| Group | Group | Society | Society | ||
| 2025 | 2024 | 2025 | 2024 | ||
| £M | £M | £M | £M | ||
| Interest receivable and similar income | |||||
Accounted for using effective interest rate method | 3 | 1,366.8 | 1,279.9 | ||
Other | 3 | 200.7 | 304.1 | ||
Total interest receivable and similar income | 1,567.5 | 1,584.0 | |||
Interest payable and similar charges | 4 | ( | ( | (1,165.5) | (1,221.4) |
Net interest receivable | 402.0 | 362.6 | |||
Fees and commissions receivable | 5.5 | 5.1 | |||
Fees and commissions payable | ( | ( | (0.7) | (0.3) | |
Fair value (losses)/gains from financial instruments | 6 | ( | 2.9 | 6.0 | |
Other operating income/(expense) | 5 | ( | 10.5 | (21.4) | |
Total income | 420.2 | 352.0 | |||
Administrative expenses | 7 | ( | ( | (203.6) | (185.4) |
Depreciation and amortisation | 17,18 | ( | ( | (11.7) | (10.6) |
Impairment (charge)/release on loans and advances to customers | 9 | ( | (0.1) | 5.7 | |
Impairment of property, plant and equipment and intangible assets | 17,18 | ( | – | (17.5) | |
Provisions release/(charge) | 23 | ( | 1.5 | (10.3) | |
Operating profit and profit before tax | 206.3 | 133.9 | |||
Tax expense | 10 | ( | ( | (55.3) | (36.2) |
Profit after tax for the financial year | 97.7 |
| Group | Group | Society | Society | ||
| 2025 | 2024 | 2025 | 2024 | ||
| £M | £M | £M | £M | ||
Profit for the financial year | 151.0 | 97.7 | |||
| Items that may subsequently be reclassified to profit and loss: | |||||
| Cash flow hedge reserve: | |||||
Fair value (losses)/gains recorded in cash flow hedge reserve | ( | (9.1) | 19.1 | ||
Amount transferred to income statement (Note 1) | ( | ( | (29.6) | (27.9) | |
| Fair value reserve: | |||||
Fair value gains/(losses) on investment securities at fair value through other comprehensive income | ( | 9.0 | (18.1) | ||
Amount transferred to income statement (Note 2) | ( | 1.5 | (1.3) | ||
Taxation (Note 3) | 7.9 | 7.8 | |||
| Items that may not subsequently be reclassified to profit and loss: | |||||
| Retirement benefit obligations: | |||||
Actuarial (loss)/gain on retirement benefit surplus | 26 | ( | (0.3) | 0.7 | |
Change in asset ceiling on retirement benefits | 26 | ( | ( | (3.1) | (4.2) |
| Revaluation reserve: | |||||
Revaluation gain on properties | 18 | 0.3 | – | ||
Taxation (Note 4) | 0.8 | 1.0 | |||
Total comprehensive income for the year | 128.4 | 74.8 |
| Group | Group | Society | Society | ||
| 2025 | 2024 | 2025 | 2024 | ||
| £M | £M | £M | £M | ||
| Assets | |||||
| Liquid assets | |||||
Cash in hand and balances with the Bank of England | 12 | 1,413.4 | 2,443.2 | ||
Loans and advances to credit institutions | 12 | 6.1 | 15.2 | ||
Investment securities | 13 | 3,921.9 | 3,950.0 | ||
Derivative financial instruments | 32 | 129.5 | 371.1 | ||
Loans and advances to customers | 14 | ||||
Loans fully secured on residential property | 25,820.6 | 24,402.7 | |||
Other loans | 141.9 | 147.8 | |||
Fair value adjustment for hedged risk on loans and advances to customers | ( | 75.5 | (173.1) | ||
Other assets, prepayments and accrued income | 15 | 385.1 | 444.5 | ||
Current tax assets | 0.1 | – | |||
Intangible assets | 17 | 43.9 | 35.1 | ||
Property, plant and equipment | 18 | 47.1 | 45.4 | ||
Total assets | 31,985.1 | 31,681.9 | |||
| Liabilities | |||||
Shares | 19 | 26,069.9 | 24,529.8 | ||
Fair value adjustment for hedged risk on shares | 11.7 | 8.8 | |||
Derivative financial instruments | 32 | 130.7 | 117.2 | ||
Amounts owed to credit institutions | 0.5 | 1,244.2 | |||
Amounts owed to other customers | 20 | 944.9 | 791.1 | ||
Debt securities in issue | 21 | 2,429.2 | 2,495.6 | ||
Other liabilities and accruals | 22 | 98.8 | 416.0 | ||
Current tax liabilities | – | 0.6 | |||
Deferred tax liabilities | 27 | 12.5 | 21.1 | ||
Provisions for liabilities and charges | 23 | 0.6 | 4.2 | ||
Retirement benefit obligation | 26 | 0.5 | 0.5 | ||
Subordinated liabilities | 24 | 438.1 | 334.2 | ||
Subscribed capital | 25 | 8.0 | 8.0 | ||
Total liabilities | 30,145.4 | 29,971.3 | |||
General reserve | 1,786.5 | 1,637.4 | |||
Cash flow hedge reserve | 38.7 | 66.6 | |||
Fair value reserve | ( | ( | (1.7) | (9.3) | |
Revaluation reserve | 1.9 | 1.6 | |||
Other reserve | 14.3 | 14.3 | |||
Total liabilities and equity | 31,985.1 | 31,681.9 |
| Cash flow | Total equity | |||||
| General | hedge | Fair value | Revaluation | Other | attributable | |
| reserve | reserve | reserve | reserve | reserve* | to members | |
| Group 2025 | £M | £M | £M | £M | £M | £M |
At 1 January 2025 | ( | |||||
Income recognised in respect of prior periods | ||||||
At | ( | |||||
Comprehensive income/(expense) for the year | ( | |||||
At | ( | |||||
| Cash flow | Total equity | |||||
| General | hedge | Fair value | Revaluation | Other | attributable | |
| reserve | reserve | reserve | reserve | reserve* | to members | |
| Group 2024 | £M | £M | £M | £M | £M | £M |
At 1 January 2024 | ||||||
Comprehensive income/(expense) for the year | ( | ( | ||||
At 31 December 2024 | ( |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
Profit before tax | 206.3 | 133.9 | ||
| Adjusted for: | ||||
| Impairment charge/(release) | ( | 0.1 | (5.7) | |
| Provisions (release)/charge | ( | (1.5) | 10.3 | |
| Depreciation and amortisation | 11.7 | 10.6 | ||
| Impairment of property, plant and equipment and intangible assets | – | 17.5 | ||
| Fair value of collateral loan which represents a pool of equity release mortgages | 3.9 | 7.6 | ||
| Net loss / (gain) from financing activities* | ( | 0.1 | (11.6) | |
Non cash and other items | ( | (35.9) | 9.8 | |
Cash generated from operations | 184.7 | 172.4 | ||
| Changes in operating assets and liabilities: | ||||
Derivative financial instruments* | 34.9 | 22.3 | ||
Loans and advances to customers | ( | ( | (1,416.0) | (2,611.2) |
Loans and advances to credit institutions | – | 77.8 | ||
Other operating assets | ( | ( | 57.9 | (11.7) |
Shares | 1,540.1 | 3,736.8 | ||
Amounts owed to credit institutions and other customers | ( | ( | (1,089.9) | (355.6) |
Other operating liabilities | ( | (321.3) | (0.1) | |
Taxation paid | ( | ( | (53.6) | (28.2) |
Net cash flows from operating activities | ( | (1,063.2) | 1,002.5 | |
| Cash flows from investing activities | ||||
Purchase of investment securities | ( | ( | (3,917.4) | (5,124.3) |
Proceeds from sale and redemption of investment securities | 3,984.9 | 3,689.3 | ||
Purchase of intangible assets | ( | ( | (16.9) | (12.4) |
Purchase of property, plant and equipment | ( | ( | (3.6) | (3.0) |
Net cash flows from investing activities | ( | 47.0 | (1,450.4) | |
| Cash flows from financing activities | ||||
Net proceeds from issue of debt securities | 524.4 | 560.2 | ||
Net proceeds from issue of subordinated liabilities | 299.2 | – | ||
Repayments of debt securities in issue | ( | ( | (599.3) | (433.4) |
Repayments of subordinated liabilities | ( | (217.0) | – | |
Repayments of subscribed capital | ( | – | (48.4) | |
Principal lease payments | ( | ( | (1.4) | (1.4) |
Derivative financial instruments* | ( | ( | (28.6) | (32.1) |
Net cash flows from financing activities | (22.7) | 44.9 | ||
Net decrease in cash and cash equivalents | ( | ( | (1,038.9) | (403.0) |
Cash and cash equivalents at the beginning of the year | 2,458.4 | 2,861.4 | ||
Cash and cash equivalents at the end of the year | 1,419.5 | 2,458.4 | ||
| Additional information on operational cash flows from interest | ||||
Interest paid | 1,145.0 | 1,137.1 | ||
Interest received | 1,366.8 | 1,279.9 |
| 31 Dec | 31 Dec | |
| 2025 | 2024 | |
| Central scenario | ||
| Central scenario reflecting slightly stronger growth in the economy in later years as inflation drops back to target. | ||
| Economic growth in this scenario is further supported through reductions in the Bank of England base rate (BBR) | 40% | 50% |
| in the near-term, which is then maintained at 3.50% (2024: 3.25%), and increasing levels of government spending | ||
and investment. The scenario assumes a resilient labour market, with modest improvement in the level of unemployment over the medium term and stabilisation in the longer term. | ||
| Downside scenario | ||
Downside scenario as modelled in the Group’s risk management process reflecting a ‘1 in 20’ stress scenario, with weak consumer spending resulting in a reduction in gross domestic product (GDP), a rise in unemployment and reductions in house prices due to heightened uncertainty and higher interest rates. The scenario assumes that BBR | 35% | 25% |
initially rises to help reduce entrenched level of higher inflation, before being cut in order to tackle the effects of the would-be recession on the UK economy. | ||
| Alternative downside scenario | ||
| Alternative scenario representing a more severe downturn than in the downside scenario. This initially has very high | ||
| levels of persistent inflation resulting in a period of higher BBR to reduce demand, with the economy then subject | ||
| to a further external shock resulting in sharp falls to consumer confidence, steep falls in demand, and falling growth. | 10% | 10% |
| These conditions drive increased unemployment for a prolonged period, with a fall in demand across the housing | ||
market, causing greater reductions in house prices in the earlier years of the forecast. As demand collapses, BBR is then reduced quickly to try and stimulate the economy. | ||
| Growth scenario | ||
Growth scenario representing a more optimistic view of the current economic outlook than assumed in the central scenario. This includes higher GDP as investment spend in artificial intelligence and associated supporting | ||
infrastructure picks up, improving productivity growth and supporting higher real wages. This higher level of aggregate demand has a positive impact on the unemployment rate which is lower than the central scenario. | 15% | 15% |
| The scenario assumes that as inflation returns to target, there are further reductions in BBR to a long run rate | ||
| of 3.00% (2024: 3.00%), which contribute to mortgage rates falling further. |
| 2026 | 2027 | 2028 | 2029 | 2030 | ||
Scenario/weighting | Assumption | % | % | % | % | % |
| Central | House price inflation | 2.00 | 3.00 | 3.00 | 3.00 | 3.00 |
Unemployment rate (31 December) | 4.80 | 4.60 | 4.50 | 4.50 | 4.50 | |
| 40% | Gross domestic product growth | 1.30 | 1.50 | 1.50 | 1.50 | 1.50 |
Base rate (31 December) | 3.50 | 3.50 | 3.50 | 3.50 | 3.50 | |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | ||
| Downside | House price inflation | (13.70) | (2.00) | 0.00 | 0.00 | 1.00 |
Unemployment rate (31 December) | 6.50 | 7.30 | 6.20 | 5.80 | 5.80 | |
| 35% | Gross domestic product growth | (0.75) | (1.25) | 1.00 | 1.00 | 1.00 |
Base rate (31 December) | 6.00 | 3.00 | 0.75 | 0.25 | 0.25 | |
| Alternative | House price inflation | (20.00) | (5.00) | (4.00) | 0.00 | 1.00 |
| downside | Unemployment rate (31 December) | 7.80 | 8.40 | 7.90 | 7.80 | 7.80 |
Gross domestic product growth | (0.20) | (4.20) | 2.10 | 1.50 | 1.50 | |
| 10% | Base rate (31 December) | 6.50 | 4.50 | 1.00 | 0.10 | 0.10 |
| Growth | House price inflation | 3.00 | 3.00 | 3.00 | 3.60 | 3.30 |
Unemployment rate (31 December) | 4.30 | 4.10 | 4.00 | 4.00 | 3.70 | |
| 15% | Gross domestic product growth | 1.60 | 2.00 | 2.00 | 2.00 | 2.10 |
Base rate (31 December) | 3.75 | 3.50 | 3.25 | 3.00 | 3.00 | |
| Weighted* | House price inflation | (5.50) | 0.45 | 1.25 | 1.70 | 2.15 |
Unemployment rate (31 December) | 5.60 | 5.90 | 5.40 | 5.20 | 5.20 | |
Gross domestic product growth | 0.60 | 0.05 | 1.50 | 1.40 | 1.40 | |
Base rate (31 December) | 4.70 | 3.40 | 2.25 | 1.95 | 1.95 |
| 2025 | 2026 | 2027 | 2028 | 2029 | ||
Scenario/weighting | Assumption | % | % | % | % | % |
| Central | House price inflation | 2.80 | 3.00 | 3.00 | 2.50 | 2.50 |
Unemployment rate (31 December) | 4.40 | 4.30 | 4.20 | 4.20 | 4.20 | |
| 50% | Gross domestic product growth | 1.50 | 1.60 | 1.60 | 1.60 | 1.50 |
Base rate (31 December) | 4.00 | 3.50 | 3.25 | 3.25 | 3.25 | |
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | ||
| Downside | House price inflation | (13.70) | (2.00) | 0.00 | 0.00 | 1.00 |
Unemployment rate (31 December) | 6.50 | 7.30 | 6.20 | 5.80 | 5.80 | |
| 25% | Gross domestic product growth | (0.75) | (1.25) | 1.00 | 1.00 | 1.00 |
Base rate (31 December) | 6.00 | 3.00 | 0.75 | 0.25 | 0.25 | |
| Alternative | House price inflation | (20.00) | (5.00) | (4.00) | 0.00 | 1.00 |
| downside | Unemployment rate (31 December) | 7.80 | 8.40 | 7.90 | 7.80 | 7.80 |
Gross domestic product growth | (0.20) | (4.20) | 2.10 | 1.50 | 1.50 | |
| 10% | Base rate (31 December) | 6.50 | 4.50 | 1.00 | 0.10 | 0.10 |
| Growth | House price inflation | 4.20 | 3.00 | 3.00 | 3.00 | 2.75 |
Unemployment rate (31 December) | 4.20 | 4.00 | 3.80 | 3.80 | 3.70 | |
| 15% | Gross domestic product growth | 1.90 | 2.20 | 2.20 | 2.20 | 2.10 |
Base rate (31 December) | 4.00 | 3.50 | 3.25 | 3.00 | 3.00 | |
| Weighted* | House price inflation | (3.40) | 0.95 | 1.55 | 1.70 | 2.00 |
Unemployment rate (31 December) | 5.20 | 5.40 | 5.00 | 4.90 | 4.90 | |
Gross domestic product growth | 0.80 | 0.40 | 1.60 | 1.50 | 1.50 | |
Base rate (31 December) | 4.75 | 3.50 | 2.40 | 2.15 | 2.15 |
| + 10.0 | + 5.0 | - 5.0 | - 10.0 | |
| percentage | percentage | percentage | percentage | |
| points | points | points | points | |
(Decrease)/increase in impairment loss provisions (£M) | (1.3) | (0.8) | 0.7 | 1.8 |
| + 2.0 | + 1.0 | - 1.0 | - 2.0 | |
| percentage | percentage | percentage | percentage | |
| points | point | point | points | |
Increase/(decrease) in impairment loss provisions (£M) | 2.0 | 0.7 | (0.4) | (0.5) |
| 2025 | 2024 | |
| £M | £M | |
| (Decrease)/increase in impairment loss provisions if scenarios are weighted 100%: | ||
Central | (21.5) | (12.3) |
Downside | 11.0 | 12.8 |
Alternative downside | 145.4 | 91.9 |
Growth | (22.1) | (12.8) |
Assumption | Basis of estimation |
Discount rate | Derived from current market rates for new equity release mortgages adjusted for the specific profile of the Group's portfolio, |
| also reflects liquidity term premium in current market funding costs | |
Property price volatility | Analysis of historic property price volatility and external research |
Sales price haircut | Average actual discounts observed on the portfolio during the 2025 and 2024 financial years |
Assumption | Sensitivity modelled for current assumption | (Decrease)/increase in fair value of collateral loan (£M) |
Discount rate | +/- 1 percentage point | (9.2)/10.3 |
Property price volatility | +/- 3 percentage points | (3.7)/3.4 |
Sales price haircut | +/- 5 percentage points | (3.2)/2.8 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
| Interest receivable calculated using the effective interest rate method: | ||||
| On instruments held at amortised cost: | ||||
On loans fully secured on residential property | 1,140.1 | 972.7 | 1,140.1 | 972.7 |
On other loans and advances to customers | 0.4 | 0.4 | 0.4 | 0.4 |
On liquid assets | 77.3 | 160.4 | 72.5 | 154.0 |
On amounts owed by subsidiary undertakings | – | – | (27.9) | – |
Total interest receivable on instruments held at amortised cost | 1,217.8 | 1,133.5 | 1,185.1 | 1,127.1 |
| On instruments held at fair value through other comprehensive income: | ||||
On investment securities | 177.2 | 150.1 | 181.7 | 152.8 |
| Total interest receivable calculated using the effective interest rate | ||||
method | 1,395.0 | 1,283.6 | 1,366.8 | 1,279.9 |
| Similar income on instruments held at fair value through profit or loss: | ||||
| On other loans and advances to customers | 12.9 | 13.9 | 12.9 | 13.9 |
Net income on derivatives that hedge financial assets and are designated in accounting hedge relationships | 165.6 | 287.0 | 165.6 | 287.0 |
Net (expense)/income on derivatives that hedge financial assets and are not designated in accounting hedge relationships | (1.4) | 7.6 | 22.2 | 3.2 |
Total similar income on instruments held at fair value through profit or loss | 177.1 | 308.5 | 200.7 | 304.1 |
Total interest receivable and similar income | 1,572.1 | 1,592.1 | 1,567.5 | 1,584.0 |
| Included in the above is: | ||||
Interest receivable on impaired financial assets | 16.1 | 16.7 | 16.1 | 16.7 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
| Interest payable on instruments held at amortised cost: | ||||
On shares held by individuals | 974.6 | 904.7 | 974.6 | 904.7 |
| On deposits and other borrowings: | ||||
Wholesale and other funding | 172.5 | 246.9 | 137.5 | 217.8 |
Lease liabilities | 0.2 | 0.2 | 0.2 | 0.2 |
On amounts owed to subsidiary undertakings | – | – | (4.8) | – |
On subordinated liabilities | 17.6 | 6.2 | 17.6 | 6.2 |
On subscribed capital | 0.3 | 1.2 | 0.3 | 1.2 |
Total interest payable on instruments held at amortised cost | 1,165.2 | 1,159.2 | 1,125.4 | 1,130.1 |
| Similar charges on instruments held at fair value through profit or loss: | ||||
Net charges on derivatives which hedge financial liabilities and are designated in accounting hedge relationships | 5.0 | 48.3 | 5.0 | 58.4 |
Net (income)/charges on derivatives which hedge financial liabilities and are not designated in accounting hedge relationships | (0.6) | 21.7 | 35.1 | 32.9 |
Total similar charges on instruments held at fair value through profit or loss | 4.4 | 70.0 | 40.1 | 91.3 |
Total interest payable and similar charges | 1,169.6 | 1,229.2 | 1,165.5 | 1,221.4 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
| Fair value hedge relationships | ||||
Derivatives designated in fair value hedge relationships | (284.0) | (3.3) | (284.0) | (3.3) |
Fair value adjustment for hedged risk of hedged items | 249.4 | (20.7) | 249.4 | (20.7) |
| Cash flow hedge relationships | ||||
Derivatives designated in cash flow hedge relationships | 29.7 | 29.9 | 29.7 | 29.9 |
| Derivatives not designated in accounting hedge relationships | ||||
Equity release swaps | 4.0 | 11.1 | 4.0 | 11.1 |
Cross currency swaps | (0.1) | 0.9 | (0.1) | – |
Other derivatives | – | – | 7.8 | (3.4) |
| Other financial instruments measured at fair value through profit or loss | ||||
Collateral loan which represents a pool of equity release mortgages | (3.9) | (7.6) | (3.9) | (7.6) |
Total fair value (losses)/gains from financial instruments | (4.9) | 10.3 | 2.9 | 6.0 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
| Staff costs | ||
Wages and salaries | 86.0 | 80.3 |
Social security costs | 10.7 | 8.9 |
Pension costs | 12.9 | 12.1 |
Temporary staff | 2.7 | 3.1 |
Other staff costs | 1.9 | 1.7 |
Remuneration of auditor (see below) | 1.3 | 1.2 |
| Other administrative expenses | ||
Technology | 21.1 | 19.8 |
Development activity | 29.1 | 23.8 |
Property | 7.3 | 7.6 |
Legal and professional fees | 5.1 | 3.8 |
Marketing | 5.8 | 6.1 |
Regulatory fees | 8.7 | 7.1 |
Postage and stationery | 3.3 | 2.5 |
Recruitment and training | 1.5 | 1.6 |
Other | 6.2 | 5.8 |
Total administrative expenses | 203.6 | 185.4 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Fee payable to the Society’s auditor for the audit of the Society’s annual accounts | 1.0 | 1.0 |
Fees payable to the Society’s auditor for the audit of the Society’s subsidiaries | 0.2 | 0.1 |
Total audit fees | 1.2 | 1.1 |
Assurance services | 0.6 | 0.1 |
Total non-audit fees | 0.6 | 0.1 |
Total auditor’s remuneration | 1.8 | 1.2 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| Number | Number | |
Central administration | 1,575 | 1,551 |
Branches | 299 | 295 |
Total monthly average number of people employed | 1,874 | 1,846 |
Total monthly average number of full time equivalent employees | 1,742 | 1,712 |
| Loans fully | |||
| secured on | Loans fully | ||
| residential | secured | ||
| property | on land | Total | |
| Group & Society 2025 | £M | £M | £M |
| Impairment loss provision: | |||
At 1 January 2025 | 45.4 | 0.5 | 45.9 |
Reclassification* | 0.4 | (0.4) | – |
Charge for the year | 0.2 | – | 0.2 |
Amounts written off during the year | (2.7) | – | (2.7) |
Movement in foreign exchange rate | 0.4 | – | 0.4 |
At 31 December 2025 | 43.7 | 0.1 | 43.8 |
| Income Statement | |||
Charge for the year | 0.2 | – | 0.2 |
Recoveries of amounts previously written off | (0.1) | – | (0.1) |
Total income statement charge | 0.1 | – | 0.1 |
| Loans fully | |||
| secured on | Loans fully | ||
| residential | secured | ||
| property | on land | Total | |
| Group & Society 2024 | £M | £M | £M |
| Impairment loss provision: | |||
At 1 January 2024 | 53.5 | 1.4 | 54.9 |
Credit for the year | (4.6) | (0.9) | (5.5) |
Amounts written off during the year | (3.1) | – | (3.1) |
Movement in foreign exchange rate | (0.4) | – | (0.4) |
At 31 December 2024 | 45.4 | 0.5 | 45.9 |
| Income Statement | |||
Credit for the year | (4.6) | (0.9) | (5.5) |
Recoveries of amounts previously written off | (0.2) | – | (0.2) |
Total income statement charge/(credit) | (4.8) | (0.9) | (5.7) |
Group & Society 2025 | Group & Society 2024 | |||||
| Impairment | Impairment | |||||
| Gross | loss | Provision | Gross | loss | Provision | |
| exposure | provision | coverage | exposure | provision | coverage | |
| £M | £M | % | £M | £M | % | |
| Retail mortgages | ||||||
Stage 1 | 21,518.6 | 5.3 | 0.02 | 19,674.0 | 7.9 | 0.04 |
Stage 2 and <30 days past due | 3,954.1 | 21.3 | 0.54 | 4,385.8 | 21.5 | 0.49 |
Stage 2 and 30+ days past due | 108.4 | 2.1 | 1.94 | 95.5 | 1.8 | 1.88 |
Stage 3 and <90 days past due | 135.3 | 1.8 | 1.33 | 145.4 | 2.0 | 1.38 |
Stage 3 and 90+ days past due | 147.9 | 12.9 | 8.72 | 147.4 | 11.9 | 8.07 |
Total retail mortgages | 25,864.3 | 43.4 | 0.17 | 24,448.1 | 45.1 | 0.18 |
| Loan commitments | ||||||
Stage 1 | 1,242.2 | 0.3 | 0.02 | 1,640.6 | 0.3 | 0.02 |
Total impairment loss provision | 27,106.5 | 43.7 | 0.16 | 26,088.7 | 45.4 | 0.17 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
| Provision | Provision | |||||||
| Gross | Provision | Gross | Lifetime | Gross | Lifetime | Gross | ||
| exposure | 12m ECL | exposure | ECL | exposure | ECL | exposure | Provision | |
| Group & Society 2025 | £M | £M | £M | £M | £M | £M | £M | £M |
At 1 January 2025 | 19,674.0 | 7.9 | 4,481.3 | 23.3 | 292.8 | 13.9 | 24,448.1 | 45.1 |
| Transfers resulting in increased | ||||||||
| impairment loss provision: | ||||||||
From Stage 1 to Stage 2 | (1,601.5) | (0.5) | 1,601.5 | 7.6 | – | – | – | 7.1 |
From Stage 1 to Stage 3 | (33.3) | – | – | – | 33.3 | 0.6 | – | 0.6 |
From Stage 2 to Stage 3 | – | – | (67.2) | (0.7) | 67.2 | 2.6 | – | 1.9 |
| Transfers resulting in reduced | ||||||||
| impairment loss provision: | ||||||||
From Stage 2 to Stage 1 | 1,662.3 | 0.3 | (1,662.3) | (2.8) | – | – | – | (2.5) |
From Stage 3 to Stage 1 | 16.4 | – | – | – | (16.4) | (0.1) | – | (0.1) |
From Stage 3 to Stage 2 | – | – | 35.1 | 0.5 | (35.1) | (0.6) | – | (0.1) |
| Change in impairment loss | – | – | – | – | – | 0.6 | – | 0.6 |
| provision resulting from loan | ||||||||
| modifications | ||||||||
Other remeasurement of impairment loss provision | – | (3.8) | 10.6 | (5.7) | – | 1.9 | 10.6 | (7.6) |
| (no movement in Stage) | ||||||||
New advances | 6,172.8 | 2.0 | 228.6 | 2.4 | 3.5 | 0.1 | 6,404.9 | 4.5 |
Redemptions and repayments | (4,372.1) | (0.6) | (565.1) | (1.2) | (49.7) | (2.0) | (4,986.9) | (3.8) |
Write offs | – | – | – | – | (12.4) | (2.3) | (12.4) | (2.3) |
At 31 December 2025 | 21,518.6 | 5.3 | 4,062.5 | 23.4 | 283.2 | 14.7 | 25,864.3 | 43.4 |
Stage 1 | Stage 2 | Stage 3 | Total | |||||
| Provision | Provision | |||||||
| Gross | Provision | Gross | Lifetime | Gross | Lifetime | Gross | ||
| exposure | 12m ECL | exposure | ECL | exposure | ECL | exposure | Provision | |
| Group & Society 2024 | £M | £M | £M | £M | £M | £M | £M | £M |
At 1 January 2024 | 17,670.1 | 4.8 | 3,902.4 | 31.9 | 263.9 | 16.5 | 21,836.4 | 53.2 |
| Transfers resulting in increased | ||||||||
| impairment loss provision: | ||||||||
From Stage 1 to Stage 2 | (2,290.0) | (0.6) | 2,290.0 | 4.4 | – | – | – | 3.8 |
From Stage 1 to Stage 3 | (42.4) | (0.1) | – | – | 42.4 | 0.9 | – | 0.8 |
From Stage 2 to Stage 3 | – | – | (76.8) | (0.9) | 76.8 | 2.1 | – | 1.2 |
| Transfers resulting in reduced | ||||||||
| impairment loss provision: | ||||||||
From Stage 2 to Stage 1 | 1,319.2 | 0.3 | (1,319.2) | (3.1) | – | – | – | (2.8) |
From Stage 3 to Stage 1 | 7.5 | – | – | – | (7.5) | – | – | – |
From Stage 3 to Stage 2 | – | – | 32.3 | 0.1 | (32.3) | (0.5) | – | (0.4) |
| Change in impairment loss | – | – | – | – | – | 0.5 | – | 0.5 |
| provision resulting from loan | ||||||||
| modifications | ||||||||
Other remeasurement of impairment loss provision | – | 2.1 | – | (8.8) | – | (0.9) | – | (7.6) |
| (no movement in Stage) | ||||||||
New advances | 6,674.3 | 2.1 | 120.5 | 0.6 | 1.2 | – | 6,796.0 | 2.7 |
Redemptions and repayments | (3,664.7) | (0.7) | (467.9) | (0.9) | (51.7) | (1.6) | (4,184.3) | (3.2) |
Write offs | – | – | – | – | – | (3.1) | – | (3.1) |
At 31 December 2024 | 19,674.0 | 7.9 | 4,481.3 | 23.3 | 292.8 | 13.9 | 24,448.1 | 45.1 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
| Analysis of charge in the year | ||||
| Current tax | ||||
UK corporation tax on profits for the year | 54.6 | 38.5 | 54.7 | 38.5 |
Adjustments in respect of prior year | 0.5 | 0.1 | 0.5 | 0.1 |
Total current tax | 55.1 | 38.6 | 55.2 | 38.6 |
| Deferred tax | ||||
Current year | (1.7) | (0.8) | 0.4 | (2.2) |
Adjustments in respect of prior year | (0.4) | – | (0.4) | – |
Adjustments for changes in tax rates | 0.1 | (0.2) | 0.1 | (0.2) |
Total deferred tax | (2.0) | (1.0) | 0.1 | (2.4) |
Total tax charge | 53.1 | 37.6 | 55.3 | 36.2 |
| Tax charged/(credited) to other comprehensive income | ||||
Tax (benefit) on cash flow hedge reserve | (10.8) | (2.4) | (10.8) | (2.4) |
Tax expense/(benefit) on investment securities | 2.9 | (5.4) | 2.9 | (5.4) |
Tax expense on revaluation loss on properties | 0.1 | – | 0.1 | – |
Tax benefit on actuarial gains/losses on retirement benefit obligations | (0.9) | (1.0) | (0.9) | (1.0) |
Total tax credit to other comprehensive income | (8.7) | (8.8) | (8.7) | (8.8) |
| Factors affecting total tax charge for the year: | ||||
Profit on ordinary activities before tax | 198.6 | 137.5 | 206.3 | 133.9 |
| Profit on ordinary activities multiplied by standard rate of corporation tax | ||||
in the UK of 25% (2024: 25%) | 49.7 | 34.4 | 51.6 | 33.5 |
| Effects of: | ||||
Banking surcharge | 3.2 | 1.5 | 3.2 | 1.5 |
Adjustments in respect of prior year (current tax) | 0.1 | – | 0.1 | – |
Expenses not deductible for tax purposes | 0.4 | 1.3 | 0.4 | 1.3 |
Other differences | (0.3) | 0.4 | – | (0.1) |
Total current tax | 53.1 | 37.6 | 55.3 | 36.2 |
| Amortised | ||||
| cost | FVOCI | FVTPL | Total | |
| Group 2025 | £M | £M | £M | £M |
| Financial assets: | ||||
Cash in hand and balances with the Bank of England | 1,413.4 | – | – | 1,413.4 |
Loans and advances to credit institutions | 115.2 | – | – | 115.2 |
Investment securities | – | 3,921.9 | – | 3,921.9 |
Derivative financial instruments | – | (0.5) | 130.0 | 129.5 |
| Loans and advances to customers: | ||||
Loans fully secured on residential property* | 25,896.1 | – | – | 25,896.1 |
Other loans | 3.0 | – | 138.9 | 141.9 |
Other assets, prepayments and accrued income | 231.8 | – | – | 231.8 |
Total financial assets | 27,659.5 | 3,921.4 | 268.9 | 31,849.8 |
| Financial liabilities: | ||||
Shares* | 26,081.6 | – | – | 26,081.6 |
Derivative financial instruments | – | – | 119.9 | 119.9 |
Amounts owed to credit institutions | 0.5 | – | – | 0.5 |
Amounts owed to other customers | 138.8 | – | – | 138.8 |
Debt securities in issue* | 3,237.6 | – | – | 3,237.6 |
Other liabilities and accruals | 43.4 | – | – | 43.4 |
Subordinated liabilities* | 438.1 | – | – | 438.1 |
Subscribed capital | 8.0 | – | – | 8.0 |
Total financial liabilities | 29,948.0 | – | 119.9 | 30,067.9 |
| Amortised | ||||
| cost | FVOCI | FVTPL | Total | |
| Group 2024 | £M | £M | £M | £M |
| Financial assets: | ||||
Cash in hand and balances with the Bank of England | 2,443.2 | – | – | 2,443.2 |
Loans and advances to credit institutions | 152.3 | – | – | 152.3 |
Investment securities | 10.5 | 3,939.5 | – | 3,950.0 |
Derivative financial instruments | – | 8.1 | 363.0 | 371.1 |
| Loans and advances to customers: | ||||
Loans fully secured on residential property* | 24,229.6 | – | – | 24,229.6 |
Other loans | 2.8 | – | 145.0 | 147.8 |
Other assets, prepayments and accrued income | 221.4 | – | – | 221.4 |
Total financial assets | 27,059.8 | 3,947.6 | 508.0 | 31,515.4 |
| Financial liabilities: | ||||
Shares* | 24,538.6 | – | – | 24,538.6 |
Derivative financial instruments | – | – | 98.0 | 98.0 |
Amounts owed to credit institutions | 1,244.2 | – | – | 1,244.2 |
Amounts owed to other customers | 159.3 | – | – | 159.3 |
Debt securities in issue* | 3,131.7 | – | – | 3,131.7 |
Other liabilities and accruals | 316.7 | – | – | 316.7 |
Subordinated liabilities* | 334.2 | – | – | 334.2 |
Subscribed capital | 8.0 | – | – | 8.0 |
Total financial liabilities | 29,732.7 | – | 98.0 | 29,830.7 |
| Amortised | ||||
| cost | FVOCI | FVTPL | Total | |
| Society 2025 | £M | £M | £M | £M |
| Financial assets: | ||||
Cash in hand and balances with the Bank of England | 1,413.4 | – | – | 1,413.4 |
Loans and advances to credit institutions | 6.1 | – | – | 6.1 |
Investment securities | – | 3,921.9 | – | 3,921.9 |
Derivative financial instruments | – | (0.5) | 130.0 | 129.5 |
| Loans and advances to customers: | ||||
Loans fully secured on residential property* | 25,896.1 | – | – | 25,896.1 |
Other loans | 3.0 | – | 138.9 | 141.9 |
Other assets, prepayments and accrued income | 346.7 | – | – | 346.7 |
Total financial assets | 27,665.3 | 3,921.4 | 268.9 | 31,855.6 |
| Financial liabilities: | ||||
Shares* | 26,081.6 | – | – | 26,081.6 |
Derivative financial instruments | – | – | 130.7 | 130.7 |
Amounts owed to credit institutions | 0.5 | – | – | 0.5 |
Amounts owed to other customers | 944.9 | – | – | 944.9 |
Debt securities in issue* | 2,429.2 | – | – | 2,429.2 |
Other liabilities and accruals | 39.7 | – | – | 39.7 |
Subordinated liabilities* | 438.1 | – | – | 438.1 |
Subscribed capital | 8.0 | – | – | 8.0 |
Total financial liabilities | 29,942.0 | – | 130.7 | 30,072.7 |
| Amortised | ||||
| cost | FVOCI | FVTPL | Total | |
| Society 2024 | £M | £M | £M | £M |
| Financial assets: | ||||
Cash in hand and balances with the Bank of England | 2,443.2 | – | – | 2,443.2 |
Loans and advances to credit institutions | 15.2 | – | – | 15.2 |
Investment securities | 10.5 | 3,939.5 | – | 3,950.0 |
Derivative financial instruments | – | 8.1 | 363.0 | 371.1 |
| Loans and advances to customers: | ||||
Loans fully secured on residential property* | 24,229.6 | – | – | 24,229.6 |
Other loans | 2.8 | – | 145.0 | 147.8 |
Other assets, prepayments and accrued income | 298.0 | – | – | 298.0 |
| Total financial assets | 26,999.3 | 3,947.6 | 508.0 | 31,454.9 |
| Financial liabilities: | ||||
Shares* | 24,538.6 | – | – | 24,538.6 |
Derivative financial instruments | – | – | 117.2 | 117.2 |
Amounts owed to credit institutions | 1,244.2 | – | – | 1,244.2 |
Amounts owed to other customers | 791.1 | – | – | 791.1 |
Debt securities in issue* | 2,495.6 | – | – | 2,495.6 |
Other liabilities and accruals | 310.7 | – | – | 310.7 |
Subordinated liabilities* | 334.2 | – | – | 334.2 |
Subscribed capital | 8.0 | – | – | 8.0 |
Total financial liabilities | 29,722.4 | – | 117.2 | 29,839.6 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
Cash in hand | 1.9 | 2.0 | 1.9 | 2.0 |
Balances with the Bank of England | 1,411.5 | 2,441.2 | 1,411.5 | 2,441.2 |
Cash in hand and Balances with the Bank of England | 1,413.4 | 2,443.2 | 1,413.4 | 2,443.2 |
Loans and advances to credit institutions | 115.2 | 152.3 | 6.1 | 15.2 |
Total cash and cash equivalents | 1,528.6 | 2,595.5 | 1,419.5 | 2,458.4 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
At 1 January | 3,950.0 | 2,515.6 | 3,950.0 | 2,515.6 |
Additions | 3,917.4 | 5,124.3 | 3,917.4 | 5,124.3 |
Disposals (sale and redemption) | (3,984.9) | (3,689.3) | (3,984.9) | (3,689.3) |
Movement in fair value | 39.4 | (0.6) | 39.4 | (0.6) |
At 31 December | 3,921.9 | 3,950.0 | 3,921.9 | 3,950.0 |
| Impairment | |||
| Gross | loss | ||
| exposure | provision | Total | |
| Group & Society 2025 | £M | £M | £M |
Loans fully secured on residential property | 25,864.3 | (43.7) | 25,820.6 |
Loans fully secured on land | 3.1 | (0.1) | 3.0 |
Other loans | 138.9 | – | 138.9 |
Total loans and advances to customers | 26,006.3 | (43.8) | 25,962.5 |
| Impairment | |||
| Gross | loss | ||
| exposure | provision | Total | |
| Group & Society 2024 | £M | £M | £M |
Loans fully secured on residential property | 24,448.1 | (45.4) | 24,402.7 |
Loans fully secured on land | 3.3 | (0.5) | 2.8 |
Other loans | 145.0 | – | 145.0 |
Total loans and advances to customers | 24,596.4 | (45.9) | 24,550.5 |
| LBS | |||||
| Covered | |||||
| Bonds | Albion | Albion | Albion | ||
| LLP | No. 5 PLC | No. 6 PLC | No. 7 PLC | Total | |
| 2025 | £M | £M | £M | £M | £M |
Loans and advances transferred from the Society to secured funding vehicles | 2,850.3 | 245.9 | 254.2 | 351.8 | 3,702.2 |
Outstanding loan notes issued by the Group | 2,000.0 | 227.1 | 239.6 | 334.3 | 2,801.0 |
| LBS | |||||
| Covered | |||||
| Bonds | Albion | Albion | Albion | ||
| LLP | No. 5 PLC | No. 6 PLC | No. 7 PLC | Total | |
| 2024 | £M | £M | £M | £M | £M |
Loans and advances transferred from the Society to secured funding vehicles | 3,241.6 | 307.3 | 352.0 | – | 3,900.9 |
Outstanding loan notes issued by the Group | 2,100.0 | 291.4 | 337.7 | – | 2,729.1 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
Collateral | 231.8 | 221.4 | 231.8 | 221.4 |
Prepayments | 15.6 | 10.5 | 15.6 | 10.5 |
Other assets | 5.9 | 6.2 | 137.7 | 212.6 |
Total other assets, prepayments and accrued income | 253.3 | 238.1 | 385.1 | 444.5 |
Name | Major Activities | Class of Shares | Interest of | Address |
| held | Society | |||
| Leeds Mortgage Funding | Non trading | Ordinary £1 shares | 100% | 26 Sovereign Street, Leeds, |
| Limited | LS1 | 4BJ | ||
| Leeds Building Society Covered | Provision of mortgage assets | * * 26 Sovereign Street, Leeds, | ||
| Bonds LLP | and guarantor of covered bonds | LS1 | 4BJ | |
| Leeds Covered Bonds | First designated member of | * * 10th Floor 5 Churchill Place, | ||
| Designated Member (No. 1) | Leeds Building Society Covered | London, E14 5HU | ||
| Limited | Bonds LLP | |||
| Leeds Covered Bonds | Second designated member of | * * 10th Floor 5 Churchill Place, | ||
| Designated Member (No. 2) | Leeds Building Society Covered | London, E14 5HU | ||
| Limited | Bonds LLP | |||
| Leeds Covered Bonds Holdings | Holding company to both Leeds | * * 10th Floor 5 Churchill Place, | ||
| Limited | Covered Bonds Designated | London, E14 5HU | ||
| Member (No. 1) and (No. 2) | ||||
| Limited | ||||
Albion No.5 PLC | Provision of residential | * * Level 6 Duo, 280 Bishopsgate, | ||
| mortgage backed securities | London, EC2M 4RB | |||
Albion No.5 Holdings Limited | Holding company to | * * Level 6 Duo, 280 Bishopsgate, | ||
| Albion No. 5 PLC | London, EC2M 4RB | |||
Albion No.6 PLC | Provision of residential | * * Level 6 Duo, 280 Bishopsgate, | ||
| mortgage backed securities | London, EC2M 4RB | |||
Albion No.6 Holdings Limited | Holding company to | * * Level 6 Duo, 280 Bishopsgate, | ||
| Albion No. 6 PLC | London, EC2M 4RB | |||
Albion No.7 PLC | Provision of residential | * * 10th Floor 5 Churchill Place, | ||
| mortgage backed securities | London, E14 5HU | |||
Albion No.7 Holdings Limited | Holding company to | * * 10th Floor 5 Churchill Place, | ||
| Albion No. 7 PLC | London, E14 5HU |
| Core | System | ||
| systems | enhancements | Total | |
| Group & Society 2025 | £M | £M | £M |
| Cost | |||
At 1 January | 16.1 | 42.9 | 59.0 |
Additions | 12.3 | 4.6 | 16.9 |
Disposals | – | (0.2) | (0.2) |
At 31 December | 28.4 | 47.3 | 75.7 |
| Amortisation and impairment | |||
At 1 January | 6.9 | 17.0 | 23.9 |
Amortisation charged in the year | 1.6 | 6.3 | 7.9 |
Disposals | – | (0.2) | (0.2) |
Impairment charged in the year | – | 0.2 | 0.2 |
At 31 December | 8.5 | 23.3 | 31.8 |
| Net book value | |||
At 31 December | 19.9 | 24.0 | 43.9 |
| Core | System | ||
| systems | enhancements | Total | |
| Group & Society 2024 | £M | £M | £M |
| Cost | |||
At 1 January | 16.1 | 30.7 | 46.8 |
Additions | – | 12.4 | 12.4 |
Disposals | – | (0.2) | (0.2) |
| At 31 December | 16.1 | 42.9 | 59.0 |
| Amortisation and impairment | |||
| At 1 January | 5.3 | 11.7 | 17.0 |
| Amortisation charged in the year | 1.6 | 4.6 | 6.2 |
| Disposals | – | (0.1) | (0.1) |
| Impairment charged in the year | – | 0.8 | 0.8 |
At 31 December | 6.9 | 17.0 | 23.9 |
| Net book value | |||
At 31 December | 9.2 | 25.9 | 35.1 |
| Long | Short | Office and | ||||
| Freehold | leasehold | leasehold | computer | Right-of- | ||
| premises | premises | premises | equipment | use assets | Total | |
| Group & Society 2025 | £M | £M | £M | £M | £M | £M |
| Cost or valuation | ||||||
At 1 January | 52.1 | 0.2 | 0.9 | 44.5 | 11.3 | 109.0 |
Additions | 0.3 | – | – | 3.1 | 1.5 | 4.9 |
Disposals | (0.1) | – | – | (19.6) | – | (19.7) |
Revaluation movement | 0.5 | – | – | – | – | 0.5 |
At 31 December | 52.8 | 0.2 | 0.9 | 28.0 | 12.8 | 94.7 |
| Depreciation and impairment | ||||||
At 1 January | 21.1 | – | 0.9 | 35.2 | 6.4 | 63.6 |
Disposals | – | – | – | (19.6) | – | (19.6) |
Depreciation charged in the year | – | – | – | 2.7 | 1.1 | 3.8 |
Reversal of previous impairment losses | (0.2) | – | – | – | – | (0.2) |
At 31 December | 20.9 | – | 0.9 | 18.3 | 7.5 | 47.6 |
| Net book value | ||||||
At 31 December | 31.9 | 0.2 | – | 9.7 | 5.3 | 47.1 |
| Long | Short | Office and | ||||
| Freehold | leasehold | leasehold | computer | Right-of- | ||
| premises | premises | premises | equipment | use assets | Total | |
| Group & Society 2024 | £M | £M | £M | £M | £M | £M |
| Cost or valuation | ||||||
At 1 January | 51.8 | 0.2 | 0.9 | 46.7 | 12.6 | 112.2 |
Additions | 0.3 | – | – | 2.7 | 0.6 | 3.6 |
Disposals | – | – | – | (4.9) | (1.9) | (6.8) |
At 31 December | 52.1 | 0.2 | 0.9 | 44.5 | 11.3 | 109.0 |
| Depreciation and impairment | ||||||
At 1 January | 4.8 | – | 0.9 | 36.5 | 5.5 | 47.7 |
Disposals | – | – | – | (4.9) | (0.3) | (5.2) |
Depreciation charged in the year | – | – | – | 3.2 | 1.2 | 4.4 |
Impairment charge in the year | 16.3 | – | – | 0.4 | – | 16.7 |
At 31 December | 21.1 | – | 0.9 | 35.2 | 6.4 | 63.6 |
| Net book value | ||||||
At 31 December | 31.0 | 0.2 | – | 9.3 | 4.9 | 45.4 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Freehold premises | 33.6 | 32.9 |
Long leasehold premises | 0.2 | 0.2 |
At 31 December | 33.8 | 33.1 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Held by individuals | 26,066.5 | 24,526.2 |
Other shares | 3.4 | 3.6 |
Total shares | 26,069.9 | 24,529.8 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
Amounts owed to subsidiary undertakings | – | – | 806.0 | 631.8 |
Other deposits | 138.8 | 159.3 | 138.9 | 159.3 |
Total amounts owed to other customers | 138.8 | 159.3 | 944.9 | 791.1 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
Certificates of deposit | 85.0 | 60.3 | 85.0 | 60.3 |
Senior unsecured debt | 334.4 | 319.3 | 334.4 | 319.3 |
Covered bonds | 2,009.8 | 2,116.0 | 2,009.8 | 2,116.0 |
Residential mortgage backed securities | 808.4 | 636.1 | – | – |
Total debt securities in issue | 3,237.6 | 3,131.7 | 2,429.2 | 2,495.6 |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
Accruals | 21.7 | 18.4 | 21.7 | 18.4 |
| Lease liabilities | ||||
Current | 1.2 | 1.2 | 1.2 | 1.2 |
Non-current | 4.5 | 4.3 | 4.5 | 4.3 |
Other payables | 50.5 | 323.4 | 71.4 | 392.1 |
Total other liabilities and accruals | 77.9 | 347.3 | 98.8 | 416.0 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| Maturity analysis – contractual undiscounted cash flows | £M | £M |
Less than one year | 1.3 | 1.3 |
One to five years | 4.4 | 3.1 |
More than five years | 1.3 | 0.9 |
Total undiscounted cash flows at 31 December | 7.0 | 5.3 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Interest payable on lease liabilities | 0.2 | 0.2 |
Depreciation of right-of-use assets | 1.1 | 1.2 |
Expenses relating to short term leases | 0.1 | 0.1 |
Expenses relating to leases of low value assets, excluding short term leases of low value assets | 0.1 | 0.1 |
Total recognised in Income Statement in the year | 1.5 | 1.6 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Total cash outflow for leases | 2.1 | 2.1 |
| Voluntary | |||
| financial | Other | ||
| support | provisions | Total | |
| Group & Society 2025 | £M | £M | £M |
At 1 January 2025 | 3.6 | 0.6 | 4.2 |
Provision charge in the year | – | 0.1 | 0.1 |
Amounts released during the year | (1.2) | (0.4) | (1.6) |
Amounts paid during the year | (1.9) | (0.2) | (2.1) |
| At 31 December 2025 | 0.5 | 0.1 | 0.6 |
| Voluntary | |||
| financial | Other | ||
| support | provisions | Total | |
| Group & Society 2024 | £M | £M | £M |
At 1 January 2024 | – | 1.3 | 1.3 |
Provision charge in the year | 10.3 | 0.3 | 10.6 |
Amounts released during the year | – | (0.3) | (0.3) |
Amounts paid during the year | (6.7) | (0.7) | (7.4) |
At 31 December 2024 | 3.6 | 0.6 | 4.2 |
| Outstanding | Issued | Rate and maturity |
| notional (£M) | ||
126.8 | 16 March | Pay semi annual at 1.5% until 16 March 2026, followed by a further year at the benchmark gilt rate plus 1.3% until |
| 2021 | maturity on 16 March 2027 | |
300.0 | 30 January | Pay semi annual at 5.5% until 30 January 2030, followed by a further year at the benchmark gilt rate plus 1.3% until |
| 2025 | maturity on 30 January 2031 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
3 ¾% tier 2 capital | 8.0 | 8.0 |
Total | 8.0 | 8.0 |
Risk | Impact |
Interest rate risk | A decrease in corporate bond yields results in an increase in the present value of the scheme liabilities because the |
| discount rate is linked to corporate bond yields | |
Inflation risk | An increase in inflation results in higher benefit increases for scheme members, increasing the scheme liabilities |
Longevity risk | An increase in life expectancies results in a longer benefit payment period which in turn increases the scheme liabilities |
Investment market risk | The value of the scheme’s assets is impacted by the market prices of those assets |
2025 | 2024 | |
Discount rate | 5.45% | 5.40% |
| Price inflation | ||
RPI | 2.85% | 3.15% |
CPI | 2.35% | 2.65% |
| Future pension increases | ||
RPI max 5% | 2.75% | 2.95% |
RPI min 3% max 5% | 3.60% | 3.70% |
| Life expectancy | ||
Male at age 63 | 23.1 years | 22.8 years |
Female at age 63 | 25.6 years | 25.4 years |
Male at age 63 (currently aged 43) | 24.1 years | 23.8 years |
Female at age 63 (currently age 43) | 26.7 years | 26.6 years |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Present value of funded obligations | (59.3) | (61.0) |
Present value of unfunded obligations | (0.5) | (0.5) |
Fair value of scheme assets | 66.9 | 65.2 |
Effect of the asset ceiling | (7.6) | (4.2) |
Retirement benefit obligation | (0.5) | (0.5) |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
At 1 January | 61.5 | 70.8 |
Interest cost | 3.2 | 3.1 |
Benefits paid | (4.2) | (4.2) |
Actuarial losses/(gains) arising from changes in demographic assumptions | 0.5 | (0.7) |
Actuarial (gains) arising from changes in financial assumptions | (1.7) | (6.0) |
Actuarial losses/(gains) on experience adjustment | 0.5 | (1.5) |
At 31 December | 59.8 | 61.5 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
At 1 January | 65.2 | 73.7 |
Interest income | 3.5 | 3.3 |
Contribution by employer | 3.8 | 0.4 |
Benefits paid | (4.2) | (4.2) |
Administrative expenses | (0.4) | (0.5) |
Return on scheme assets excluding interest income | (1.0) | (7.5) |
At 31 December | 66.9 | 65.2 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Restriction due to asset ceiling at beginning of period | (4.2) | – |
Interest on the asset ceiling | (0.3) | – |
Change in the asset ceiling excluding interest | (3.1) | (4.2) |
Restriction due to asset ceiling at end of period | (7.6) | (4.2) |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Cash and cash equivalents | 23.4 | 2.8 |
Corporate bonds | 15.5 | 29.9 |
Index linked government bonds | 11.8 | 12.8 |
Asset backed securities | 10.1 | 18.3 |
Fixed interest government bonds | 6.1 | 1.4 |
Total assets | 66.9 | 65.2 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Administration expenses | 0.4 | 0.5 |
Net interest on the defined benefit asset | – | (0.2) |
Total cost – defined benefit scheme | 0.4 | 0.3 |
| Group & | Group & | |
| Society | Society | |
| 2025 | 2024 | |
| £M | £M | |
Actuarial (losses)/gains on experience adjustment | (0.5) | 1.5 |
Actuarial (losses)/gains arising from changes in demographic assumptions | (0.5) | 0.7 |
Actuarial gains arising from changes in financial assumptions | 1.7 | 6.0 |
Change in the asset ceiling excluding interest | (3.1) | (4.2) |
Return on scheme assets excluding interest income | (1.0) | (7.5) |
Total loss recognised in SOCI during the year | (3.4) | (3.5) |
| Group & Society 2025 | |
| Approximate (increase)/decrease to defined benefit obligation | £M |
Increase discount rate by 1.0% | 6.3 |
Increase inflation assumption by 0.5% | (2.4) |
Change long term trend of increases in mortality improvement to 1.25% | (0.3) |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
| Deferred tax | ||||
At 1 January | (25.6) | (35.4) | (21.1) | (32.3) |
Credit in other comprehensive income for the period | 8.7 | 8.8 | 8.7 | 8.8 |
Credit/(charge) to income statement for the period | 2.0 | 1.0 | (0.1) | 2.4 |
At 31 December | (14.9) | (25.6) | (12.5) | (21.1) |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
| Deferred tax liabilities | ||||
IFRS 9 transitional adjustment | 1.5 | 2.2 | 1.5 | 2.2 |
Cash flow hedge reserve | (15.1) | (25.9) | (15.1) | (25.9) |
Revaluation reserve | (0.8) | (0.7) | (0.8) | (0.7) |
Pensions | 0.8 | 0.1 | 0.8 | 0.1 |
Fair value reserve | 0.7 | (0.9) | 0.7 | 3.6 |
Fixed assets | (1.0) | (0.9) | (1.0) | (0.9) |
Trading items | (1.0) | 0.5 | 1.4 | 0.5 |
Total deferred tax | (14.9) | (25.6) | (12.5) | (21.1) |
| Group | Group | Society | Society | |
| 2025 | 2024 | 2025 | 2024 | |
| £M | £M | £M | £M | |
At 1 January | 3,473.9 | 3,065.4 | 2,837.8 | 2,718.0 |
| Cash flows: | ||||
Net proceeds from issue of debt securities | 874.3 | 910.1 | 524.4 | 560.2 |
Repayments of debt securities in issue | (777.3) | (503.8) | (599.3) | (433.4) |
Accrued interest movements* | (5.8) | 6.1 | (6.2) | 4.7 |
Movement in fair value adjustment for hedged risk* | 14.7 | 10.8 | 14.7 | 3.0 |
Debt securities in issue | 105.9 | 423.2 | (66.4) | 134.5 |
Net proceeds from issue of subordinated liabilities | 299.2 | – | 299.2 | – |
Repayments of subordinated liabilities | (217.0) | – | (217.0) | – |
Accrued interest movements* | 6.0 | 0.5 | 6.0 | 0.5 |
Movement in fair value adjustment for hedged risk* | 20.9 | 9.8 | 20.9 | 9.8 |
Amortisation of discount on issue | (5.2) | – | (5.2) | – |
Subordinated liabilities | 103.9 | 10.3 | 103.9 | 10.3 |
Repayments of subscribed capital | – | (48.4) | – | (48.4) |
Loss on repurchase of subscribed capital | – | 23.4 | – | 23.4 |
Subscribed capital | – | (25.0) | – | (25.0) |
At 31 December | 3,683.7 | 3,473.9 | 2,875.3 | 2,837.8 |
Key management personnel compensation | Group & Society | |
| 2025 | 2024 | |
| £M | £M | |
Short term remuneration | 3.4 | 3.0 |
Long term remuneration | 0.2 | 0.1 |
Employer pension contributions | 0.3 | 0.2 |
Total | 3.9 | 3.3 |
| Group & Society | ||
| 2025 | 2024 | |
| £M | £M | |
Mortgage loans | – | – |
Savings balances | 0.8 | 0.9 |
| LBS | |||||
| Covered | Albion | Albion | Albion | ||
| Bonds LLP | No. 5 PLC | No. 6 PLC | No. 7 PLC | Total | |
| 2025 | £M | £M | £M | £M | £M |
Loans payable by the Society | – | (240.2) | (247.4) | (347.0) | (834.6) |
Loans receivable by the Society | 106.9 | – | – | – | 106.9 |
Deposits payable by the Society | – | 26.6 | 32.7 | 28.0 | 87.3 |
Net interest income | 4.8 | (12.3) | (13.9) | (9.2) | (30.6) |
Other income and expenses | 0.1 | 0.1 | 0.2 | 0.1 | 0.5 |
Collateral | 28.7 | – | – | – | 28.7 |
| LBS | |||||
| Covered | Albion | Albion | Albion | ||
| Bonds LLP | No. 5 PLC | No. 6 PLC | No. 7 PLC | Total | |
| 2024 | £M | £M | £M | £M | £M |
Loans payable by the Society | – | (303.5) | (347.7) | – | (651.2) |
Loans receivable by the Society | 132.8 | – | – | – | 132.8 |
Deposits payable by the Society | – | 28.0 | 31.3 | – | 59.3 |
Net interest income | (7.1) | (18.0) | (11.3) | – | (36.4) |
Other income and expenses | 0.1 | 0.2 | 0.1 | – | 0.4 |
Collateral | 81.0 | – | – | – | 81.0 |
Activity | Risk | Type of derivative | Hedge accounting |
Fixed rate mortgage lending | Sensitivity to changes in interest rates | Pay fixed interest rate swaps | Fair value hedge |
| Cash flow hedge* | |||
Fixed rate asset investments | Sensitivity to changes in interest rates | Pay fixed interest rate swaps | Fair value hedge |
Fixed rate savings products | Sensitivity to changes in interest rates | Receive fixed interest rate swaps | Fair value hedge |
Fixed rate wholesale funding | Sensitivity to changes in interest rates | Receive fixed interest rate swaps | Fair value hedge |
Equity release mortgages | Sensitivity to changes in interest rates | Pay fixed interest rate swaps | – |
Investment and funding in foreign currency | Sensitivity to changes in foreign | Cross currency interest rate swaps | – |
| exchange rates | and foreign exchange contracts |
Group 2025 | Group 2024 | |||||
| Contract or | Contract or | |||||
| underlying | underlying | |||||
| principal | Positive | Negative | principal | Positive | Negative | |
| amount | fair value | fair value | amount | fair value | fair value | |
| £M | £M | £M | £M | £M | £M | |
Interest rate swaps available to designate in accounting hedges | 29,476.7 | 129.5 | (116.8) | 28,753.6 | 369.4 | (90.3) |
| Derivatives not designated in accounting hedges: | ||||||
Equity release swaps | 17.5 | – | (1.6) | 57.2 | – | (7.7) |
Interest rate swaps | – | – | – | – | – | – |
Cross currency swaps | 35.7 | – | (1.5) | 43.8 | 1.7 | – |
Total derivatives held for hedging purposes | 29,529.9 | 129.5 | (119.9) | 28,854.6 | 371.1 | (98.0) |
Society 2025 | Society 2024 | |||||
| Contract or | Contract or | |||||
| underlying | underlying | |||||
| principal | Positive | Negative | principal | Positive | Negative | |
| amount | fair value | fair value | amount | fair value | fair value | |
| £M | £M | £M | £M | £M | £M | |
Interest rate swaps available to designate in accounting hedges | 29,476.7 | 129.5 | (116.8) | 28,753.6 | 369.4 | (90.3) |
| Derivatives not designated in accounting hedges: | ||||||
Equity release swaps | 17.5 | – | (1.6) | 57.2 | – | (7.7) |
Interest rate swaps | 860.4 | – | (10.8) | 658.1 | – | (19.2) |
Cross currency swaps | 35.7 | – | (1.5) | 43.8 | 1.7 | – |
Total derivatives held for hedging purposes | 30,390.3 | 129.5 | (130.7) | 29,512.7 | 371.1 | (117.2) |
Group 2025 | Group 2024 | |||
| Notional | Notional | |||
| principal | Replacement | principal | Replacement | |
| amount | cost | amount | cost | |
| £M | £M | £M | £M | |
Less than 1 year | 12,104.2 | 30.9 | 10,961.7 | 29.0 |
Between 1 and 5 years inclusive | 16,606.5 | 87.7 | 16,877.9 | 311.9 |
More than 5 years | 819.2 | 10.9 | 1,015.0 | 30.2 |
Total derivatives | 29,529.9 | 129.5 | 28,854.6 | 371.1 |
Society 2025 | Society 2024 | |||
| Notional | Notional | |||
| principal | Replacement | principal | Replacement | |
| amount | cost | amount | cost | |
| £M | £M | £M | £M | |
Less than 1 year | 12,104.2 | 30.9 | 10,961.7 | 29.0 |
Between 1 and 5 years inclusive | 17,466.9 | 87.7 | 17,536.0 | 311.9 |
More than 5 years | 819.2 | 10.9 | 1,015.0 | 30.2 |
Total derivatives | 30,390.3 | 129.5 | 29,512.7 | 371.1 |
| Less than | 3 to 12 | 1 to 5 | More than | |
| 3 months | months | years | 5 years | |
| Group 2025 | £M | £M | £M | £M |
| Macro fair value hedges | ||||
| Loans and advances to customers | ||||
Swap notional | 617.7 | 3,215.3 | 11,617.6 | 95.7 |
Average fixed rate | 2.7% | 3.1% | 3.3% | 1.3% |
| Investment securities | ||||
Swap notional | – | 30.0 | 1,395.3 | 452.3 |
Average fixed rate | – | 4.4% | 3.9% | 4.0% |
| Shares | ||||
Swap notional | 614.5 | 5,891.0 | 808.7 | – |
Average fixed rate | 4.3% | 3.9% | 3.9% | – |
| Micro fair value hedges of wholesale funding denominated in Sterling | ||||
Swap notional | – | – | 650.0 | – |
Average fixed rate | – | – | 3.3% | – |
| Macro cash flow hedges | ||||
Swap notional | – | – | – | 250.0 |
Average fixed rate | – | – | – | 3.7% |
| Less than | 3 to 12 | 1 to 5 | More than | |
| 3 months | months | years | 5 years | |
| Group 2024 | £M | £M | £M | £M |
| Macro fair value hedges | ||||
| Loans and advances to customers | ||||
Swap notional | 13.1 | 2,714.8 | 12,910.3 | 428.8 |
Average fixed rate | 1.1% | 3.9% | 3.1% | 3.1% |
| Investment securities | ||||
Swap notional | – | – | – | – |
Average fixed rate | – | – | – | – |
| Shares | ||||
Swap notional | 1,024.0 | 6,141.0 | 1,837.5 | – |
Average fixed rate | 4.8% | 4.7% | 4.4% | – |
| Micro fair value hedges of wholesale funding denominated in Sterling | ||||
Swap notional | – | – | 700.0 | – |
Average fixed rate | – | – | 1.4% | – |
| Macro cash flow hedges | ||||
Swap notional | – | – | – | 525.0 |
Average fixed rate | – | – | – | 3.6% |
Interest rate swaps | Hedged items | |||||||
| Accumulated fair | ||||||||
Carrying amount (Note 1) | Carrying amount | value adjustments | ||||||
| Notional | ||||||||
| amount | Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | SOFP line | |
| Group 2025 | £M | £M | £M | £M | £M | £M | £M | item |
| Loans and advances | 15,546.3 | 98.7 | (78.1) | 15,529.4 | – | 80.0 | (80.6) | Note 2 |
| to customers | ||||||||
Investment securities | 1,877.6 | 0.9 | (19.5) | 1,905.3 | – | 19.4 | (0.9) | Note 3 |
Shares | 7,314.2 | 14.8 | – | – | 7,363.1 | – | (12.9) | Note 4 |
| Wholesale funding | 650.0 | 4.8 | (16.1) | – | 650.0 | 16.1 | (4.8) | Note 5 |
| denominated in Sterling | ||||||||
Interest rate swaps | Hedged items | |||||||
| Accumulated fair | ||||||||
Carrying amount (Note 1) | Carrying amount | value adjustments | ||||||
| Notional | ||||||||
| amount | Assets | Liabilities | Assets | Liabilities | Assets | Liabilities | SOFP line | |
| Group 2024 | £M | £M | £M | £M | £M | £M | £M | item |
| Loans and advances | 16,067.0 | 319.6 | (29.2) | 16,751.3 | – | 28.9 | (324.8) | Note 2 |
| to customers | ||||||||
Investment securities | – | – | – | – | – | – | – | Note 3 |
Shares | 9,002.5 | 14.2 | (6.5) | – | 8,876.1 | 6.4 | (12.9) | Note 4 |
| Wholesale funding | 700.0 | – | (46.9) | – | 700.0 | 47.0 | – | Note 5 |
| denominated in Sterling | ||||||||
| Accumulated | ||||
| amount of | ||||
| Change in fair | fair value | |||
| value of hedging | Change in fair | Total hedge | adjustments | |
| instrument | value of hedged | ineffectiveness | remaining in the | |
| (Note 1) | item (Note 1) | (Note 2) | SOFP | |
| Group 2025 | £M | £M | £M | £M |
Loans and advances to customers | (269.9) | 295.3 | 25.4 | 76.1 |
Investment securities | (18.5) | 18.5 | – | 0.1 |
Shares | 7.0 | (6.4) | 0.6 | 1.1 |
Wholesale funding denominated in Sterling | 35.7 | (35.7) | – | – |
| Accumulated | ||||
| amount of | ||||
| Change in fair | fair value | |||
| value of hedging | Change in fair | Total hedge | adjustments | |
| instrument | value of hedged | ineffectiveness | remaining in the | |
| (Note 1) | item (Note 1) | (Note 2) | SOFP | |
| Group 2024 | £M | £M | £M | £M |
Loans and advances to customers | 4.9 | (15.3) | (10.4) | 122.9 |
Investment securities | – | – | – | – |
Shares | (25.0) | 35.7 | 10.6 | (2.4) |
Wholesale funding denominated in Sterling | 12.8 | (12.8) | – | – |
Interest rate swaps | Hedged items | |||||
Carrying amount (Note 1) | Carrying amount | |||||
| Notional | ||||||
| amount | Assets | Liabilities | Assets | Liabilities | SOFP line | |
| Group 2025 | £M | £M | £M | £M | £M | item |
Floating rate liabilities | 250.0 | – | 0.5 | – | (250.0) | Note 2 |
Interest rate swaps | Hedged items | |||||
Carrying amount (Note 1) | Carrying amount | |||||
| Notional | ||||||
| amount | Assets | Liabilities | Assets | Liabilities | SOFP line | |
| Group 2024 | £M | £M | £M | £M | £M | item |
Floating rate liabilities | 525.0 | 8.1 | – | – | (525.0) | Note 2 |
| Accumulated | |||||
| amount of | Gains reclassified | ||||
| Change in fair | fair value | from OCI | |||
| value of hedging | Change in fair | Total hedge | adjustments | to Income | |
| instrument | value of hedge | ineffectiveness | remaining in OCI | Statement | |
| (Note 1) | item | (Note 2) | (Note 3) | (Note 4) | |
| Group 2025 | £M | £M | £M | £M | £M |
Floating rate liabilities | (68.9) | 68.9 | – | 53.8 | (29.7) |
| Accumulated | Gains reclassified | ||||
| Change in fair | amount of fair | from OCI | |||
| value of hedging | Change in fair | Total hedge | value adjustments | to Income | |
| instrument | value of hedge | ineffectiveness | remaining in OCI | Statement | |
| (Note 1) | item | (Note 2) | (Note 3) | (Note 4) | |
| Group 2024 | £M | £M | £M | £M | £M |
Floating rate liabilities | 28.8 | (29.3) | 0.5 | 92.5 | 29.4 |
Group 2025 | Society 2025 | |||||
| Fair value | Carrying | Fair | Carrying | Fair | ||
| hierarchy | value | value | value | value | ||
| Notes | level | £M | £M | £M | £M | |
| Financial assets: | ||||||
Cash in hand and balances with the Bank of England | Level 1 | 1,413.4 | 1,413.4 | 1,413.4 | 1,413.4 | |
Loans and advances to credit institutions | i) | Level 2 | 115.2 | 115.2 | 6.1 | 6.1 |
Investment securities | v) | Level 1 | – | – | – | – |
| Loans and advances to customers | ||||||
Loans fully secured on residential property* | ii) | Level 3 | 25,896.1 | 26,362.3 | 25,896.1 | 26,362.3 |
Other loans | ii) | Level 2 | 3.0 | 3.0 | 3.0 | 3.0 |
Other assets, prepayments and accrued income | vi) | Level 1 | 231.8 | 231.8 | 231.8 | 231.8 |
Other assets, prepayments and accrued income | vi) | Level 2 | – | – | 114.9 | 114.9 |
| Financial liabilities: | ||||||
Shares** | iii) | Level 2 | 26,081.6 | 26,052.6 | 26,081.6 | 26,052.6 |
Amounts owed to credit institutions | i) | Level 2 | 0.5 | 0.5 | 0.5 | 0.5 |
Amounts owed to other customers | i) | Level 2 | 138.8 | 138.8 | 944.9 | 944.9 |
Debt securities in issue*** | iv) | Level 1 | 2,429.1 | 2,438.5 | 2,429.2 | 2,438.5 |
Debt securities in issue | iv) | Level 2 | 808.5 | 801.0 | – | – |
Other liabilities and accruals | vi) | Level 2 | 43.4 | 43.4 | 39.7 | 39.7 |
Subordinated liabilities*** | v) | Level 1 | 438.1 | 440.2 | 438.1 | 440.2 |
Subscribed capital | v) | Level 1 | 8.0 | 8.1 | 8.0 | 8.1 |
Group 2024 | Society 2024 | |||||
| Fair value | Carrying | Fair | Carrying | Fair | ||
| hierarchy | value | value | value | value | ||
| Notes | level | £M | £M | £M | £M | |
| Financial assets: | ||||||
Cash in hand and balances with the Bank of England | Level 1 | 2,443.2 | 2,443.2 | 2,443.2 | 2,443.2 | |
Loans and advances to credit institutions | i) | Level 2 | 152.3 | 152.3 | 15.2 | 15.2 |
Investment securities | v) | Level 1 | 10.5 | 10.5 | 10.5 | 10.5 |
| Loans and advances to customers | ||||||
Loans fully secured on residential property* | ii) | Level 3 | 24,229.6 | 24,353.9 | 24,229.6 | 24,353.9 |
Other loans | ii) | Level 2 | 2.8 | 2.8 | 2.8 | 2.8 |
Other assets, prepayments and accrued income | vi) | Level 1 | 221.4 | 221.4 | 221.4 | 221.4 |
Other assets, prepayments and accrued income | vi) | Level 2 | – | – | 76.6 | 76.6 |
| Financial liabilities: | ||||||
Shares** | iii) | Level 2 | 24,538.6 | 24,501.0 | 24,538.6 | 24,501.0 |
Amounts owed to credit institutions | i) | Level 2 | 1,244.2 | 1,244.2 | 1,244.2 | 1,244.2 |
Amounts owed to other customers | i) | Level 2 | 159.3 | 159.3 | 791.1 | 791.1 |
Debt securities in issue*** | iv) | Level 1 | 2,495.6 | 2,506.1 | 2,495.6 | 2,506.1 |
Debt securities in issue | iv) | Level 2 | 636.1 | 628.7 | – | – |
Other liabilities and accruals | vi) | Level 2 | 316.7 | 316.7 | 310.7 | 310.7 |
Subordinated liabilities*** | v) | Level 1 | 334.2 | 337.3 | 334.2 | 337.3 |
Subscribed capital | v) | Level 1 | 8.0 | 8.0 | 8.0 | 8.0 |
| Level 1 | Level 2 | Level 3 | Total | |
| Group 2025 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 3,921.9 | – | – | 3,921.9 |
Derivative financial instruments | – | 129.5 | – | 129.5 |
Loans and advances to customers | – | – | 138.9 | 138.9 |
Total assets | 3,921.9 | 129.5 | 138.9 | 4,190.3 |
| Liabilities: | ||||
Derivative financial instruments | – | 118.3 | 1.6 | 119.9 |
Total liabilities | – | 118.3 | 1.6 | 119.9 |
| Level 1 | Level 2 | Level 3 | Total | |
| Group 2024 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 3,939.5 | – | – | 3,939.5 |
Derivative financial instruments | – | 371.1 | – | 371.1 |
Loans and advances to customers | – | – | 145.0 | 145.0 |
Total assets | 3,939.5 | 371.1 | 145.0 | 4,455.6 |
| Liabilities: | ||||
Derivative financial instruments | – | 92.1 | 5.9 | 98.0 |
Total liabilities | – | 92.1 | 5.9 | 98.0 |
| Level 1 | Level 2 | Level 3 | Total | |
| Society 2025 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 3,921.9 | – | – | 3,921.9 |
Derivative financial instruments | – | 129.5 | – | 129.5 |
Loans and advances to customers | – | – | 138.9 | 138.9 |
Total assets | 3,921.9 | 129.5 | 138.9 | 4,190.3 |
| Liabilities: | ||||
Derivative financial instruments | – | 118.3 | 12.4 | 130.7 |
Total liabilities | – | 118.3 | 12.4 | 130.7 |
| Level 1 | Level 2 | Level 3 | Total | |
| Society 2024 | £M | £M | £M | £M |
| Assets: | ||||
Investment securities | 3,939.5 | – | – | 3,939.5 |
Derivative financial instruments | – | 371.1 | – | 371.1 |
Loans and advances to customers | – | – | 145.0 | 145.0 |
Total assets | 3,939.5 | 371.1 | 145.0 | 4,455.6 |
| Liabilities: | ||||
| Derivative financial instruments | – | 92.1 | 25.1 | 117.2 |
Total liabilities | – | 92.1 | 25.1 | 117.2 |
| Derivative | Loans and | ||
| financial | advances to | ||
| instruments | customers | Total | |
| Group 2025 | £M | £M | £M |
At 1 January 2025 | (5.9) | 145.0 | 139.1 |
Total gains/(losses) in the Income Statement | 4.3 | (3.9) | 0.4 |
Net repayment in the year | – | (2.2) | (2.2) |
At 31 December 2025 | (1.6) | 138.9 | 137.3 |
| Derivative | Loans and | ||
| financial | advances to | ||
| instruments | customers | Total | |
| Group 2024* | £M | £M | £M |
At 1 January 2024 | (14.9) | 153.6 | 138.7 |
Total gains/(losses) in the Income Statement | 9.0 | (7.6) | 1.4 |
Net repayment in the year | – | (1.0) | (1.0) |
At 31 December 2024 | (5.9) | 145.0 | 139.1 |
| Derivative | Loans and | ||
| financial | advances to | ||
| instruments | customers | Total | |
| Society 2025 | £M | £M | £M |
At 1 January 2025 | (25.1) | 145.0 | 119.9 |
Total gains/(losses) in the Income Statement | 12.7 | (3.9) | 8.8 |
Net repayment in the year | – | (2.2) | (2.2) |
At 31 December 2025 | (12.4) | 138.9 | 126.5 |
| Derivative | Loans and | ||
| financial | advances to | ||
| instruments | customers | Total | |
| Society 2024* | £M | £M | £M |
At 1 January 2024 | (31.2) | 153.6 | 122.4 |
Total gains/(losses) in the Income Statement | 6.1 | (7.6) | (1.5) |
Net repayment in the year | – | (1.0) | (1.0) |
At 31 December 2024 | (25.1) | 145.0 | 119.9 |
| Relationship of | ||||||
| Fair value at | Fair value at | Significant | unobservable | |||
| Financial assets/ | 31 December | 31 December | Fair value | Valuation technique(s) and | unobservable | inputs to |
| financial liabilities | 2025 | 2024 | hierarchy | key input(s) | input(s) | fair value |
| Investment | Group | Group | Level 1 | Quoted bid prices in an active | N/A | N /A |
| securities | Assets - | Assets - | market sourced from third party | |||
| £3,921.9 | £3,939.5 | data providers. | ||||
| million | million | |||||
| Society | Society | |||||
| Assets - | Assets - | |||||
| £3,921.9 | £3,939.5 | |||||
| million | million | |||||
| Derivative financial | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N /A |
| instruments | Assets - | Assets - | cash flows are estimated based | |||
| (interest rate | £129.5 million | £369.4 million | on forward interest rates (from | |||
| swaps) | and Liabilities - | and Liabilities - | observable yield curves at the | |||
| £116.8 million | £90.3 million | end of the reporting period) and | ||||
| Society | Society | contract interest rates, discounted | ||||
| Assets - | Assets - | at a rate that reflects the credit | ||||
| £129.5 million | £369.4 million | risk exposure to the various | ||||
| and Liabilities - | and Liabilities - | counterparties. | ||||
| £116.8 million | £90.3 million | |||||
| Derivative financial | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N /A |
| instruments (cross | Assets - | Assets - | cash flows are estimated based | |||
| currency swaps) | £1.5 million | £1.7 million | on forward interest rates (from | |||
| Society | Society | observable yield curves at the | ||||
| Assets - | Assets - | end of the reporting period) and | ||||
| £1.5 million | £1.7 million | contract interest rates discounted | ||||
| at a rate that reflects the credit | ||||||
| risk exposure to the various | ||||||
| counterparties. Any foreign | ||||||
| currency amounts are translated | ||||||
| into sterling at the contract | ||||||
| exchange rate. | ||||||
| Derivative financial | Group | Group | Level 2 | Discounted cash flow. Future | N/A | N /A |
| instruments (equity | Liabilities - nil | Liabilities - | cash flows are estimated based | |||
| release swaps) | Society | £1.8 million | on forward interest rates (from | |||
| (Level 2) | Liabilities - nil | Society | observable yield curves at the | |||
| Liabilities - | end of the reporting period) and | |||||
| £1.8 million | contract interest rates discounted | |||||
| at a rate that reflects the credit | ||||||
| risk exposure to the counterparty. | ||||||
| The profile of future notional | ||||||
| amounts is specified in the | ||||||
| contract. |
| Relationship of | ||||||
| Fair value at | Fair value at | Significant | unobservable | |||
| Financial assets/ | 31 December | 31 December | Fair value | Valuation technique(s) and | unobservable | inputs to |
| financial liabilities | 2025 | 2024 | hierarchy | key input(s) | input(s) | fair value |
| Derivative financial | Group | Group | Level 3 | Discounted cash flow. Future | Assumptions | An increase in |
| instruments (equity | Liabilities - | Liabilities - | cash flows are estimated based | on future life | life expectancy | |
| release swaps) | £1.6 million | £5.9 million | on a projection of interest rates | expectancy of | or reduction in | |
| (Level 3) | Society | Society | and RPI, a discount rate to | customers based | prepayments will | |
| Liabilities - | Liabilities - | reflect the counterparty risk and | on best estimate | increase the value | ||
| £1.6 million | £5.9 million | assumptions for prepayment | mortality data. | of the liability. | ||
| which determines the profile of | Assumptions | |||||
| future notional amounts. | on the level of | |||||
| prepayment. | ||||||
| Derivative financial | Society | Society | Level 3 | Discounted cash flow. The | Assumptions on | An increase in |
| instruments | Liabilities - | Liabilities - | valuations are based on a | future notional | prepayment rates | |
| (securitisation | £10.8 million | £19.2 million | discounted cash flow model | balances related | will increase the | |
| swaps) | which uses a projection of | to mortgage | fair value of the | |||
| interest rates, a discount rate | prepayment | swaps. | ||||
| to reflect the counterparty risk | rates. | |||||
| and assumptions for future | ||||||
| prepayment. The notional profile | ||||||
| of the swaps tracks the balance | ||||||
| of a loan portfolio which is subject | ||||||
| to assumptions about the rate of | ||||||
| prepayment. | ||||||
| Loans and advances | Group | Group | Level 3 | Discounted cash flow. The | Assumptions | An increase in |
| to customers | Assets - | Assets - | valuations are based on a | on future life | life expectancy | |
| (collateral loan) | £138.9 million | £145.0 million | discounted cash flow model | expectancy of | or reduction in | |
| Society | Society | which uses unobservable input | customers based | prepayment will | ||
| Assets - | Assets - | assumptions for property price | on best estimate | increase the value | ||
| £138.9 million | £145.0 million | volatility, sales price haircut the | mortality data. | of the asset. An | ||
| discount rate used to discount | Assumptions | increase in house | ||||
| future cash flows. The no negative | on the level of | price volatility or | ||||
| equity component of the loan | repayment, house | the discount rate | ||||
| is valued using a stochastic | price volatility and | will reduce the | ||||
| modelling technique. | the discount rate. | value of the asset. |
Assumption | Sensitivity modelled for current assumption | (Decrease)/increase in fair value of collateral loan (£M) |
Discount rate | +/- 1 percentage point | (9.2)/10.3 |
Property price volatility | +/- 3 percentage points | (3.7)/3.4 |
Sales price haircut | +/- 5 percentage points | (3.2)/2.8 |