Full Year Results Presentation
Near term development pipeline
Near Term Pipeline
As at
Sector
BL
Sq ft
31 March 2021
Share
Earliest
Start on
Current
Cost to
ERV
Let &
Value
Come
Site
Under
Offer
Planning
Status
%
'000
Calendar
Year
£m
£m¹
2
£m
£m
5 Kingdom Street
Office
100
438
Q2 2022
117
344
30.1
Consented
Aldgate Place, Phase 2
Residential
100
136
Q3 2021
28
99
6.5
Consented
Canada Water - Plot A13
Mixed Use
100
272
Q3 2021
30
218
6.7
Consented
Canada Water - Plot A23
Mixed Use
100
248
Q3 2021
16
120
10.4
Consented
Canada Water Plot K13
Residential
100
62
Q3 2021
25
Consented
Total Near Term
1,156
191
806
53.7
Other Capital Expenditure
97
On a proportionally consolidated basis including the group's share of joint ventures and funds (except area which is shown at 100%)
1 From 1 April 2021. Cost to complete excludes notional interest as interest is capitalised individually on each development at our capitalisation rate
2 Estimated headline rental value net of rent payable under head leases (excluding tenant incentives)
3 The London Borough of Southwark has confirmed they will not be investing in Phase 1. The BL ownership share will change over time as costs are incurred and is expected to be c.98-99% by PC.
4 Forecast capital commitments within our investment portfolio over the next 12 months relating to leasing and asset enhancement
87
88View entire presentation