Unlocking potential SALES TEAM BRIEFING. Kaupthing Singer & Friedlander Capital Markets Ltd. Great Portland Estates plc Toby Courtauld Chief Executive

Similar documents
Great Portland Estates Trading Update Strong Operational Performance

Property Tour 26 June 2013

Derwent London plc ( Derwent London / the Group ) INTERIM MANAGEMENT STATEMENT FOR THE THREE MONTHS ENDED 31 MARCH 2012

8 May Derwent London DEVELOPING. Highlights 626,000 sq ft of. December 2013 low at 0.9% in January. Brunswick Group

2015 PRELIMINARY RESULTS

HALF YEAR RESULTS TO 30 SEPTEMBER 2017

DEXUS Property Group (ASX: DXS) ASX release

2017 Half-Yearly Results

The Property Franchise Group

Regional REIT Limited. Several New Lettings Secured. Continuation of Capital Recycling Programme

THE BRITISH LAND COMPANY PLC INTERIM MANAGEMENT STATEMENT A Good Start to the Year Delivering on Strategy

Positive rental reversions in Hong Kong portfolio. Rising contribution from Singapore office portfolio. Strong performance from Residential business

Management Presentation. March 2016

2016 Half-Yearly Results

2008 INTERIM ANNOUNCEMENT

Investor Briefings First-Half FY2016 Financial Results

Half-yearly results presentation. 8 November 2012

Indiabulls Real Estate Limited (CIN : L45101DL2006PLC148314)

Euroz Rottnest Investor Briefing

DEXUS Property Group (ASX: DXS) ASX release

Ramsay Health Care Limited Results Briefing Half Year ended 31 December 2018

2007/08 Full Year Results Investor Briefing

Management Presentation. November 2018

The GPT Group today announced its operational update for the March 2017 quarter.

Presentation Results. 4th March 2016

For personal use only

2006 Preliminary Results. 7 March 2007

Annual Results for the year ended 28 February 2015

1HFY2012 RESULTS PRESENTATION

Goodman Property Trust. 30 & 31 October 2018 NAB First Look USPP Conference, Sydney

Interim Results Presentation to Investors

SAS Group Presentation Carnegie, May 22, 2012 Sture Stölen, Head of IR

Press release February 21, 2014

FY2016 Financial Results

Fourth Quarter and Full Year 2009

Heathrow (SP) Limited

KSH HOLDINGS LIMITED. Corporate Presentation May 27, 2014

2017 Results 2018 Half-Yearly Results

PCT delivers strong profit result and launches One Queen Street

INVESTOR PRESENTATION. 3 Oct 2018

CITY & TECH BELT PROPERTY TOUR. 4 th OCTOBER 2017

Analysts and Investors conference call. Q results. 15 May 2013

Portfolio. income at ANZ income was up. With. first-half. share

FOR SALE SUPERB TOWN CENTRE RETAIL SCHEME GROVE SHOPPING CENTRE, MARKET STREET, DOWNPATRICK, BT30 6DP INCOME OF 520,850 PER ANNUM

Singapore Airlines Group Analyst/Media Briefing HALF YEAR FY RESULTS 5 NOVEMBER 2012 THE PARENT AIRLINE 1H FY2012/13 RESULTS

Precinct Properties New Zealand Limited Annual General Meeting

Management Presentation. May 2013

Forward-Looking Statements Statements in this presentation that are not historical facts are "forward-looking" statements and "safe harbor

Investor presentation FY 2011 results

GOING PLACES MACARTHURCOOK OFFICE PROPERTY TRUST

TUI GROUP INVESTOR PRESENTATION

Investor update presentation. November 2016

Presentation on Results for the 2nd Quarter FY Idemitsu Kosan Co.,Ltd. November 14, 2018

Singapore Airlines Group Analyst/Media Briefing HALF YEAR FY RESULTS. 13 November 2013 THE PARENT AIRLINE 1H FY2013/14 RESULTS

2017 Results. Presentation. 9 March 2018

Results Briefing Half Year ended 31 December Christopher Rex Managing Director

jenics CENTRALLY LOCATED Travelodge Bradford Central Valley Road Bradford BD1 4AF

Investor Update September 2017 PARTNER OF CHOICE EMPLOYER OF CHOICE INVESTMENT OF CHOICE

Management Presentation. November 2011

Interim Report 6m 2014

Precinct Properties New Zealand Annual General Meeting 7 November 2014

Full go towards year end

Presentation on Results for the 2nd Quarter FY Idemitsu Kosan Co.,Ltd. November 1, 2016

January 2018 Air Traffic Activity Summary

Management Presentation. August 2012

Secure Supermarket & Gym Investment Opportunity HIGH STREET, SELSEY, NR CHICHESTER PO20 0QG

CONTACT: Investor Relations Corporate Communications

JET AIRWAYS (I) LTD. Presentation on Financial Results Q2 FY10

Annual General Meeting

Lend Lease Investment Management Australia

The Outlook for the Residential Construction Industry Hunter and the Central Coast

CapitaLand Analysts/Media Trip 2016 CapitaLand China. Mr. Lucas Loh, CLC CEO, Co-ordinating CEO China

For personal use only

Centurion Corporation Limited

The Wharf (Holdings) Limited. Interim Results. 15 August 2007

UNITED KINGDOM MANCHESTER OFFICES QUARTER

Investor Meeting Presentation. 4 June 2014

GATWICK AIRPORT JOINS VINCI AIRPORTS December 2018

IAG results presentation. Quarter One th May 2018

JET AIRWAYS (I) LTD. Presentation on Financial Results Q July 24, 2009

Results Briefing Year ended 30 June 2013

Frasers Commercial Trust. Portfolio details as at 31 March 2018

Montie Brewer, President and CEO Joshua Koshy, Executive VP and CFO UBS Transport Conference

Heathrow (SP) Limited

UNITED KINGDOM MANCHESTER OFFICES QUARTER

Annual General Meeting. 20 April 2011

UNITED KINGDOM MANCHESTER OFFICES QUARTER

MERIDIAN DELTA LTD BRIEFING DOCUMENT

King Street, East Grinstead, West Sussex RH19 3DJ

Executive Directors Review

Air China Limited Annual Results. March Under IFRS

Interim results. 11 May 2010

SIAM FUTURE DEVELOPMENT PUBLIC CO., LTD. Corporate Presentation Q4-15

CENTURION CORP ACHIEVES RECORD NET PROFIT OF S$31.1 MILLION FROM ITS CORE BUSINESS OPERATIONS FOR FY2014

26 October 2017 Icelandair Group Interim Report NET PROFIT USD 101 MILLION IN THIRD QUARTER

ANNUAL GENERAL MEETING 22 November 2005

SET Opportunity Day #3/2011

SHAPING A SUSTAINABLE FUTURE

UNITS 1-9 CENTRE COURT

2012 RESULT PRESENTATION

Transcription:

Unlocking potential Unlocking potential SALES TEAM BRIEFING Kaupthing Singer & Friedlander Capital Markets Ltd Great Portland Estates plc Toby Courtauld Chief Executive Robert Noel Property Director 8 April 2008

Key Messages Performance We continue to out-perform broader market & London peers Markets Our investment markets volatile, but stabilising Our occupational markets West End well balanced; City less so Demand expected to slow Portfolio Low rents, big mark to market Exceptional locations More opportunity than ever before Financial strength Low leverage at low cost Flexible balance sheet Outlook Current conditions play to our specialist strengths 2

GPE Snapshot FTSE 250 constituent Central London investment and development Managing approx 2.2 billion (December 07) Our share 1.7 billion (December 07) Segments Retail 24% City 12% Southwark 7% Retail 24% Office 76% West end 81% Significant development portfolio 25 projects: 2.9 million sq ft (Sept 07) Near term 13 projects end value: approximately 767 million (Sept 07) Flexible timing 3

Quarterly Valuation at December 2007 December 2007 Growth in 3 months to December 2007 Growth in 12 months to December 2007 Portfolio Valuation¹ 1,699.2m -4.1% + 9.8% Adjusted NAV per share² 617p -6.5% +12.2% Portfolio ERV movement + 2.6% + 20.9% West End Offices ERV movement + 3.7% +25.4% 1. Like-for-like, including share of joint ventures. 2. Estimated based on 30 September 2007 Net Assets adjusted for the impact of sales, dividend and valuation movement. REIT NNNAV estimated at 619p, down 6.6% 4

We continue to out-perform 40 35 30 Total Property Return (% p.a.) vs. IPD central London GPE IPD central London 25 20 % 15 10 5 0-5 Source: IPD 2002 2003 2004 2005 2006 2007 Years to December 5

We continue to out-perform 14 Contributors to TPR out-performance (% p.a.) vs. IPD central London 12 10 8 % 6 Held Purchases Developments Sales 4 2 0-2 Source: IPD 1 Year 3 Year Years to December 6

Key Market Messages Occupational market continues to favour landlord Availability beneath long run average across London West End pipeline: Very tight City pipeline: Concerning but less so It s all about demand West End: Slowing but from above trend City: Expect a greater slow down Plays to GPE s strengths Central West End locations; low rents Long central West End development; Flexible timing Low gearing / financial flexibility Track record of accretive acquisitions Investment markets repricing risk 7

Central London Office Market Market Balance 70 60 Months supply City West End 50 40 30 20 10 0 1992 1994 1996 1998 2000 2002 2004 2006 1992 1994 1996 1998 2000 2002 2004 2006 2008 Source: PMA 8

Central London Office Market Availability 25 % City West End Grade A West End 20 15 10 5 0 1992 1994 1996 1998 2000 2002 2004 2006 Source: PMA / Knight Frank 9

Development Completions City and West End 6 million sq ft City West End m sq ft Projected Completions On Site Pre-let 5 2008-2011 City 12.2 6.8 20% 4 West End 4.7 2.5 67% 3 2 1 0 1997 1999 2001 2003 2005 2007 2009 2011 Source: PMA 10

West End Office Demand 1992-2007 Take-Up 9 million sq ft 8 7 6 5 4 3 2 1 0 92 93 94 95 96 97 98 99 00 01 02 03 04 05 06 07 Source: Knight Frank 11

West End Requirements >10,000 sq ft 7,000 6,000 000 sq ft Active Potential Total requirements 5,000 4,000 3,000 2,000 1,000 0 Source: Knight Frank 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 12

Broad Base of Occupational Demand West End office take-up Q4, 2007 GPE Occupiers by Industry Group As at January 2008 based on rent roll Retail & Leisure 10% Manufacturing Industrial & Energy 9% Professional 4% IT & Technology 3% Business Services 32% Corporates 16% Government 3% IT & telecoms 2% Retailers & Leisure 31% Public Sector 10% Banking & Finance 14% Banking & Finance 32% Professional 11% Media and marketing 23% Source: CBRE Source: GPE 13

Rental Village Map % of sq ft let within price ranges 12 months to Sept 2007 < 30 30-60 60-90 > 90 GPE avg rent psf 34.40 psf West End - Bloomsbury 28.70 psf West End - North City Core 37.60 psf West End - Strand West End - Mayfair / St James's Central London > 90 2% 60-90 19% < 30 16% Southwark 23.70 psf West End - South 30-60 62% 14 Source: GPE / Knight Frank 14

London office rent as a % of salary costs 60% 50% rent as % of salary 40% 30% 20% 10% 0% 71 73 75 77 79 81 83 85 87 89 91 93 95 97 99 01 03 05 07 Source: ONS 15

Central London Office Market Rent Forecasts 120 100 per sq ft PMA Prime West End PMA Prime City IPD Average West End Forecast 80 60 40 20 0 Source: PMA / GPE GPE avg office rent 33.30 per sq ft 1997 1999 2001 2003 2005 2007 2009 2011 16

Central London Office Market Market Balance 70 60 Months supply City West End Forecast 50 40 30 20 10 0 1992 1992 1994 1994 1996 1996 1998 1998 2000 2000 2002 2002 2004 2004 2006 2006 2008 2008 2010 2010 2112 Source: PMA 17

Portfolio Asset Churn Inc 50% share of JV 500 400 Millions Acquisitions Sales Capex 300 200 100 0-100 - 200-300 2003 2004 2005 2006 2007 9 months to Years to March Dec 2007 As %age of 21% 13% 34% 36% 42% 43% portfolio value 18

Unlocking Potential Great Capital Partnership typically Great Portland GCP created on 25 April Start value 466m 26 buildings let to 204 tenants 858,000 sq ft @ 544 per sq ft Plenty of asset management opportunity but without paying a premium Clearly defined asset strategies 5 further properties acquired Value at 31 December 2007 654m 19

Great Capital Partnership Capital & Counties Assets At inception 17 Properties in 14 locations 300,000,000 610,000 sq ft < 500 per sq ft 28.20 per sq ft average office rent 4.8% initial yield 6.9% reversionary yield* *Management estimates 20 20

Unlocking Potential Great Capital Partnership Major property swap, covering 350m approx IN 1 new freehold (previously leasehold) 3 new leaseholds (no previous interest) 9 improved leaseholds (longer terms, lower head-rents) OUT 1 freehold 2 leaseholds RESULT 1. Day 1 net value gain 18m 2. Improved repositioning opportunities = improved growth prospects 3. Defensive protection 21

Park Crescent, W1 New pipeline 2015 2083 2010 2083 2057 2014 2058 2011 2022 2011 2008 2058 * Pre-Regear 75 year headlease effectively on red area Use restricted to offices No building allowed outside existing built envelope Buildings reaching end of economic life Pre-Regear ownership Post-Regear ownership Post-Regear 150 year leases, with blue shading added Open user (including unrestricted residential use) Ability to develop freely within site boundary * Conditional contacts exchanged to buy out headlease to bring date to 2017 22

Unlocking Potential 54 / 56 Jermyn Street, SW1 (GCP) Increases holding by 25% Now comprises 132,400 sq ft Average Office Rent 42.40 per sq ft Acquisition unlocks access to site Feasibility underway 23

Unlocking Potential Jermyn Street, SW1 (GCP) Longer-Term programme Larger site assembled Prime St. James s location Under managed, poorly configured assets Low current rents 42.40 per sq ft Opportunity to create high quality offices Feasibility Study underway Section through central atrium 24

Site assembly.with income Hanover Square Estate, W1 64 New Bond St and 14/18 Brook St Existing asset Dixons lease of lower unit surrendered 18/19 Hanover Square 70,000 sq ft bought for 58.4m; 20% discount Low rents @ 45 per sq ft; good yield @ 5.25% Redevelopment prospects 20 Hanover Square 23,000 sq ft bought for 15.8m Extinguished rights over yard 65/71 New Bond St 47,000 sq ft bought for 40.0m Retail rents below 200 per sq ft; prime Bond St > 700 per sq ft Control over yard 1 Tenterden St & 72 New Bond St 22,000 sq ft bought for 27.1m Low office rents ( 34 to 50 per sq ft) Improves site redevelopment options 25

26 26

Hanover Square Estate, W1 Longer-Term programme Crossrail announced October 2007 Master planning 1.3 acre site underway Commercial negotiations ongoing with Crossrail Support from Westminster City Council Up to 270,000 sq ft Planning application H1 2008 27

Development Update Overview as at September 07 Near-Term Medium-Term Longer-Term 100% owned 8 5 2 In 50/50 JV 4 1 4 Management Agreement 1 Total 13 6 6 Start dates Jan 2006 Sep 2009 Oct 2009 Sep 2011 Oct 2011 & beyond Lettable area on completion (sq ft) 1.3m 1.0m 0.6m Increase over existing area 73% 145% 12% Site value 235m Total Programme Project cost (excluding site) 338m* 25 schemes Total cost ( per sq ft) 574* ERV 37m* Proposed area 2.9m sq ft Gross development value 767m Existing area 1.7m sq ft Profit on cost total (%) 34% Increase (70%) 1.2m sq ft Profit on cost 193m 56% of current GPE portfolio in the programme Development yield on book value 6.4%* 28 All figures represent GPE s share, except areas *Excludes Tooley St development

Development Update Near-Term programme As at Sept 07 Practical Completion Start Finish New build area Increase Project cost 180 Great Portland Street, W1 1 May 05 Jan 07 106,423 20,109 3.8 4.85% On-site Cap rate Avg Office ERVs 2 ( per sq ft) 54.50 Wells & More, W1 Oct 06 Nov 08 125,100 43,069 46.4 4.75% 69.50 160 Tooley Street, SE1 3 Sep 06 Mar 08 200,696 159,678 0 n/a n/a 60 Great Portland Street, W1 Feb 06 Dec 07 90,126 32,359 24.1 4.75% 60.00 46/58 Bermondsey Street, SE1 Mar 07 Mar 09 48,056 13,354 12.4 5.50% 34.00 45 Foley Street, W1 Jan 07 Jun 08 20,395 (634) 6.3 4.75% 55.00 Metropolitan Wharf, E1 Jan 07 Dec 07 110,394-6.9 6.25% 17.50 79/83 Great Portland Street, W1 Jun 07 Jan 08 16,172 80 3.9 n/a n/a Planning Permission 240 Blackfriars Road, SE1 Jan 08 Aug 10 188,174 158,753 114.8 5.00% Design 79/97 Wigmore Street, W1 1 Dec 08 Dec 10 134,909 28,488 38.1 4.75% 45.00 91.25 184/190 Oxford Street, W1 Jun 08 Sept 09 23,680 6,924 11.1 4.25% 12/14 & 43 Fetter Lane Mar 09 Jun 11 111,400 56,929 40.4 5.00% Buchanan House, High Holborn, EC1 Dec 08 Sep 10 73,389 9,142 29.4 5.00% 50.00 Total 1,248,914 528,251 337.6 1) For those held in JV: cost is shown at 50%, areas and ERVs are at 100%. 2) Avg ERVs psf are headline rents. 3) Tooley St: costs are recoverable through forward sale. 29 55.00 59.50 29

Development Update Actual Rents vs Valuers ERV As at Sept 07 90 per sq ft ERV at PC Rent when let 80 70 62.50 61 69.50 60 50 +27% 49 +11% 54 55 40 30 34 20 180 GPS 60 GPS Wells & More Foley Street Bermondsey Street 30

Development Update Near-Term programme Profit sensitivity to shifts in yield and rent As at Sept 07 m Yield +0.50% +0.25% Current -0.25% -0.50% - 2.50 112 138 166 197 230 Current 137 164 193 224 259 Rent per sq ft + 2.50 162 189 219 252 288 + 5.00 186 214 245 279 317 + 7.50 210 239 271 307 346 31

180 Great Portland Street, W1 Near-Term programme 75 Rent ( per sq ft) 60% let or under offer as at Nov 07 Remaining offices let during December 65 June 2007 58.00 +18% Sept 2007 62.50 +27% Dec 2007 67.50 +38% Nov 2007 65.00 +33% Further 4% rental growth achieved 55 Feb 2007 55.00 +12% Jan 2007 49.00 45 Jan-07 Apr-07 Jul-07 Oct-07 32

Outlook Returns will be driven by asset repositioning and rental growth Plays to GPE s relative strengths - Low current rents 33.20 per sq ft - Exceptional locations 80%+ central West End - Big mark to market +45% to 47.10 per sq ft - in existing state - Significant repositioning opportunities More than ever before - But with current income and flexible timing - Financial flexibility 33% LTV - Strong track record of accretive acquisitions Well placed use current conditions to our advantage 33

Appendix Sales Since March 2007 Sale Price m NIY % Book Value 31 Mar 07 adjusted for CapEx m Park Crescent Estate, W1 61.2 5.1 61.2 29 / 35 Great Portland Street, W1 9.2 5.3 9.2 21 Sackville Street, W1 31.7 4.1 31.7 St Lawrence House, Broadwick Street, W1 59.5 4.2 59.5 Met Building, 22 Percy Street, W1 107.0 4.1 109.0 Totfield & Whitfield Street, W1 16.1 4.4 13.8 284.7 284.4 34 34

Appendix Sales Met Building, 22 Percy Street, W1 June 2003 - Acquired for 16.0m May 2005-23.8 m development completed December 2005 - Substantially let September 2007 - Sold for 107.0m 156% return on capital employed 35

Appendix Acquisitions Since March 2007 Cost m NIY % Area sq ft Capital value per sq ft 18 Dering Street, W1 6.6 2.7 5,200 1,264 Great Capital Partnership (initial assets)* 233.4 4.6 858,000 544 54/56 Jermyn Street, SW1* 10.2 5.3 28,400 722 Regent Arcade House, 19 / 25 Argyll Street, W1* Bramah House & Black Swan Yard, Bermondsey Street, SE1 9 Holyrood Street, SE1 48/54 Broadwick Street/Dufours Place* 26.6 4.1 63,600 835 100 Regent Street, W1* 26.6 5.5 53,000 1,003 Spirella House, 266 / 270 Regent Street, W1* 5.7 9.1 14,800 769 43 Fetter Lane, EC4* 10.7-28,000 768 9.4 2.7 16,600 566 5.8 9.2 4.7 5.2 4,100 29,500 Total 344.2 1,101,200 605 411 623 * Held in 50:50 JV, 50% share shown 36

Appendix Unlocking Potential 43 Fetter Lane, EC4 (GCP) 12-14 New Fetter Lane acquired with GCP 43 Fetter Lane completes island Part City Corporation freehold 0.4 acre site Existing tenant lease regeared Vacant possession December 08 37

Appendix Unlocking Potential Fetter Lane, EC4 (GCP) Key corner site City Corporation opportunity to regear lease and masterplan site Planning Application early 2008, 110,000+ sq ft Improving mid-town location with low availability Income to December 2008 38

Appendix 60 Great Portland Street, W1 Near-Term programme Offices pre-let to The Engine Group 60,000 sq ft 61 per sq ft 20 year lease 17 months rent free Practical Completion December 2007 Potential upside from showroom & residential Letting activity has increased anticipated profit to 41m (93%) 39

Appendix 240 Blackfriars Road, SE1 Near-Term programme Demolition commenced. Expect to sign main contract Summer 08 Limited competing supply in SE1 Average office rents 43 per sq ft Target area up to 206,000 sq ft from 188,000 sq ft in May Forecast surplus >15% on top of 86% increase in site value since purchase (November 2005) 40 40

Appendix Voids Summary % of Rent Sq Ft Mar 07 Sept 07 Dec 07* Mar 07 Sept 07 Dec 07* Void Wholly Owned 3.0 2.9 3.6 51,300 28,400 50,100 Joint Ventures 19.0 7.5 3.5 75,100 84,200 44,300 5.0 4.6 3.6 126,400 112,600 94,400 Refurb & Dev t Wholly Owned 18.0 19.6 22.3 266,600 216,000 278,300 Joint Ventures - 6.1 5.4-150,200 140,500 15.7 14.8 16.5 266,600 366,200 418,800 Combined Total 20.7 19.4 20.0 393,000 478,800 513,200 *Includes prelets 41

Appendix Financial Highlights H1 fiscal 2008 Balance Sheet / Returns September 2007 March 2007 Change Portfolio value 1 1,754.8m 1,535.6m 8.9% 2 NAV per share 3 660p 594p 11.1% REIT NNNAV per share 3 663p 593p 11.8% Return on capital employed 4 27.7% 33.9% -6.2% pts Income Statement September 07 September 06 Change (%) Adjusted PBT 10.4m 6.7m 55.2% EPS 3 5.4p 5.0p 8.0% Dividend per share 3.90p 3.75p 4.0% 1 Including share of JVs 2 Like-for-like change 3 Adjusted and diluted 4 12 month period 42

Appendix Joint Venture Business Contribution to Group 1 Gross Property Assets 2 Rent Roll 1,097.2m 25.2m GPE 51% JVs 49% GPE 61% JVs 39% 1,150.6m 38.8m Net Assets 3 517.8m GPE 57% JVs 43% 677.2m GPE excluding JVs Joint Ventures 1. Values at 31 December 2007 2. 100% of properties 3. GPE share @ September 2007 43

Appendix REIT Conversion Scorecard after 15 months Original REIT Objective Achievements / Examples Tax Advantages CGT of 24.5m saved - 87% of Conversion charge Enhanced performance measures NNNAV increase of approx 135m Increase in interest from new investors Overseas investors represent some 60% of our top 25 shareholders No strategic impediments Creation of new JV, now worth approx 660 million Acquisitions to shelter CGT Opportunistic approach 44

Appendix Financial Resources December 2007 September 2007 March 2007 Net debt ( m) 531.0 616.8 389.1 Net gearing 47.5% 51.6% 36.2% Interest cover 1.7x 1.8x Weighted average interest rate % of debt fixed / capped Pro forma for Met Building September 2007 March 2007 6.07% 6.11% 69% 64% 5.55% 77% Undrawn facilities of approx 260m, average margin approx 55bp 45

Appendix Portfolio Valuation* To 31 December 2007 Value Movement 3 months 6 months 12 months m m Change m Change m Change North of Oxford Street 566.4 (24.1) -4.1% (12.8) -2.2% 53.4 10.4% Rest of West End 626.6 (23.0) -3.5% (12.2) -1.9% 43.6 7.5% West End Total 1,193.0 (47.1) -3.8% (25.0) -2.1% 97.0 8.9% City and Southwark Total 278.3 (15.2) -5.2% (18.9) -6.3% 11.9 4.5% Investment Portfolio 1,471.3 (62.3) -4.1% (43.9) -2.9% 108.9 8.0% Development properties 219.2 (10.2) -4.4% 6.1 2.8% 43.6 24.9% Properties held throughout the period 1,690.5 (72.5) -4.1% (37.8) -2.2% 152.5 9.9% Acquisitions 8.7 (0.4) -4.6% (0.4) -4.6% (0.4) -4.6% Total 1,699.2 (72.9) -4.1% (38.2) -2.2% 152.1 9.8% *Includes share of Joint Ventures 46

Appendix Yield Profile* 1 To 31 December 2007 Initial Yield Equivalent Yield Basis point +/- Basis point +/- % 3 month 6 month 12 month % 3 month 6 month 12 month North of Oxford Street Offices 2.3% 25 36 (116) 5.5% 38 46 50 Retail 4.2% 50 35 13 5.0% 25 26 15 Rest of West End Offices 3.3% 10 11 (20) 5.0% 38 39 10 Retail 4.2% 49 81 75 5.0% 26 41 24 West End Offices 2.8% 24 25 (75) 5.3% 38 43 33 Total West End 3.3% 34 36 (34) 5.2% 34 40 28 City and Southwark 4.4% (3) 29 39 5.9% 40 55 58 Total portfolio 3.5% 27 35 (18) 5.3% 36 43 34 * Includes share of Joint Ventures 1 Excluding developments 47

Appendix Rental Values* To 31 December 2007 3 months 6 months 12 months Avg Office ERV % m % m % m per sq. ft Avg Office Rent per sq. ft North of Oxford Street Offices 2.6% 0.9 8.6% 2.8 25.1% 6.4 51.30 34.90 Retail 0.2% 0.0 1.6% 0.2 6.5% 0.6 Rest of West End Offices 5.3% 1.3 10.8% 2.2 26.2% 3.0 58.00 37.50 Retail 1.1% 0.2 1.2% 0.1 5.4% 0.4 West End Offices 3.7% 2.2 9.5% 5.0 25.4% 9.4 54.00 36.20 Total West End 2.9% 2.4 7.1% 5.3 19.5% 10.4 City and Southwark 1.8% 0.4 5.2% 1.1 25.9% 4.0 Total portfolio 2.6% 2.8 6.7% 6.4 20.9% 14.4 47.10 33.30 *Includes share of Joint Ventures 48

Appendix Drivers of Valuation Movement 1 % movement -8-6 -4-2 0 2 4 Jun - Sept Sept - Dec -8 Yield -6 Rental -4Growth from Asset -2 Repositioning 0 2 2 4 1 Including share of Joint Ventures and excludes development properties 2 Includes Income Residual 49