Full Year Results Presentation
Illustrative future income profile breakdown (cash basis)
For the year to 31 March
As at 31 March 2021
2022
2023
2024
2025
2026
Total
Accounting
Basis
£m
£m
£m
£m
£m
£m
Current Passing Rent
Contracted uplifts4
Pre-lets of Committed Developments¹
425
428
34
11
12
57
22
22
сл
5
27
23
Contracted rent
509
451
Letting of completed developments
4
4
3
Lease Expiries - Development pipeline
(20)
(1)
(21)
(18)
Letting of Committed Developments 1 - speculative
1
22
15
38
31
Letting of Near Term Developments¹
-
6
30
36
31
RPI Linked Leases²
1
1
1
1
5
5
Reversion³
(5)
(4)
(6)
(4)
(7)
(26)
(23)
Vacancies
36
36
29
581
509
Letting of Medium Term Developments (excl. Canada Water & Eden Walk)
105
82
On a proportionally consolidated basis including the Group's share of joint ventures and funds. Figures based on valuation rent and include assumptions on outstanding rent review settlements
1 Assumes lettings contracted are rent producing at practical completion
2 Assumed at 2.9% per annum
3 Includes reversion on expiries and open market rent reviews within 5 years
4 Includes £3m agreement for lease rents
56
56View entire presentation