| 2025 | 2024 | ||
| Notes | £m | £m | |
Rental and related income | |||
Direct property expenses | ( | ( | |
Net rental and related income | 3 | ||
Administrative expenses | ( | ( | |
Exceptional integration costs | ( | ||
Amortisation of intangible assets | ( | ( | |
Total administrative expenses | 4 | ( | ( |
| Revaluation gain/(deficit) on property portfolio | 10 | ( | |
| Exceptional revaluation on Assura acquisition | 10 | ( | |
Total revaluation gain/(deficit) | ( | ||
| Share of profits from joint ventures, associates | |||
and other investments | 9 | ||
Operating profit | 4 | ||
Finance costs | 5a | ( | ( |
| Fair value loss on derivative interest rate swaps | |||
and amortisation of hedging reserve | 5b | ( | ( |
Exceptional loan arrangements fees | ( | ||
Early termination on bonds | ( | ||
Fair value loss on convertible bond | 5c | ( | ( |
Profit before taxation | |||
Taxation charge | 6 | ( | ( |
Profit after taxation 1 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Other comprehensive income: | |||
| Items that may be reclassified subsequently | |||
| to profit and loss | |||
Amortisation of hedging reserve | 21 | ||
Exchange difference on translation of foreign balances | |||
Other comprehensive income net of tax 1 | |||
Total comprehensive income net of tax 1 | |||
| IFRS earnings per share | |||
Basic | 7 | ||
Diluted | 7 | ||
Adjusted earnings per share 2 | |||
Basic | 7 | ||
Diluted | 7 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Investment properties | 10 | ||
Investment in joint ventures, associates and other investments | 9 | ||
Intangible assets | |||
Property, plant and equipment | |||
Derivative interest rate swaps | 16 | ||
| Current assets | |||
Trade and other receivables | 11 | ||
Development work in progress | |||
Properties held for sale | 10 | ||
Cash and cash equivalents | 12 | ||
Total assets | |||
| Current liabilities | |||
Deferred rental income | ( | ( | |
Trade and other payables | 13 | ( | ( |
Borrowings: term loans and overdraft | 14a | ( | ( |
Borrowings: bonds | 14b | ( | |
Head lease liabilities | 15 | ( | |
( | ( | ||
| Non-current liabilities | |||
Borrowings: term loans and overdraft | 14a | ( | ( |
Borrowings: bonds | 14b | ( | ( |
Head lease liabilities | 15 | ( | ( |
Trade and other payables | 13 | ( | ( |
Derivative interest rate swaps | 16 | ( | |
Deferred tax liability | ( | ( | |
( | ( | ||
Total liabilities | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
Net assets | |||
| Equity | |||
Share capital | 18 | ||
Share premium account | 19 | ||
Merger and other reserves | 20 | ||
Hedging reserve | 21 | ( | ( |
Retained earnings | 22 | ||
Total equity 1 | |||
| Net asset value per share | |||
IFRS net assets – basic and diluted | 7 | ||
Adjusted net tangible assets 2 – basic | 7 | ||
Adjusted net tangible assets 2 – diluted | 7 |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Operating activities | |||
Profit after taxation | |||
| Adjustments to reconcile to operating profit | |||
| before financing costs: | |||
Taxation charge | 6 | ||
Finance costs including early termination fees | 5a | ||
| Fair value loss on derivative interest rate swaps | |||
and amortisation of hedging reserve | 5b | ||
Fair value loss on convertible bond | 5c | ||
Exceptional loan arrangement fees | |||
Operating profit before financing costs | |||
| Adjustments to reconcile Group operating profit | |||
before financing costs to net cash flows from operating activities: | |||
Revaluation (gain)/deficit on property portfolio | 10 | ( | |
Amortisation of intangible assets | |||
Fixed rent uplifts | ( | ||
Increase in trade and other receivables | ( | ( | |
Decrease in trade and other payables | ( | ( | |
Net cash flow from operating activities | |||
| Investing activities | |||
| Payments to acquire and improve investment | |||
properties and non-current assets | ( | ( | |
Disposal of investment properties | |||
| Investment in joint ventures, associates | |||
and other investments | |||
Cash paid for Assura, including transaction costs | 25 | ( | |
Cash acquired on acquisition of Assura | |||
Net cash flow used in investing activities | ( | ( |
| 2025 | 2024 | ||
| Notes | £m | £m | |
| Financing activities | |||
Term bank loan drawdowns | 14 | ||
Term bank loan/ bond repayments | 14 | ( | ( |
Proceeds from bond issues | 14 | ||
Loan/bond arrangement and early termination fees | ( | ( | |
Purchase of derivatives financial instruments | ( | ||
Net interest paid and similar charges | ( | ( | |
Special dividend paid to Assura’s shareholders | ( | ||
Equity dividends paid | 8 | ( | ( |
Net cash flow from financing activities | ( | ||
Increase in cash and cash equivalents for the year | |||
Cash and cash equivalents at start of year | |||
Cash and cash equivalents at end of year | 12 |
| Merger | ||||||
| Share | Share | and other | Hedging | Retained | ||
| capital | premium | reserves | reserve | earnings | Total | |
| £m | £m | £m | £m | £m | £m | |
1 January 2025 | ( | |||||
Profit for the year | ||||||
Other comprehensive income | ||||||
| Amortisation of hedging | ||||||
reserve | ||||||
Exchange gain on translation of foreign | ||||||
balances | ||||||
Total comprehensive income | ||||||
| Shares issued in relation | ||||||
to Assura acquisition | ||||||
| Share-based awards | ||||||
(LTIP) | ||||||
Dividends paid | ( | ( | ||||
31 December 2025 | ( |
| Merger | ||||||
| Share | Share | and other | Hedging | Retained | ||
| capital | premium | reserves | reserve | earnings | Total | |
| £m | £m | £m | £m | £m | £m | |
1 January 2024 | ( | |||||
Profit for the year | ||||||
Other comprehensive income | ||||||
| Amortisation of hedging | ||||||
reserve | ||||||
Total comprehensive income | ||||||
Dividends paid | ( | ( | ||||
31 December 2024 | ( |
| Less than | One to | Two to | Three to | Four to | More than | ||
| one year | two years | three years | four years | five years | five years | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
2025 | 322 | 303 | 287 | 265 | 243 | 2,264 | 3,684 |
2024 | 146 | 139 | 131 | 124 | 114 | 773 | 1,427 |
| 2025 | 2024 | |
| £m | £m | |
| Administrative expenses including: | ||
Staff costs (Note 4a) | 13 | 8 |
Directors’ fees | 1 | 1 |
| Audit fees | ||
| Fees payable to the Company’s auditor and its associates for the audit | ||
of the Company’s annual accounts | 0.8 | 0.5 |
| Fees payable to the Company’s auditor and its associates for the audit | ||
of the Company’s subsidiaries | 0.2 | 0.1 |
Total audit fees | 1.0 | 0.6 |
Total audit and assurance services | 1.0 | 0.6 |
| Non-audit fees | ||
| Fees payable to the Company’s auditor and its associates | ||
for the interim review | 0.1 | 0.1 |
Total non-audit fees | 0.1 | 0.1 |
Total fees | 1.1 | 0.7 |
| 2025 | 2024 | |
| £m | £m | |
Wages and salaries | 13 | 8 |
| Less staff costs capitalised in respect of development and asset | ||
management projects | (2) | (2) |
Social security costs and pension costs | 1 | 1 |
Equity-settled share-based payments | 1 | 1 |
13 | 8 |
| 2025 | 2024 | |
| Key management personnel | £m | £m |
Wages and salaries | 3 | 2 |
| Less staff costs capitalised in respect of development and asset | ||
management projects | — | — |
Social security and pension costs | 1 | 1 |
Equity-settled share-based payments | — | — |
4 | 3 |
Scheme | Fair value measure |
Long Term Incentive Plan (“LTIP”) | Face value at grant date |
Save As You Earn (“SAYE”) | Face value at grant date |
| 2025 | 2024 | |
| £m | £m | |
| Interest expense and similar charges on financial liabilities | ||
| a) Interest | ||
Bank loan interest | 54 | 30 |
Swap interest | (3) | (5) |
Bond interest | 26 | 21 |
Bank facility non-utilisation fees | 3 | 2 |
Bank charges and loan arrangement fees | 3 | 3 |
Net finance costs | 83 | 51 |
Interest capitalised | (1) | (1) |
82 | 50 | |
Amortisation of MedicX debt MtM on acquisition | (3) | (3) |
Amortisation of Assura debt MtM on acquisition | 9 | — |
88 | 47 |
| 2025 | 2024 | |
| £m | £m | |
| b) Derivatives | ||
Net fair value loss on interest rate swaps | 4 | 5 |
Amortisation of cash flow hedging reserve | 3 | 2 |
7 | 7 |
| 2025 | 2024 | |
| £m | £m | |
| c) Convertible bond | ||
Fair value loss on existing convertible bond | 2 | 1 |
2 | 1 |
| 2025 | 2024 | |
| £m | £m | |
| Corporation tax | ||
UK corporation tax on non-property income | — | — |
Irish corporation tax | — | — |
Total corporation tax | — | — |
| Deferred tax | ||
Deferred tax on Irish activities | 3 | 6 |
Total deferred tax | 3 | 6 |
Total tax charge | 3 | 6 |
| 2025 | 2024 | |
| £m | £m | |
Profit on ordinary activities before taxation | 122 | 47 |
Standard tax at UK corporation tax rate of 25% (2024: 25%) | 31 | 12 |
REIT exempt income | (54) | (17) |
Transfer pricing adjustment | 9 | 9 |
Non-taxable items | 13 | — |
Unrelieved losses arising | 4 | 1 |
Difference in Irish tax rates | — | 1 |
Taxation charge (Note 6a) | 3 | 6 |
2025 | 2024 | |||||
| IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
| earnings | earnings | earnings | earnings | earnings | earnings | |
| £m | £m | £m | £m | £m | £m | |
Profit after taxation | 119 | 119 | 119 | 41 | 41 | 41 |
| Adjustments to remove: | ||||||
Revaluation (gain)/deficit on property portfolio | — | (48) | (48) | — | 38 | 38 |
| Exceptional revaluation loss | ||||||
arising on the acquisition of Assura | — | 37 | 37 | — | — | — |
Fair value movement on derivatives | — | 7 | 7 | — | 7 | 7 |
| Fair value movement and issue | ||||||
costs on convertible bond | — | 2 | 2 | — | 1 | 1 |
Taxation charge | — | 3 | 3 | — | 6 | 6 |
Exceptional integration costs | — | 2 | 2 | — | — | — |
Exceptional loan amortisation costs | — | 2 | 2 | — | — | — |
Amortisation of intangible assets | — | 1 | 1 | — | 1 | 1 |
Early termination fees on bonds | — | — | — | — | 2 | 2 |
| Amortisation of MtM loss/(gain) | ||||||
on debt acquired | — | 6 | — | — | (3) | — |
Basic earnings | 119 | 131 | 125 | 41 | 93 | 96 |
Dilutive effect of convertible bond | — | — | — | — | 4 | 4 |
Diluted earnings | 119 | 131 | 125 | 41 | 97 | 100 |
| 2025 weighted average | 2024 weighted average | |||||
million | million | million | million | million | million | |
Ordinary Shares | 1,793 | 1,793 | 1,793 | 1,336 | 1,336 | 1,336 |
Dilutive effect of convertible bond | — | — | — | — | 120 | 120 |
Diluted Ordinary Shares | 1,793 | 1,793 | 1,793 | 1,336 | 1,456 | 1,456 |
2025 | 2024 | |||||
| IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
| pence | pence | pence | pence | pence | pence | |
Basic | 6.6 | 7.3 | 6.9 | 3.1 | 7.0 | 7.2 |
Diluted | 6.6 | 7.3 | 6.9 | 3.1 | 6.7 | 6.9 |
31 December 2025 | 31 December 2024 | |||||
| IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
| £m | £m | £m | £m | £m | £m | |
Net assets attributable to shareholders | 2,554 | 2,554 | 2,554 | 1,376 | 1,376 | 1,376 |
Deferred tax | — | 13 | 13 | — | 9 | 9 |
Intangible assets | — | (4) | (4) | — | (5) | (5) |
| Cumulative convertible bond | ||||||
fair value movement | — | — | — | — | (2) | (2) |
| MtM on MedicX debt net | ||||||
of amortisation | — | 22 | — | — | 25 | — |
| MtM on Assura debt net | ||||||
of amortisation | — | (124) | — | — | — | — |
MtM on fixed rate debt | — | 231 | — | — | 125 | — |
Net tangible assets (“NTA”) | 2,554 | 2,692 | 2,563 | 1,376 | 1,528 | 1,378 |
Intangible assets | — | — | 4 | — | — | 5 |
Real estate transfer taxes | — | — | 397 | — | — | 181 |
Net reinstatement value (“NRV”) | 2,554 | 2,692 | 2,964 | 1,376 | 1,528 | 1,564 |
Fixed rate debt and swap MtM value | — | — | 129 | — | — | 149 |
Deferred tax | — | — | (13) | — | — | (9) |
| Cumulative convertible bond | ||||||
fair value movement | — | — | — | — | — | 2 |
Real estate transfer taxes | — | — | (397) | — | — | (181) |
Net disposal value (“NDV”) | 2,554 | 2,692 | 2,683 | 1,376 | 1,528 | 1,525 |
31 December 2025 | 31 December 2024 | |||||
million | million | million | million | million | million | |
Issued share capital | 2,595 | 2,595 | 2,595 | 1,336 | 1,336 | 1,336 |
31 December 2025 | 31 December 2024 | |||||
| IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
| pence | pence | pence | pence | pence | pence | |
Net tangible assets (“NTA”) | 98 | 104 | 99 | 103 | 114 | 103 |
Net reinstatement value (“NRV”) | — | — | 114 | — | — | 117 |
| Net disposal value (“NDV”) | — | — | 103 | — | — | 114 |
31 December 2025 | 31 December 2024 | |||||
| IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
| pence | pence | pence | pence | pence | pence | |
Net tangible assets (“NTA”) | 98 | 104 | 99 | 105 | 115 | 103 |
Net reinstatement value (“NRV”) | — | — | 114 | — | — | 117 |
| Net disposal value (“NDV”) | — | — | 103 | — | — | 114 |
| 2025 | 2024 | |
| Reconciliation of profit for the period to headline earnings | £m | £m |
Basic earnings | 119 | 41 |
| Adjustments to calculate headline earnings: | ||
Amortisation of intangible assets | 1 | 1 |
Revaluation (gain)/deficit | (48) | 38 |
Exceptional revaluation arising on the acquisition of Assura | 37 | — |
Deferred tax on Irish activities | 3 | 6 |
Headline earnings | 112 | 86 |
Fair value loss on derivative financial instruments and convertible bond | 8 | 8 |
Non-recurring items | 10 | (1) |
Adjusted earnings | 130 | 93 |
Diluted basic earnings | 119 | 41 |
Diluted headline earnings | 112 | 91 |
Basic earnings per share | 6.6 | 3.1 |
Headline earnings per share | 6.2 | 6.5 |
Adjusted earnings per share | 7.3 | 7.0 |
Diluted basic earnings per share | 6.6 | 3.1 |
Diluted headline earnings per share | 6.2 | 6.3 |
Reconciliation of profit for the period to headline earnings | 2025 | 2024 |
Number of shares | 2,595 | 1,336 |
Weighted average number of Ordinary Shares for headline, basic and adjusted earnings per share | 1,793 | 1,336 |
Weighted average number of Ordinary Shares for diluted basic and headline earnings per share | 1,793 | 1,456 |
| 2025 | 2024 | |
| £m | £m | |
Quarterly interim dividend paid 21 February 2025 | 23 | — |
Quarterly interim dividend paid 9 May 2025 | 24 | — |
Quarterly interim dividend paid 15 August 2025 | 24 | — |
Quarterly interim dividend paid 21 November 2025 | 46 | — |
Quarterly interim dividend paid 23 February 2024 | — | 23 |
Quarterly interim dividend paid 17 May 2024 | — | 23 |
Quarterly interim dividend paid 16 August 2024 | — | 23 |
Quarterly interim dividend paid 22 November 2024 | — | 22 |
Total dividends distributed in the year | 117 | 91 |
Per share | 7.1p | 6.9p |
| 2025 | |
| £m | |
Investments in joint ventures | 55 |
Other investments | 3 |
| 58 |
Name | Equity interest | JV partner |
Pennine Property Partnership LLP | 50% | Calderdale and Huddersfield NHS |
| Foundation Trust | ||
Theia Investments LLP | 50% | Modality Partnership |
Health Properties LP | 20% | Universities Superannuation Scheme |
| 2025 | |
| £m | |
| Costs | |
At 12 August | 54 |
Additions | 1 |
Share of profit for the period from 12 August to 31 December | 1 |
Dividends received | (1) |
At 31 December | 55 |
| Health Properties | Other joint | |||
| LP (20%) | ventures (50%) | Total 2025 | Group share 2025 | |
| £m | £m | £m | £m | |
Net rental income | 4 | — | 4 | 1 |
Administrative expenses | (1) | — | (1) | — |
Net finance costs | — | — | — | — |
EPRA earnings | 3 | — | 3 | 1 |
Revaluation (deficit)/gain | 1 | — | 1 | — |
Profit | 4 | — | 4 | 1 |
Share of profit | 1 | — | 1 | 1 |
| Health Properties | Other joint | |||
| LP (20%) | ventures (50%) | Total 2025 | Group share 2025 | |
| £m | £m | £m | £m | |
Non-current assets | 176 | 27 | 203 | 49 |
Current assets | 13 | 2 | 15 | 4 |
Current liabilities | (11) | (1) | (12) | (3) |
Non-current liabilities | — | (15) | (15) | (7) |
Net assets | 178 | 13 | 191 | 43 |
Share of net assets | 36 | 7 | 43 | — |
Loan advancements | — | 12 | 12 | 12 |
Net investments | 36 | 19 | 55 | 55 |
| 2025 | |
| £m | |
| Costs | |
At 12 August | 3 |
At 31 December | 3 |
| Investment | ||||
| Investment | Investment | properties – | ||
| properties – | properties – | under | ||
freehold 2 | long leasehold | construction | Total | |
| £m | £m | £m | £m | |
As at 1 January 2025 | 2,165 | 577 | 8 | 2,750 |
Property additions 1 | 2,479 | 607 | 29 | 3,115 |
Disposals | (4) | — | — | (4) |
Completed development transfers | 10 | 4 | (14) | — |
Impact of lease incentive adjustment | 5 | 1 | — | 6 |
Foreign exchange movements | 12 | 4 | — | 16 |
Lease ground rent adjustment | — | 5 | — | 5 |
4,667 | 1,198 | 23 | 5,888 | |
Revaluations for the year | 32 | 9 | 6 | 47 |
Exceptional revaluation loss on Assura acquisition 3 | (30) | (7) | — | (37) |
| Properties held for sale | ||||
(reclassified to current assets) | (7) | — | — | (7) |
As at 31 December 2025 | 4,662 | 1,200 | 29 | 5,891 |
| Investment | ||||
| Investment | Investment | properties – | ||
| properties – | properties – | under | ||
freehold 2 | long leasehold | construction | Total | |
| £m | £m | £m | £m | |
As at 1 January 2024 | 2,195 | 583 | 1 | 2,779 |
Property additions | 14 | — | 8 | 22 |
Impact of lease incentive adjustment | — | 2 | — | 2 |
Foreign exchange movements | (10) | (2) | — | (12) |
2,199 | 583 | 9 | 2,791 | |
Revaluations for the year | (31) | (6) | (1) | (38) |
| Properties held for sale | ||||
(reclassified to current assets) | (3) | — | — | (3) |
As at 31 December 2024 | 2,165 | 577 | 8 | 2,750 |
2025 | 2024 | |
ERV – range of the portfolio | £9,500–£7,820,000 | £29,000–£1,515,482 |
| per annum | per annum |
2025 | 2024 | |
True equivalent yield – range of the portfolio | 0.55%–18.95% | 2.80%–13.43% |
| 2025 | 2024 | |
| £m | £m | |
Trade receivables (net of loss allowance) | 38 | 16 |
Prepayments and accrued income | 12 | 10 |
Other debtors | 2 | 1 |
52 | 27 |
| 2025 | 2024 | |
| £m | £m | |
Cash held at bank | 20 | 4 |
20 | 4 |
| 2025 | 2024 | |
| £m | £m | |
| Non-current liabilities | ||
Other payables | 8 | 3 |
8 | 3 | |
| Current liabilities | ||
Trade payables | 9 | 2 |
Bank and bond loan interest accrual | 23 | 8 |
Other payables | 27 | 8 |
VAT | 11 | 7 |
Accruals | 23 | 6 |
93 | 31 |
Facility | Amounts drawn | Undrawn | |||||
| 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | ||
| Expiry date | £m | £m | £m | £m | £m | £m | |
| Current | |||||||
RBS overdraft | Jun 2026 | 5 | 5 | — | 1 | 5 | 4 |
Aviva MXF loan | Sep 2033 | 3 | 3 | 3 | 2 | — | — |
NatWest loan | Oct 2026 | 100 | — | 6 | — | 94 | — |
108 | 8 | 9 | 3 | 99 | 4 | ||
| Non-current | |||||||
Backstop facility | Aug 2027 | 1,000 | — | 999 | — | 1 | — |
Aviva loan | Oct 2036 | 200 | 200 | 200 | 200 | — | — |
Aviva loan | Nov 2028 | 75 | 75 | 75 | 75 | — | — |
Barclays facility | Oct 2027 | 170 | 170 | 105 | 105 | 65 | 65 |
HSBC facility | Dec 2027 | 100 | 100 | 7 | 39 | 93 | 61 |
Lloyds facility | Oct 2027 | 100 | 100 | — | 19 | 100 | 81 |
NatWest facility | Oct 2026 | — | 100 | — | 33 | — | 67 |
Santander facility | Jan 2027 | 50 | 50 | — | 24 | 50 | 26 |
Aviva MXF loan | Sep 2033 | 215 | 218 | 215 | 218 | — | — |
Aviva MXF loan | Sep 2028 | 31 | 31 | 31 | 31 | — | — |
| Barclays | |||||||
Assura loan 1 | Oct 2027 | 266 | — | 266 | — | — | — |
| Assura club | |||||||
facility 1 | Aug 2027 | 200 | — | — | — | 200 | — |
2,407 | 1,044 | 1,898 | 744 | 509 | 300 | ||
Total | 2,515 | 1,052 | 1,907 | 747 | 608 | 304 |
| 2025 | 2024 | |
| £m | £m | |
Term loans drawn: due within one year | 9 | 3 |
Term loans drawn: due in greater than one year | 1,898 | 744 |
Total term loans drawn | 1,907 | 747 |
Plus: MtM on loans net of amortisation | 20 | 23 |
Less: unamortised borrowing costs | (11) | (10) |
Total term loans per the Group Balance Sheet | 1,916 | 760 |
| 2025 | 2024 | |
| £m | £m | |
| Unsecured: | ||
Convertible bond July 2025 at fair value | — | 148 |
Assura public bond 2028 1 | 300 | — |
Assura public bond 2030 1 | 300 | — |
Assura public bond 2033 1 | 300 | — |
Assura US private placement 2034 1 | 60 | — |
€120 million Euro private placement 2032 | 105 | — |
Less: unamortised costs | (1) | — |
Plus: MtM on Assura loans net of amortisation | (124) | — |
Total unsecured bonds and private placements | 940 | 148 |
| Secured: | ||
Secured bond March 2027 | 100 | 100 |
€51 million Euro private placement December 2028–30 | 44 | 42 |
€70 million Euro private placement September 2031 | 61 | 58 |
€75 million Euro private placement February 2034 | 65 | 62 |
€47 million Euro private placement December 2033 | 42 | 40 |
Ignis loan note December 2028 | 50 | 50 |
Standard Life loan note September 2028 | 78 | 78 |
Less: unamortised bond issue costs | (3) | (3) |
Plus: MtM on MXF loans net of amortisation | 2 | 3 |
Total secured bonds and private placements | 439 | 430 |
Total bonds and private placements | 1,379 | 578 |
| 2025 | 2024 | |
| £m | £m | |
Opening balance – fair value | 148 | 147 |
Fair value movement in convertible bond | 2 | 1 |
Redeemed at par on maturity | (150) | — |
Closing balance – fair value | — | 148 |
| 2025 | 2024 | |
| £m | £m | |
| Current liabilities: | ||
Term loans and overdrafts | 9 | 3 |
Bonds | — | 150 |
MtM on convertible bond | — | (2) |
Total current liabilities | 9 | 151 |
| Non-current liabilities: | ||
Term loans | 1,898 | 744 |
MtM on loans net of amortisation | 20 | 23 |
Less: unamortised loan issue costs | (11) | (10) |
Total non-current liabilities | 1,907 | 757 |
Bonds | 1,505 | 429 |
MtM on bonds net of amortisation | (122) | 3 |
MtM on convertible bond | — | — |
Less: unamortised bond issue costs | (4) | (3) |
Total non-current bonds | 1,379 | 429 |
Total borrowings | 3,295 | 1,337 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 1,346 | 1,325 |
| Changes from financing activities | ||
Proceeds from bond issues | 105 | — |
Term bank loan drawdowns | 1,531 | 307 |
New facilities drawn | 1,636 | 307 |
Repayments of mortgage principal | (2) | (2) |
Repayments of term bank loans | (1,099) | (277) |
Repayments of term loan borrowings | (1,101) | (279) |
Loan and bond interest paid | (74) | (50) |
Swap interest received | 2 | 6 |
Non-utilisation fees paid | (3) | (2) |
Purchase of derivative financial instrument | (5) | — |
Loan arrangement fees and early termination fees | (10) | (4) |
(90) | (50) | |
Total changes from financing cash flows | 445 | (22) |
| Other non-cash changes | ||
Debt acquired on Assura acquisition | 1,405 | — |
Loan and bond interest expense | 79 | 50 |
Swap interest income | (2) | (5) |
Fair value movement on derivatives interest rate swaps | 4 | 5 |
Fair value movement on convertible bond | 2 | 1 |
Amortisation of MtM of MXF acquired debt | (3) | (3) |
Amortisation of MtM of Assura acquired debt | 9 | — |
| Amortisation of debt issue costs, non-utilisation and early | ||
termination fees | (3) | 6 |
Exchange gain on translation of foreign balances | 13 | (11) |
Total other changes | 1,504 | 43 |
Balance at 31 December | 3,295 | 1,346 |
| 2025 | 2024 | |
| £m | £m | |
Due within one year | 1 | — |
Due after one year | 12 | 3 |
Closing balance – fair value | 13 | 3 |
| 2025 | 2024 | |
| £m | £m | |
| Fair value of interest rate swaps not qualifying as cash flow | ||
| hedges under IAS 39: | ||
Current assets | — | — |
Non-current assets | 1 | — |
Current liabilities | — | — |
Non-current liabilities | (1) | — |
Total fair value of interest rate swaps | — | — |
| Fixed interest | ||||
Contract value | Product | Start date | Maturity | per annum % |
| 2025 | ||||
£50 million | Cap/floor | 20 January 2025 | 20 January 2027 | 3.000 |
£50 million | Collar | 20 January 2025 | 20 January 2027 | 3.000 |
£50 million | Swap | 20 January 2025 | 20 January 2027 | 3.000 |
£50 million | Swap | 20 January 2025 | 20 January 2027 | 3.000 |
£266 million | Swap | 5 August 2024 | 5 August 2026 | 4.418 |
| £466 million | ||||
| 2024 | ||||
€20 million (£16 million) | Euro cap | April 2023 | October 2025 | 2.000 |
€20 million (£17 million) | Euro cap | April 2023 | October 2025 | 2.000 |
€20 million (£17 million) | Euro cap | April 2023 | October 2025 | 2.000 |
| £50 million |
Facilities | Net debt drawn | |||
£m | % | £m | % | |
Fixed rate debt | 2,028 | 51 | 2,028 | 60 |
| Hedged by fixed rate interest | ||||
rate swaps 1 | 466 | 12 | 466 | 14 |
Total fixed rate debt | 2,494 | 63 | 2,494 | 74 |
Hedged by interest rate caps | — | — | — | — |
Floating rate debt – unhedged | 1,525 | 37 | 898 | 26 |
Total | 4,019 | 100 | 3,392 | 100 |
| Impact on | |||
| income | Total impact | ||
| statement | on equity | ||
| £m | £m | ||
| 2025 | |||
Sterling Overnight Index Average Rate | Increase of 50bps | (5) | (5) |
Sterling Overnight Index Average Rate | Decrease of 50bps | 5 | 5 |
| 2024 | |||
Sterling Overnight Index Average Rate | Increase of 50bps | (1) | (1) |
Sterling Overnight Index Average Rate | Decrease of 50bps | 1 | 1 |
| Three to | ||||||
| Less than | twelve | One to | More than | |||
| On demand | three months | months | five years | five years | Total | |
| £m | £m | £m | £m | £m | £m | |
| 2025 | ||||||
| Interest-bearing loans | ||||||
and borrowings | — | 36 | 107 | 2,325 | 1,412 | 3,880 |
Trade and other payables | 5 | 46 | 23 | 2 | 4 | 80 |
Lease liabilities | — | — | 1 | 3 | 24 | 28 |
5 | 82 | 131 | 2,330 | 1,440 | 3,988 | |
| 2024 | ||||||
| Interest-bearing loans | ||||||
and borrowings | — | 12 | 38 | 870 | 658 | 1,578 |
Trade and other payables | 4 | 16 | 5 | — | 2 | 27 |
Lease liabilities | — | — | — | 1 | 15 | 16 |
4 | 28 | 43 | 871 | 675 | 1,621 |
| Book value | Fair value | Book value | Fair value | |
| 2025 | 2025 | 2024 | 2024 | |
| £m | £m | £m | £m | |
| Financial assets | ||||
Trade and other receivables | 40 | 40 | 18 | 18 |
Other investments | 3 | 3 | — | — |
Interest rate swaps | 1 | 1 | — | — |
Cash and short term deposits | 20 | 20 | 4 | 4 |
| Financial liabilities | ||||
Interest-bearing loans and borrowings | (3,295) | (3,181) | (1,337) | (1,201) |
Interest rate swaps | (1) | (1) | — | — |
Trade and other payables | (80) | (80) | (26) | (26) |
Lease liabilities | (13) | (13) | (3) | (3) |
| Level 1 | Level 2 | Level 3 | Total | |
| Recurring fair value measurements | £m | £m | £m | £m |
| Financial assets | ||||
Other investments | — | 3 | — | 3 |
Derivative interest rate swaps | — | 1 | — | 1 |
| Financial liabilities | ||||
Derivative interest rate swaps | — | (1) | — | (1) |
Secured bonds | (409) | — | — | (409) |
Unsecured bonds | (940) | — | — | (940) |
Fixed rate debt | — | (449) | — | (449) |
Floating rate debt | — | (1,383) | — | (1,383) |
| Level 1 | Level 2 | Level 3 | Total | |
| Recurring fair value measurements | £m | £m | £m | £m |
| Financial assets | ||||
Derivative interest rate swaps | — | — | — | — |
| Financial liabilities | ||||
Convertible bond | (148) | — | — | (148) |
Secured bonds | (395) | — | — | (395) |
Fixed rate debt | — | (437) | — | (437) |
Floating rate debt | — | (221) | — | (221) |
| 2025 | 2024 | |
| Group loan to value ratio | £m | £m |
Fair value of completed investment properties | 5,860 | 2,739 |
Fair value of development properties | 29 | 8 |
Equity accounted for and other investments | 58 | — |
Ground rent recognised as finance leases | 13 | 3 |
5,960 | 2,750 | |
Interest-bearing loans and borrowings (with convertible bond at nominal value) | 3,412 | 1,327 |
Less cash held | (20) | (4) |
Nominal amount of interest-bearing loans and borrowings | 3,392 | 1,323 |
Group loan to value ratio | 57% | 48.% |
2025 | 2024 | |||
| Number – | Number – | |||
million | £m | million | £m | |
Balance at 1 January | 1,336 | 167 | 1,336 | 167 |
Shares issued in relation to the acquisition of Assura | 1,259 | 157 | — | — |
Balance at 31 December | 2,595 | 324 | 1,336 | 167 |
| Number | Price per share | Share capital | |
| Date | – millions | pence | £m |
14 August 2025 | 792 | 93.3 | 98 |
21 August 2025 | 74 | 93.9 | 9 |
28 August 2025 | 293 | 93.0 | 37 |
4 September 2025 | 30 | 89.5 | 4 |
11 September 2025 | 45 | 89.9 | 6 |
20 October 2025 | 25 | 92.6 | 3 |
Total/weighted average | 1,259 | 93.0 | 157 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 479 | 479 |
Balance at 31 December | 479 | 479 |
| 2025 | 2024 | |
| £m | £m | |
| Capital reserve | ||
Balance at 1 January and 31 December | 2 | 2 |
| Foreign exchange translation reserve | ||
Balance at 1 January | — | — |
Exchange differences on translation of foreign balances | 3 | — |
Balance at 31 December | 3 | — |
| Merger reserve | ||
Balance at 1 January | 414 | 414 |
Premium on shares issued for the acquisition of Assura | 1,012 | — |
Balance at 31 December | 1,426 | 414 |
Balance of merger and other reserves at 31 December | 1,431 | 416 |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | (5) | (7) |
Amortisation of cash flow hedging reserve | 3 | 2 |
Balance at 31 December | (2) | (5) |
| 2025 | 2024 | |
| £m | £m | |
Balance at 1 January | 319 | 369 |
Retained profit for the year | 119 | 41 |
Dividends paid | (117) | (91) |
Share-based awards (“LTIP”) | 1 | — |
Balance at 31 December | 322 | 319 |
| £m | |
Investment property at fair value | 3,022 |
Assets held for sale | 4 |
Discount to cost on acquisition | (5) |
Investment property recognised on acquisition | 3,021 |
Investment in equity accounted and other investments | 57 |
Cash | 23 |
Third-party debt at fair value | (1,405) |
Other net assets and liabilities | (118) |
Total net assets acquired | 1,578 |
Consideration paid | £m |
Shares – 1,258.6 million at 93p | 1,171 |
Cash | 407 |
Total fair value of the consideration paid | 1,578 |
Name | Companies House registration number |
GP Property One Ltd | 10801028 |
PHP SPV Limited | 12256431 |
PHP Primary Properties (Haymarket) Limited | 08304612 |
PHP Tradeco Holdings Limited | 09642987 |
PHP Health Solutions Limited | 06949900 |
PHP Tradeco Limited | 07685933 |
PHP Property Management Services Limited | 02877191 |
PHP Primary Care Developments Limited | 11862233 |
PHP Croft Limited | 13938144 |
PHP Bond Finance Limited | 08684414 |
PHP Clinics Limited | 08188277 |
PHP Development Holdings Limited | 14158160 |
Health Properties Midco Limited 1 | 15593017 |
Health Properties (No 1) Limited 1 | 15712869 |
Health Properties (No 2) UK Limited 1 | 15712878 |
Shotfield Development Business Partnership Limited 1 | 06789016 |
Assura Development Hub Limited 1 | 05824565 |
The 3P Development Limited 1 | 06910360 |
Assura Solaris Limited 1 | 15316551 |
Surgery Developments Limited 1 | 03902791 |
Assura (Haven Health) Limited 1 | 09446256 |
Assura Capital Projects Development Limited 1 | 04246800 |
Haven Health (Portsmouth) Limited 1 | 12363508 |
Sunfair Properties Limited 1 | 10969102 |
Haven Health (Shirley) Limited 1 | 08734059 |
Jelmac (Primary Care) Properties Limited 1 | 06755825 |
Assura Limited 1 | 09349441 |
Assura Management Services Limited 1 | 06452057 |
Assura Investments Limited 1 | 04677200 |
Assura Property Management Limited 1 | 06498391 |
Assura IH Limited 1 | 09468257 |