.9 | 769.1 | - | 798.0 |
Subscribed capital | 1.6 | 2.9 | 18.0 | note A | 22.5 |
Total | 15,841.5 | 11,509.1 | 7,996.4 | 85.8 | 35,432.8 |
£m | As at 31 December | Average | High | Low | As at 31 December | |
| 2025 | 2025 | 2025 | 2025 | 2024 | ||
Static earnings -at-risk | 25.3 | 22.1 | 25.5 | 16.8 | 27.9 | |
Historical value -at-risk | 3.3 | 5.1 | 7.1 | 2.1 | 3.5 | |
2% parallel interest rate shift | 8.8 | 14.5 | 21.8 | 4.1 | 20.8 |
| 2025 | ||||||
| Fair value | ||||||
Group | Gross carrying | ECL allowance | adjustment for | Carrying amount | ||
| amount | (Note 17) | hedged risk | ||||
| £m | £m | £m | £m | % | ||
Residential mortgages | 33,007.5 | (21.6) | 58.9 | 33,044.8 | 99.0 | |
Loans fully secured on land^ | 92.2 | (2.6) | - | 89.6 | 0.3 | |
Other lending: | ||||||
| Debt factoring advances | 200.6 | (1.4) | - | 199.2 | 0.6 | |
| Other loans | 45.3 | - | - | 45.3 | 0.1 | |
Total | 33,345.6 | (25.6) | 58.9 | 33,378.9 | 100.0 |
| 2024 | ||||||
| Fair value | ||||||
Group | Gross carrying | ECL allowance | adjustment for | Carrying amount | ||
| amount | (Note 17) | hedged risk | ||||
| £m | £m | £m | £m | % | ||
Residential mortgages | 30,542.8 | (13.5) | (274.6) | 30,254.7 | 98.8 | |
Loans fully secured on land^ | 114.3 | (4.7) | - | 109.6 | 0.4 | |
Other lending: | ||||||
| Debt factoring advances | 190.0 | (1.4) | - | 188.6 | 0.6 | |
| Other loans | 48.2 | - | - | 48.2 | 0.2 | |
Total | 30,895.3 | (19.6) | (274.6) | 30,601.1 | 100.0 |
| 2025 | ||||||
| Fair value | ||||||
Society | Gross carrying | ECL allowance | adjustment for | Carrying amount | ||
| amount | (Note 17) | hedged risk | ||||
| £m | £m | £m | £m | % | ||
Residential mortgages | 30,991.2 | (20.9) | 60.9 | 31,031.2 | 99.7 | |
Loans fully secured on land^ | 92.2 | (2.6) | - | 89.6 | 0.3 | |
Other lending | 0.5 | - | - | 0.5 | - | |
Total | 31,083.9 | (23.5) | 60.9 | 31,121.3 | 100.0 |
| 2024 | ||||||
| Fair value | ||||||
Society | Gross carrying | ECL allowance | adjustment for | Carrying amount | ||
| amount | (Note 17) | hedged risk | ||||
| £m | £m | £m | £m | % | ||
Residential mortgages | 28,509.8 | (12.8) | (271.7) | 28,225.3 | 99.6 | |
Loans fully secured on land^ | 114.3 | (4.7) | - | 109.6 | 0.4 | |
Total | 28,624.1 | (17.5) | (271.7) | 28,334.9 | 100.0 |
2025 | Group | Society | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Not past due | 32,216.6 | 468.4 | 19.8 | 32,704.8 | 30,212.1 | 465.1 | 19.8 | 30,697.0 |
Up to 30 days past due | - | 104.5 | 3.3 | 107.8 | - | 101.9 | 3.3 | 105.2 |
31 to 60 days past due | - | 49.9 | 7.8 | 57.7 | - | 47.1 | 7.8 | 54.9 |
61 to 90 days past due | - | 23.8 | 11.2 | 35.0 | - | 23.1 | 11.2 | 34.3 |
Over 90 days past due | - | - | 102.2 | 102.2 | - | - | 99.8 | 99.8 |
Total | 32,216.6 | 646.6 | 144.3 | 33,007.5 | 30,212.1 | 637.2 | 141.9 | 30,991.2 |
2024 | Group | Society | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Not past due | 30,067.3 | 224.2 | 13.8 | 30,305.3 | 28,046.0 | 220.4 | 13.8 | 28,280.2 |
Up to 30 days past due | - | 72.5 | 3.6 | 76.1 | - | 70.6 | 3.6 | 74.2 |
31 to 60 days past due | - | 46.4 | 4.6 | 51.0 | - | 43.6 | 4.6 | 48.2 |
61 to 90 days past due | - | 15.7 | 9.8 | 25.5 | - | 15.7 | 9.8 | 25.5 |
Over 90 days past due | - | - | 84.9 | 84.9 | - | - | 81.7 | 81.7 |
Total | 30,067.3 | 358.8 | 116.7 | 30,542.8 | 28,046.0 | 350.3 | 113.5 | 28,509.8 |
2025 | Group | Society | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Gross carrying amount at 1 January | 30,067.3 | 358.8 | 116.7 | 30,542.8 | 28,046.0 | 350.3 | 113.5 | 28,509.8 |
Transfers due to changes in credit | ||||||||
risk (note A): | ||||||||
| From stage 1 to stage 2 | (379.9) | 379.9 | - | - | (373.3) | 373.3 | - | - |
| From stage 1 to stage 3 | (17.5) | - | 17.5 | - | (16.6) | - | 16.6 | - |
| From stage 2 to stage 1 | 102.5 | (102.5) | - | - | 99.1 | (99.1) | - | - |
| From stage 2 to stage 3 | - | (16.5) | 16.5 | - | - | (16.5) | 16.5 | - |
| From stage 3 to stage 2 | - | 10.2 | (10.2) | - | - | 10.2 | (10.2) | - |
| From stage 3 to stage 1 | 0.6 | - | (0.6) | - | 0.6 | - | (0.6) | - |
Modification of contractual | (99.4) | 67.9 | 26.3 | (5.2) | (99.4) | 67.9 | 26.3 | (5.2) |
cashflows | ||||||||
Increases due to origination | 6,960.1 | 19.3 | 2.1 | 6,981.5 | 6,772.4 | 19.3 | 2.1 | 6,793.8 |
Decrease due to derecognition and repayments | (4,427.6) | (71.1) | (20.7) | (4,519.4) | (4,227.2) | (68.8) | (19.0) | (4,315.0) |
Written off | - | (0.1) | (4.1) | (4.2) | - | (0.1) | (4.1) | (4.2) |
Other movements | 10.5 | 0.7 | 0.8 | 12.0 | 10.5 | 0.7 | 0.8 | 12.0 |
Gross carrying amount at 31 December | 32,216.6 | 646.6 | 144.3 | 33,007.5 | 30,212.1 | 637.2 | 141.9 | 30,991.2 |
2024 | Group | Society | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Gross carrying amount at 1 January | 27,485.7 | 628.6 | 78.0 | 28,192.3 | 25,412.6 | 624.3 | 77.1 | 26,114.0 |
Transfers due to changes in credit | ||||||||
risk (note A): | ||||||||
| From stage 1 to stage 2 | (180.2) | 180.2 | - | - | (171.8) | 171.8 | - | - |
| From stage 1 to stage 3 | (14.8) | - | 14.8 | - | (11.7) | - | 11.7 | - |
| From stage 2 to stage 1 | 352.8 | (352.8) | - | - | 350.3 | (350.3) | - | - |
| From stage 2 to stage 3 | - | (15.5) | 15.5 | - | - | (15.5) | 15.5 | - |
| From stage 3 to stage 2 | - | 6.0 | (6.0) | - | - | 6.0 | (6.0) | - |
| From stage 3 to stage 1 | 1.0 | - | (1.0) | - | 1.0 | - | (1.0) | - |
Modification of contractual | (26.8) | (8.5) | 30.6 | (4.7) | (26.8) | (8.5) | 30.6 | (4.7) |
cashflows | ||||||||
Increases due to origination | 5,996.7 | 15.1 | 0.7 | 6,012.5 | 5,833.8 | 15.1 | 0.7 | 5,849.6 |
Decrease due to derecognition and repayments | (3,555.8) | (93.9) | (12.7) | (3,662.4) | (3,350.1) | (92.2) | (11.9) | (3,454.2) |
Written off | (0.1) | (0.4) | (3.9) | (4.4) | (0.1) | (0.4) | (3.9) | (4.4) |
Other movements | 8.8 | - | 0.7 | 9.5 | 8.8 | - | 0.7 | 9.5 |
Gross carrying amount at 31 December | 30,067.3 | 358.8 | 116.7 | 30,542.8 | 28,046.0 | 350.3 | 113.5 | 28,509.8 |
2025 | Group | Society | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Loss allowance at 1 January | 4.5 | 2.5 | 6.5 | 13.5 | 4.4 | 2.4 | 6.0 | 12.8 |
Transfers due to changes in credit | ||||||||
risk: | ||||||||
| From stage 1 to stage 2 | (0.1) | 2.3 | - | 2.2 | (0.1) | 2.3 | - | 2.2 |
| From stage 1 to stage 3 | - | - | 1.0 | 1.0 | - | - | 1.0 | 1.0 |
| From stage 2 to stage 1 | - | (0.2) | - | (0.2) | - | (0.2) | - | (0.2) |
| From stage 2 to stage 3 | - | (0.3) | 0.7 | 0.4 | - | (0.3) | 0.7 | 0.4 |
| From stage 3 to stage 2 | - | 0.1 | (0.1) | - | - | 0.1 | (0.1) | - |
Remeasurements within existing | 2.3 | 0.3 | - | 2.6 | 2.2 | 0.1 | 0.2 | 2.5 |
stage | ||||||||
Increases due to origination | 2.4 | 0.3 | - | 2.7 | 2.5 | 0.3 | - | 2.8 |
Decrease due to derecognition and repayments | (0.5) | (0.3) | (1.4) | (2.2) | (0.5) | (0.3) | (1.4) | (2.2) |
Changes due to modification | - | 0.7 | 1.5 | 2.2 | - | 0.7 | 1.5 | 2.2 |
without derecognition | ||||||||
Written off | - | - | (0.6) | (0.6) | - | - | (0.6) | (0.6) |
Loss allowance at 31 December | 8.6 | 5.4 | 7.6 | 21.6 | 8.5 | 5.1 | 7.3 | 20.9 |
2024 | Group | Society | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Loss allowance at 1 January | 16.2 | 6.0 | 6.8 | 29.0 | 15.4 | 5.9 | 6.6 | 27.9 |
Transfers due to changes in credit | ||||||||
risk: | ||||||||
| From stage 1 to stage 2 | (0.1) | 0.8 | - | 0.7 | (0.1) | 0.8 | - | 0.7 |
| From stage 1 to stage 3 | - | - | 0.5 | 0.5 | - | - | 0.5 | 0.5 |
| From stage 2 to stage 1 | 0.1 | (1.6) | - | (1.5) | 0.1 | (1.6) | - | (1.5) |
| From stage 2 to stage 3 | - | (0.4) | 0.4 | - | - | (0.4) | 0.4 | - |
| From stage 3 to stage 2 | - | 0.1 | (0.2) | (0.1) | - | 0.1 | (0.2) | (0.1) |
Remeasurements within existing | (11.0) | (0.8) | (0.4) | (12.2) | (10.4) | (0.9) | (0.7) | (12.0) |
stage | ||||||||
Increases due to origination | 1.2 | 0.1 | 0.1 | 1.4 | 1.1 | 0.1 | 0.1 | 1.3 |
Decrease due to derecognition and repayments | (1.9) | (0.6) | (0.9) | (3.4) | (1.7) | (0.5) | (0.9) | (3.1) |
Changes due to modification | - | (1.1) | 0.9 | (0.2) | - | (1.1) | 0.9 | (0.2) |
without derecognition | ||||||||
Written off | - | - | (0.7) | (0.7) | - | - | (0.7) | (0.7) |
Loss allowance at 31 December | 4.5 | 2.5 | 6.5 | 13.5 | 4.4 | 2.4 | 6.0 | 12.8 |
Group 2025 (£m) | Gross Carrying Amount | Loss Allowance | ||||||
Probability of default | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
<0.15% | 1,409.6 | 0.9 | - | 1,410.5 | 0.5 | - | - | 0.5 |
0.15% - <0.25% | 4,408.0 | 1.6 | - | 4,409.6 | 0.8 | - | - | 0.8 |
0.25% - <0.5% | 16,089.9 | 1.8 | - | 16,091.7 | 3.6 | - | - | 3.6 |
0.5% - <0.75% | 7,690.8 | 4.9 | - | 7,695.7 | 2.3 | - | - | 2.3 |
0.75% - <2.5% | 2,601.4 | 51.0 | - | 2,652.4 | 1.4 | - | - | 1.4 |
2.5% - <10% | 16.9 | 144.7 | - | 161.6 | - | 0.2 | - | 0.2 |
10% - <100% | - | 441.7 | - | 441.7 | - | 5.2 | - | 5.2 |
Default | - | - | 144.3 | 144.3 | - | - | 7.6 | 7.6 |
Total | 32,216.6 | 646.6 | 144.3 | 33,007.5 | 8.6 | 5.4 | 7.6 | 21.6 |
ECL coverage by stage (%) | 0.03% | 0.84% | 5.27% | 0.07% |
Group 2024 (£m) | Gross Carrying Amount | Loss Allowance | ||||||
Probability of default | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
<0.15% | 4,841.6 | 0.4 | - | 4,842.0 | 0.6 | - | - | 0.6 |
0.15% - <0.25% | 11,387.8 | 0.4 | - | 11,388.2 | 1.5 | - | - | 1.5 |
0.25% - <0.5% | 10,752.9 | 5.7 | - | 10,758.6 | 1.8 | - | - | 1.8 |
0.5% - <0.75% | 2,647.4 | 13.0 | - | 2,660.4 | 0.4 | - | - | 0.4 |
0.75% - <2.5% | 430.9 | 65.3 | - | 496.2 | 0.2 | - | - | 0.2 |
2.5% - <10% | 6.7 | 59.4 | - | 66.1 | - | 0.1 | - | 0.1 |
10% - <100% | - | 214.6 | - | 214.6 | - | 2.4 | - | 2.4 |
Default | - | - | 116.7 | 116.7 | - | - | 6.5 | 6.5 |
Total | 30,067.3 | 358.8 | 116.7 | 30,542.8 | 4.5 | 2.5 | 6.5 | 13.5 |
ECL coverage by stage (%) | 0.01% | 0.70% | 5.57% | 0.04% |
Society 2025 (£m) | Gross Carrying Amount | Loss Allowance | ||||||
Probability of default | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
<0.15% | 1,409.6 | 0.9 | - | 1,410.5 | 0.5 | - | - | 0.5 |
0.15% - <0.25% | 4,408.0 | 1.6 | - | 4,409.6 | 0.8 | - | - | 0.8 |
0.25% - <0.5% | 15,438.0 | 1.8 | - | 15,439.8 | 3.6 | - | - | 3.6 |
0.5% - <0.75% | 6,338.2 | 4.9 | - | 6,343.1 | 2.2 | - | - | 2.2 |
0.75% - <2.5% | 2,601.4 | 51.0 | - | 2,652.4 | 1.4 | - | - | 1.4 |
2.5% - <10% | 16.9 | 144.7 | - | 161.6 | - | 0.2 | - | 0.2 |
10% - <100% | - | 432.3 | - | 432.3 | - | 4.9 | - | 4.9 |
Default | - | - | 141.9 | 141.9 | - | - | 7.3 | 7.3 |
Total | 30,212.1 | 637.2 | 141.9 | 30,991.2 | 8.5 | 5.1 | 7.3 | 20.9 |
ECL coverage by stage (%) | 0.03% | 0.80% | 5.14% | 0.07% |
Society 2024 (£m) | Gross Carrying Amount | Loss Allowance | ||||||
Probability of default | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
<0.15% | 4,841.6 | 0.4 | - | 4,842.0 | 0.6 | - | - | 0.6 |
0.15% - <0.25% | 11,387.7 | 0.4 | - | 11,388.1 | 1.5 | - | - | 1.5 |
0.25% - <0.5% | 10,063.3 | 5.7 | - | 10,069.0 | 1.8 | - | - | 1.8 |
0.5% - <0.75% | 1,315.8 | 13.0 | - | 1,328.8 | 0.3 | - | - | 0.3 |
0.75% - <2.5% | 430.9 | 65.3 | - | 496.2 | 0.2 | - | - | 0.2 |
2.5% - <10% | 6.7 | 59.4 | - | 66.1 | - | 0.1 | - | 0.1 |
10% - <100% | - | 206.1 | - | 206.1 | - | 2.3 | - | 2.3 |
Default | - | - | 113.5 | 113.5 | - | - | 6.0 | 6.0 |
Total | 28,046.0 | 350.3 | 113.5 | 28,509.8 | 4.4 | 2.4 | 6.0 | 12.8 |
ECL coverage by stage (%) | 0.02% | 0.69% | 5.29% | 0.04% |
2025 | 2024 | |||||
| Gross | ECL | ECL | Gross | ECL | ECL | |
Group | carrying | allowance | coverage | carrying | allowance | coverage |
| amount | £m | % | amount | £m | % | |
| £m | £m | |||||
Over 30 days past due | 73.7 | 2.1 | 2.8% | 62.1 | 1.2 | 1.9% |
In forbearance | 130.2 | 1.1 | 0.8% | 16.5 | 0.1 | 0.6% |
In arrears | 59.4 | 0.9 | 1.5% | 66.8 | 0.6 | 0.9% |
Term expired | 15.7 | - | - | 18.6 | - | - |
Temporary transfer to interest only* | 85.8 | 0.1 | 0.1% | 103.5 | 0.1 | 0.1% |
Increase in PD since origination | 281.8 | 1.2 | 0.4% | 91.3 | 0.5 | 0.5% |
Total | 646.6 | 5.4 | 0.8% | 358.8 | 2.5 | 0.7% |
2025 | 2024 | |||||
| Gross | ECL | ECL | Gross | ECL | ECL | |
Society | carrying | allowance | coverage | carrying | allowance | coverage |
| amount | £m | % | amount | £m | % | |
| £m | £m | |||||
Over 30 days past due | 70.2 | 1.9 | 2.7% | 59.3 | 1.1 | 1.9% |
In forbearance | 127.0 | 1.1 | 0.9% | 12.6 | 0.1 | 0.8% |
In arrears | 56.7 | 0.8 | 1.4% | 65.0 | 0.6 | 0.9% |
Term expired | 15.7 | 0.0 | 0.0% | 18.6 | - | - |
Temporary transfer to interest only * | 85.8 | 0.1 | 0.1% | 103.5 | 0.1 | 0.1% |
Increase in PD since origination | 281.8 | 1.2 | 0.4% | 91.3 | 0.5 | 0.5% |
Total | 637.2 | 5.1 | 0.8% | 350.3 | 2.4 | 0.7% |
Group | 2025 | 2024 | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Prime: | ||||||||
| Residential | 26,835.0 | 513.2 | 109.0 | 27,457.2 | 24,273.8 | 288.6 | 80.1 | 24,642.5 |
| Buy-to-let | 5,239.7 | 91.4 | 19.4 | 5,350.5 | 5,608.3 | 42.1 | 18.3 | 5,668.7 |
| Self build | 7.5 | 0.9 | 0.7 | 9.1 | 8.6 | 0.8 | 1.0 | 10.4 |
| Fast track* | 7.8 | 0.4 | 0.2 | 8.4 | 9.2 | 0.6 | 0.1 | 9.9 |
| Self certified | 113.1 | 35.0 | 13.7 | 161.8 | 145.2 | 21.4 | 15.4 | 182.0 |
Sub -prime^: | ||||||||
| Residential | 2.6 | 1.1 | - | 3.7 | 3.7 | 0.8 | 0.2 | 4.7 |
| Buy-to-let | 3.3 | 0.6 | 0.3 | 4.2 | 5.0 | 0.4 | 0.3 | 5.7 |
| Self certified | 7.6 | 4.0 | 1.0 | 12.6 | 13.5 | 4.1 | 1.3 | 18.9 |
Total | 32,216.6 | 646.6 | 144.3 | 33,007.5 | 30,067.3 | 358.8 | 116.7 | 30,542.8 |
Society | 2025 | 2024 | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Prime: | ||||||||
| Residential | 26,183.1 | 511.2 | 109.0 | 26,803.3 | 23,584.1 | 285.0 | 79.8 | 23,948.9 |
| Buy-to-let | 3,887.1 | 84.0 | 17.0 | 3,988.1 | 4,276.7 | 37.2 | 15.4 | 4,329.3 |
| Self build | 7.5 | 0.9 | 0.7 | 9.1 | 8.6 | 0.8 | 1.0 | 10.4 |
| Fast track* | 7.8 | 0.4 | 0.2 | 8.4 | 9.2 | 0.6 | 0.1 | 9.9 |
| Self certified | 113.1 | 35.0 | 13.7 | 161.8 | 145.2 | 21.4 | 15.4 | 182.0 |
Sub -prime^: | ||||||||
| Residential | 2.6 | 1.1 | - | 3.7 | 3.7 | 0.8 | 0.2 | 4.7 |
| Buy-to-let | 3.3 | 0.6 | 0.3 | 4.2 | 5.0 | 0.4 | 0.3 | 5.7 |
| Self certified | 7.6 | 4.0 | 1.0 | 12.6 | 13.5 | 4.1 | 1.3 | 18.9 |
Total | 30,212.1 | 637.2 | 141.9 | 30,991.2 | 28,046.0 | 350.3 | 113.5 | 28,509.8 |
Group (£m) | 2025 | 2024 | ||||||
Region | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
North | 871.8 | 19.7 | 5.6 | 897.1 | 854.6 | 14.3 | 3.9 | 872.8 |
Yorkshire | 2,445.7 | 50.8 | 9.8 | 2,506.3 | 2,332.1 | 30.2 | 9.8 | 2,372.1 |
East Midlands | 2,199.7 | 52.1 | 8.2 | 2,260.0 | 2,035.7 | 26.7 | 7.2 | 2,069.6 |
East Anglia | 3,186.6 | 69.6 | 16.2 | 3,272.4 | 2,836.3 | 43.8 | 11.3 | 2,891.4 |
London | 6,211.9 | 110.9 | 29.4 | 6,352.2 | 5,732.7 | 54.4 | 22.6 | 5,809.7 |
South East | 5,281.4 | 107.2 | 26.4 | 5,415.0 | 4,847.5 | 57.2 | 21.5 | 4,926.2 |
South West | 2,804.1 | 51.9 | 9.5 | 2,865.5 | 2,695.6 | 29.2 | 6.9 | 2,731.7 |
West Midlands | 2,625.2 | 55.8 | 10.0 | 2,691.0 | 2,381.5 | 31.1 | 7.4 | 2,420.0 |
North West | 2,996.0 | 65.1 | 15.4 | 3,076.5 | 2,821.4 | 37.5 | 13.6 | 2,872.5 |
Wales | 878.4 | 20.2 | 3.9 | 902.5 | 825.6 | 10.3 | 3.9 | 839.8 |
Scotland | 2,012.4 | 39.7 | 8.6 | 2,060.7 | 1,959.1 | 19.8 | 6.7 | 1,985.6 |
Northern Ireland | 8.7 | 1.4 | 1.3 | 11.4 | 11.2 | 0.8 | 1.3 | 13.3 |
Channel Islands | 694.7 | 2.2 | - | 696.9 | 734.0 | 3.5 | 0.6 | 738.1 |
Total | 32,216.6 | 646.6 | 144.3 | 33,007.5 | 30,067.3 | 358.8 | 116.7 | 30,542.8 |
Society (£m) | 2025 | 2024 | ||||||
Region | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
North | 867.8 | 19.7 | 5.6 | 893.1 | 850.3 | 14.3 | 3.9 | 868.5 |
Yorkshire | 2,429.4 | 50.8 | 9.8 | 2,490.0 | 2,315.5 | 30.0 | 9.8 | 2,355.3 |
East Midlands | 2,190.6 | 51.8 | 8.2 | 2,250.6 | 2,024.7 | 26.6 | 7.2 | 2,058.5 |
East Anglia | 3,164.8 | 69.5 | 16.2 | 3,250.5 | 2,814.4 | 43.4 | 11.3 | 2,869.1 |
London | 5,357.6 | 105.2 | 27.6 | 5,490.4 | 4,899.8 | 50.4 | 20.3 | 4,970.5 |
South East | 5,145.1 | 107.2 | 26.0 | 5,278.3 | 4,705.0 | 57.0 | 21.5 | 4,783.5 |
South West | 2,771.0 | 51.9 | 9.5 | 2,832.4 | 2,661.5 | 29.2 | 6.9 | 2,697.6 |
West Midlands | 2,556.1 | 55.5 | 9.8 | 2,621.4 | 2,315.4 | 31.0 | 7.1 | 2,353.5 |
North West | 2,863.3 | 64.6 | 15.4 | 2,943.3 | 2,698.9 | 37.5 | 13.6 | 2,750.0 |
Wales | 873.0 | 19.9 | 3.9 | 896.8 | 819.6 | 10.3 | 3.9 | 833.8 |
Scotland | 1,984.7 | 39.7 | 8.6 | 2,033.0 | 1,929.7 | 19.8 | 6.7 | 1,956.2 |
Northern Ireland | 8.7 | 1.4 | 1.3 | 11.4 | 11.2 | 0.8 | 1.3 | 13.3 |
Total | 30,212.1 | 637.2 | 141.9 | 30,991.2 | 28,046.0 | 350.3 | 113.5 | 28,509.8 |
Group (£m) | 2025 | 2024 | ||||||
Loan -to-value | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
<40% | 5,526.9 | 119.9 | 20.3 | 5,667.1 | 5,891.7 | 72.6 | 21.0 | 5,985.3 |
40% - 50% | 3,705.0 | 93.6 | 22.7 | 3,821.3 | 4,052.9 | 58.7 | 19.8 | 4,131.4 |
50% - 60% | 4,169.7 | 125.3 | 26.9 | 4,321.9 | 4,442.5 | 63.8 | 32.9 | 4,539.2 |
60% - 70% | 4,367.5 | 106.7 | 23.8 | 4,498.0 | 4,622.4 | 60.2 | 16.6 | 4,699.2 |
70% - 80% | 4,586.0 | 78.7 | 14.5 | 4,679.2 | 4,021.4 | 41.5 | 8.7 | 4,071.6 |
80% - 90% | 6,620.2 | 93.4 | 21.0 | 6,734.6 | 5,324.7 | 46.2 | 10.8 | 5,381.7 |
90% - 100% | 3,181.4 | 27.0 | 11.1 | 3,219.5 | 1,687.3 | 14.5 | 3.0 | 1,704.8 |
>100% | 59.9 | 2.0 | 4.0 | 65.9 | 24.4 | 1.3 | 3.9 | 29.6 |
Total | 32,216.6 | 646.6 | 144.3 | 33,007.5 | 30,067.3 | 358.8 | 116.7 | 30,542.8 |
Society (£m) | 2025 | 2024 | ||||||
Loan -to-value | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
<40% | 5,249.9 | 119.1 | 20.3 | 5,389.3 | 5,611.6 | 71.9 | 21.0 | 5,704.5 |
40% - 50% | 3,425.0 | 93.2 | 22.0 | 3,540.2 | 3,761.8 | 58.7 | 19.4 | 3,839.9 |
50% - 60% | 3,785.2 | 124.1 | 26.4 | 3,935.7 | 4,036.9 | 61.1 | 32.2 | 4,130.2 |
60% - 70% | 3,869.9 | 104.0 | 23.8 | 3,997.7 | 4,091.1 | 57.3 | 16.5 | 4,164.9 |
70% - 80% | 4,169.7 | 76.3 | 13.7 | 4,259.7 | 3,628.3 | 40.7 | 7.3 | 3,676.3 |
80% - 90% | 6,505.1 | 92.4 | 21.0 | 6,618.5 | 5,235.9 | 45.6 | 10.2 | 5,291.7 |
90% - 100% | 3,154.0 | 27.0 | 10.7 | 3,191.7 | 1,663.2 | 14.5 | 3.0 | 1,680.7 |
>100% | 53.3 | 1.1 | 4.0 | 58.4 | 17.2 | 0.5 | 3.9 | 21.6 |
Total | 30,212.1 | 637.2 | 141.9 | 30,991.2 | 28,046.0 | 350.3 | 113.5 | 28,509.8 |
| Reduced | Transfer to | Term | Total renegotiations | |||||
Group - 2025 | Total | Capitalisation | Payment | interest only | Extension | |||
| £m | £m | £m | £m | £m | £m | % | ||
Stage 1 | ||||||||
| Not past due | 32,216.6 | - | - | - | - | - | - | |
32,216.6 | - | - | - | - | - | - | ||
Stage 2 | ||||||||
| Not past due | 468.4 | 3.8 | 66.8 | 14.3 | - | 84.9 | 18.1 | |
| Past due up to 30 days | 104.5 | 0.3 | 43.3 | 1.6 | - | 45.2 | 43.3 | |
| Over 30 days past due | 73.7 | - | 24.4 | 2.2 | - | 26.6 | 36.1 | |
646.6 | 4.1 | 134.5 | 18.1 | - | 156.7 | 24.2 | ||
Stage 3 | ||||||||
| Not past due | 19.8 | 1.5 | 7.8 | 0.2 | - | 9.5 | 48.0 | |
| Past due up to 90 days | 22.3 | 0.1 | 9.8 | 2.1 | - | 12.0 | 53.8 | |
| Over 90 days past due | 102.2 | 0.7 | 53.9 | 7.5 | - | 62.1 | 60.8 | |
144.3 | 2.3 | 71.5 | 9.8 | - | 83.6 | 57.9 | ||
Gross carrying amount | 33,007.5 | 6.4 | 206.0 | 27.9 | - | 240.3 | 0.7 | |
Loss allowance | (21.6) | (0.1) | (5.2) | (0.3) | - | (5.6) | 25.9 | |
32,985.9 | 6.3 | 200.8 | 27.6 | - | 234.7 | 0.7 |
| Reduced | Transfer to | Term | Total renegotiations | |||||
Group – 2024 | Total | Capitalisation | Payment | interest only | Extension | |||
| £m | £m | £m | £m | £m | £m | % | ||
Stage 1 | ||||||||
| Not past due | 30,067.3 | 0.3 | 27.8 | 6.0 | - | 34.1 | 0.1 | |
30,067.3 | 0.3 | 27.8 | 6.0 | - | 34.1 | 0.1 | ||
Stage 2 | ||||||||
| Not past due | 224.2 | 0.2 | 24.0 | 7.9 | - | 32.1 | 14.3 | |
| Past due up to 30 days | 72.5 | - | 29.4 | 0.6 | - | 30.0 | 41.4 | |
| Over 30 days past due | 62.1 | 0.3 | 24.4 | 1.4 | - | 26.1 | 42.0 | |
358.8 | 0.5 | 77.8 | 9.9 | - | 88.2 | 24.6 | ||
Stage 3 | ||||||||
| Not past due | 13.8 | 1.1 | 3.2 | 0.2 | - | 4.5 | 32.6 | |
| Past due up to 90 days | 18.0 | 0.2 | 8.9 | 2.0 | - | 11.1 | 61.7 | |
| Over 90 days past due | 84.9 | 0.2 | 46.8 | 5.9 | - | 52.9 | 62.3 | |
116.7 | 1.5 | 58.9 | 8.1 | - | 68.5 | 58.7 | ||
Gross carrying amount | 30,542.8 | 2.3 | 164.5 | 24.0 | - | 190.8 | 0.6 | |
Loss allowance | (13.5) | (0.3) | (3.8) | (0.2) | - | (4.3) | 31.9 | |
30,529.3 | 2.0 | 160.7 | 23.8 | - | 186.5 | 0.6 |
| Reduced | Transfer to | Term | Total renegotiations | |||||
Society - 2025 | Total | Capitalisation | Payment | interest only | Extension | |||
| £m | £m | £m | £m | £m | £m | % | ||
Stage 1 | ||||||||
| Not past due | 30,212.1 | - | - | - | - | - | - | |
30,212.1 | - | - | - | - | - | - | ||
Stage 2 | ||||||||
| Not past due | 465.1 | 3.2 | 64.3 | 14.2 | - | 81.7 | 17.6 | |
| Past due up to 30 days | 101.9 | 0.3 | 43.3 | 1.6 | - | 45.2 | 44.4 | |
| Over 30 days past due | 70.2 | - | 24.4 | 2.2 | - | 26.6 | 37.9 | |
637.2 | 3.5 | 132.0 | 18.0 | - | 153.5 | 24.1 | ||
Stage 3 | ||||||||
| Not past due | 19.8 | 1.5 | 7.8 | 0.2 | - | 9.5 | 48.0 | |
| Past due up to 90 days | 22.3 | 0.1 | 9.8 | 2.1 | - | 12.0 | 53.8 | |
| Over 90 days past due | 99.8 | 0.7 | 53.9 | 7.5 | - | 62.1 | 62.2 | |
141.9 | 2.3 | 71.5 | 9.8 | - | 83.6 | 58.9 | ||
Gross carrying amount | 30,991.2 | 5.8 | 203.5 | 27.8 | - | 237.1 | 0.8 | |
Loss allowance | (20.9) | (0.1) | (5.2) | (0.3) | - | (5.6) | 26.8 | |
30,970.3 | 5.7 | 198.3 | 27.5 | - | 231.5 | 0.7 |
| Total | Capitalisation | Reduced | Transfer to | Term | Total renegotiations | |||
Society - 2024 | £m | £m | Payment | interest only | Extension | £m | % | |
| £m | £m | £m | ||||||
Stage 1 | ||||||||
Not past due | 28,046.0 | 0.3 | 27.8 | 6.0 | - | 34.1 | 0.1 | |
28,046.0 | 0.3 | 27.8 | 6.0 | - | 34.1 | 0.1 | ||
Stage 2 | ||||||||
Not past due | 220.4 | 0.2 | 22.3 | 5.7 | - | 28.2 | 12.8 | |
Past due up to 30 days | 70.6 | - | 29.4 | 0.6 | - | 30.0 | 42.5 | |
Over 30 days past due | 59.3 | 0.3 | 24.4 | 1.4 | - | 26.1 | 44.0 | |
350.3 | 0.5 | 76.1 | 7.7 | - | 84.3 | 24.1 | ||
Stage 3 | ||||||||
Not past due | 13.8 | 1.1 | 3.2 | 0.2 | - | 4.5 | 32.6 | |
Past due up to 90 days | 18.0 | 0.2 | 8.9 | 2.0 | - | 11.1 | 61.7 | |
Over 90 days past due | 81.7 | 0.2 | 46.8 | 5.9 | - | 52.9 | 64.7 | |
113.5 | 1.5 | 58.9 | 8.1 | - | 68.5 | 60.4 | ||
Gross carrying amount | 28,509.8 | 2.3 | 162.8 | 21.8 | - | 186.9 | 0.7 | |
Loss allowance | (12.8) | (0.3) | (3.8) | (0.2) | - | (4.3) | 33.6 | |
28,497.0 | 2.0 | 159.0 | 21.6 | - | 182.6 | 0.6 |
£m | Group | Society | ||
2025 | 2024 | 2025 | 2024 | |
Stage 1 | 32,206.7 | 30,059.9 | 30,204.9 | 28,041.6 |
Stage 2 | 646.1 | 358.4 | 636.8 | 350.0 |
Stage 3 | 143.6 | 115.8 | 141.2 | 112.6 |
32,996.4 | 30,534.1 | 30,982.9 | 28,504.2 | |
Gross loan balances | 33,007.5 | 30,542.8 | 30,991.2 | 28,509.8 |
Negative equity | 11.1 | 8.7 | 8.3 | 5.6 |
Capped collateral held in respect of possessions (included in stage 3 above) | 2.8 | 2.9 | 2.8 | 2.9 |
Group & Society | 2025 | 2024 | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Not past due | 74.6 | 2.6 | 2.7 | 79.9 | 93.9 | 0.4 | 11.3 | 105.6 |
Up to 30 days | - | 2.8 | - | 2.8 | - | 2.3 | - | 2.3 |
31 to 60 days | - | 2.7 | - | 2.7 | - | 2.1 | - | 2.1 |
61 to 90 days | - | 1.0 | - | 1.0 | - | 1.1 | 0.7 | 1.8 |
Over 90 days | - | - | 5.8 | 5.8 | - | - | 2.5 | 2.5 |
Total | 74.6 | 9.1 | 8.5 | 92.2 | 93.9 | 5.9 | 14.5 | 114.3 |
Group & Society | 2025 | 2024 | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Gross carrying amount at 1 January | 93.9 | 5.9 | 14.5 | 114.3 | 91.0 | 37.8 | 6.4 | 135.2 |
Transfers due to changes in credit | ||||||||
risk (note A): | ||||||||
| From stage 1 to stage 2 | (2.5) | 2.5 | - | - | (1.1) | 1.1 | - | - |
| From stage 1 to stage 3 | (2.0) | - | 2.0 | - | (1.4) | - | 1.4 | - |
| From stage 2 to stage 1 | 0.1 | (0.1) | - | - | 19.2 | (19.2) | - | - |
| From stage 2 to stage 3 | - | (0.8) | 0.8 | - | - | (3.4) | 3.4 | - |
| From stage 3 to stage 1 | 0.8 | - | (0.8) | - | - | - | - | - |
Modification of contractual | (3.2) | 2.3 | 0.5 | (0.4) | 0.8 | (8.0) | 6.8 | (0.4) |
cashflows | ||||||||
Decrease due to derecognition and repayments | (12.5) | (0.7) | (7.2) | (20.4) | (14.6) | (2.4) | (3.1) | (20.1) |
Written off | - | - | (1.3) | (1.3) | - | - | (0.4) | (0.4) |
Gross carrying amount at 31 December | 74.6 | 9.1 | 8.5 | 92.2 | 93.9 | 5.9 | 14.5 | 114.3 |
Group & Society | 2025 | 2024 | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Loss allowance at 1 January | 0.2 | 0.2 | 4.3 | 4.7 | 0.6 | 6.6 | 1.8 | 9.0 |
Transfers due to changes in credit | ||||||||
risk: | ||||||||
| From stage 1 to stage 2 | - | 0.1 | - | 0.1 | - | - | - | - |
| From stage 1 to stage 3 | - | - | 0.6 | 0.6 | - | - | - | - |
| From stage 2 to stage 1 | - | - | - | - | - | (1.9) | - | (1.9) |
| From stage 2 to stage 3 | - | - | - | - | - | (0.4) | 0.4 | - |
Remeasurements within existing | 0.2 | - | 0.1 | 0.3 | (0.3) | (0.1) | - | (0.4) |
stage | ||||||||
Decrease due to derecognition and repayments | - | - | (0.1) | (0.1) | (0.1) | (0.9) | (1.1) | (2.1) |
Changes due to modification | - | - | (0.1) | (0.1) | - | (3.1) | 3.3 | 0.2 |
without derecognition | ||||||||
Written off | - | - | (2.9) | (2.9) | - | - | (0.1) | (0.1) |
Loss allowance at 31 December | 0.4 | 0.3 | 1.9 | 2.6 | 0.2 | 0.2 | 4.3 | 4.7 |
ECL coverage (%) | 0.54% | 3.30% | 22.35% | 2.82% | 0.21% | 3.39% | 29.66% | 4.11% |
Group & Society (£m) | 2025 | 2024 | ||||||
Industry analysis | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Leisure and hotels | 5.7 | 0.5 | - | 6.2 | 6.4 | 0.6 | 5.1 | 12.1 |
Retail | 1.9 | 0.3 | 0.2 | 2.4 | 2.1 | 0.3 | 0.2 | 2.6 |
Nursing/residential homes | 1.6 | - | - | 1.6 | 1.7 | - | 2.2 | 3.9 |
Offices | 1.1 | - | - | 1.1 | 1.2 | - | - | 1.2 |
Commercial and industrial units | 63.8 | 8.3 | 8.3 | 80.4 | 81.9 | 5.0 | 7.0 | 93.9 |
Miscellaneous | 0.5 | - | - | 0.5 | 0.6 | - | - | 0.6 |
Total | 74.6 | 9.1 | 8.5 | 92.2 | 93.9 | 5.9 | 14.5 | 114.3 |
Group & Society (£m) | 2025 | 2024 | ||||||
Geographical analysis (Region) | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
North | 1.3 | 1.7 | - | 3.0 | 2.9 | 0.3 | - | 3.2 |
Yorkshire | 3.7 | 0.5 | 1.1 | 5.3 | 6.2 | 0.3 | 5.7 | 12.2 |
East Midlands | 2.1 | - | 2.2 | 4.3 | 3.2 | - | 2.3 | 5.5 |
East Anglia | 8.4 | 0.1 | 0.1 | 8.6 | 9.6 | 0.1 | - | 9.7 |
London | 19.0 | 2.9 | 1.2 | 23.1 | 22.8 | 2.1 | 0.7 | 25.6 |
South East | 12.4 | 1.6 | 0.4 | 14.4 | 15.5 | 1.2 | - | 16.7 |
South West | 11.2 | - | 0.4 | 11.6 | 12.0 | 0.4 | 0.4 | 12.8 |
West Midlands | 5.3 | 1.1 | 0.3 | 6.7 | 7.0 | 0.6 | 2.3 | 9.9 |
North West | 8.7 | 1.2 | 2.0 | 11.9 | 10.5 | 0.9 | 2.1 | 13.5 |
Wales | 2.3 | - | 0.5 | 2.8 | 2.4 | - | 0.7 | 3.1 |
Scotland | 0.2 | - | 0.3 | 0.5 | 1.8 | - | 0.3 | 2.1 |
Total | 74.6 | 9.1 | 8.5 | 92.2 | 93.9 | 5.9 | 14.5 | 114.3 |
Group & Society (£m) | 2025 | 2024 | ||||||
Loan -to-value | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
<40% | 24.4 | 2.5 | 1.2 | 28.1 | 27.4 | 1.0 | 2.0 | 30.4 |
40% - 50% | 12.7 | 1.4 | 1.2 | 15.3 | 18.5 | 1.1 | 0.6 | 20.2 |
50% - 60% | 14.3 | 1.2 | - | 15.5 | 16.6 | 1.2 | 1.2 | 19.0 |
60% - 70% | 5.1 | 1.9 | 0.2 | 7.2 | 6.3 | 1.4 | 0.1 | 7.8 |
70% - 80% | 6.0 | 0.9 | - | 6.9 | 7.4 | 0.5 | 1.3 | 9.2 |
80% - 90% | 8.7 | 1.2 | 0.8 | 10.7 | 9.3 | 0.3 | - | 9.6 |
90% - 100% | 2.2 | - | - | 2.2 | 5.4 | 0.4 | - | 5.8 |
>100% | 1.2 | - | 5.1 | 6.3 | 3.0 | - | 9.3 | 12.3 |
Total | 74.6 | 9.1 | 8.5 | 92.2 | 93.9 | 5.9 | 14.5 | 114.3 |
| 2025 | ||||||||
Group & Society | Reduced | Transfer to | Total renegotiations | |||||
| Total | Capitalisation | Payment | interest only | |||||
| £m | £m | £m | £m | £m | % | |||
Stage 1 | ||||||||
| Not past due | 74.6 | - | - | - | - | - | ||
74.6 | - | - | - | - | - | |||
Stage 2 | ||||||||
| Not past due | 2.6 | 0.8 | 0.9 | 0.9 | 2.6 | 100.0 | ||
| Past due up to 30 days | 2.8 | - | 0.3 | - | 0.3 | 10.7 | ||
| Over 30 days past due | 3.7 | 0.8 | - | - | 0.8 | 21.6 | ||
9.1 | 1.6 | 1.2 | 0.9 | 3.7 | 40.7 | |||
Stage 3 | ||||||||
| Not past due | 2.7 | - | 0.1 | 1.2 | 1.3 | 48.1 | ||
| Past due up to 90 days | - | - | - | - | - | - | ||
| Over 90 days past due | 5.8 | - | 1.0 | 2.8 | 3.8 | 65.5 | ||
8.5 | - | 1.1 | 4.0 | 5.1 | 60.0 | |||
Gross carrying amount | 92.2 | 1.6 | 2.3 | 4.9 | 8.8 | 9.5 | ||
Loss allowance | (2.6) | (0.1) | (0.1) | (0.7) | (0.9) | 34.6 | ||
89.6 | 1.5 | 2.2 | 4.2 | 7.9 | 8.8 |
| 2024 | ||||||
Group & Society | Reduced | Transfer to | Total renegotiations | |||
| Total | Capitalisation | Payment | interest only | |||
| £m | £m | £m | £m | £m | % | |
Stage 1 | ||||||
| Not past due | 93.9 | 0.9 | 0.4 | 0.5 | 1.8 | 1.9 |
93.9 | 0.9 | 0.4 | 0.5 | 1.8 | 1.9 | |
Stage 2 | ||||||
| Not past due | 0.4 | - | - | 0.4 | 0.4 | 100.0 |
| Past due up to 30 days | 2.3 | - | - | 0.1 | 0.1 | 4.3 |
| Over 30 days past due | 3.2 | 0.9 | 0.5 | - | 1.4 | 43.8 |
5.9 | 0.9 | 0.5 | 0.5 | 1.9 | 32.2 | |
Stage 3 | ||||||
| Not past due | 11.3 | - | - | 8.4 | 8.4 | 74.3 |
| Past due up to 90 days | 0.7 | - | - | - | - | - |
| Over 90 days past due | 2.5 | - | 0.6 | 0.7 | 1.3 | 52.0 |
14.5 | - | 0.6 | 9.1 | 9.7 | 66.9 | |
Gross carrying amount | 114.3 | 1.8 | 1.5 | 10.1 | 13.4 | 11.7 |
Loss allowance | (4.7) | - | - | (3.8) | (3.8) | 80.9 |
109.6 | 1.8 | 1.5 | 6.3 | 9.6 | 8.8 |
Group & Society (£m) | 2025 | 2024 |
Stage 1 | 74.4 | 93.2 |
Stage 2 | 9.1 | 5.9 |
Stage 3 | 7.0 | 12.3 |
Total | 90.5 | 111.4 |
Gross loan balances | 92.2 | 114.3 |
Negative equity | 1.7 | 2.9 |
Capped collateral held in respect of possessions (included within stage 3 above) | 0.1 | - |
2025 | 2024 | |||||
Group | Gross | ECL | Net | Gross | ECL | Net |
£m | carrying | Allowance | carrying | carrying | allowance | carrying |
| amount | amount | amount | amount | |||
Debt factoring advances | 200.6 | (1.4) | 199.2 | 190.0 | (1.4) | 188.6 |
Other loans | 45.3 | - | 45.3 | 48.2 | - | 48.2 |
Total | 245.9 | (1.4) | 244.5 | 238.2 | (1.4) | 236.8 |
Group | 2025 | 2024 | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Gross carrying amount at 1 January | 234.5 | 2.3 | 1.4 | 238.2 | 219.6 | 4.3 | 0.5 | 224.4 |
Transfers due to changes in credit risk (note A): | ||||||||
| From stage 1 to stage 2 | (1.1) | 1.1 | - | - | (3.4) | 3.4 | - | - |
| From stage 1 to stage 3 | - | - | - | - | (0.4) | - | 0.4 | - |
| From stage 2 to stage 1 | 1.0 | (1.0) | - | - | 2.3 | (2.3) | - | - |
| From stage 2 to stage 3 | - | (0.7) | 0.7 | - | - | (1.6) | 1.6 | - |
| From stage 3 to stage 2 | - | 1.0 | (1.0) | - | - | 0.3 | (0.3) | - |
| From stage 3 to stage 1 | 0.4 | - | (0.4) | - | 0.3 | - | (0.3) | - |
Modification of contractual | - | - | - | - | - | - | - | - |
cashflows | ||||||||
Increases due to origination | 68.8 | - | - | 68.8 | 74.2 | - | - | 74.2 |
Decrease due to derecognition | (60.3) | (0.5) | - | (60.8) | (58.1) | (1.8) | - | (59.9) |
and repayments | ||||||||
Write -offs | - | - | (0.3) | (0.3) | - | - | (0.6) | (0.6) |
Other movements | - | - | - | - | - | - | 0.1 | 0.1 |
Gross carrying amount at 31 | 243.3 | 2.2 | 0.4 | 245.9 | 234.5 | 2.3 | 1.4 | 238.2 |
December |
Group | 2025 | 2024 | ||||||
£m | Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total |
Loss allowance at 1 January | 0.2 | 0.6 | 0.6 | 1.4 | 0.2 | 1.1 | 0.3 | 1.6 |
Transfers due to changes in credit risk: | ||||||||
| From stage 1 to stage 2 | - | 0.9 | - | 0.9 | (0.1) | 1.0 | - | 0.9 |
| From stage 2 to stage 1 | - | (0.2) | - | (0.2) | - | (0.3) | - | (0.3) |
| From stage 2 to stage 3 | - | (0.7) | 0.7 | - | - | (1.0) | 1.0 | - |
| From stage 3 to stage 2 | - | 0.6 | (0.6) | - | - | - | - | - |
| From stage 3 to stage 1 | - | - | - | - | 0.1 | - | (0.1) | - |
Remeasurements within existing | 0.1 | (0.5) | - | (0.4) | - | (0.2) | - | (0.2) |
stage | ||||||||
Write -offs | - | - | (0.3) | (0.3) | - | - | (0.6) | (0.6) |
Loss allowance at 31 December | 0.3 | 0.7 | 0.4 | 1.4 | 0.2 | 0.6 | 0.6 | 1.4 |
Group | 2025 | 2024 | |||||
£m | Stage 1 | Stage 2 | Total | Stage 1 | Stage 2 | Total | |
Not past due | 45.2 | - | 45.2 | 48.2 | - | 48.2 | |
Up to 30 days | - | 0.1 | 0.1 | - | - | - | |
Total | 45.2 | 0.1 | 45.3 | 48.2 | - | 48.2 |
Group | Society | |||||||
Rating | 2025 | 2025 | 2024 | 2024 | 2025 | 2025 | 2024 | 2024 |
| £m | % | £m | % | £m | % | £m | % | |
Aaa | 2,818.1 | 47.1 | 2,429.6 | 36.3 | 3,040.5 | 51.2 | 2,666.1 | 40.0 |
Aa1 | 212.6 | 3.6 | 268.2 | 4.0 | 179.2 | 3.0 | 268.2 | 4.0 |
Aa2 | 0.1 | - | 0.1 | - | - | - | - | - |
Aa3 | 2,611.1 | 43.6 | 3,605.1 | 53.8 | 2,416.1 | 40.7 | 3,336.4 | 50.0 |
A1 | 85.3 | 1.4 | 117.3 | 1.8 | 40.9 | 0.7 | 72.1 | 1.1 |
A2 | 1.1 | - | 1.0 | - | - | - | - | - |
Unrated | 254.6 | 4.3 | 273.5 | 4.1 | 263.6 | 4.4 | 325.7 | 4.9 |
Total | 5,982.9 | 100.0 | 6,694.8 | 100.0 | 5,940.3 | 100.0 | 6,668.5 | 100.0 |
Group | Society | |||||||
Industry sector / asset class | 2025 | 2025 | 2024 | 2024 | 2025 | 2025 | 2024 | 2024 |
| £m | % | £m | % | £m | % | £m | % | |
Cash in hand and balances with the Bank of England | 1,360.2 | 22.7 | 1,930.6 | 28.9 | 1,360.2 | 22.9 | 1,930.6 | 29.0 |
Loans and advances to banks and building societies | 353.3 | 5.9 | 414.6 | 6.2 | 304.7 | 5.1 | 397.8 | 6.0 |
Gilts | 500.5 | 8.4 | 1,086.5 | 16.2 | 500.5 | 8.4 | 1,086.5 | 16.3 |
Certificates of deposit | - | - | - | - | - | - | - | - |
Fixed rate bonds | 1,552.0 | 26.0 | 1,274.9 | 19.0 | 1,552.0 | 26.2 | 1,274.9 | 19.1 |
Floating rate notes | 11.0 | 0.2 | - | - | - | - | - | - |
Treasury bills | 733.4 | 12.9 | 598.2 | 8.9 | 557.0 | 9.4 | 321.2 | 4.8 |
Covered bonds | 813.5 | 13.6 | 770.1 | 11.5 | 813.5 | 13.7 | 770.1 | 11.5 |
Residential mortgage backed | 619.0 | 10.3 | 619.9 | 9.3 | 852.4 | 14.3 | 887.4 | 13.3 |
securities | ||||||||
Total | 5,982.9 | 100.0 | 6,694.8 | 100.0 | 5,940.3 | 100.0 | 6,668.5 | 100.0 |
Group | Society | |||||||
Geographical exposure (Region) | 2025 | 2025 | 2024 | 2024 | 2025 | 2025 | 2024 | 2024 |
| £m | % | £m | % | £m | % | £m | % | |
UK | 4,344.1 | 72.7 | 5,331.5 | 79.7 | 4,388.2 | 73.8 | 5,393.6 | 81.0 |
Rest of Europe | 419.7 | 7.0 | 327.9 | 4.9 | 389.7 | 6.6 | 293.3 | 4.4 |
Supranationals: | ||||||||
| Europe | 226.7 | 3.8 | 122.4 | 1.8 | 215.6 | 3.6 | 122.4 | 1.8 |
| Global | 504.5 | 8.4 | 528.4 | 7.9 | 504.5 | 8.5 | 528.4 | 7.9 |
| Africa | 56.1 | 0.9 | 28.4 | 0.4 | 56.1 | 0.9 | 28.4 | 0.4 |
| Asia | 163.4 | 2.7 | 135.2 | 2.0 | 163.4 | 2.8 | 135.2 | 2.0 |
| South America | 145.8 | 2.4 | 117.7 | 1.8 | 145.8 | 2.5 | 117.7 | 1.8 |
North America | 118.8 | 2.0 | 100.2 | 1.5 | 77.0 | 1.3 | 49.5 | 0.7 |
Rest of World | 3.8 | 0.1 | 3.1 | - | - | - | - | - |
Total | 5,982.9 | 100.0 | 6,694.8 | 100.0 | 5,940.3 | 100.0 | 6,668.5 | 100.0 |
£m | Group | Society | |||
2025 | 2024 | 2025 | 2024 | ||
Gross carrying amount | 76.3 | 71.0 | 1.5 | 1.9 | |
Loss allowance | (2.7) | (2.2) | - | - | |
Net carrying amount | 73.6 | 68.8 | 1.5 | 1.9 |
£m | Group | Society | ||||
2025 | 2024 | 2025 | 2024 | |||
Loss allowance at 1 January | 2.2 | 2.4 | - | - | ||
Net allowances made during the year | 1.4 | 0.8 | 0.1 | - | ||
Write -offs | (0.9) | (1.0) | (0.1) | - | ||
Loss allowance at 31 December | 2.7 | 2.2 | - | - |
£m | Group | Society | |||
2025 | 2024 | 2025 | 2024 | ||
Not past due | 42.6 | 38.3 | - | - | |
Up to 30 days past due | 18.1 | 19.5 | 0.6 | 0.5 | |
31 to 120 days past due | 10.1 | 9.5 | 0.5 | 1.0 | |
Over 120 days past due | 5.5 | 3.7 | 0.4 | 0.4 | |
Total | 76.3 | 71.0 | 1.5 | 1.9 |
Group | 2024 | |||
£m | As reported | Netting | Cash | Net amounts |
| within SoFP | agreements | collateral | after offsetting | |
Financial assets | ||||
Derivative financial instruments | 752.1 | (204.2) | (557.3) | - |
Financial liabilities | ||||
Derivative financial instruments | 225.1 | (204.2) | (18.1) | 2.8 |
Society | 2025 | |||
£m | As reported | Netting | Cash | Net amounts |
| within SoFP | agreements | collateral | after offsetting | |
Financial assets | ||||
Derivative financial instruments | 333.1 | (189.4) | (141.3) | 2.4 |
Financial liabilities | ||||
Derivative financial instruments | 205.0 | (189.4) | (14.6) | 1.0 |
Group | 2025 | |||
£m | As reported | Netting | Cash | Net amounts |
| within SoFP | agreements | collateral | after offsetting | |
Financial assets | ||||
Derivative financial instruments | 350.8 | (180.5) | (141.5) | 28.8 |
Financial liabilities | ||||
Derivative financial instruments | 186.2 | (180.5) | (5.7) | - |
Society | 2024 | ||||
£m | As reported | Netting | Cash | Net amounts | |
| within SoFP | agreements | collateral | after offsetting | ||
Financial assets | |||||
Derivative financial instruments | 743.0 | (208.3) | (557.3) | - | |
Financial liabilities | |||||
Derivative financial instruments | 282.2 | (208.3) | (70.4) | 3.5 |
Group | Amortised | 2025 | Amortised | 2024 | ||||
£m | FVOCI | FVTPL | Total | FVOCI | FVTPL | Total | ||
| cost | cost | |||||||
Cash in hand and balances with the Bank of England | 1,360.2 | - | - | 1,360.2 | 1,930.6 | - | - | 1,930.6 |
Loans and advances | 353.3 | - | - | 353.3 | 414.6 | - | - | 414.6 |
to credit institutions | ||||||||
Debt securities | - | 4,269.4 | - | 4,269.4 | - | 4,349.6 | - | 4,349.6 |
Derivative financial | - | - | 350.8 | 350.8 | - | - | 752.1 | 752.1 |
Instruments | ||||||||
Loans and advances | 33,378.9 | - | 0.8 | 33,379.7 | 30,601.1 | - | 0.9 | 30,602.0 |
to customers | ||||||||
Equity release | - | - | 263.1 | 263.1 | - | - | 277.2 | 277.2 |
portfolio | ||||||||
Equity share | - | - | 18.3 | 18.3 | - | - | 16.9 | 16.9 |
investments | ||||||||
Trade receivables | 73.6 | - | - | 73.6 | 68.8 | - | - | 68.8 |
Share warrants | - | - | - | - | - | - | 21.9 | 21.9 |
Loan to defined | ||||||||
benefit pension | - | - | 10.9 | 10.9 | - | - | - | - |
scheme | ||||||||
Other assets | - | - | - | - | 0.1 | - | - | 0.1 |
Total financial | 35,166.0 | 4,269.4 | 643.9 | 40,079.3 | 33,015.2 | 4,349.6 | 1,069.0 | 38,433.8 |
assets | ||||||||
Other non -financial | 664.9 | 581.5 | ||||||
assets | ||||||||
Total assets | 40,744.2 | 39,015.3 | ||||||
Shares | 30,526.3 | - | - | 30,526.3 | 28,268.5 | - | - | 28,268.5 |
Amounts owed to credit institutions | 3,046.8 | - | - | 3,046.8 | 4,350.7 | - | - | 4,350.7 |
and other customers | ||||||||
Debt securities in issue | 3,361.9 | - | - | 3,361.9 | 2,435.3 | - | - | 2,435.3 |
Derivative financial | - | - | 186.2 | 186.2 | - | - | 225.1 | 225.1 |
Instruments | ||||||||
Lease liabilities | 110.3 | - | - | 110.3 | 92.1 | - | - | 92.1 |
Trade payables | 14.4 | - | - | 14.4 | 11.0 | - | - | 11.0 |
Fair value of put | - | - | 1.0 | 1.0 | - | - | 4.1 | 4.1 |
option obligation | ||||||||
Subordinated | 356.0 | - | - | 356.0 | 690.2 | - | - | 690.2 |
liabilities | ||||||||
Subscribed capital | 15.2 | - | - | 15.2 | 41.6 | - | - | 41.6 |
Total financial | 37,430.9 | - | 187.2 | 37,618.1 | 35,889.4 | - | 229.2 | 36,118.6 |
liabilities | ||||||||
Other non -financial | 261.5 | 229.3 | ||||||
liabilities | ||||||||
Total liabilities | 37,879.6 | 36,347.9 |
Society | 2025 | 2024 | ||||||
£m | Amortised | FVOCI | FVTPL | Total | Amortised | FVOCI | FVTPL | Total |
| cost | cost | |||||||
Cash in hand and balances | 1,360.2 | - | - | 1,360.2 | 1,930.6 | - | - | 1,930.6 |
with the Bank of England | ||||||||
Loans and advances | 304.7 | - | - | 304.7 | 397.8 | - | - | 397.8 |
to credit institutions | ||||||||
Debt securities | - | 4,201.9 | 73.5 | 4,275.4 | - | 4,269.8 | 70.3 | 4,340.1 |
Derivative financial | - | - | 333.1 | 333.1 | - | - | 743.0 | 743.0 |
instruments | ||||||||
Loans and advances | 31,121.3 | - | 0.8 | 31,122.1 | 28,334.9 | - | 0.9 | 28,335.8 |
to customers | ||||||||
Equity release | - | - | 263.1 | 263.1 | - | - | 277.2 | 277.2 |
portfolio | ||||||||
Loans to subsidiary | 454.7 | - | - | 454.7 | 403.9 | - | - | 403.9 |
undertakings | ||||||||
Trade receivables | 1.5 | - | - | 1.5 | 1.9 | - | - | 1.9 |
Loan to defined | ||||||||
benefit pension | - | - | 10.9 | 10.9 | - | - | - | - |
scheme | ||||||||
Total financial | 33,242.4 | 4,201.9 | 681.4 | 38,125.7 | 31,069.1 | 4,269.8 | 1,091.4 | 36,430.3 |
assets | ||||||||
Other non -financial | 201.2 | 198.0 | ||||||
assets | ||||||||
Total assets | 38,326.9 | 36,628.3 | ||||||
Shares | 30,524.3 | - | - | 30,524.3 | 28,254.1 | - | - | 28,254.1 |
Amounts owed to credit institutions | 1,685.0 | - | - | 1,685.0 | 3,069.5 | - | - | 3,069.5 |
and other customers | ||||||||
Debt securities in issue | 2,955.0 | - | - | 2,955.0 | 1,930.1 | - | - | 1,930.1 |
Derivative financial | - | - | 205.0 | 205.0 | - | - | 282.2 | 282.2 |
Instruments | ||||||||
Lease liabilities | 8.2 | - | - | 8.2 | 8.6 | - | - | 8.6 |
Trade payables | 3.4 | - | - | 3.4 | 2.8 | - | - | 2.8 |
Subordinated | 356.0 | - | - | 356.0 | 690.2 | - | - | 690.2 |
liabilities | ||||||||
Subscribed capital | 15.2 | - | - | 15.2 | 41.6 | - | - | 41.6 |
Total financial | 35,547.1 | - | 205.0 | 35,752.1 | 33,996.9 | - | 282.2 | 34,279.1 |
liabilities | ||||||||
Other non -financial | 46.7 | 43.8 | ||||||
liabilities | ||||||||
Total liabilities | 35,798.8 | 34,322.9 |
Group | 2025 | 2024 | ||||||
£m | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total |
Financial assets | ||||||||
Financial assets | ||||||||
held at FVOCI: | ||||||||
| Debt securities | 4,269.4 | - | - | 4,269.4 | 4,349.6 | - | - | 4,349.6 |
Financial assets at FVTPL: | ||||||||
| Equity share | - | - | 18.3 | 18.3 | - | - | 16.9 | 16.9 |
| investments | ||||||||
| Derivative | ||||||||
| financial | - | 335.2 | 15.6 | 350.8 | - | 736.8 | 15.3 | 752.1 |
| Instruments | ||||||||
| Equity release | - | - | 263.1 | 263.1 | - | - | 277.2 | 277.2 |
| portfolio | ||||||||
Loans and advances to customers | - | - | 0.8 | 0.8 | - | - | 0.9 | 0.9 |
| Share warrants | - | - | - | - | - | - | 21.9 | 21.9 |
| Loan to defined | ||||||||
| benefit pension | - | - | 10.9 | 10.9 | - | - | - | - |
| scheme | 4,269.4 | 335.2 | 308.7 | 4,913.3 | 4,349.6 | 736.8 | 332.2 | 5,418.6 |
Financial liabilities | ||||||||
Financial liabilities | ||||||||
at FVTPL: | ||||||||
| Derivative | ||||||||
| financial | - | 178.4 | 7.8 | 186.2 | - | 209.0 | 16.1 | 225.1 |
| Instruments | ||||||||
| Fair value of put | - | - | 1.0 | 1.0 | - | - | 4.1 | 4.1 |
| option Obligation | - | 178.4 | 8.8 | 187.2 | - | 209.0 | 20.2 | 229.2 |
4,269.4 | 156.8 | 299.9 | 4,726.1 | 4,349.6 | 527.8 | 312.0 | 5,189.4 |
Society | 2025 | 2024 (restated*) | |||||||
£m | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
Financial assets | |||||||||
Financial assets | |||||||||
held at FVOCI: | |||||||||
| Debt securities | 4,201.9 | - | - | 4,201.9 | 4,269.8 | - | - | 4,269.8 | |
Financial assets at FVTPL: | |||||||||
| Derivative | |||||||||
| financial | - | 315.1 | 18.0 | 333.1 | - | 727.7 | 15.3 | 743.0 | |
| Instruments | |||||||||
Debt securities* | - | - | 73.5 | 73.5 | - | - | 70.3 | 70.3 | |
| Equity release | - | - | 263.1 | 263.1 | - | - | 277.2 | 277.2 | |
| portfolio | |||||||||
Loans and advances to customers | - | - | 0.8 | 0.8 | - | - | 0.9 | 0.9 | |
Loan to defined | |||||||||
benefit pension | - | - | 10.9 | 10.9 | - | - | - | - | |
| scheme | 4,201.9 | 315.1 | 366.3 | 4,883.3 | 4,269.8 | 727.7 | 363.7 | 5,361.2 | |
Financial liabilities | |||||||||
Financial liabilities | |||||||||
at FVTPL: | |||||||||
| Derivative | |||||||||
| financial | - | 197.2 | 7.8 | 205.0 | - | 261.7 | 20.5 | 282.2 | |
| Instruments | - | 197.2 | 7.8 | 205.0 | - | 261.7 | 20.5 | 282.2 | |
4,201.9 | 117.9 | 358.5 | 4,678.3 | 4,269.8 | 466.0 | 343.2 | 5,079.0 |
Group 2024 | Equity | Equity | Loans and | Derivative | Fair value of | Share | |
£m | share | release | advances | financial | put option | warrants | Total |
| Investments | portfolio | to customers | instruments | obligation | |||
At 1 January | 10.5 | 293.3 | 0.9 | (22.7) | (3.5) | 15.1 | 293.6 |
Gain / (loss) | |||||||
recognised in Income Statement | 1.1 A | (12.6) B | - | 21.9 C | (0.3) D | 5.9 E | 16.0 |
Revaluations to goodwill | - | - | - | - | (0.3) | - | (0.3) |
Accrued interest | - | 2.6 G | 0.1 G | - | - | 2.7 | |
Repayments | - | (4.3) | (0.1) | - | - | - | (4.4) |
Realised losses | - | (1.8) H | - | - | - | - | (1.8) |
Additions / Disposals / | 5.3 | - | - | - | - | 0.9 | 6.2 |
Other At 31 December | 16.9 | 277.2 | 0.9 | (0.8) | (4.1) | 21.9 | 312.0 |
Group 2025 | Equity | Equity | Loans and | Derivative | Fair value of | Share | Loan to defined | |
£m | share | release | advances | financial | put option | warrants | benefit pension | Total |
investments portfolio | to customers | instruments | obligation | scheme | ||||
At 1 January | 16.9 | 277.2 | 0.9 | (0.8) | (4.1) | 21.9 | - | 312.0 |
Gain / (loss) | ||||||||
recognised in Income | 0.4 A | (14.5) B | - | 8.1 C | (0.2) D | 5.6 E | (2.2) F | (2.8) |
Statement | ||||||||
Revaluations to goodwill | - | - | - | - | (0.8) | - | - | (0.8) |
Accrued interest | - | 5.7 G | 0.1 G | 0.5 G | - | - | 0.8 G | 7.1 |
Repayments | - | (4.0) | (0.2) | - | - | - | (2.3) | (6.5) |
Realised losses | - | (1.3) H | - | - | - | - | - | (1.3) |
Exercise of put | ||||||||
options by non - controlling | - | - | - | - | 4.2 | - | - | 4.2 |
shareholders | ||||||||
Additions / Disposals | 1.0 | - | - | - | (0.1) | (27.5) | 14.6 | (12.0) |
/ Other At 31 December | 18.3 | 263.1 | 0.8 | 7.8 | (1.0) | - | 10.9 | 299.9 |
Loans and | Loan to | |||||
Society 2025 | Equity | advances | Derivative | Debt | defined | |
£m | release | to | financial | securities | benefit | Total |
portfolio | customers | instruments | pension | |||
| scheme | ||||||
At 1 January | 277.2 | 0.9 | (5.2) | 70.3 | - | 343.2 |
(Loss) / gain recognised in Income Statement | (14.5) A | - | 14.9 B | 3.2 C | (2.2) D | 1.4 |
Accrued interest | 5.7 E | 0.1 E | 0.5 E | - | 0.8 E | 7.1 |
Repayments | (4.0) | (0.2) | - | - | (2.3) | (6.5) |
Realised losses | (1.3) F | - | - | - | - | (1.3) |
Additions | - | - | - | - | 14.6 | 14.6 |
At 31 December | 263.1 | 0.8 | 10.2 | 73.5 | 10.9 | 358.5 |
Society 2024 (restated*) | Equity | Loans and | Derivative | Debt | ||
£m | release | advances | financial | securities* | Total | |
| portfolio | to customers instruments | |||||
At 1 January | 293.3 | 0.9 | (34.2) | - | 260.0 | |
(Loss) / gain recognised in Income Statement | (12.6) A | - | 29.0 B | (4.0) C | 12.4 | |
Accrued interest | 2.6 E | 0.1 E | - | - | 2.7 | |
Repayments | (4.3) | (0.1) | - | - | (4.4) | |
Realised losses | (1.8) F | - | - | - | (1.8) | |
Additions | - | - | - | 74.3 | 74.3 | |
At 31 December | 277.2 | 0.9 | (5.2) | 70.3 | 343.2 | |
£m | Group 2025 | Society 2025 | ||
Carrying Value | Fair Value | Carrying Value | Fair Value | |
Financial assets | ||||
Cash in hand and balances with the Bank of England | 1,360.2 | 1,360.2 | 1,360.2 | 1,360.2 |
Loans and advances to credit institutions | 353.3 | 353.3 | 304.7 | 304.7 |
Loans and advances to customers | 33,378.9 | 33,609.2 | 31,121.3 | 31,324.5 |
Trade receivables | 73.6 | 73.6 | 1.5 | 1.5 |
Loans to subsidiary undertakings | - | - | 454.7 | 454.7 |
35,166.0 | 35,396.3 | 33,242.4 | 33,445.6 | |
Financial liabilities | ||||
Shares | 30,526.3 | 30,535.0 | 30,524.3 | 30,531.0 |
Amounts owed to credit institutions | 327.2 | 327.2 | 513.1 | 513.1 |
Amounts owed to other customers | 2,719.6 | 2,723.5 | 1,171.9 | 1,171.9 |
Debt securities in issue | 3,361.9 | 3,349.8 | 2,955.0 | 2,950.6 |
Lease liabilities | 110.3 | 110.3 | 8.2 | 8.2 |
Trade payables | 14.4 | 14.4 | 3.4 | 3.4 |
Subordinated liabilities | 356.0 | 364.1 | 356.0 | 364.1 |
Subscribed capital | 15.2 | 21.1 | 15.2 | 21.1 |
37,430.9 | 37,445.4 | 35,547.1 | 35,563.4 |
£m | Group 2024 | Society 2024 | ||
Carrying Value | Fair Value | Carrying Value | Fair Value | |
Financial assets | ||||
Cash in hand and balances with the Bank of England | 1,930.6 | 1,930.6 | 1,930.6 | 1,930.6 |
Loans and advances to credit institutions | 414.6 | 414.6 | 397.8 | 397.8 |
Loans and advances to customers | 30,601.1 | 30,804.7 | 28,334.9 | 28,531.4 |
Trade receivables | 68.8 | 68.8 | 1.9 | 1.9 |
Loans to subsidiary undertakings | - | - | 403.9 | 403.9 |
Other assets | 0.1 | 0.1 | - | - |
33,015.2 | 33,218.8 | 31,069.1 | 31,265.6 | |
Financial liabilities | ||||
Shares | 28,268.5 | 28,239.2 | 28,254.1 | 28,239.2 |
Amounts owed to credit institutions | 1,599.6 | 1,599.6 | 1,800.6 | 1,800.6 |
Amounts owed to other customers | 2,751.1 | 2,753.8 | 1,268.9 | 1,268.7 |
Debt securities in issue | 2,435.3 | 2,423.1 | 1,930.1 | 1,930.9 |
Lease liabilities | 92.1 | 92.1 | 8.6 | 8.6 |
Trade payables | 11.0 | 11.0 | 2.8 | 2.8 |
Subordinated liabilities | 690.2 | 700.4 | 690.2 | 700.4 |
Subscribed capital | 41.6 | 61.8 | 41.6 | 61.8 |
35,889.4 | 35,881.0 | 33,996.9 | 34,013.0 |
Group | 2025 | ||||
£m | Society | SIL | Connells | Other^ | Total |
Interest receivable and similar income | 1,956.8 | 141.7 | 16.0 | (157.6) | 1,956.9 |
Interest payable and similar charges | (1,514.6) | (99.9) | (13.0) | 185.5 | (1,442.0) |
Net interest income | 442.2 | 41.8 | 3.0 | 27.9 | 514.9 |
Net non -interest income | 46.2 | 0.3 | 1,155.1 | 11.0 | 1,212.6 |
Fair value gains / (losses) on hedged | 15.1 | (0.2) | - | (5.9) | 9.0 |
items and derivatives | |||||
Fair value losses on equity release | (14.5) | - | - | - | (14.5) |
portfolio | |||||
Fair value gains on share warrants | - | - | 5.6 | - | 5.6 |
Fair value losses on put options held by minority shareholders | - | - | (0.2) | - | (0.2) |
Fair value gains on equity share | - | - | 0.4 | - | 0.4 |
investments mandatorily held at FVTPL | |||||
Fair value gains / (losses) on other instruments mandatorily held at FVTPL | 1.1 | - | - | (3.3) | (2.2) |
Realised profits on treasury assets held | 0.3 | - | - | - | 0.3 |
at FVOCI | |||||
Profit on disposal of Group | - | - | 10.8 | - | 10.8 |
undertakings | |||||
Share of profits from joint ventures | - | - | 2.0 | - | 2.0 |
Charge on buy -back of Permanent | (27.9) | - | - | - | (27.9) |
Interest -Bearing Shares | |||||
Total income | 462.5 | 41.9 | 1,176.7 | 29.7 | 1,710.8 |
Administrative expenses | (262.4) | (29.7) | (1,102.5) | (28.8) | (1,423.4) |
Realised losses on equity release | (1.3) | - | - | - | (1.3) |
portfolio | |||||
Impairment and provisions for liabilities | (9.5) | (0.1) | (1.1) | (0.2) | (10.9) |
Profit before tax | 189.3 | 12.1 | 73.1 | 0.7 | 275.2 |
Taxation | (49.5) | (1.6) | (15.2) | 0.1 | (66.2) |
Profit after tax | 139.8 | 10.5 | 57.9 | 0.8 | 209.0 |
Total assets | 38,326.9 | 2,540.4 | 698.2 | (821.3) | 40,744.2 |
Total liabilities | 35,798.8 | 2,388.7 | 440.3 | (748.2) | 37,879.6 |
Group | 2025 | ||||
£m | Society | SIL | Connells | Other^ | Total |
External Income | 517.9 | 13.8 | 1,157.7 | 21.4 | 1,710.8 |
Income from other segments | (55.4) | 28.1 | 19.0 | 8.3 | - |
Total Income | 462.5 | 41.9 | 1,176.7 | 29.7 | 1,710.8 |
Group (restated*) | 2024 | ||||
£m | Society | SIL | Connells | Other^ | Total |
Interest receivable and similar income | 2,083.5 | 166.4 | 17.8 | (165.4) | 2,102.3 |
Interest payable and similar charges | (1,676.3) | (114.6) | (12.3) | 189.3 | (1,613.9) |
Net interest income | 407.2 | 51.8 | 5.5 | 23.9 | 488.4 |
Net non -interest income | 43.9 | 0.3 | 1,055.4 | 13.6 | 1,113.2 |
Fair value gains / (losses) on hedged | 28.8 | (0.1) | - | (4.8) | 23.9 |
items and derivatives | |||||
Fair value losses on equity release | (12.6) | - | - | - | (12.6) |
portfolio | |||||
Fair value gains on share warrants | - | - | 5.9 | - | 5.9 |
Fair value losses on put options held by minority shareholders | - | - | (0.3) | - | (0.3) |
Fair value gains on equity share | - | - | 1.1 | - | 1.1 |
investments mandatorily held at FVTPL | |||||
Fair value (losses) / gains on other instruments mandatorily held at FVTPL | (4.0) | - | - | 4.0 | - |
Realised losses on treasury assets held | (1.8) | - | - | - | (1.8) |
at FVOCI | |||||
Share of profits from joint ventures | - | - | 1.4 | - | 1.4 |
Total income | 461.5 | 52.0 | 1,069.0 | 36.7 | 1,619.2 |
Administrative expenses | (262.0) | (21.4) | (1,008.9) | (20.0) | (1,312.3) |
Realised losses on equity release | (1.8) | - | - | - | (1.8) |
portfolio | |||||
Impairment and provisions for liabilities | 12.2 | 0.4 | 1.2 | (0.3) | 13.5 |
Profit before tax | 209.9 | 31.0 | 61.3 | 16.4 | 318.6 |
Taxation | (56.7) | (3.1) | (15.8) | (2.5) | (78.1) |
Profit after tax | 153.2 | 27.9 | 45.5 | 13.9 | 240.5 |
Total assets | 36,628.3 | 2,618.6 | 649.1 | (880.7) | 39,015.3 |
Total liabilities | 34,322.9 | 2,466.6 | 396.8 | (838.4) | 36,347.9 |
Group | 2024 | ||||
£m | Society | SIL | Connells | Other^ | Total |
External Income | 550.2 | 1.4 | 1,051.4 | 16.2 | 1,619.2 |
Income from other segments | (88.7) | 50.6 | 17.6 | 20.5 | - |
Total Income | 461.5 | 52.0 | 1,069.0 | 36.7 | 1,619.2 |