2025 | 2024 | ||
£000 | £000 | ||
Income | |||
Revenue from properties | 3 | ||
Property expenses | 4 | ( | ( |
Net property income | |||
Expenses | |||
Administrative expenses | 6 | ( | ( |
Total operating expenses | ( | ( | |
Operating profit before movement on investments | |||
Investments | |||
Revaluation of owner-occupied property | 14 | ||
Investment property valuation movements | 13 | ( | |
Profit on disposal of investment property | 13 | ||
Total profit/(loss) on investments | ( | ||
Operating profit | |||
Financing | |||
Interest income | 8 | ||
Interest expense | 8 | ( | ( |
Total finance costs | ( | ( | |
Profit/(loss) before tax | ( | ||
Tax | 9 | ||
Profit/(loss) after tax | ( | ||
Total comprehensive income/(loss) for the year | ( | ||
Earnings per share | |||
Basic | 11 | ( | |
Diluted | 11 | ( |
Share | Retained | Other | |||
capital | earnings | reserves | Total | ||
£000 | £000 | £000 | £000 | ||
Balance as at 31 March 2023 | ( | ||||
Loss for the year | ( | ( | |||
Dividends paid | 10 | ( | ( | ||
Share-based awards | |||||
Balance as at 31 March 2024 | ( | ||||
Profit for the year | |||||
Dividends paid | 10 | ( | ( | ||
Share-based awards | |||||
Purchase of shares held in trust | 7 | ( | ( | ||
Purchase and cancellation of own shares | 20 | ( | ( | ||
Balance as at | ( |
2025 | 2024 | ||
£000 | £000 | ||
Non-current assets | |||
Investment properties | 13 | ||
Property, plant and equipment | 14 | ||
Total non-current assets | |||
Current assets | |||
Investment properties held for sale | 13 | ||
Accounts receivable | 15 | ||
Cash and cash equivalents | 16 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Accounts payable and accruals | 17 | ( | ( |
Loans and borrowings | 18 | ( | ( |
Obligations under leases | 22 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Loans and borrowings | 18 | ( | ( |
Obligations under leases | 22 | ( | ( |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 20 | ||
Retained earnings | |||
Other reserves | ( | ( | |
Total equity | |||
Net asset value per share | 23 |
2025 | 2024 | ||
£000 | £000 | ||
Operating activities | |||
Operating profit | |||
Adjustments for non-cash items | 21 | ( | |
Interest received | |||
Interest paid | ( | ( | |
Decrease/(increase) in accounts receivable | ( | ||
(Decrease)/increase in accounts payable and accruals | ( | ||
Cash inflows from operating activities | |||
Investing activities | |||
Purchase of investment properties | 13 | ( | |
Disposal of investment properties | 13 | ||
Capital expenditure on investment properties | 13 | ( | ( |
Purchase of property, plant and equipment | 14 | ( | ( |
Cash inflows/(outflows) from investing activities | ( | ||
Financing activities | |||
Borrowings repaid | 18 | ( | ( |
Borrowings drawn | 18 | ||
Purchase of shares held in trust | 7 | ( | |
Purchase and cancellation of own shares | 20 | ( | |
Dividends paid | 10 | ( | ( |
Cash outflows from financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | |||
Cash and cash equivalents at end of year | 16 |
2025 | 2024 | |
£000 | £000 | |
Rents receivable (adjusted for lease incentives) | 43,531 | 43,910 |
Surrender premiums | 7 | 102 |
Dilapidation receipts | 368 | 952 |
Other income | 286 | 124 |
44,192 | 45,088 | |
Service charge income | 9,827 | 9,602 |
54,019 | 54,690 |
2025 | 2024 | |
£000 | £000 | |
Property operating costs | 2,629 | 3,075 |
Property void costs | 3,887 | 4,122 |
6,516 | 7,197 | |
Recoverable service charge costs | 9,827 | 9,602 |
16,343 | 16,799 |
2025 | 2024 | |
£000 | £000 | |
Director and staff costs | 4,444 | 4,191 |
Auditor’s remuneration | 256 | 248 |
Other administrative expenses | 2,400 | 2,780 |
7,100 | 7,219 |
2025 | 2024 | |
Auditor’s remuneration comprises: | £000 | £000 |
Audit fees: | ||
Audit of Group financial statements | 138 | 120 |
Audit of subsidiaries’ financial statements | 80 | 103 |
Audit-related fees: | ||
Review of interim financial statements | 38 | 25 |
256 | 248 |
2025 | 2024 | |
£000 | £000 | |
Wages and salaries | 2,436 | 2,422 |
Non-Executive Directors’ fees | 298 | 287 |
Social security costs | 526 | 435 |
Other pension costs | 51 | 47 |
Share-based payments – cash settled | 311 | 189 |
Share-based payments – equity settled | 822 | 811 |
4,444 | 4,191 |
Units at | Units | Units | Units | Units at | Units | Units | Units | Units at | |
31 March | granted | cancelled | redeemed | 31 March | granted | cancelled | redeemed | 31 March | |
Vesting date | 2023 | in the year | in the year | in the year 2024 | in the year | in the year | in the year 2025 | ||
29 June 2022 | 9,755 | – | – | (9,755) | – | – | – | – | – |
22 June 2023 | 531,108 | – | – | (391,152) | 139,956 | – | – | (139,956) | – |
17 June 2024 | 500,905 | – | (2,117) | – | 498,788 | – | – | (498,788) | – |
14 June 2025 | – | 834,885 | (2,305) | – | 832,580 | – | – | – | 832,580 |
6 June 2026 | – | – | – | – | – | 1,063,607 | – | – | 1,063,607 |
1,041,768 | 834,885 | (4,422) | (400,907) | 1,471,324 | 1,063,607 | – | (638,744) | 1,896,187 |
Assumptions | ||
Grant date | 6 June 2024 | 14 June 2023 |
Share price at date of grant | 67.4p | 76.2p |
Exercise price | Nil | Nil |
Expected term | 3 years | 3 years |
Risk-free rate – TSR condition | 4.3% | 4.8% |
Share price volatility – TSR condition | 26.7% | 27.4% |
Median volatility of comparator group – TSR condition | 29.2% | 27.2% |
Correlation – TSR condition | 50.2% | 38.6% |
TSR performance at grant date – TSR condition | 7.0% | 7.0% |
Median TSR performance of comparator group at grant date – TSR condition | 4.4% | 2.3% |
Fair value – TSR condition (Monte Carlo method) | 29.0p | 35.0p |
Fair value – TPR condition (Black-Scholes model) | 67.4p | 76.2p |
Fair value – EPS condition (Black-Scholes model) | 67.4p | 76.2p |
2025 | 2024 | |
Interest paid | £000 | £000 |
Interest payable on loans | 8,081 | 9,146 |
Interest on obligations under finance leases | 173 | 174 |
Non-utilisation fees | 295 | 211 |
8,549 | 9,531 |
2025 | 2024 | |
£000 | £000 | |
Tax expense in year | – | – |
Total tax charge | – | – |
2025 | 2024 | |
£000 | £000 | |
Profit/(loss) before taxation | 37,323 | (4,789) |
Expected tax charge/(credit) on ordinary activities at the standard rate of taxation of 25% (2024: 25%) | 9,331 | (1,197) |
Less: | ||
UK REIT exemption on net income | (5,710) | (5,437) |
Revaluation movement not taxable | (3,621) | 6,634 |
Total tax charge | – | – |
2025 | 2024 | |
£000 | £000 | |
Declared and paid: | ||
Interim dividend for the period ended 31 March 2023: 0.875 pence | – | 4,771 |
Interim dividend for the period ended 30 June 2023: 0.875 pence | – | 4,770 |
Interim dividend for the period ended 30 September 2023: 0.875 pence | – | 4,771 |
Interim dividend for the period ended 31 December 2023: 0.875 pence | – | 4,777 |
Interim dividend for the period ended 31 March 2024: 0.925 pence | 5,050 | – |
Interim dividend for the period ended 30 June 2024: 0.925 pence | 5,039 | – |
Interim dividend for the period ended 30 September 2024: 0.925 pence | 5,038 | – |
Interim dividend for the period ended 31 December 2024: 0.925 pence | 5,032 | – |
20,159 | 19,089 |
2025 | 2024 | |
Net profit/(loss) attributable to ordinary shareholders of the Company from continuing operations (£000) | 37, 323 | (4,789) |
Weighted average number of ordinary shares for basic earnings per share | 544,037,179 | 545,437,264 |
Weighted average number of ordinary shares for diluted earnings per share | 545,502,180 | 547,092,154 |
Name | Place of incorporation | Ownership proportion |
Picton UK Real Estate Trust (Property) Limited | Guernsey | 100% |
Picton (UK) REIT (SPV) Limited | Guernsey | 100% |
Picton (UK) Listed Real Estate | Guernsey | 100% |
Picton UK Real Estate (Property) No 2 Limited | Guernsey | 100% |
Picton (UK) REIT (SPV No 2) Limited | Guernsey | 100% |
Picton Capital Limited | England & Wales | 100% |
Picton (General Partner) No 2 Limited | Guernsey | 100% |
Picton (General Partner) No 3 Limited | Guernsey | 100% |
Picton No 2 Limited Partnership | England & Wales | 100% |
Picton No 3 Limited Partnership | England & Wales | 100% |
Picton Financing UK Limited | England & Wales | 100% |
Picton Financing UK (No 2) Limited | England & Wales | 100% |
Picton Property No 3 Limited | Guernsey | 100% |
2025 | 2024 | |
£000 | £000 | |
Fair value at start of year | 724,043 | 746,342 |
Capital expenditure on investment properties | 11,794 | 4,458 |
Acquisitions | 533 | – |
Disposals | (50,031) | – |
Profit on disposal of investment properties | 1,496 | – |
Unrealised movement on investment properties | 12,859 | (26,757) |
Fair value at the end of the year | 700,694 | 724,043 |
Historic cost at the end of the year | 647,863 | 685,576 |
2025 | 2024 | |
£000 | £000 | |
Current | ||
Appraised value of properties held for sale | – | 35,900 |
Lease incentives held as debtors of properties held for sale | – | (167) |
– | 35,733 | |
Non-current | ||
Appraised value | 723,145 | 708,740 |
Valuation of assets held under head leases | 2,074 | 2,046 |
Owner-occupied property | (3,438) | (3,391) |
Lease incentives held as debtors | (21,087) | (19,085) |
700,694 | 688,310 | |
Fair value at the end of the year | 700,694 | 724,043 |
2025 | 2024 | |||||
Retail and | Retail and | |||||
Office | Industrial | Leisure | Office | Industrial | Leisure | |
Appraised value (£000) | 175,305 | 463,220 | 84,620 | 224,885 | 439,945 | 79,810 |
Area (sq ft, 000’s) | 706 | 3,227 | 692 | 874 | 3,240 | 692 |
Range of unobservable inputs: | ||||||
Gross ERV (sq ft per annum) | £12.45 to | £3.92 to | £3.35 to | £6.00 to | £3.79 to | £3.35 to |
– range | £93.46 | £29.96 | £28.12 | £87.81 | £27.95 | £21.53 |
– weighted average | £43.74 | £13.69 | £12.42 | £38.26 | £13.37 | £11.63 |
Net initial yield | 3.51% to | 2.89% to | 0.00% to | -4.85% to | 2.30% to | 6.80% to |
– range | 12.10% | 8.21% | 24.58% | 10.73% | 7.75% | 42.40% |
– weighted average | 6.96% | 4.53% | 6.15% | 5.22% | 4.63% | 9.17% |
Reversionary yield | 5.12% to | 4.76% to | 6.97% to | 5.09% to | 4.82% to | 7.00% to |
– range | 15.39% | 9.17% | 17.13% | 15.01% | 8.05% | 12.72% |
– weighted average | 9.37% | 5.83% | 8.16% | 8.81% | 5.86% | 8.20% |
True equivalent yield | 5.14% to | 4.78% to | 6.50% to | 4.85% to | 4.75% to | 7.25% to |
– range | 11.30% | 8.39% | 12.75% | 10.83% | 8.00% | 12.25% |
– weighted average | 8.20% | 5.63% | 7.91% | 7.75% | 5.66% | 8.29% |
Sector | Movement | 2025 | Impact on valuation | 2024 | Impact on valuation |
Industrial | Increase of 50 basis points | Decrease of £39.3m | Decrease of £35.7m | ||
Decrease of 50 basis points | Increase of £47.3m | Increase of £43.1m | |||
Office | Increase of 50 basis points | Decrease of £11.8m | Decrease of £14.6m | ||
Decrease of 50 basis points | Increase of £13.5m | Increase of £16.5m | |||
Retail and Leisure | Increase of 50 basis points | Decrease of £5.0m | Decrease of £4.3m | ||
Decrease of 50 basis points | Increase of £5.7m | Increase of £4.9m |
Owner | |||
Occupied | Plant and | ||
Property | equipment | Total | |
£000 | £000 | £000 | |
At 1 April 2023 | 3,248 | 167 | 3,415 |
Additions | – | 4 | 4 |
Depreciation | (80) | (63) | (143) |
Revaluation | 223 | – | 223 |
At 31 March 2024 | 3,391 | 108 | 3,499 |
Additions | – | 12 | 12 |
Depreciation | (81) | (54) | (135) |
Revaluation | 128 | – | 128 |
At 31 March 2025 | 3,438 | 66 | 3,504 |
2025 | 2024 | |
£000 | £000 | |
Tenant debtors (net of provisions for bad debts) | 3,034 | 5,279 |
Lease incentives | 21,087 | 19,252 |
Other debtors | 1,001 | 2,070 |
25,122 | 26,601 |
2025 | 2024 | |
£000 | £000 | |
Cash at bank and in hand | 20,771 | 19,747 |
Short-term deposits | 14,549 | 26 |
35,320 | 19,773 |
2025 | 2024 | |
£000 | £000 | |
Accruals | 5,622 | 4,839 |
Deferred rental income | 5,822 | 7,963 |
VAT liability | 2,715 | 1,899 |
Trade creditors | 658 | 631 |
Other creditors | 5,231 | 5,290 |
20,048 | 20,622 |
2025 | 2024 | ||
Maturity | £000 | £000 | |
Current | |||
Aviva facility | – | 1,564 | 1,497 |
Capitalised finance costs | – | (176) | (303) |
1,388 | 1,194 | ||
Non-current | |||
Canada Life facility | 24 July 2031 | 129,045 | 129,045 |
Aviva facility | 24 July 2032 | 79,027 | 80,591 |
NatWest revolving credit facility | 26 May 2025 | – | 16,400 |
Capitalised finance costs | – | (919) | (1,096) |
207,153 | 224,940 | ||
208,541 | 226,134 |
2025 | 2024 | |
£000 | £000 | |
Balance at start of year | 226,134 | 222,764 |
Changes from financing cash flows | ||
Proceeds from loans and borrowings | – | 4,500 |
Repayment of loans and borrowings | (17,897) | (1,433) |
(17,897) | 3,067 | |
Other changes | ||
Amortisation of financing costs | 304 | 303 |
304 | 303 | |
Balance as at 31 March | 208,541 | 226,134 |
2025 | 2024 | |
£000 | £000 | |
Authorised: | ||
Unlimited number of ordinary shares of no par value | – | – |
Issued and fully paid: | ||
536,400,000 ordinary shares of no par value (31 March 2024: 547,605,596) | – | – |
Share premium | 164,400 | 164,400 |
2025 | 2024 | |
Number of shares | Number of shares | |
Ordinary share capital | 547,605,596 | 547,605,596 |
Shares cancelled in the year | (11,205,596) | – |
Number of shares held in Employee Benefit Trust | (2,942,959) | (1,642,440) |
Number of ordinary shares | 533,457,041 | 545,963,156 |
2025 | 2024 | |
£000 | £000 | |
Movement in investment property valuation | (12,859) | 26,757 |
Profit on disposal of investment property | (1,496) | – |
Revaluation of owner-occupied property | (128) | (223) |
Share-based provisions | 751 | 729 |
Depreciation of tangible assets | 135 | 143 |
(13,597) | 27,406 |
2025 | 2024 | |
£000 | £000 | |
Future minimum payments due: | ||
Within one year | 185 | 185 |
In the second to fifth years inclusive | 740 | 740 |
After five years | 8,527 | 8,712 |
9,452 | 9,637 | |
Less: finance charges allocated to future periods | (6,779) | (6,952) |
Present value of minimum lease payments | 2,673 | 2,685 |
2025 | 2024 | |
£000 | £000 | |
Current | ||
Within one year | 115 | 114 |
115 | 114 | |
Non-current | ||
In the second to fifth years inclusive | 413 | 409 |
After five years | 2,145 | 2,162 |
2,558 | 2,571 | |
2,673 | 2,685 |
2025 | 2024 | |
£000 | £000 | |
Within one year | 44,938 | 43,818 |
One to two years | 38,906 | 38,530 |
Two to three years | 35,263 | 33,085 |
Three to four years | 31,903 | 28,687 |
Four to five years | 28,594 | 24,411 |
After five years | 135,958 | 98,539 |
315,562 | 267,070 |
Held at fair | ||||
value through | Amortised | |||
profit or loss | cost | Total | ||
31 March 2025 | Notes | £000 | £000 | £000 |
Financial assets | ||||
Debtors | 15 | – | 4,035 | 4,035 |
Cash and cash equivalents | 16 | – | 35,320 | 35,320 |
– | 39,355 | 39,355 | ||
Financial liabilities | ||||
Loans and borrowings | 18 | – | 208,541 | 208,541 |
Obligations under head leases | 22 | – | 2,673 | 2,673 |
Creditors and accruals | 17 | – | 11,511 | 11,511 |
– | 222,725 | 222,725 |
Held at fair | ||||
value through | Amortised | |||
profit or loss | cost | Total | ||
31 March 2024 | Notes | £000 | £000 | £000 |
Financial assets | ||||
Debtors | 15 | – | 7, 349 | 7, 349 |
Cash and cash equivalents | 16 | – | 19,773 | 19,773 |
– | 27,122 | 27,122 | ||
Financial liabilities | ||||
Loans and borrowings | 18 | – | 226,134 | 226,134 |
Obligations under head leases | 22 | – | 2,685 | 2,685 |
Creditors and accruals | 17 | – | 10,760 | 10,760 |
– | 239,579 | 239,579 |
2025 | 2024 | |
£000 | £000 | |
Total borrowings | 209,636 | 227,533 |
Gross assets | 764,640 | 773,916 |
Gearing ratio (must not exceed 65%) | 27.4% | 29.4% |
2025 | 2024 | |
£000 | £000 | |
Total liabilities | 231,262 | 249,441 |
Less: cash and cash equivalents | (35,320) | (19,773) |
Net debt | 195,942 | 229,668 |
Total equity | 533,378 | 524,475 |
Net debt to equity ratio at end of year | 0.37 | 0.44 |
Held at fair | Financial | |||
value | assets and | |||
through | liabilities at | |||
profit | amortised | |||
or loss | cost | Total | ||
31 March 2025 | Notes | £000 | £000 | £000 |
Financial assets | ||||
Tenant debtors | 15 | – | 3,034 | 3,034 |
Cash and cash equivalents | 16 | – | 35,320 | 35,320 |
– | 38,354 | 38,354 |
Held at fair | Financial | |||
value | assets and | |||
through | liabilities at | |||
profit | amortised | |||
or loss | cost | Total | ||
31 March 2024 | Notes | £000 | £000 | £000 |
Financial assets | ||||
Tenant debtors | 15 | – | 5,279 | 5,279 |
Cash and cash equivalents | 16 | – | 19,773 | 19,773 |
– | 25,052 | 25,052 |
Less than | More than | |||
1 year | 1 to 5 years | 5 years | Total | |
31 March 2025 | £000 | £000 | £000 | £000 |
Cash and cash equivalents | 35,800 | – | – | 35,800 |
Debtors | 4,035 | – | – | 4,035 |
Obligations under head leases | (185) | (740) | (8,527) | (9,452) |
Fixed interest rate loans | (9,262) | (37,049) | (215,104) | (261,415) |
Creditors and accruals | (11,511) | – | – | (11,511) |
18,877 | (37,789) | (223,631) | (242,543) |
Less than | More than | |||
1 year | 1 to 5 years | 5 years | Total | |
31 March 2024 | £000 | £000 | £000 | £000 |
Cash and cash equivalents | 20,366 | – | – | 20,366 |
Debtors | 7, 349 | – | – | 7, 349 |
Obligations under head leases | (185) | (740) | (8,712) | (9,637) |
Fixed interest rate loans | (9,262) | (37,049) | (224,367) | (270,678) |
Floating interest rate loans | (1,117) | (16,571) | – | (17,688) |
Creditors and accruals | (10,760) | – | – | (10,760) |
6,391 | (54,360) | (233,079) | (281,048) |
Less than | More than | |||
1 year | 1 to 5 years | 5 years | Total | |
31 March 2025 | £000 | £000 | £000 | £000 |
Floating | ||||
Cash and cash equivalents | 35,320 | – | – | 35,320 |
Fixed | ||||
Secured loan facilities | (1,564) | (6,983) | (201,089) | (209,636) |
Obligations under leases | (115) | (413) | (2,145) | (2,673) |
33,641 | (7, 396) | (203,234) | (176,989) |
Less than | More than | |||
1 year | 1 to 5 years | 5 years | Total | |
31 March 2024 | £000 | £000 | £000 | £000 |
Floating | ||||
Cash and cash equivalents | 19,773 | – | – | 19,773 |
Secured loan facilities | – | (16,400) | – | (16,400) |
Fixed | ||||
Secured loan facilities | (1,497) | (6,686) | (202,950) | (211,133) |
Obligations under leases | (114) | (409) | (2,162) | (2,685) |
18,162 | (23,495) | (205,112) | (210,445) |