Anzeige
Mehr »
Login
Freitag, 10.05.2024 Börsentäglich über 12.000 News von 688 internationalen Medien
Innocan Pharma News: Unfassbare Studie - LPT-Therapie bewahrt Patient vor dem Tod!
Anzeige

Indizes

Kurs

%
News
24 h / 7 T
Aufrufe
7 Tage

Aktien

Kurs

%
News
24 h / 7 T
Aufrufe
7 Tage

Xetra-Orderbuch

Fonds

Kurs

%

Devisen

Kurs

%

Rohstoffe

Kurs

%

Themen

Kurs

%

Erweiterte Suche
Dow Jones News
864 Leser
Artikel bewerten:
(2)

AEW UK REIT plc: Half Yearly Results

DJ AEW UK REIT plc: Half Yearly Results

AEW UK REIT plc (AEWU) AEW UK REIT plc: Half Yearly Results 17-Nov-2021 / 07:00 GMT/BST Dissemination of a Regulatory Announcement, transmitted by EQS Group. The issuer is solely responsible for the content of this announcement.

-----------------------------------------------------------------------------------------------------------------------

17 November 2021

AEW UK REIT PLC

Interim Report and Financial Statements

for the six months ended 30 September 2021

AEW UK REIT PLC ("AEW UK REIT" or the "Company"), , which holds a diversified portfolio of 35 commercial investment properties throughout the UK, is pleased to publish its Interim Report and Financial Statements for the six months ended 30 September 2021.

Mark Burton, Chairman of AEW UK REIT,?commented: "We are very pleased with the strong performance over the period with the Company's NAV increasing by 10.96% and a total shareholder return of 28.37%. . The valuation of the Company's property portfolio rose by 9.81% on a like-for-like basis, chiefly driven by its industrial assets. The sales of Langthwaite Industrial Estate, South Kirkby for GBP10.84 million and Wella Warehouse, Basingstoke for GBP5.86 million post period end were well above both purchase prices and book values.

The Company continues to see a number of attractive investment opportunities as it seeks to deliver further attractive returns to shareholders and support the 8p annual dividend. The Company made two acquisitions during the period, and one after half-year end, that are aligned with AEWU's strategy of adding value through active asset management by renewing current tenancies and securing new tenants. "

Financial Highlights

Net Asset Value ('NAV') of GBP174.29 million and of 110.01 pence per share ('pps') as at 30 September 2021 
  --       (31 March 2021: GBP157.08 million and 99.15 pps). 
 
       Operating profit before fair value changes of GBP5.88 million for the period (six months ended 30 September 
  --       2020: GBP5.93 million). 
 
       Profit Before Tax ('PBT') of GBP23.55 million and earnings per share ('EPS') of 14.86 pps for the period 
       (six months ended 30 September 2020: GBP5.72 million and 3.61 pps). PBT includes a GBP16.60 million gain 
  --       arising from changes to the fair values of investment properties in the period (six months ended 30 
       September 2020: loss of GBP3.33 million). This change explains the significant rise in PBT for the period. 
 
       EPRA Earnings Per Share ('EPRA EPS') for the period of 3.45 pps (six months ended 30 September 2020: 3.41 
    --    pps). 
 
  --       Total dividends of 4.00 pps declared in relation to the period (six months ended 30 September 2020: 4.00 
       pps). 
       Shareholder Total Return for the period of 28.37% (six months ended 30 September 2020: 16.13%). 
  -- 
 
       The price of the Company's Ordinary Shares on the London Stock Exchange was 102.80 pps as at 30 September 
  --       2021 (31 March 2021: 83.20 pps). 
 
       As at 30 September 2021, the Company had a balance of GBP50.50 million drawn down (31 March 2021: GBP39.50 
       million) of its GBP60.00 million (31 March 2021: GBP60.00 million) term credit facility with the Royal Bank 
       of Scotland International Limited ('RBSi') and was geared to 28.97% of NAV (31 March 2021: 25.15%). The 
  --       Company can draw GBP9.50 million of the remaining facility up to the maximum 35% Loan to NAV at drawdown 
       (see note 13 below for further details). 
 
  --       The Company held cash balances totalling GBP15.16 million as at 30 September 2021 (31 March 2021: GBP17.45 
       million). 

Property Highlights

As at 30 September 2021, the Company's property portfolio had a valuation of GBP206.69 million across 35 
  --       properties (31 March 2021: GBP179.00 million across 34 properties) as assessed by the valuer1 and a 
       historical cost of GBP197.69 million (31 March 2021: GBP173.28 million). 
       The Company acquired two properties during the period for a total purchase price of GBP18.54 million, 
       excluding acquisition costs (year ended 31 March 2021: one property for GBP5.40 million). Post period-end, 
  --       in November 2021, the Company acquired a retail park asset 
       in Coventry for a purchase price of GBP16.41 million, excluding acquisition costs. 
 
       The Company made one disposal during the period, Langthwaite Industrial Estate, South Kirkby for gross 
       sale proceeds of GBP10.84 million (year ended 31 March 2021: two properties for gross sale proceeds of 
       GBP29.30 million). Post period-end, in October 2021, the 
  -- 
       Company disposed of Wella Warehouse, Basingstoke, for gross proceeds of GBP5.86 million. 
 
       The portfolio had an EPRA vacancy rate of 8.59% as at 30 September 2021 (31 March 2021: 8.96%). Excluding 
       vacancy contributed by Bath Street, Glasgow, which was exchanged to be sold with the condition of vacant 
  --       possession, the vacancy rate was 5.43% (31 March 2021: 5.58%). 
 
       Rental income generated during the period was GBP7.87 million (six months ended 30 September 2020: GBP8.12 
  --       million). 
 
       EPRA Net Initial Yield ('EPRA NIY') of 6.45% as at 30 September 2021 (31 March 2021: 7.37%). 
  -- 
 
       Weighted Average Unexpired Lease Term ('WAULT') of 4.00 years to break and 6.20 years to expiry (31 March 
  --       2021: 4.43 years to break and 6.71 years to expiry). 
 
       As at the date of this report, 87% of the rent due for the September 2021 quarter had been collected, 99% 
  --       for the June 2021 quarter and 99% for the March 2021 quarter. 
 

1 The valuation figure is reconciled to the fair value under IFRS in note 10.

Chairman's Statement

Overview

I am pleased to report the unaudited interim results of the Company for the six months ended 30 September 2021 (the 'period'). The Company held a diversified portfolio of 35 commercial investment properties located throughout the UK with a value of GBP206.69 million as at 30 September 2021.

The Company's NAV has performed well over the period, having increased by 10.96%. The valuation of the Company's property portfolio rose by 9.81% on a like-for-like basis over the period, chiefly driven by its industrial assets. The sales of Langthwaite Industrial Estate, South Kirkby for GBP10.84 million and Wella Warehouse, Basingstoke for GBP5.86 million post period end were undertaken at 1.9x and 1.7x the purchase prices, respectively. The resulting profits achieved on disposal were GBP2.25 million and GBP1.93 million above book values, respectively, providing a boost to the Company's NAV. The Company closed the period in a position to take advantage of attractive opportunities to reinvest as a result of its cash position and debt covenant headroom. The Company has maintained a conservative Loan to NAV ratio, which stood at 29.00% at 30 September 2021, and had a healthy cash balance of GBP15.16 million.

Following the disposal of the Corby and Solihull sites in the prior period, the Company reinvested the sales proceeds to make two acquisitions during the period. Arrow Point Retail Park in Shrewsbury was acquired in May 2021 for GBP8.35 million and is a fully-let, purpose-built retail park prominently located on a busy estate and providing a Net Initial Yield ('NIY') of 8.7%. The second, 15-33 Union Street, Bristol, is a prime retail site located on a busy pedestrian thoroughfare in Bristol city centre and was purchased for GBP10.19 million, equating to a low capital value of GBP161 per sq ft and reflecting a NIY of 8.0%. Both of these assets provide opportunity for value growth in the medium to long term, and also have strong and stable income streams from their tenancy profiles.

The ongoing remedial works in Blackpool, along with the vacancy costs at Glasgow where we have sold an asset conditional on obtaining vacant possession, have constrained the portfolio's overall EPRA EPS, which was 3.45 pence for the period, providing a dividend cover of 86.10%. Following the planned sale of Glasgow, currently anticipated in December 2021, and completion of the works at Blackpool in early 2022, we expect this cost overhead to fall, leading to an increase in the EPRA EPS. The Company has made one acquisition post period-end of a retail park in Coventry for a purchase price of GBP16.41 million. This presents opportunities to add value through active asset management by renewing current tenancies and securing new tenants, which will further add to the recent strong income return and NAV growth achieved by the Company. The acquisition is accretive to EPRA EPS and takes the Company close to full investment.

The Company continues to work with its tenants in order to manage the difficulties posed by the pandemic. To date, the tenancy profile of the Company has proved to be resilient, demonstrated by the Company's low underlying vacancy rate of 5.43%* by Estimated Rental Value ('ERV') as at 30 September 2021. Rent collection rates have remained high for the March and June 2021 quarters, being 99% for both and 87% has been collected to date for the September 2021 rent quarter. These collection rates are high in comparison with the averages seen in the wider market and we expect that ultimate rates of collection, following the expiry of longer-term payment plans, should result in collection rates in excess of 98%. There are a small number of tenants who continue to face challenges in the current environment, and in a small number of cases the Company has agreed a longer-term payment plan to recover rental income in full over an extended period. A prudent assessment has been made of the recoverability of the Company's outstanding debts and a provision has been made in the financial statements for

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -2-

potential debt write-offs.

The office park at Oxford continues to perform well with its transition to life sciences/medical use, a sector which is seeing particularly strong investor demand at present. Moreover, after a tumultuous period for the retail sector, we have seen valuations stabilise this period, with our valuations increasing by 1.36% on a like-for-like basis, particularly driven by our new retail warehousing holding in Shrewsbury. Stock selection and active asset management continue to be key features of the Company's strategy and drivers of performance. During the period, the Company completed a number of lettings and lease renewals, the most notable of which was two new lettings at our office holding in Bristol, both of which were 15% above ERV. These are noted in more detail below in the 'Asset Management' section of the Investment Manager's Report.

The Company's share price was 102.80 pence per share as at 30 September 2021, representing a 6.56% discount to NAV (31 March 2021: 83.20 pence per share, representing a 16.1% discount to NAV). Subsequent to the period-end, the Company's share price has experienced additional growth, causing a further reduction in the discount to NAV.

* Including vacancy contributed by Bath Street, Glasgow, which has been sold with the condition of vacant possession, the vacancy rate was 8.59%.

Financial Results

Six months ended 30               Six months ended 30 
                     September 2021        Year ended 31 March September 2020 
                                    2021 
 
Operating Profit before fair value    5,879            10,735       5,934 
changes (GBP'000) 
Operating Profit (GBP'000)         23,919            23,102       6,276 
Profit Before Tax (GBP'000)         23,547            22,172       5,724 
Earnings Per Share (basic and diluted)  14.86            13.98        3.61 
(pence)* 
EPRA Earnings Per Share (basic and    3.45             6.19        3.41 
diluted) (pence)* 
Ongoing Charges (%)            1.31             1.36        1.31 
Net Asset Value per share (pence)     110.01            99.15        92.73 
EPRA Net Asset Value per share (pence)  109.94            99.11        92.70 

* see note 8 of the Financial Statements for the corresponding calculations.

Financing

The Company has a GBP60.00 million loan facility, of which it had drawn a balance of GBP50.50 million as at 30 September 2021 (31 March 2021: GBP60.00 million facility; GBP39.50 million drawn), producing a Loan to NAV ratio of 28.97% (31 March 2021: 25.15%).

The unexpired term of the facility was 2.1 years as at 30 September 2021 (31 March 2021: 2.6 years). The loan incurs interest at 3-month SONIA +1.4%, which equated to an all-in rate of 1.47% as at 30 September 2021 (31 March 2021: 3-month LIBOR + 1.4% equating to an all-in rate of 1.44%).

The Company is protected from a significant rise in interest rates as it has interest rate caps in place. Throughout the period and up to the date of this report, the Company had in effect interest rate caps on a notional value of GBP51.50 million of the loan, capped at 1.00%, which resulted in the loan balance being 102.0% hedged as at 30 September 2021.

As noted in the KPIs, the Company targets long-term gearing of 35% Loan to NAV, which is the maximum gearing on drawdown of the RBSi facility. The Board and Investment Manager continue to monitor the level of gearing and have the ability to adjust the target gearing according to the Company's circumstances and perceived risk levels.

The Company passed its Interest Cover Ratio ('ICR') tests for April, July and October 2021 with significant headroom.

Dividends

The Company has continued to deliver on its target of paying dividends of 8.00 pence per share per annum. During the period, the Company declared and paid two quarterly dividends of 2.00 pence per Ordinary Share, in line with its target. Dividends for the period were 86.00% covered by EPRA EPS.

It remains the Company's intention to continue to pay dividends in line with its dividend policy, and the existing portfolio and investment opportunities support this policy. However, the outlook remains unclear in the wake of the COVID-19 pandemic and in determining future dividend payments, regard will be had to the circumstances prevailing at the relevant time, as well as the Company's requirement, as a UK REIT, to distribute at least 90% of its distributable income annually.

Outlook

The easing of most of the remaining COVID-19 restrictions, combined with the continued rollout of the vaccination programme, has lifted most economists' outlook for the post COVID-19 rebound in the second half of 2021. In light of this, the property market has experienced a gradual recovery, with rent collection levels greatly improving, as cash flow pressures on tenants ease. With its strong cash position and borrowing covenant headroom, the Company is well positioned to take advantage of attractive opportunities coming to the market. During the period, the Company has displayed strong NAV performance, reflecting the geographical diversity of the portfolio, its circa 50% exposure to the industrial sector and the fact that many of its assets benefit from viable alternative use potential, limiting downside risk and volatility.

In the near term, the Board and Investment Manager will continue to focus on minimising the legacy impact of COVID-19 on its stakeholders and, as more attractive opportunities arise in the investment market, will aim to find suitable assets to build earnings back to a fully covered dividend. The developing economic conditions will be monitored closely and the Company's strategy adjusted accordingly. It is hoped that the start of 2022 will build upon the economic recovery of the second half of 2021, providing conditions to enable further growth of the Company

Mark Burton

Chairman

16 November 2021

Key Performance Indicators

KPI AND DEFINITION          RELEVANCE TO STRATEGY 
                                             TARGET    PERFORMANCE 
 
1. EPRA NIY 
 
A representation to investors of                                    6.45% 
what their initial net yield would  The Company's EPRA NIY demonstrates the ability to 
be at a predetermined purchase price generate income from its portfolio in the short-term       at 30 September 
after taking account of all     in order to meet its target dividend.        7.50 -    2021 (31 March 
associated costs, e.g. void costs                             10.00%    2021: 7.37%). 
and rent free periods. 
 
2. True Equivalent Yield 
 
The average weighted return a                                     7.67% 
property will produce according to  The Company's True Equivalent Yield demonstrates the 
the present income and ERV      Company's ability to generate income, both from its 7.50 -    at 30 September 
assumptions, assuming the income is existing leases and its ERVs, in order to meet its  10.00%    2021 (31 March 
received quarterly in advance.    target dividend.                         2021: 8.15%). 
 
3. Reversionary Yield                                         7.67% 
 
The expected return the property   A Reversionary Yield profile shows a potentially         at 30 September 
will provide once rack rented.    sustainable income stream that can be used to meet  7.50 -    2021 (31 March 
                   dividends past the expiry of a property's current  10.00%    2021: 8.18%). 
                   leasing arrangements. 
 
 
                   The Investment Manager believes that current market 
4. WAULT to expiry          conditions present an opportunity whereby assets         6.20 years 
                   with a shorter unexpired lease term are often 
The average lease term remaining to mispriced. It is also the Investment Manager's view        at 30 September 
expiry across the portfolio,     that a shorter WAULT is useful for active asset          2021 (31 March 
weighted by contracted rent.     management, particularly in certain growth sectors  >3 years   2021: 6.71 
                   such as warehousing, as it allows the Investment         years). 
                   Manager to engage in direct negotiation with tenants 
                   rather than via rent-review mechanisms. 
 
 
                   The Investment Manager believes that current market 
                   conditions present an opportunity whereby assets 
5. WAULT to break          with a shorter unexpired lease term are often 
                   mispriced. As such, it is in line with the            4.00 years 
The average lease term remaining to Investment Manager's strategy to acquire properties 
break, across the portfolio weighted with a WAULT that is generally shorter than the          at 30 September 
by contracted rent.         benchmark. It is also the Investment Manager's view >3 years   2021 (31 March 
                   that a shorter WAULT is useful for active asset          2021: 4.43 
                   management, particularly in certain growth sectors        years). 
                   such as warehousing, as it allows the Investment 

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -3-

Manager to engage in direct negotiation with tenants 
                   rather than via rent-review mechanisms. 
 
6. NAV                                                 GBP174.29 million 
 
NAV is the value of an entity's   Provides stakeholders with the most relevant           at 30 September 
assets minus the value of its    information on the fair value of the assets and   Increase   2021 (31 March 
liabilities.             liabilities of the Company.             year-on-year 2021: GBP157.08 
                                                    million). 
 
 
                   The Company has changed the measure of its Leverage 
                   KPI from 'Loan to Gross Asset Value ('GAV')' to 
                   'Loan to NAV'. This is in line with the measure used 
7. Leverage (Loan to NAV)      in its banking covenants and so is considered to be 
                   more relevant to the Company's position.             28.97% 
The proportion of the Company's net 
assets that is funded by borrowings.                                  at 30 September 
                   The target of 35% Loan to NAV, which is the gearing 35%     2021 (31 March 
                   limit at drawdown under the RBSi facility,            2021: 25.15%). 
                   approximates to the previous target of 25% Loan to 
                   GAV, which is the measure used in the Company's 
                   Investment Guidelines. Gearing will continue to be 
                   monitored using both measures. 
 
                                                    8.59% / 5.43% 
                                                    excluding 
                                                    vacancy 
8. Vacant ERV                                             contributed by 
                                                    Glasgow* 
The space in the property portfolio The Company's aim is to minimise vacancy of the 
which is currently unlet, as a    properties. A low level of structural vacancy           at 30 September 
percentage of the total ERV of the  provides an opportunity for the Company to capture        2021 (31 March 
portfolio.              rental uplifts and manage the mix of tenants within <10.00%   2021: 8.96%/ 
                   a property.                            5.58% excluding 
                                                    vacancy 
                                                    contributed by 
                                                    Glasgow). 
 
                                                    4.00 pps 
9. Dividend 
                                                    for the six 
Dividends declared in relation to                                   months to 30 
the year. The Company targets a                                    September 2021. 
dividend of 8.00 pence per Ordinary The dividend reflects the Company's ability to 
Share per annum. However, given the deliver a sustainable income stream from its     4.00 pps   This supports an 
current COVID-19 situation, regard  portfolio.                      (six month  annualised 
will be had to the circumstances                             period to 30 target of 8.00 
prevailing at the relevant time in                            September)  pps (six months 
determining dividend payments.                                     to 30 September 
                                                    2020: 4.00 pps). 
 
 
 
10. Ongoing Charges                                          1.31% 
                   The Ongoing Charges ratio provides a measure of 
The ratio of annualised       total costs associated with managing and operating        for the six 
administration and operating costs  the Company, which includes the management fees due        months to 30 
expressed as a percentage of average to the Investment Manager. This measure is to<1.50%    September 2021 
NAV throughout the period.      provide investors with a clear picture of             (six months to 
                   operational costs involved in running the Company.        30 September 
                                                    2020: 1.31%). 
 
                                                    GBP23.55 million/ 
                                                    14.86 pps 
11. Profit before Tax ('PBT') 
                                             4.00 pps   for the six 
PBT is a profitability measure which                           (six month  months to 30 
considers the Company's profit    The PBT is an indication of the Company's financial period to  September 2021 
before the payment of income tax.  performance for the period in which its strategy is        (six months to 
                   exercised.                      30      30 September 
                                             September)  2020: GBP5.72 
                                                    million/3.61 
                                                    pps). 
 
12. Shareholder Total Return 
                                                    28.37% 
The percentage change in the share 
price assuming dividends are     This reflects the return seen by shareholders on         for the six 
reinvested to purchase additional  their shareholdings through share price movements  8.00%    months to 30 
Ordinary Shares.           and dividends received.                      September 2021 
                                                    (six months to 
                                                    30 September 
                                                    2020: 16.13%). 
13. EPRA EPS 
Earnings from core operational                                     3.45 pps 
activities. A key measure of a 
company's underlying operating                              4.00 pps   for the six 
results from its property rental   This reflects the Company's ability to generate   (six month  months to 30 
business and an indication of the  earnings from the portfolio which underpins     period to  September 2021 
extent to which current dividend   dividends.                            (six months to 
payments are supported by earnings.                            30      30 September 
See note 8.                                        September)  2020: 3.41 pps). 
 

* Glasgow has exchanged to be sold with condition of vacant possession.

Investment Manager's Report

Economic Outlook

The easing of most of the remaining COVID-19 restrictions has increased market optimism in both the direct and indirect markets. Oxford Economics' latest forecasts published in mid-September 2021 indicate UK GDP growth to be 6.9% for the whole year, compared with the 9.8% contraction in 2020. However, the Bank of England signalled its concerns on inflation being well ahead of its target in mid-October. Due to energy, labour and materials shortages UK inflation is expected to peak near 6% in early 2022. As a result, gilt markets are pricing in interest rate hikes starting in December 2021 followed by further increases in 2022. Despite these interest rate increases, Oxford Economics' latest forecast confirms the continued strong UK economic recovery with GDP growth of 6.7% in 2022.

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -4-

Although the direct markets are still strongest in the industrial and warehouse sector, the next year is expected to be a year of recovery and growth where some parts of the retail and leisure sectors may be the beneficiaries. The Company is focusing on portfolio adjustments to take advantage of value opportunities, driven more by the specifics of the asset than the sector. This may see the Company realise profits through sales where it believes values have been optimised and where the funds can be recycled into assets with better growth potential going forwards. There is likely to be a slightly reduced weighting to business space and a rotation towards retail warehousing, leisure and a continued focus on assets with viable alternative use value. Assets whose current value is supported by long-term alternative use optionality, irrespective of current use, will be of increasing importance in our stock selection process. Moreover, recent changes to the Use Classes Order are likely to have a significant impact on portfolios in terms of broadening potential use. Finally, in line with market optimism and a period of post pandemic growth, rent collection rates have strongly improved and this trend is expected to continue.

Financial Results

The Company's NAV as at 30 September 2021 was GBP174.29 million or 110.01 pps (31 March 2021: GBP157.08 million or 99.15 pps). This is an increase of 10.86 pps or 10.96% over the period.

EPRA EPS for the period was 3.45 pence which, based on dividends paid of 4.00 pps, reflects a dividend cover of 86.00%. The increase in dividend cover compared to the prior six-month period has largely arisen due to improvements in rent collection levels, along with successful legal outcomes that have recovered significant arrears. Income across the tenancy profile has remained largely intact. Collection rates have reached 99% for both the March and June 2021 quarters respectively, with further payments expected to be received under longer-term payment plans. Of the outstanding arrears, GBP0.61 million has been provided for expected credit losses.

Financing

As at 30 September 2021, the Company has a GBP60.00 million loan facility with RBSi, in place until October 2023, the details of which are presented below:

30 September 2021      31 March 2021 
Facility               GBP60.00 million       GBP60.00 million 
Drawn                 GBP50.50 million       GBP39.50 million 
Gearing (Loan to NAV)         28.97%           25.15% 
Interest rate             1.47% all-in (SONIA + 1.4%) 1.44% all-in (LIBOR +1.4%) 
Notional Value of Loan Balance Hedged 102.0%           130.4% 

Due to GBP LIBOR ending at the end of 2021, the Company transitioned to SONIA on 20 July 2021, with a credit adjustment spread of 0.0981%.

Property Portfolio

During the period, the Company disposed of Langthwaite Industrial Estate, South Kirkby, for net proceeds of GBP10.84 million. The Company made two acquisitions during the period being: Arrow Point Retail Park in Shrewsbury, which was acquired in May 2021 for GBP8.35 million, and 15-33 Union Street, Bristol, which was purchased in June 2021 for a price of GBP10.19 million.

The following tables illustrate the composition of the portfolio in relation to its properties, tenants and income streams:

Summary by Sector as at 30 September 2021

Gross  Gross            Like-  Like- 
 
                                 passing passing           for like for like 
                            WAULT to 
                        Vacancy     rental rental        Rental rental  rental 
         Number of               break 
              Valuation Area   by ERV      income income ERV  ERV  income growth* growth* 
Sector      assets                (years) 
              (GBPm)   (sq ft)  (%)       (GBPm)  (GBPpsf) (GBPm) (GBPpsf) (GBPm)  (GBPm)   % 
 
Industrial    20    114.72  2,428,590 6.45  3.73   8.04  3.31  9.28 3.82  4.20  0.10   2.42 
Offices      5     39.95   251,812  18.73  3.12   2.19  8.71  3.62 14.38 1.16  0.02   1.83 
Standard retail  6     24.62   237,792  10.35  4.60   2.65  11.13  2.36 9.92  1.21  (0.02)  (1.76) 
Retail warehouses 2     14.85   145,912  0.00  1.95   1.32  9.07  1.21 8.29  0.57  (0.02)  (6.93) 
Alternatives   2     12.55   112,355  0.00  6.85   1.50  13.31  1.23 10.99 0.73  (0.04)  (5.01) 
 
Portfolio     35    206.69  3,176,461 8.59  4.00   15.70  4.94  17.70 5.57  7.87  0.04   0.57 

Summary by Geographical Area as at 30 September 2021

Gross  Gross            Like-  Like- 
 
                                  passing passing           for   for 
                              WAULT                    like  like 
                          Vacancy to   rental rental        Rental 
            Number                                      rental rental 
            of    Valuation Area   by ERV break  income income ERV  ERV  income 
Geographical Area                                            growth* growth* 
            assets  (GBPm)   (sq ft)  (%)   (years) (GBPm)  (GBPpsf) (GBPm) (GBPpsf) (GBPm) 
                                                    (GBPm)  % 
 
South West       5    37.69   517,232  12.65  2.85  2.70  5.21  3.40 6.57  1.21  (0.03) (3.08) 
Yorkshire and     7    34.10   796,951  4.51  2.59  2.43  3.05  3.10 3.89  1.41  (0.20) (12.34) 
Humberside 
South East       5    30.32   195,545  3.94  3.99  2.03  10.40  2.19 11.19 1.13  (0.01) (0.41) 
Eastern        5    23.85   344,339  10.23  2.29  1.84  5.33  2.06 5.98  0.91  0.21  29.68 
West Midlands     4    23.22   458,613  3.42  3.46  1.90  4.14  1.83 4.00  0.85  (0.02) (2.71) 
Wales         2    18.55   376,138  0.00  7.58  1.25  3.31  1.43 3.82  0.64  (0.03) (4.97) 
North West       4    18.28   302,061  0.00  4.44  1.56  5.18  1.40 4.64  0.78  0.16  25.32 
Rest of London     1    9.25   71,720  0.00  10.12  0.96  13.40  0.75 10.45 0.47  (0.02) (4.87) 
Scotland        1    7.50   85,643  51.1  1.38  0.64  7.49  1.16 13.54 0.27  (0.01) (2.92) 
East Midlands     1    3.93   28,219  0.00  5.16  0.39  13.82  0.38 13.38 0.20  (0.01) (2.96) 
 
Portfolio       35    206.69  3,176,461 8.59  4.00  15.70  4.94  17.70 5.57  7.87  0.04  0.57 

*like-for-like rental growth is for the six months ended 30 September 2021.

Source: Knight Frank/AEW, 30 September 2021.

Individual Property Classifications

Market Value 
                                               Range 
       Property              Sector      Region 
                                               (GBPm) 
 
 
       Eastpoint Business Park, Oxford   Offices      South East 
1                                              15.0-20.0 
 
       Gresford Industrial Estate, Wrexham Industrial    Wales 
2                                              10.0-15.0 
3       40 Queen Square, Bristol      Offices      South West        10.0-15.0 
4       15-33 Union Street, Bristol     Standard retail  South West        10.0-15.0 
5       Lockwood Court, Leeds        Industrial    Yorkshire and Humberside 7.5-10.0 
 
       London East Leisure Park, Dagenham Other       Rest of London 
6                                              7.5 -10.0 
 
       Arrow Point Retail Park, Shrewsbury Retail warehouses West Midlands 
7                                              7.5-10.0 
 
       Storey's Bar Road, Peterborough   Industrial    Eastern 
8                                              7.5-10.0 
9       Sarus Court, Runcorn        Industrial    North West        7.5-10.0 
10      225 Bath Street, Glasgow      Offices      Scotland         7.5-10.0 

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -5-

The Company's top ten properties listed above comprise 49.2% of the total value of the portfolio.

Market Value 
                                                    Range 
       Property                    Sector      Region 
                                                    (GBPm) 
 
11      Euroway Trading Estate, Bradford        Industrial    Yorkshire and Humberside 5.0-7.5 
12      Apollo Business Park, Basildon         Industrial    Eastern         5.0-7.5 
13      Brockhurst Crescent, Walsall          Industrial    West Midlands      5.0-7.5 
14      Westlands Distribution Park, Weston Super Mare Industrial    South West        5.0-7.5 
15      Barnstaple Retail Park, Barnstaple       Retail warehouses South West        5.0-7.5 
16      Walkers Lane, St Helens            Industrial    North West        5.0-7.5 
17      Deeside Industrial Park, Deeside        Industrial    Wales          5.0-7.5 
18      Diamond Business Park, Wakefield        Industrial    Yorkshire and Humberside 5.0-7.5 
19      Wella Warehouse, Basingstoke          Industrial    South East        5.0-7.5 
20      Oak Park, Droitwich              Industrial    West Midlands<5.0 
21      Mangham Road, Rotherham            Industrial    Yorkshire and Humberside <5.0 
22      Pearl House, Nottingham            Standard retail  East Midlands<5.0 
23      710 Brightside Lane, Sheffield         Industrial    Yorkshire and Humberside <5.0 
24      Hall Industrial Estate, Basildon        Industrial    Eastern<5.0 
25      Cedar House, Gloucester            Offices      South West<5.0 
26      75 Above Bar Street, Southampton        Standard retail  South East<5.0 
27      Eagle Road, Redditch              Industrial    West Midlands<5.0 
28      Odeon Cinema, Southend             Other       Eastern<5.0 
29                              Standard retail  South East<5.0 
       Commercial Road, Portsmouth 
30      Clarke Road, Milton Keynes           Industrial    South East<5.0 
31      Bridge House, Bradford             Industrial    Yorkshire and Humberside <5.0 
32                              Standard retail  North West<5.0 
       Pricebusters Building, Blackpool 
33      Vantage Point, Hemel Hempstead         Offices      Eastern<5.0 
34      Moorside Road, Swinton             Industrial    North West<5.0 
35      11/15 Fargate, Sheffield            Standard retail  Yorkshire and Humberside <5.0 

Sector and Geographical Allocation by Market Value as at 30 September 2021

Sector Allocation

Sector       % 
Standard retail  11.9 
Retail warehouses 7.2 
Offices      19.3 
Industrial     55.5 
Other       6.1 

Geographical Allocation

Location         % 
Rest of London      4.5 
South East        14.7 
South West        18.2 
Eastern          11.6 
West Midlands       11.2 
East Midlands       1.9 
North West        8.8 
Yorkshire and Humberside 16.5 
Wales           9.0 
Scotland         3.6 

Source: Knight Frank valuation report as at 30 September 2021.

Top Ten Tenants

% of 
                                                Passing Portfolio 
                                                Rental Total 
       Tenant               Sector   Property 
                                                Income Contracted 
                                                (GBP'000) Rental 
                                                    Income 
1       Plastipak UK Ltd          Industrial Gresford Industrial Estate, Wrexham 883   5.6 
2       Wyndeham Group           Industrial Wyndeham, Peterborough       644   4.1 
 
3       Mecca Bingo Ltd                London East Leisure Park, Dagenham 625   4.0 
                         Leisure 
4       Harrogate Spring Water Limited   Industrial Lockwood Court, Leeds        603   3.8 
5       Odeon Cinemas           Leisure  Odeon Cinema, Southend-on-Sea    535   3.4 
6       Wilko Retail Limited        Retail   15-33 Union Street, Bristol     481   3.1 
7       Advanced Supply Chain (BFD) Ltd  Industrial Euroway Trading Estate, Bradford  467   3.0 
8       HFC Prestige Manufacturing Limited Industrial Cranbourne House, Basingstoke    460   2.9 
9       Charlies Stores          Retail   Arrow Point Retail Park, Shrewsbury 440   2.8 
10      Poundland Limited         Retail   Pricebusters Building, Blackpool  414   2.6 

The Company's top ten tenants, listed above, represent 35.4% of the total passing rental income of the portfolio.

Source: Knight Frank valuation report as at 30 September 2021.

Asset Management

The Company completed the following material asset management transactions during the period:

Acquisitions - Arrow Point Retail Park in Shrewsbury was acquired in May 2021 for GBP8.35 million and is a fully-let, purpose-built retail park prominently located on a busy commercial estate, providing a NIY of 8.7%. The second acquisition, 15-33 Union Street, Bristol, is a retail/leisure site located on a busy pedestrian thoroughfare in Bristol city centre and provides a NIY of 8.0%. Both of these assets provide opportunity for value growth in the medium to long term as well as strong and stable income streams from their tenancy profiles.

Disposals - Sales of Langthwaite Industrial Estate, South Kirkby for GBP10.84 million and Wella Warehouse, Basingstoke for GBP5.86 million have now been completed, with the latter completing post period end. The sales prices achieved were 31% and 35% ahead of their March 2021 valuations, and also 1.9x and 1.7x their purchase prices, respectively.

Arrow Point Retail Park, Shrewsbury - We have extended British Heart Foundation's unexpired term to break by moving their November 2021 break option out to December 2024 in return for four months' rent free. The majority of the rent free was used to write off rent arrears predating the Company's ownership. British Heart Foundation's lease expires in November 2028.

Diamond Business Park, Wakefield - We have completed a new five year ex-Act lease at GBP41,866 per annum/GBP3.75 per sq ft on Unit 14, which reflects a rent 25% above the March 2021 ERV. The tenant has provided a rent deposit equivalent to six month's rent. Six months' rent free was given as an incentive.

40 Queen Square, Bristol - We have completed a new five year ex-Act lease to Brewin Dolphin at GBP103,770 per annum/ GBP30 per sq ft versus the previous passing rent of GBP22 per sq ft and the March 2021 ERV of GBP26 per sq ft. A 12 month rent free incentive was given. We have now also completed a lease renewal to Candide Limited until February 2025 at the same rent of GBP30 psf (GBP116,970 per annum). The previous passing rent was GBP22.81 per sq ft and only 1.5 months' rent free incentive was given. These lettings at GBP30 psf have produced an increase in the property's valuation of GBP1.05 million (9.9%) over the past six months.

Vantage Point, Hemel Hempstead - We have completed a new five year ex-Act lease (tenant break option at the end of year three) to Netronix Integration Limited at a rent of GBP33,683 per annum/GBP14.50 per sq ft, which is GBP3 per sq ft above ERV. Four months' rent free incentive was given, with a further two months should the tenant not exercise their tenant break option at the end of the third year.

Above Bar Street, Southampton - We have exchanged on a new straight five year ex-Act lease to Shoe Zone at a gross rent of GBP80,000 per annum, subject to approximately GBP40,000 landlord works. 12 months' rent free incentive was given.

Sarus Court, Runcorn - We have completed a ten year lease renewal with NTT United Kingdom Limited (Dimension Data) at GBP5.75 per sq ft (GBP64,066.50 per annum) versus the previous passing rent of GBP5.25 per sq ft. There is a tenant break option in December 2025. Five months' rent free incentive was given. The valuation of this asset has increased by GBP1.05 million (15.3%) over the past six months to GBP7.9 million.

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -6-

Vacancy - The portfolio's overall vacancy level is 8.59%. Excluding vacancy contributed by the asset at 225 Bath Street, Glasgow, the vacancy level is 5.43%. This asset has now been exchanged for sale for alternative use redevelopment as student accommodation. As a condition of the sale agreement, full vacancy must be achieved before the sale can be completed. Completion of the sale is expected in Q4 2021 - Q1 2022. The purchaser has submitted a planning application and is awaiting confirmation on a committee date. Regarding achieving vacant possession, only one tenant remains in the building having recently exchanged on the variation of W.A. Fairhurst's lease, bringing their occupation to an end on 31 January 2022, in exchange for an GBP800,000 surrender premium, plus nine months' rent free from 28 February 2021 to 1 December 2021.

Environmental, Social and Governance ('ESG') Update

The Company has maintained its two stars Global Real Estate Sustainability Benchmark ('GRESB') rating for 2021 and maintained its score of 65 (GRESB Average 72). A large portion of the GRESB score relates to performance data coverage where, due to the high percentage of single-let assets with tenant procured utilities, the Company does not score as well as funds with a smaller holding of single-let assets and a higher proportion of multi-let assets where the owner is responsible for the utilities and can therefore gather the relevant data.

We continue to implement our plan to improve overall data coverage and data collection for all utilities through increased tenant engagement at our single-let assets and by installing automated meter readers ('AMR') across the portfolio. So far, we are in the process of installing AMRs in all of our multi-let properties. We are also in discussions with the tenants of our top 10 single-let FRI assets (in terms of floor area) regarding the installation of AMR.

We endeavour, where the opportunity presents itself through a lease event, to include green clauses in leases, covenanting landlord and tenant to collaborate over the environmental performance of the property.

We continue to assess and strengthen our reporting and alignment against the framework set out by the Taskforce on Climate-Related Financial Disclosures ('TCFD') with further disclosure and update to be provided in the 2022 annual report and accounts. We are pleased to report the Company has maintained its EPRA Silver rating for sBPR for ESG disclosure and transparency.

We have an Asset Sustainability Action Plan ('ASAP') initiative, tracking ESG initiatives across the portfolio on an asset by asset basis for targeted/relevant and specific implementation of ESG improvements. In doing so, all managed assets and units have recently been contracted to High Quality Green Tariffs, ensuring that electricity supply is from renewable sources. All void/vacant unit supplies have also been transferred to High Quality Green Tariffs.

All managed assets will be moved to 'Green Gas' supplies in 2022.

We are underway with implementing initiatives such as a new landscaping/biodiversity programme at our retail warehouse in Barnstaple, replacing the existing plants and shrubs with a greater diversity of appropriate species which in turn will attract a wider variety of insects and wildlife to the property.

Lease Expiry Profile

Approximately GBP3.48 million of the Company's current contracted income stream is subject to an expiry or break within the 12 month period commencing 1 October 2021. 12.87% (GBP447,984) of this income (Indigo Lighthouse Solutions and WA Fairhurst) is attributable to our office holding in Glasgow, which has exchanged for sale. A further 9.38% (GBP326,668) of this income relates to a property where we expect the tenants to stay, renewing their leases. 18.31% (GBP637,238) of this income is in the industrial sector, where we anticipate strong occupier demand, low incentives and reversionary rents. Regarding the remainder, we will proactively manage, looking to unlock capital upside, whether that be through lease regears/renewals, or through refurbishment/capex projects and new lettings.

Source: Knight Frank valuation report as at 30 September 2021.

AEW UK Investment Management LLP

16 November 2021

Principal Risks and Uncertainties

The Company's assets consist of UK commercial property. Its principal risks are therefore related to the commercial property market in general, but also to the particular circumstances of the individual properties and the tenants within the properties.

The Board has overall responsibility for reviewing the effectiveness of the system of risk management and internal control which is operated by the Investment Manager. The Company's ongoing risk management process is designed to identify, evaluate and mitigate the significant risks the Company faces.

At least twice a year, the Board undertakes a formal risk review with the assistance of the Audit Committee, to assess the adequacy and effectiveness of the Investment Manager and other service providers' risk management and internal control processes.

The Board has carried out a robust assessment of the principal and emerging risks facing the Company, including those that would threaten its business model, future performance, solvency or liquidity.

An analysis of the principal risks and uncertainties is set out below. The risks below do not purport to be exhaustive as some risks are not yet known and some risks are currently not deemed material but could turn out to be material in the future. Changes to the principal risks since the date of the Annual Report and Financial Statements for the year ended 31 March 2021 are indicated below.

Principal risks and their potential impact      How risk is managed                  Risk 
                                                      assessment 
REAL ESTATE RISKS 
 
 
1. Property market 
Any property market recession or future                                  Probability: 
deterioration in the property market could, inter                             Moderate 
alia, (i) cause the Company to realise its      The Company has investment restrictions in place to 
investments at lower valuations; and (ii) delay the invest and manage its assets with the objective of  Impact: 
timings of the Company's realisations. These risks spreading and mitigating risk.            Moderate to 
could have a material adverse effect on the ability                            High 
of the Company to achieve its investment objective. 
                                                      Movement: 
                                                      Decrease 
2. Property valuation 
Property and property-related assets are inherently 
difficult to value due to the individual nature of 
each property.                                               Probability: 
                           The Company uses an independent external valuer    Low 
                           (Knight Frank LLP) to value the properties at fair 
                           value in accordance with accepted RICS appraisal and Impact: Low 
There may be an adverse effect on the Company's   valuation standards.                 to Moderate 
profitability, the NAV and the price of Ordinary 
Shares in cases where properties are sold whose                              Movement: 
valuations have previously been materially                                 Decrease 
overstated. 
 
 
 
                           Comprehensive due diligence is undertaken on all new 
                           tenants. Tenant covenant checks are carried out on  Probability: 
3. Tenant default                  all new tenants where a default would have a     Moderate 
                           significant impact. 
Failure by tenants to fulfil their rental                                 Impact: 
obligations could affect the income that the                                Moderate to 
properties earn and the ability of the Company to                             High 
pay dividends to its shareholders.          Asset management team conducts ongoing monitoring and 
                           liaison with tenants to manage potential bad debt   Movement: 
                           risk.                         Decrease 
 
 
4. Asset management initiatives 
                                                      Probability: 
Asset management initiatives, such as refurbishment 
works, may prove to be more extensive, expensive and Costs incurred on asset management initiatives are  Low to 
take longer than anticipated. Cost overruns may have closely monitored against budgets and reviewed in   Moderate 
a material adverse effect on the Company's      regular presentations to the Investment Management 
profitability, the NAV and the share price.     Committee of the Investment Manager.         Impact: Low 
                                                      to Moderate 
 
                                                      Movement: No 
                                                      change 
5. Due diligence 
 

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -7-

Due diligence may not identify all the risks and                              Probability: 
liabilities in respect of an acquisition (including The Company's due diligence relies on work (such as  Low 
any environmental, structural or operational     legal reports on title, property valuations, 
defects) that may lead to a material adverse effect environmental and building surveys) outsourced to   Impact: 
on the Company's profitability, the NAV and the   third parties who have expertise in their areas. Such Moderate 
price of the Company's Ordinary Shares.       third parties have professional indemnity cover in 
                           place.                        Movement: No 
                                                      change 
6. Fall in rental rates 
Rental rates may be adversely affected by general UK 
economic conditions and other factors that depress 
rental rates, including local factors relating to  The Company builds a diversified property and tenant 
particular properties/locations (such as increased  base with subsequent monitoring of concentration to  Probability: 
competition).                    individual occupiers (top ten tenants) and sectors  Moderate to 
                           (geographical and sector exposure).          High 
 
                                                      Impact: 
Any fall in the rental rates for the Company's                               Moderate to 
properties may have a material adverse effect on the The Investment Manager holds quarterly meetings with High 
Company's profitability, the NAV, the price of the  its Investment Strategy Committee and regularly meets 
Ordinary Shares and the Company's ability to meet  the Board of Directors to assess whether any changes Movement: No 
interest and capital repayments on any debt     in the market present risks that should be addressed change 
facilities.                     in the Company's strategy. 
 
BORROWING RISKS 
 
 
7. Breach of borrowing covenants 
The Company has entered into a term credit facility                            Probability: 
with RBSi. 
                                                      Low to 
                           The Company monitors the use of borrowings on an   Moderate 
                           ongoing basis through weekly cash flow forecasting 
Material adverse changes in valuations and net    and quarterly risk monitoring to monitor financial  Impact: 
income may lead to breaches in the Loan to Value   covenants.                      Moderate to 
('LTV') and interest cover ratio covenants.                                High 
                                                      Movement: 
                                                      Decrease 
 
8. Interest rate rises                The Company uses interest rate caps on a significant Probability: 
                           notional value of the loan to mitigate the adverse 
The Company's borrowings through a term credit    impact of possible interest rate rises.        Moderate to 
facility are subject to interest rate risk through                             High 
changing SONIA rates. Any increases in SONIA rates 
may have an adverse effect on the Company's ability                            Impact: Low 
to pay dividends.                  The Investment Manager and Board of Directors monitor to Moderate 
                           the level of hedging and interest rate movements to 
                           ensure that the risk is managed appropriately.    Movement: No 
                                                      change 
 
 
                           The Company maintains a good relationship with the 
                           bank providing the term credit facility. 
9. Availability and cost of debt                                      Probability: 
The term credit facility expires in October 2023. In The Company monitors the projected usage and     Moderate 
the event that RBSi does not renew the facility, the covenants of the credit facility on a quarterly 
Company may need to sell assets to repay the     basis.                        Impact: 
outstanding loan. Any increase in the financing                              Moderate to 
costs of the facility on renewal would adversely                              High 
impact on the Company's profitability. 
                           The Company actively monitors the loan term and    Movement: 
                           engages in loan extension negotiations far in advance Increase 
                           of expiry. 
 
CORPORATE RISKS 
 
 
10. Dependence on Investment Manager and other third 
party service providers 
The Company has no employees and is reliant upon the 
performance of its Investment Manager and third 
party service providers. Failure by the Investment  The Investment Manager has endeavoured to ensure that Probability: 
Manager and/or any service provider to carry out its the principal members of its management team are   Moderate to 
obligations to the Company in accordance with the  suitably incentivised. The performance of service   High 
terms of its appointment could have a materially   providers in conjunction with their service level 
detrimental impact on the operation of the Company. agreements is monitored via regular calls and     Impact: 
The future ability of the Company to successfully  face-to-face meetings and the use of key performance Moderate 
pursue its investment objective and investment    indicators, where relevant. 
policy may, among other things, depend on the                               Movement: No 
ability of the Investment Manager to retain its                              change 
existing staff and/or to recruit individuals of 
similar experience and calibre. 
 
11. Ability to meet objectives 
 
The Company may not meet its investment objective to 
deliver an attractive total return to shareholders                             Probability: 
from investing predominantly in a portfolio of    The Company has an investment policy to achieve a   Moderate to 
smaller commercial properties in the United Kingdom. balanced portfolio with a diversified asset and    High 
                           tenant base. The Company also has investment 
                           restrictions in place to limit exposure to potential Impact: 
                           risk factors. These factors mitigate the risk of   Moderate to 
Poor relative total return performance may lead to  fluctuations in returns.               High 
an adverse reputational impact that affects the 
Company's ability to raise new capital.                                  Movement: 
                                                      Decrease 
 
 
12. Business interruption              The Investment Manager and other service providers'  Probability: 
                           staff are capable of working remotely for an extended Low to 
Cyber-attacks on the Investment Manager's and/or   time period. The Investment Manager's and other    Moderate 
other service providers' IT systems, could lead to  service providers' IT systems are protected by 
disruption, reputational damage, regulatory     anti-virus software and firewalls that are updated  Impact: 
(including GDPR) or financial loss to the Company.  regularly. Fire protection and access security    Moderate 
                           procedures exist at all the Company's managed 
                           properties, along with the offices of its Investment Movement: 
                           Manager and other service providers.         Increase 
TAXATION RISKS 
 
 
13. Company REIT status 
The Company has a UK REIT status that provides a 
tax-efficient corporate structure. 
 
 
                                                      Probability: 
If the Company fails to remain a REIT for UK tax   The Company monitors REIT compliance through the   Low 
purposes, its profits and gains will be subject to  Investment Manager on acquisitions; the Administrator 
UK corporation tax.                 on asset and distribution levels; the Registrar and  Impact: 
                           Broker on shareholdings and the use of third-party  Moderate to 
                           tax advisers to monitor REIT compliance requirements. High 
Any change to the tax status or UK tax legislation                             Movement: No 

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -8-

could impact on the Company's ability to achieve its                            change 
investment objectives and provide attractive returns 
to shareholders. 
 
POLITICAL/ECONOMIC RISKS 
 
 
14. General political and economic risks 
 
Political and macroeconomic events present risks to                            Probability: 
the real estate and financial markets that affect  The Board considers the impact of political and    Moderate to 
the Company and the business of its tenants. The   macroeconomic events when reviewing strategy. The   High 
level of uncertainty that such events bring has been UK's exit from the EU is not considered to generate 
highlighted in recent times, most pertinently the  any risks specific to the Company and is not     Impact: 
effects of the UK's exit from the EU in January   considered to have any material effect on the     Moderate to 
2021.                        financial statements.                 High 
                                                      Movement: No 
                                                      change 
15. COVID-19 
The economic disruption arising from the COVID-19                             Probability: 
virus could impact rental income receipts from                               Low to 
tenants, the ability to access funding at      The Investment Manager is in close contact with    Moderate 
competitive rates, maintain the Company's dividend  tenants. The Investment Manager has put in place 
policy and its adherence to the HMRC REIT regime,  social distancing measures as advised by the UK    Impact: 
particularly if the UK government restrictions are  government. The Investment Manager has maintained a  Moderate to 
in place for a prolonged period.           close relationship with RBSi to ensure continuing   High 
                           dialogue around covenants. 
                                                      Movement: 
                                                      Decrease 
ENVIRONMENTAL RISKS 
 
 
                           The Company has engaged specialist environmental 
                           consultants to advise the Board on compliance with 
16. Environmental transition risk          regulatory requirements and adopting best practice 
                           where possible. All prospective acquisitions and 
Failure to identify and mitigate the transition risk asset management initiatives are influenced by    Probability: 
for climate change could lead to the Company holding environmental assessments undertaken by the Company, Moderate 
stranded assets and lead to a negative impact on its such as ensuring they are in conformance with the 
reputation. Failure by the Company to meet required Minimum Energy Efficiency Standard ('MEES')      Impact: 
regulatory standards could              Regulations. An Asset Sustainability Action Plan   Moderate 
                           ('ASAP') initiative has been introduced by the 
lead to increased stakeholder concern and negative  Company, which tracks ESG initiatives across the   Movement: 
feedback.                      portfolio on an asset-by-asset basis for targeted,  Increase 
                           relevant and specific implementation of ESG 
                           improvements. 
 
 
 
17. Physical risk to properties                                      Probability: 
                           The Company obtains environmental surveys for all   Low 
The risk of physical damage to properties as a    acquisitions, which mitigate the short-term risk of 
result of environmental factors such as flooding and climate related damage to properties owned. The    Impact: 
natural fires. In the long-term, changes in climate Investment Manager's asset management team perform  Moderate to 
and/or weather systems may mean properties become  regular site visits to the Group's properties in   High 
unviable to tenants.                 order to continually assess the physical risk posed 
                           to them.                       Movement: 
                                                      Increase 

Interim Management Report and Directors' Responsibility Statement

Interim Management Report

The important events that have occurred during the period under review, the key factors influencing the financial statements and the principal risks and uncertainties for the remaining six months of the financial year are set out above.

Responsibility Statement

We confirm that to the best of our knowledge:

-- the condensed set of financial statements has been prepared in accordance with IAS 34 Interim FinancialReporting as adopted by the UK;

-- the interim management report includes a fair review of the information required by: a. DTR 4.2.7R, being an indication of important events that have occurred during the first six months of thefinancial year and their impact on the condensed set of financial statements; and a description of the principalrisks and uncertainties for the remaining six months of the year; and b. DTR 4.2.8R, being related party transactions that have taken place in the first six months of the currentfinancial year and that have materially affected the financial position or performance of the Company during thatperiod; and any changes in the related party transactions described in the last Annual Report that could do so.

On behalf of the Board

Mark Burton

Chairman

16 November 2021

Independent Review Report to AEW UK REIT PLC

Introduction

We have been engaged by the Company to review the condensed set of Financial Statements in the Interim Report and Financial Statements for the six months ended 30 September 2021 which comprises the Condensed Statement of Comprehensive Income, Condensed Statement of Changes in Equity, Condensed Statement of Financial Position, Condensed Statement of Cash Flows and related notes.

We have read the other information contained in the Interim Report and Financial Statements and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

Directors' responsibilities

The Interim Report and Financial Statements is the responsibility of and has been approved by the Directors. The Directors are responsible for preparing the Interim Report and Financial Statements in accordance with the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority.

As disclosed in note 2, the annual financial statements of the Company will be prepared in accordance with UK adopted international accounting standards. The condensed set of financial statements included in this Interim Report and Financial Statements has been prepared in accordance with UK adopted International Accounting Standard 34, "Interim Financial Reporting".

Our responsibility

Our responsibility is to express to the Company a conclusion on the condensed set of Financial Statements in the Interim Report and Financial Statements based on our review.

Scope of review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity", issued by the Financial Reporting Council for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of Financial Statements in the Interim Report and Financial Statements for the six months ended 30 September 2021 is not prepared, in all material respects, in accordance with UK adopted International Accounting Standard 34 and the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority.

Use of our report

Our report has been prepared in accordance with the terms of our engagement to assist the Company in meeting its responsibilities in respect of half-yearly financial reporting in accordance with the Disclosure Guidance and Transparency Rules of the United Kingdom's Financial Conduct Authority and for no other purpose. No person is entitled to rely on this report unless such a person is a person entitled to rely upon this report by virtue of and for the purpose of our terms of engagement or has been expressly authorised to do so by our prior written consent. Save as above, we do not accept responsibility for this report to any other person or for any other purpose and we hereby expressly disclaim any and all such liability.

BDO LLP

Chartered Accountants

London

United Kingdom

16 November 2021

BDO LLP is a limited liability partnership registered in England and Wales (with registered number OC305127).

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -9-

Financial Statements

Condensed Statement of Comprehensive Income

for the six months ended 30 September 2021

Period from    Period from 
                                   1 April 2021 to 1 April 2020 to Year ended 
                                   30 September   30 September   31 March 
 
                                   2021       2020       2021 
                                   (unaudited)   (unaudited)   (audited) 
                                Notes GBP'000      GBP'000      GBP'000 
Income 
Rental and other income                    3   8,630      8,838      17,491 
Property operating expenses                  4   (1,760)     (1,777)     (3,754) 
Impairment loss on trade receivables                 188       (156)      (944) 
Net rental and other income                     7,058      6,905      12,793 
 
Other operating expenses                    5   (1,179)     (971)      (2,058) 
 
Operating profit before fair value changes              5,879      5,934      10,735 
 
Change in fair value of investment properties         10  16,596      (3,328)     5,324 
Realised gains on disposal of investment properties      10  2,273      3,670      7,043 
Realised loss on disposal of investment property held for sale 10  (829)      -        - 
 
Operating profit                           23,919      6,276      23,102 
 
Finance expense                        6   (372)      (552)      (930) 
 
Profit before tax                          23,547      5,724      22,172 
Taxation                            7   -        -        - 
 
Profit after tax                           23,547      5,724      22,172 
Other comprehensive income                      -        -        - 
 
Total comprehensive income for the period              23,547      5,724      22,172 
 
Earnings per share (pence) (basic and diluted)         8   14.86      3.61       13.98 
 

The notes below form an integral part of these condensed financial statements.

Condensed Statement of Changes in Equity

for the six months ended 30 September 2021

Total capital 
                            Capital       and reserves 
                       Share  reserve and     attributable to 
                   Share  premium retained   Buyback owners of 
For the period 1 April 2021 to    capital account earnings   reserve the Company 
30 September 2021 (unaudited)  Notes GBP'000  GBP'000  GBP'000*    GBP'000  GBP'000 
 
Balance as at 1 April 2021      1,587  56,578  99,179    (265)  157,079 
 
Total comprehensive income      -    -    23,547    -    23,547 
Dividends paid         9   -    -    (6,337)   -    (6,337) 
Balance as at 30 September 2021    1,587  56,578  116,389   (265)  174,289 
 
 
                                      Total capital 
                            Capital       and reserves 
                       Share  reserve and     attributable to 
                   Share  premium retained   Buyback owners of 
For the period 1 April 2020 to    capital account earnings*  reserve the Company 
30 September 2020 (unaudited)  Notes GBP'000  GBP'000  GBP'000    GBP'000  GBP'000 
Balance at 1 April 2020        1,587  56,578  89,698    -    147,863 
 
Total comprehensive income      -    -    5,724    -    5,724 
Dividends paid         9   -    -    (6,351)   -    (6,351) 
Balance as at 30 September 2020    1,587  56,578  89,071    -    147,236 
                                            Total capital 
 
                                 Capital       and reserves 
 
                             Share  reserve and     attributable to 
 
                         Share  premium retained   Buyback owners of 
 
                         capital account earnings*  reserve the Company 
For the year ended 31 March 2021 (audited) 
                      Notes GBP'000  GBP'000  GBP'000    GBP'000  GBP'000 
 
Balance at 1 April 2020             1,587  56,578  89,698    -    147,863 
 
Total comprehensive income            -    -    22,172    -    22,172 
Ordinary shares bought back           -    -    -      (263)  (263) 
Share buyback costs               -    -    -      (2)   (2) 
Dividends paid               9   -    -    (12,691)   -    (12,691) 
Balance as at 31 March 2021           1,587  56,578  99,179    (265)  157,079 

* The capital reserve has arisen from the cancellation of part of the Company's share premium account and is a distributable reserve.

The notes below form an integral part of these condensed financial statements.

Condensed Statement of Financial Position

as at 30 September 2021

As at 
                                    As at               As at 
                                             30 September 
                                    30 September   2020       31 March 2021 
                                    2021 
                                             (unaudited) 
                                    (unaudited)            (audited) 
                                 Notes         GBP'000 
                                    GBP'000               GBP'000 
Assets 
Non-Current Assets 
Investment property                        10  191,336     160,601     169,092 
                                    191,336     160,601     169,092 
 
Current Assets 
Investment property held for sale                 10  12,931      8,212      7,251 
Receivables and prepayments                    11  10,198      9,063      6,977 
Cash and cash equivalents                        15,159      13,357      17,450 
Other financial assets held at fair value             12  112       49        61 
                                    38,400      30,681      31,739 
Total assets                              229,736     191,282     200,831 
Non-Current Liabilities 
Interest bearing loans and borrowings               13  (50,171)     (39,082)     (39,131) 
Lease obligations                         15  (635)      (635)      (635) 
                                    (50,806)     (39,717)     (39,766) 
 
Current Liabilities 
Payables and accrued expenses                   14  (4,593)     (4,281)     (3,938) 
Lease obligations                         15  (48)       (48)       (48) 
                                    (4,641)     (4,329)     (3,986) 
 
Total Liabilities                            (55,447)     (44,046)     (43,752) 
 
Net Assets                               174,289     147,236     157,079 
 
Equity 
Share capital                              1,587      1,587      1,587 
Buyback reserve                             (265)      -        (265) 
Share premium account                          56,578      56,578      56,578 
Capital reserve and retained earnings                  116,389     89,071      99,179 
 
Total capital and reserves attributable to equity holders of the    174,289     147,236     157,079 
Company 
 
Net Asset Value per share (pence)                 8   110.01      92.73      99.15 
EPRA Net Tangible Assets per share (pence)            8   109.94      92.70      99.11 

The financial statements were approved by the Board of Directors on 16 November 2021 and were signed on its behalf by:

Mark Burton

Chairman

AEW UK REIT plc

Company number: 09522515

The notes below form an integral part of these condensed financial statements.

Condensed Statement of Cash Flows

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -10-

for the six months ended 30 September 2021

Period from 
                                        Period from 
                                1 April 2021 to           Year ended 
                                        1 April 2020 to 
                                30 September            31 March 
                                        30 September 2020 
                                2021                2021 
                                        (unaudited) 
                                (unaudited)             (audited) 
                                        GBP'000 
                                GBP'000                GBP'000 
 
Cash flows from operating activities 
Profit before tax                       23,547      5,724       22,172 
 
Adjustment for: 
Finance expenses                        372       552        930 
(Gain)/loss from change in fair value of investment property  (16,596)     3,328       (5,324) 
Realised gains on disposal of investment property       (2,273)     (3,670)      (7,043) 
Realised loss on disposal of investment property held for sale 829       -         - 
(Increase)/decrease in other receivables and prepayments    (3,419)     (1,573)      374 
Increase/(decrease) in other payables and accrued expenses   537       (463)       (647) 
Net cash generated from operating activities          2,997      3,898       10,462 
 
Cash flows from investing activities 
Purchase of and additions to investment property        (19,539)     (106)       (5,983) 
Disposal of investment property                10,796      18,676       29,049 
 
Costs in respect of investment property held for sale 
                                (829)      -         - 
Net cash (used in)/generated from investing activities     (9,572)     18,570       23,066 
 
Cash flows from financing activities 
Share buyback cash paid                    -        -         (263) 
Share buyback costs                      -        -         (2) 
Loan drawdown/(repayment)                   11,000      (12,000)      (12,000) 
Arrangement loan facility fee paid               -        (13)        (13) 
Premium for interest rate caps                 -        (63)        (63) 
Finance costs                         (379)      (557)       (919) 
Dividends paid                         (6,337)     (6,351)      (12,691) 
 
Net cash flow generated from/(used in) financing activities  4,284      (18,984)      (25,951) 
 
Net (decrease)/increase in cash and cash equivalents      (2,291)     3,484       7,577 
Cash and cash equivalents at start of the period/year     17,450      9,873       9,873 
 
Cash and cash equivalents at end of the period/year               13,357       17,450 
                                15,159 
 

The notes below form an integral part of these condensed financial statements.

Notes to the Condensed Financial Statements

for the six months ended 30 September 2021

1. Corporate information

AEW UK REIT plc (the 'Company') is a closed ended Real Estate Investment Trust ('REIT') incorporated on 1 April 2015 and domiciled in the UK.

2. Accounting policies

2.1 Basis of preparation

These interim condensed unaudited financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting as adopted by the UK, and should be read in conjunction with the Company's last financial statements for the year ended 31 March 2021. These condensed unaudited financial statements do not include all information required for a complete set of financial statements proposed in accordance with IFRS as adopted by the UK ('IFRS'). However, selected explanatory notes have been included to explain events and transactions that are significant in understanding changes in the Company's financial position and performance since the last financial statements.

The financial information contained in this Interim Report and Financial Statements for the six months

ended 30 September 2021 and the comparative information for the year ended 31 March 2021 does not constitute statutory accounts as defined in sections 435(1) and (2) of the Companies Act 2006. Statutory accounts for the year ended 31 March 2021 have been delivered to the Registrar of Companies. The Auditor reported on those accounts. Its report was unqualified and did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

A review of the interim financial information has been performed by the Auditor of the Company for issue on 16 November 2021.The comparative figures disclosed in the condensed unaudited financial statements and related notes have been presented for both the six month period ended 30 September 2020 and year ended 31 March 2021 and as at 30 September 2020 and 31 March 2021.

These condensed unaudited financial statements have been prepared under the historical-cost convention, except for investment property and interest rate derivatives that have been measured at fair value. The condensed unaudited financial statements are presented in Sterling and all values are rounded to the nearest thousand pounds (GBP'000), except when otherwise indicated.

The Company is exempt by virtue of section 402 of the Companies Act 2006 from the requirement to prepare group financial statements. These financial statements present information solely about the Company as an individual undertaking.

New standards, amendments and interpretations

The Company has considered and applied the following new standards and amendments to existing standards which are required for the accounting period beginning on 1 April 2021:

* Amendments to IFRS 16 Covid-19 Related Rent Concessions beyond 30 June 2021; and

* Interest Rate Bench Reform - Phase 2 (Amendments to various standards: IFRS 9 'Financial Instruments', IAS 39 'Financial Instruments: Recognition and Measurement, IFRS 7 'Financial Instruments: Disclosures', IFRS 4 'Insurance Contracts' and IFRS 16 'Leases').

The Company has applied the new standards and there has been no significant impact on the financial statements.

There are a number of new standards and amendments to existing standards which have been published and are mandatory for the Company's accounting periods beginning on or after 1 April 2022 or later. The Company has not early adopted any of these new or amended standards.

2.2 Significant accounting judgements and estimates

The preparation of financial statements in accordance with IAS 34 requires the Directors of the Company to make judgements, estimates and assumptions that affect the reported amounts recognised in the financial statements. However, uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of the asset or liability in the future.

i) Valuation of investment property

The Company's investment property is held at fair value as determined by the independent valuer on the basis of fair value in accordance with the internationally accepted Royal Institution of Chartered Surveyors ('RICS') Appraisal and Valuation Standards.

2.3 Segmental information

The Board of Directors retains overall control of the Company but the Investment Manager (AEW UK Investment Management LLP) has certain authorities and fulfils the function of allocating resource to, and assessing the performance of the Company's operating segments and is therefore considered to be the Chief Operating Decision Maker ('CODM'). In accordance with IFRS 8, the Company considers each of its properties to be an individual operating segment. The CODM allocates resources, and reviews the performance of, the Company's portfolio on a property-by-property basis and discrete financial information is available for each individual property.

These operating segments have similar economic characteristics and, as such, are aggregated into one reporting segment, being investment in property and property-related investments in the UK.

2.4 Going concern

The Directors assessed the Company's ability to continue as a going concern, which takes into consideration the uncertainty surrounding the outbreak of COVID-19, as well as the Company's cash

flows, financial position, liquidity and borrowing facilities.

In that assessment the Directors' considered that the Company benefits from a diversified income stream from numerous tenants and sectors, which reduces risk. They also noted that:

* The Company's rent collection has been strong, with 99% of contracted rent collected for the March and June 2021 quarters. At least 87% of contracted rent has either been collected, or payment plans agreed, for the September 2021 quarter. Based on the contracted rent as at 30 September 2021, a reduction of 66% in total rents could be accommodated before breaching the ICR covenant in the Company's debt arrangements;

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -11-

* Based on the property valuation at 30 September 2021, the Company had room for a GBP62.10 million fall in NAV before reaching the maximum LTV covenant in the Company's debt arrangements. If certain conditions are met, such as providing security, a further GBP20.40 million fall in NAV could be accommodated.

Finally, the Directors' note that the Company's cash flow can also be significantly managed through the

adjustment of dividend payments.

Taking this into consideration, the Directors have reviewed a number of scenarios over 12 months, including a severe but plausible downside scenario which makes the following assumptions:

* A reduction in rental income of 30%;

* No new lettings or renewals, other than those where terms have already been agreed; and

* A 10% fall in property valuations.

Given the Company's financial position and headroom on covenants, the Directors do not consider that

there are any material uncertainties in relation to the Company's ability to meets its liabilities as they fall due and continue in operation for a period of 12 months from the date of approval of these financial statements. They therefore consider the going concern basis adopted in the preparation of the interim financial statements is appropriate.

2.5 Summary of significant accounting policies

The principal accounting policies applied in the preparation of these financial statements are consistent with those applied within the Company's Annual Report and Financial Statements for the year ended 31 March 2021 except for the changes as detailed in note 2.1.

3. Revenue

Period from   Period from 
               1 April 2021 to 1 April 2020 to Year ended 
               30 September   30 September   31 March 
 
               2021       2020       2021 
               (unaudited)   (unaudited)   (audited) 
               GBP'000      GBP'000      GBP'000 
 
Rental income         7,866      8,124      15,714 
Service charge income     485       674       1,535 
Dilapidation income received 272       40        197 
Other property income     7        -        - 
Surrender premium received  -        -        45 
Total rental and other income 8,630      8,838      17,491 
 

4. Property operating expenses

Period from   Period from 
                    1 April 2021 to 1 April 2020 to Year ended 
                    30 September   30 September   31 March 
 
                    2021       2020       2021 
                    (unaudited)   (unaudited)   (audited) 
                    GBP'000      GBP'000      GBP'000 
 
Non-recoverable service charge expense 644*       601       1,166 
Recoverable service charge expense   485       674       1,535 
Other property expenses        631       502       1,053 
 
Total property operating expenses   1,760      1,777      3,754 
 

* Of the c. GBP644,000 non-recoverable service charge expenditure (30 September 2020: GBP601,000) c. GBP552,000 relates to Bank Hey Street, Blackpool (30 September 2020: GBP394,000) which includes costs relating to the remedial works as detailed in the Investment Manager's Report.

5. Other operating expenses

Period from   Period from 
                   1 April 2021 to 1 April 2020 to Year ended 
                   30 September   30 September   31 March 
 
                   2021       2020       2021 
                   (unaudited)   (unaudited)   (audited) 
                   GBP'000      GBP'000      GBP'000 
 
Investment management fee       732       579       1,229 
Operating costs            289       289       594 
Audit fee               82        30        110 
ISRE 2410 review (interim review fee) 28        25        25 
Directors' remuneration        48        48        100 
 
Total other operating expenses    1,179      971       2,058 

6. Finance expense

Period from  Period from 
                         1 April 2021 1 April 2020 Year 
                         to      to      ended 
                         30 September 30 September 31 March 
                         2021     2020     2021 
                         (unaudited)  (unaudited)  (audited) 
                         GBP'000     GBP'000     GBP'000 
 
Interest payable on loan borrowings        344      438      722 
Amortisation of loan arrangement fee       41      49      97 
Commitment fee payable on loan borrowings     38      37      95 
                         423      524      914 
Change in fair value of interest rate derivatives (51)     28      16 
Total                       372      552      930 
 

7. Taxation

Period from  Period from 
                                                       Year 
                                         1 April 2021 1 April 2020 
                                         to      to      ended 
                                         30 September 30 September 31 March 
                                         2021     2020     2021 
                                         (unaudited)  (unaudited)  (audited) 
                                         GBP'000     GBP'000     GBP'000 
Analysis of charge in the period 
Profit before tax                                 23,547    5,724     22,172 
 
 
Theoretical tax at UK corporation tax standard rate of 19% (30 September 2020: 
19%; 31 March 2021: 19%)                                    1,088 
                                         4,474            4,213 
 
Adjusted for: 
Exempt REIT income                                (1,046)    (1,023)    (1,863) 
Non taxable investment gains                           (3,428)    (65)     (2,350) 
Total                                       -       -       - 

8. Earnings per share and NAV per share

Period from   Period from 
                                1 April 2021 to 1 April 2020 to Year ended 
                                30 September   30 September   31 March 
                                2021       2020       2021 
                                (unaudited)    (unaudited)   (audited) 
Earnings per share: 
Total comprehensive income (GBP'000)               23,547      5,724      22,172 
Weighted average number of shares               158,424,746   158,774,746   158,620,910 
Earnings Per Share (basic and diluted) (pence)         14.86      3.61       13.98 
 
 
EPRA earnings per share: 
                                        5,724 
Total comprehensive income (GBP'000)               23,547              22,172 
Adjustment to total comprehensive income: 
 
Change in fair value of investment property (GBP'000)               3,328 
                                (16,596)             (5,324) 
 
Realised gain on disposal of investment property (GBP'000)            (3,670) 
                                (2,273)              (7,043) 
 
Realised loss on disposal of investment property held for sale         - 
                                829                - 
 
Change in fair value of interest rate derivatives (GBP'000)            28 
                                (51)               16 
Total EPRA Earnings (GBP'000)                  5,456      5,410      9,821 
 
EPRA earnings per share (basic and diluted) (pence) 
                                3.45       3.41       6.19 
 
NAV per share: 
Net assets (GBP'000)                       174,289     147,236     157,079 
Ordinary Shares                        158,424,746   158,774,746   158,424,746 
NAV per share (pence)                     110.01      92.73      99.15 

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -12-

Earnings per share amounts are calculated by dividing profit for the period attributable to ordinary equity holders of the Company by the weighted average number of Ordinary Shares in issue during the period.

Current measures            Previous measures 
 
 
 
 
                     EPRA     EPRA     EPRA     EPRA     EPRA 
 
                     NTA     NRV     NDV     NAV     NNNAV 
As at 30 September 2021 
                     GBP'000    GBP'000     GBP'000    GBP'000    GBP'000 
IFRS NAV attributable to shareholders  174,289   174,289   174,289   174,289   174,289 
Mark-to-market adjustment of derivatives (112)    (112)    -      (112)    - 
Real estate transfer tax1        -      13,642    -      -      - 
At 30 September 2021           174,177   187,819   174,289   174,177   174,289 
Number of Ordinary Shares        158,424,746 158,424,746 158,424,746 158,424,746 158,424,746 
NAV per share              109.94p   118.55p   110.01p   109.94p   110.01p 
                           Current measures           Previous measures 
 
 
 
 
                           EPRA     EPRA     EPRA    EPRA     EPRA 
 
                           NTA     NRV     NDV     NAV     NNNAV 
As at 30 September 2020 
                           GBP'000    GBP'000     GBP'000   GBP'000    GBP'000 
IFRS NAV attributable to shareholders         147,236   147,236   147,236   147,236   147,236 
Mark-to-market adjustment of derivatives       (49)     (49)     -      (49)     - 
Real estate transfer tax and other purchasers' costs1 -      11,309    -      -      - 
At 30 September 2020                 147,187   158,496   147,236   147,187   147,236 
Number of Ordinary Shares               158,774,746 158,774,746 158,774,746 158,774,746 158,774,746 
NAV per share                     92.70p    99.82p    92.73p   92.70p    92.73p 

Earnings per share amounts are calculated by dividing profit for the period attributable to ordinary equity holders of the Company by the weighted average number of Ordinary Shares in issue during the period.

1 EPRA Net Tangible Assets ('EPRA NTA') and EPRA Net Disposal Value ('EPRA NDV') are calculated using property values in line with IFRS, where values are net of Real Estate Transfer Tax ('RETT') and other purchasers' costs. RETT and other purchasers' costs are added back when calculating EPRA Net Reinstatement Value ('EPRA NRV') and have been estimated at 6.6% of the net valuation provided by Knight Frank.

Current measures           Previous measures 
 
 
 
 
                           EPRA     EPRA     EPRA    EPRA     EPRA 
 
                           NTA     NRV     NDV     NAV     NNNAV 
As at 31 March 2021 
                           GBP'000    GBP'000     GBP'000   GBP'000    GBP'000 
IFRS NAV attributable to shareholders         157,079   157,079   157,079   157,079   157,079 
Mark-to-market adjustment of derivatives       (61)     (61)     -      (61)     - 
Real estate transfer tax and other purchasers' costs1 -      11,814    -      -      - 
At 31 March 2021                   157,018   168,832   157,079   157,018   157,079 
Number of Ordinary Shares               158,424,746 158,424,746 158,424,746 158,424,746 158,424,746 
NAV Per share                     99.11p    106.57p   99.15p   99.11p    99.15p 

1 EPRA NTA and EPRA NDV are calculated using property values in line with IFRS, where values are net of RETT and other purchasers' costs. RETT and other purchasers' costs are added back when calculating EPRA NRV and have been estimated at 6.6% of the net valuation provided by Knight Frank.

9. Dividends paid

Period from   Period from 
                              1 April 2021 to 1 April 2020 to Year ended 
                              30 September   30 September   31 March 
                              2021       2020       2021 
Dividends paid during the period              GBP'000      GBP'000      GBP'000 
 
 
Represents two/two/four interim dividends of 2.00 pps each         6,351 
                              6,337               12,691 
 
                              Period from   Period from 
                              1 April 2021 to 1 April 2020 to Year ended 
                              30 September   30 September   31 March 
                              2021       2020       2021 
Dividends relating to the period              GBP'000      GBP'000      GBP'000 
 
 
Represents two/two/four interim dividends of 2.00 pps each         6,351 
                              6,337               12,684 
 

Dividends paid relate to Ordinary Shares.

10. Investments

10.a) Investment property

Period from 1 April 2021 to 
 
                               30 September 2021 (unaudited) 
                                               Period from 
                                               1 April 2020  Year ended 
                               Investment Investment 
                                               to 30 
                               properties properties Total  September   31 March 
                               freehold  leasehold  GBP'000  2020      2021 
                               GBP'000    GBP'000        (unaudited)  (audited) 
                                               Total     Total 
                                               GBP'000     GBP'000 
UK Investment property 
 
As at beginning of period                   160,750   18,250   179,000 189,300    189,300 
 
Purchases and capital expenditure in the period 
                               8,948    10,588   19,536 106      5,983 
Disposals in the period                    (8,208)   -      (8,208) (15,006)    (22,006) 
 
Revaluation of investment property 
                               15,060   1,302    16,362 (3,045)    5,723 
 
 
Valuation provided by Knight Frank 
                               176,550   30,140   206,690 171,355    179,000 
 
 
Adjustment to carrying value for lease incentive debtor 
                                           (3,106) (3,225)    (3,340) 
 
Adjustment for lease obligations* 
                                           683   683      683 
 
Total Investment property 
                                           204,267 168,813    176,343 
 
Classified as: 
 
Investment property held for sale** 
                                           12,931 8,212     7,251 
Investment property                                  191,336 160,601    169,092 
                                           204,267 168,813    176,343 
 
Change in fair value of investment property 
 
Change in fair value before adjustments for lease incentives 
                                           16,362 (3,045)    5,723 
 
Adjustment for movement in the period: 
 
 
in value of lease incentive debtor 
                                           234   (283)     (399) 
                                           16,596 (3,328)    5,324 
Gains realised on disposal of investment property 
 
Net proceeds from disposals of investment property during the 
period 
 
                                           10,481 18,676     29,049 
 
Fair value at beginning of period 
                                           (8,208) (15,006)    (22,006) 
 
Gains realised on disposal of investment property 
                                           2,273  3,670     7,043 
 
Realised loss on disposal of investment property held for 
sale 
                                           829   -       - 

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -13-

* Adjustment in respect of minimum payment under head leases separately included as a liability within the Condensed Statement of Financial Position.

**225 Bath Street, Glasgow and Wella Warehouse, Basingstoke, have been classified as held-for-sale as at 30 September 2021. Contracts to sell 225 Bath Street were exchanged in October 2020 and its expected that the transaction will be completed within the next 12 months. Contracts to sell Wella Warehouse were exchanged in August 2021, with the transaction completed post period-end, in October 2021.

Valuation of investment property

Valuation of investment property is performed by Knight Frank LLP, an accredited external valuer with recognised and relevant professional qualifications and recent experience of the location and category of the investment property being valued.

The valuation of the Company's investment property at fair value is determined by the external valuer on the basis of market value in accordance with the internationally accepted RICS Valuation - Professional Standards (incorporating the International Valuation Standards).

The determination of the fair value is based upon the income capitalisation approach. This approach involves applying capitalisation yields to current and future rental streams net of income voids arising from vacancies or rent-free periods and associated running costs. These capitalisation yields and estimated rental values are based on comparable property and leasing transactions in the market using the valuer's professional judgement and market observation. Other factors taken into account in the valuations include the tenure of the property, tenancy details, capital values of fixtures and fittings, environmental matter and the overall repair and condition of the property.

10.b) Fair value measurement hierarchy

The following table provides the fair value measurement hierarchy for non-current assets:

Quoted prices 
                      Significant Significant 
               in active 
                      observable unobservable 
               markets 
                      inputs   inputs 
               (Level 1) 
                      (Level 2)  (Level 3)  Total 
Assets measured at fair value GBP'000 
                      GBP'000    GBP'000    GBP'000 
 
30 September 2021 
Investment property      -       -      204,267   204,267 
 
30 September 2020 
Investment property      -       -      168,813   168,813 
 
31 March 2021 
Investment property      -       -      176,343   176,343 

Explanation of the fair value hierarchy:

Level 1 - Quoted prices for an identical instrument in active markets;

Level 2 - Prices of recent transactions for identical instruments and valuation techniques using observable market data; and

Level 3 - Valuation techniques using non-observable data.

There have been no transfers between Level 1 and Level 2 during either period, nor have there been any transfers in or out of Level 3.

Sensitivity analysis to significant changes in unobservable inputs within Level 3 of the hierarchy

The significant unobservable inputs used in the fair value measurement categorised within Level 3 of the fair value hierarchy of the entity's portfolios of investment properties are: 1. ERV

2) Equivalent yield

Increases/(decreases) in the ERV (per sq ft per annum) in isolation would result in a higher/(lower) fair value measurement. Increases/(decreases) in the discount rate/ yield in isolation would result in a lower/(higher) fair value measurement.

The significant unobservable inputs used in the fair value measurement, categorised within Level 3 of the fair value hierarchy of the portfolio of investment property are:

Significant 
           Fair value Valuation       unobservable 
Class        GBP'000   technique       inputs      Range 
 
30 September 2021 
                           ERV       GBP0.50-GBP75.00 
Investment property*      Income capitalisation 
           206,690             Equivalent yield 5.00%-10.89% 
 
30 September 2020 
                           ERV       GBP0.50-GBP95.00 
Investment property*      Income capitalisation 
           171,355             Equivalent yield 6.23%-10.48% 
 
31 March 2021 
                           ERV       GBP0.50-GBP75.00 
Investment property*      Income capitalisation 
           179,000             Equivalent yield 5.76%-10.37% 
 

* Fair value per Knight Frank LLP.

Where possible, sensitivity of the fair values of Level 3 assets are tested to changes in unobservable inputs to reasonable alternatives.

Gains and losses recorded in profit or loss for recurring fair value measurements categorised within Level 3 of the fair value hierarchy are attributable to changes in unrealised gains or losses relating to investment property and investments held at the end of the reporting period.

With regards to both investment property and investments, gains and losses for recurring fair value measurements categorised within Level 3 of the fair value hierarchy, prior to adjustment for rent free debtor and rent guarantee debtor, where applicable, are recorded in profit and loss.

The tables below set out a sensitivity analysis for each of the key sources of estimation uncertainty with the resulting increase/(decrease) in the fair value of investment property.

Fair value Change in ERV  Change in equivalent yield 
           GBP'000   GBP'000  GBP'000  GBP'000     GBP'000 
 
Sensitivity Analysis      +5%   -5%   +5%      -5% 
 
30 September 2021  206,690  216,848 197,385 195,342    213,527 
 
30 September 2020  171,355  176,434 161,957 163,582    179,481 
 
31 March 2021    179,000  183,818 168,394 170,487    187,847 
           Fair value Change in ERV  Change in equivalent yield 
           GBP'000   GBP'000  GBP'000  GBP'000     GBP'000 
 
Sensitivity Analysis      +10%  -10%  +10%     -10% 
 
30 September 2021  206,690  228,192 188,975 186,439    222,802 
 
30 September 2020  171,355  183,940 154,933 156,710    188,744 
 
31 March 2021    179,000  191,699 160,864 162,986    197,965 
           Fair value Change in ERV  Change in equivalent yield 
           GBP'000   GBP'000  GBP'000  GBP'000     GBP'000 
 
Sensitivity Analysis      +15%  -15%  +15%     -15% 
 
30 September 2021  206,690  240,861 181,295 177,574    232,104 
 
30 September 2020  171,355  191,497 147,893 150,433    199,087 
 
31 March 2021    179,000  199,642 153,345 156,136    209,264 

11. Receivables and prepayments

30 September 30 September 31 March 
                   2021     2020     2021 
 
                   (unaudited)  (unaudited)  (audited) 
                   GBP'000     GBP'000     GBP'000 
Receivables 
Rent debtor             3,566     3,469     3,252 
Allowance for expected credit losses (607)     (207)     (995) 
Rent agent float account       2,212     2,056     724 
Other receivables          1,593     368      627 
Dilapidations receivables      -       69      - 
                   6,764     5,755     3,608 
 
Lease incentive debtor        3,106     3,225     3,340 
                   9,870     8,980     6,948 
 
Property related prepayments     296      29      4 
Other prepayments          32      54      25 
                   328      83      29 
Total                10,198    9,063     6,977 

The aged debtor analysis of receivables as follows:

30 September 30 September 31 March 
                 2021     2020     2021 
                 GBP'000    GBP'000    GBP'000 
 
Less than three months due    6,251    4,206    3,416 
Between three and six months due 513     1,549    192 
 
Total               6,764    5,755    3,608 

Expected credit losses have been assessed on receivables balances on an individual tenant-by-tenant basis. The risk of credit loss applied to each tenant is assessed based on information including, but not limited to: external credit ratings; financial statements; press information; previous experience of losses or late payment; discussions with the property manager and the tenant.

This assessment identified a number of receivables balances due from tenants known to be in financial difficulty or having already entered into a Company Voluntary Arrangement ('CVA') or administration. In these instances, a provision against the full balance of the receivable has been applied.

The assessment also identified receivables balances subject to dispute by tenants who are financially stable but unwilling to pay. The recoverability of these balances was subject to a decision by the Court, and as such, an assessment of the probability of a positive decision was made in reassessing the expected cash flows in relation to these balances and other receivables. Post period-end, these balances were recovered in full..

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -14-

The below table presents the exposure to these classes of identified credit risk and the associated provision made against the receivables balances:

Provision  Provision  Provision 
                           30 September 30 September 31 March 
                   Receivables Rate 2021     2020     2021 
                   GBP'000    %  GBP'000    GBP'000    GBP'000 
 
Identified financial difficulties  177     100 177     207     415 
Subject to Court ruling       717     60  430     -      580 
No Identified financial difficulties 9,583    -  -      -      - 
Total                10,477      607     207     995 

12. Interest rate derivatives

30 September 30 September 31 March 
                          2021     2020     2021 
 
                          (unaudited) (unaudited)  (audited) 
                          GBP'000    GBP'000     GBP'000 
 
At the beginning of the period           61      14      14 
Changes in fair value of interest rate derivatives 51      (28)     (16) 
Interest rate cap premium paid           -      63      63 
 
At the end of the period              112     49      61 

The Company is protected from a significant rise in interest rates as it currently has interest rate caps in effect which cap the interest rate at 1.00% on a notional value of GBP51.50 million. As a result, the loan was 102% hedged as at 30 September 2021 (31 March 2021: 130%).

Fair Value hierarchy

The following table provides the fair value measurement hierarchy for interest rate derivatives:

Assets measured at fair value 
 
          Quoted prices Significant Significant 
          in active   observable  unobservable 
          markets    input    inputs 
          (Level 1)   (Level 2)  (Level 3)   Total 
Valuation date   GBP'000     GBP'000    GBP'000     GBP'000 
30 September 2021 -       112     -       112 
30 September 2020 -       49      -       49 
31 March 2021   -       61      -       61 
 

The fair value of these contracts is recorded in the Condensed Statement of Financial Position as at the period end.

There have been no transfers between Level 1 and Level 2 during the period, nor have there been any transfers between Level 2 and Level 3 during the period.

13. Interest bearing loans and borrowings

Bank borrowings drawn 
                          30 September 30 September 31 March 
                          2021     2020     2021 
                          (unaudited)  (unaudited) (audited) 
                          GBP'000     GBP'000    GBP'000 
At the beginning of the period           39,500    51,500    51,500 
Bank borrowings drawn in the period         11,000    -      - 
Bank borrowings repaid in the period        -       (12,000)   (12,000) 
Interest bearing loans and borrowings        50,500    39,500    39,500 
 
Unamortised loan arrangement fees          (329)     (418)    (369) 
At the end of the period              50,171    39,082    39,131 
 
Repayable between two and five years        50,500    39,500    39,500 
 
Bank borrowings available but undrawn in the period        20,500 
                          9,500           20,500 
 
Total facility available              60,000    60,000    60,000 
 
 

The Company has a GBP60.00 million (31 March 2021: GBP60.00 million) credit facility with RBSi of which GBP50.50 million (31 March 2021: GBP39.50 million) has been utilised as at 30 September 2021.

The Company has a target gearing of 35% Loan to NAV, which is the maximum gearing on drawdown under the terms of the facility. As at 30 September 2021, the Company's gearing was 28.97% Loan to NAV (31 March 2021: 25.15%).

Borrowing costs associated with the credit facility are shown as finance costs in note 6 to these financial statements.

14. Payables and accrued expenses

30            31 
               30 September 
         September        March 
               2020 
         2021           2021 
               (unaudited) 
         (unaudited)       (audited) 
               GBP'000 
         GBP'000          GBP'000 
 
Deferred income 2,990    2,835    2,567 
Accruals     835     991     783 
Other creditors 768     455     588 
 
Total      4,593    4,281    3,938 
 

15. Lease obligation as lessee

Leases as lessee are capitalised at the lease's commencement at the present value of the minimum lease payments. The present value of the corresponding rental obligations are included as liabilities.

The following table analyses the present value of the minimum lease payments under non-cancellable finance leases:

30 September 30 September 31 March 
                                          2021     2020     2021 
 
                                          (unaudited)  (unaudited)  (audited) 
                                          GBP'000     GBP'000     GBP'000 
Current                                      48      48      48 
Non Current                                    635      635      635 
 
Lease liabilities included in the Statement of Financial Position at 30 September 
2021 
                                          683      683      683 

16. Issued share capital

There was no change to the issued share capital during the period. The number of ordinary shares allotted, called up and fully paid remains 158,774,746 of GBP0.01 each, of which 350,000 ordinary shares are held in treasury.

17. Transactions with related parties

As defined by IAS 24 Related Party Disclosures, parties are considered to be related if one party has the ability to control the other party or exercise significant influence over the other party in making financial or operational decisions.

For the six months ended 30 September 2021, the Directors of the Company are considered to be the key management personnel. Directors' remuneration is disclosed in note 5.

The Company is party to an Investment Management Agreement with the Investment Manager, pursuant to which the Company has appointed the Investment Manager to provide investment management services relating to the respective assets on a day-to-day basis in accordance with their respective investment objectives and policies, subject to the overall supervision and direction of the Board of Directors.

Under the Investment Management Agreement, the Investment Manager receives a quarterly management fee which is calculated and accrued monthly at a rate equivalent to 0.9% per annum of NAV (excluding uninvested proceeds from fundraising).

During the period from 1 April 2021 to 30 September 2021, the Company incurred GBP732,204 (six months ended 30 September 2020: GBP578,821) of investment management fees and expenses of which GBP362,931 was outstanding at 30 September 2021 (31 March 2021: GBP315,825).

18. Events after reporting date

Dividend

On 21 October 2021, the Board declared its second interim dividend of 2.00 pps in respect of the period from 1 July 2021 to 30 September 2021. The dividend payment will be made on 19 November 2021 to shareholders on the register as at 29 October 2021. The ex-dividend date was 28 October 2021.

Property Sales

The Company completed the sale of Wella Warehouse on 15 October 2021 for gross proceeds of GBP5.86 million.

Property Acquisition

On 5 November 2021, the Company acquired Central Six Retail Park in Coventry for a purchase price of GBP16.41 million.

EPRA Performance Measures

Detailed below is a summary table showing the EPRA performance measures of the Company.

All EPRA performance measures have been calculated in line with EPRA Best Practices Recommendations Guidelines which can be found at www.epra.com.

MEASURE AND DEFINITION          PURPOSE                   PERFORMANCE 
 
 
                     A key measure of a company's underlying   GBP5.46 million/3.45 pps 
1. EPRA Earnings             operating results and an indication of the 
                     extent to which current dividend payments  EPRA earnings for the six month 
Earnings from operational activities.  are supported by earnings.          period ended 30 September 2021 
                                           (six month period ended 30 
                                           September 2020: GBP5.41 million/ 
                                           3.41 pps) 
 
                     The EPRA NAV set of metrics make adjustments 
2. EPRA Net Tangible Assets ('NTA')   to the NAV per the IFRS financial statements 

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -15-

to provide stakeholders with the most    GBP174.18 million/109.94 pps EPRA 
Assumes that entities buy and sell    relevant information on the fair value of  NTA as at 30 September 2021 (At 
assets, thereby crystallising certain  the assets and liabilities of a real estate 31 March 2021: GBP157.02 million/ 
levels of unavoidable deferred tax.   investment company, under different     99.11 pps) 
                     scenarios. 
 
3. EPRA Net Reinstatement Value ('NRV') 
Assumes that entities never sell assets                        GBP187.82 million/118.55 pps EPRA 
and aims to represent the value required                       NRV as at 30 September 2021 
to rebuild the entity.          See above 
                                           (At 31 March 2021: GBP168.83 
                                           million/106.57 pps) 
4. EPRA Net Disposal Value ('NDV') 
Represents the shareholders' value under 
a disposal scenario, where deferred tax, 
financial instruments and certain other                        GBP174.29 million/110.01 pps EPRA 
adjustments are calculated to the full  See above                  NDV as at 30 September 2021 (As 
extent of their liability, net of any                         at 31 March 2021: GBP157.08 million 
resulting tax.                                    /99.15pps) 
 
5. EPRA Net Initial Yield ('NIY) 
 
Annualised rental income based on the                         6.69% 
cash rents passing at the balance sheet  A comparable measure for portfolio 
date, less non-recoverable property   valuations. This measure should make it   EPRA NIY 
operating expenses, divided by the    easier for investors to judge themselves, 
market value of the property, increased how the valuation of portfolio X compares  as at 30 September 2021 
with (estimated) purchasers' costs.   with portfolio Y. 
                                           (At 31 March 2021: 7.37%) 
 
 
6. EPRA 'Topped-Up' NIY 
                     A comparable measure for portfolio      7.07% 
This measure incorporates an adjustment valuations. This measure should make it 
to the EPRA NIY in respect of the    easier for investors to judge themselves,  EPRA 'Topped-Up' NIY 
expiration of rent-free periods (or   how the valuation of portfolio X compares 
other unexpired lease incentives such as with portfolio Y.              as at 30 September 2021 
discounted rent periods and step rents). 
                                           (At 31 March 2021: 8.12%) 
 
7. EPRA Vacancy                                    8.59%/5.43% excluding vacancy 
                                           rate contributed by Glasgow* EPRA 
Estimated Market Rental Value ('EMRV')                        vacancy as at 30 September 2021 
of vacant space divided by ERV of the  A 'pure' (%) measure of investment property (At 31 March 2021: 8.96%/5.58% 
whole portfolio.             space that is vacant, based on ERV.     excluding vacancy contributed by 
                                           Glasgow) 
 
 
                                           28.53% EPRA Cost Ratio (including 
                                           direct vacancy costs) as at 30 
8. EPRA Cost Ratio                                  September 2021 (At 30 September 
                                           2020: 27.15%) 
Administrative and operating costs 
(including and excluding costs of direct A key measure to enable meaningful 
vacancy) divided by gross rental income. measurement of the changes in a company's 
                     operating costs.               14.80% EPRA Cost ratio (excluding 
                                           direct vacancy costs) as at 30 
                                           September 2021 (At 30 September 
                                           2020: 16.70%) 
 
9. EPRA Capital Expenditure 
 
Property which has been held at both the 
current and comparative balance sheet                         GBP19.54 million for the period 
dates for which there has been no    A measure used to illustrate change in    ended 30 September 2021 (31 March 
significant development.         comparable capital values.          2021: GBP5.98 million) 
 
10. EPRA like-for-like Rental Growth 
 
Net income generated by assets which 
were held by the Company throughout both                       GBP0.04 million/0.57% for the 
the current and comparable periods which A measure used to illustrate change in    period ended 30 September 2021 
there has been no significant      comparable income values.          (31 March 2021: (GBP1.08 million)/ 
development which materially impacts                         (6.80%)) 
upon income. 

* Glasgow has exchanged to be sold with the condition of vacant possession.

Calculation of EPRA NTA, EPRA NRV and EPRA NDV

In October 2019, EPRA issued new Best Practice Recommendations for financial guidelines on its definitions of NAV measures: EPRA NTA, EPRA NRV and EPRA NDV.

The Company considers EPRA NTA to be the most relevant NAV measure for the Company and we are now reporting this as our primary NAV measure, replacing our previously reported EPRA NAV and EPRA NNNAV per share metrics. EPRA NTA excludes the cumulative fair value adjustments for debt-related derivatives which are unlikely to be realised.

Current measures            Previous measures 
 
 
 
 
                           EPRA     EPRA     EPRA     EPRA     EPRA 
 
                           NTA     NRV     NDV     NAV     NNNAV 
As at 30 September 2021 
                           GBP'000    GBP'000     GBP'000    GBP'000    GBP'000 
IFRS NAV attributable to shareholders         174,289   174,289   174,289   174,289   174,289 
Mark-to-market adjustment of derivatives       (112)    (112)    -      (112)    - 
Real estate transfer tax and other purchasers' costs1 -      13,642    -      -      - 
At 30 September 2021                 174,177   187,819   174,289   174,177   174,289 
Number of Ordinary Shares               158,424,746 158,424,746 158,424,746 158,424,746 158,424,746 
NAV per share                     109.94p   118.55p   110.01p   109.94p   110.01p 
                           Current measures           Previous measures 
 
 
 
 
                           EPRA     EPRA     EPRA    EPRA     EPRA 
 
                           NTA     NRV     NDV     NAV     NNNAV 
As at 30 September 2020 
                           GBP'000    GBP'000     GBP'000   GBP'000    GBP'000 
IFRS NAV attributable to shareholders         147,236   147,236   147,236   147,236   147,236 
Mark-to-market adjustment of derivatives       (49)     (49)     -      (49)     - 
Real estate transfer tax and other purchasers' costs1 -      11,309    -      -      - 
At 30 September 2020                 147,187   158,496   147,236   147,187   147,236 
Number of Ordinary Shares               158,774,746 158,774,746 158,774,746 158,774,746 158,774,746 
NAV per share                     92.70p    99.82p    92.73p   92.70p    92.73p 

1 EPRA NTA and EPRA NDV are calculated using property values in line with IFRS, where values are net of Real Estate Transfer Tax ('RETT') and other purchasers' costs. RETT and other purchasers' costs are added back when calculating EPRA NRV and have been estimated at 6.6% of the net valuation provided by Knight Frank.

Current measures           Previous measures 
 
 
 
 
                           EPRA     EPRA     EPRA    EPRA     EPRA 
 
                           NTA     NRV     NDV     NAV     NNNAV 
As at 31 March 2021 
                           GBP'000    GBP'000     GBP'000   GBP'000    GBP'000 
IFRS NAV attributable to shareholders         157,079   157,079   157,079   157,079   157,079 
Mark-to-market adjustment of derivatives       (61)     (61)     -      (61)     - 
Real estate transfer tax and other purchasers' costs1 -      11,814    -      -      - 
At 31 March 2021                   157,018   168,832   157,079   157,018   157,079 
Number of Ordinary Shares               158,424,746 158,424,746 158,424,746 158,424,746 158,424,746 

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -16-

NAV per share                     99.11p    106.57p   99.15p   99.11p    99.15p 

1 EPRA NTA and EPRA NDV are calculated using property values in line with IFRS, where values are net of RETT and other purchasers' costs. RETT and other purchasers' costs are added back when calculating EPRA NRV and have been estimated at 6.6% of the net valuation provided by Knight Frank.

Calculation of EPRA NIY and 'topped up' NIY

30    30    31 
                                       September September March 
 
                                       2021    2020   2021 
                                       GBP'000   GBP'000   GBP'000 
 
Investment property - wholly-owned                      206,690  171,355  179,000 
 
Allowance for estimated purchasers' costs at 6.6% 
                                       13,642   11,652  11,814 
 
Grossed-up completed property portfolio valuation (B)             220,332  183,007  190,814 
 
Annualised cash passing rental income                     15,699   14,144  15,051 
Property outgoings                              (958)   (955)   (993) 
 
Annualised net rents (A)                           14,741   13,189  14,058 
 
 
Add: notional rent expiration of rent free periods or other lease incentives* 
                                       846    2,169   1,439 
 
'Topped-up' net annualised rent (C)                      15,587   15,358  15,497 
 
EPRA NIY (A/B)                                6.69%   7.21%   7.37% 
 
EPRA 'topped-up' NIY (C/B)                          7.07%   8.39%   8.12% 
 

* Rent-free periods expire by June 2022.

EPRA NIY basis of calculation

EPRA NIY is calculated as the annualised net rent, divided by the gross value of the completed property portfolio.

The valuation of grossed up completed property portfolio is determined by our external valuers as at 30 September 2021, plus an allowance for estimated purchasers' costs. Estimated purchasers' costs are determined by the relevant stamp duty liability, plus an estimate by our valuers of agent and legal fees on notional acquisition. The net rent deduction allowed for property outgoings is based on our valuers' assumptions on future recurring non-recoverable revenue expenditure.

In calculating the EPRA 'topped-up' NIY, the annualised net rent is increased by the total contracted rent from expiry of rent-free periods and future contracted rental uplifts.

Calculation of EPRA Vacancy Rate

30 September  30 September 31 March 
 
                                      2021      2020     2021 
                                      GBP'000      GBP'000    GBP'000 
 
Annualised potential rental value of vacant premises (A) 
                                      1,521      1,330    1,482 
 
Annualised potential rental value for the completed property portfolio (B) 
                                      17,704     16,211    16,538 
 
EPRA Vacancy Rate (A/B)                          8.59%      8.21%    8.96% 
 
 
Calculation of EPRA Cost Ratios 
                                      30 September  30 September 31 March 
                                      2021      2020     2021 
                                      GBP'000      GBP'000    GBP'000 
 
 
Administrative/operating expense per IFRS income statement 
                                      2,267      2,230    5,221 
Less: ground rent costs                          (33)      (33)     (66) 
EPRA costs (including direct vacancy costs) (A)              2,234      2,197    5,155 
 
Direct vacancy costs                            (1,075)     (846)    (1,622) 
 
 
EPRA costs (excluding direct vacancy costs) (B) 
                                      1,159      1,351    3,533 
 
 
Gross rental income less ground rent costs - per IFRS 
                                      7,833      8,091    15,648 
 
Gross rental income less ground rent costs (C) 
                                      7,833      8,091    15.648 
 
 
EPRA Cost Ratio (including direct vacancy costs) (A/C) 
                                      28.53%     27.15%    32.94% 
 
EPRA Cost Ratio (excluding direct vacancy costs) (B/C) 
                                      14.80%     16.70%    22.58% 

The Company has not capitalised any overhead or operating expenses in the accounting period disclosed above.

Only costs directly associated with the purchase or construction of properties as well as all subsequent value-enhancing capital expenditure are capitalised.

Like-for-like rental growth

The table below sets out the like-for-like rental growth of the portfolio, by sector, in accordance with EPRA Best Practices Recommendations.

Rental income from 
         Rental income from 
                     like-for-like 
         like-for-like 
                     portfolio for 
         portfolio for 
                     period 1 October 2020 
         period 1 April 2021 to 
                     to 31 
         30 September 
                     March 
         2021                                   Like-for-like 
                     2021         Like-for-like rental growth 
         GBPm                                    rental growth 
                     GBPm          GBPm 
Sector                                           % 
Industrial    4.20          4.10         0.10            2.42 
Office      1.15          1.13         0.02            1.83 
Alternatives   0.73          0.77         (0.04)           (5.01) 
Standard retail  1.02          1.04         (0.02)           (1.76) 
Retail warehouses 0.29          0.31         (0.02)           (6.93) 
Total       7.39          7.35         0.04            0.57 

The like-for-like rental growth is based on changes in rental income for those properties which have been held for the duration of both the current and comparative reporting. This represents a portfolio valuation, as assessed by the valuer of GBP187.50 million (31 March 2021: GBP179.00 million).

Capital Expenditure

The table below sets out the capital expenditure of the portfolio in accordance with EPRA Best Practice Recommendations.

30 September 30 September 
 
                           2021     2020     31 March 2021 
Sector 
                           GBP'000    GBP'000    GBP'000 
Acquisitions                     19,468    -      5,778 
Investment properties - no incremental lettable space 68      106     205 
Total purchases and capital expenditure        19,536    106     5,983 

Company Information

Shareholder Enquiries

The register for the Ordinary Shares is maintained by Link Group. In the event of queries regarding your holding, please contact the Registrar on +44 (0)371 664 0391 or email: enquiries@linkgroup.co.uk

Changes of name and/or address must be notified in writing to the Registrar, at the address shown below. You can check your shareholding and find practical help on transferring shares or updating your details at www.signalshares.com . Shareholders eligible to receive dividend payments gross of tax may also download declaration forms from that website.

Share Information

Ordinary GBP0.01 Shares 158,424,746

(excluding treasury shares)

SEDOL Number BWD2415

ISIN Number GB00BWD24154

Ticker/TIDM AEWU

The Company's Ordinary Shares are traded on the Main Market of the London Stock Exchange.

Annual and Interim Reports

Copies of the Annual and Interim Reports are available from the Company's website: www.aewukreit.com.

Provisional Financial Calendar

31 March 2022   Year end 
June 2022     Announcement of annual results 
September 2022  Annual General Meeting 
30 September 2022 Half-year end 
November 2022   Announcement of interim results 

Dividends

(MORE TO FOLLOW) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

DJ AEW UK REIT plc: Half Yearly Results -17-

The following table summarises the dividends declared in relation to the period:

GBP 
Interim dividend for the period 1 April 2021 to 30 June 2021 (payment made on 31 August 2021)       3,168,495 
Interim dividend for the period 1 July 2021 to 30 September 2021 (payment to be made on 19 November 2021) 3,168,495 
Total                                                   6,336,990 

Independent Directors

Mark Burton (Non-executive Chairman)

Bimaljit ('Bim') Sandhu (Non-executive Director and Chairman of the Audit Committee)

Katrina Hart (Non-executive Director)

Registered Office

6th Floor

65 Gresham Street

London

EC2V 7NQ

Investment Manager and AIFM

AEW UK Investment Management LLP

33 Jermyn Street

London

SW1Y 6DN

Tel: 020 7016 4880

Website: www.aewuk.co.uk

Property Manager

Mapp

180 Great Portland Street

London

W1W 5QZ

Corporate Broker

Liberum

Ropemaker Place

25 Ropemaker Street

London

EC2Y 9LY

Legal Adviser

Gowling WLG (UK) LLP

4 More London Riverside

London

SE1 2AU

Depositary

Langham Hall UK LLP

8th Floor

1 Fleet Place

London

EC4M 7RA

Administrator

Link Alternative Fund Administrators Limited

Beaufort House

51 New North Road

Exeter

EX4 4EP

Company Secretary

Link Company Matters Limited

6th Floor

65 Gresham Street

London

EC2V 7NQ

Registrar

Link Group

10th Floor

Central Square

28 Wellington Street

Leeds

LS1 4DL

Auditor

BDO LLP

55 Baker Street

London

W1U 7EU

Valuer

Knight Frank LLP

55 Baker Street

London

W1U 8AN

Frequency of NAV publication:

The Company's NAV is released to the London Stock Exchange on a quarterly basis and is published on the Company's website.

National Storage Mechanism

A copy of the Interim Report will be submitted shortly to the National Storage Mechanism ('NSM') and will be available for inspection at https://www.fca.org.uk/markets/primary-markets/regulatory-disclosures/ national-storage-mechanism.

LEI: 21380073LDXHV2LP5K50

-----------------------------------------------------------------------------------------------------------------------

ISIN:      GB00BWD24154 
Category Code: IR 
TIDM:      AEWU 
LEI Code:    21380073LDXHV2LP5K50 
OAM Categories: 1.2. Half yearly financial reports and audit reports/limited reviews 
Sequence No.:  126970 
EQS News ID:  1249566 
 
End of Announcement EQS News Service 
=------------------------------------------------------------------------------------
 

Image link: https://eqs-cockpit.com/cgi-bin/fncls.ssp?fn=show_t_gif&application_id=1249566&application_name=news

(END) Dow Jones Newswires

November 17, 2021 02:00 ET (07:00 GMT)

Lithium vs. Palladium - Ist das die Chance des Jahrzehnts?
Sichern Sie sich den kostenlosen PDF-Report! So können Sie vom Boom der Rohstoffe profitieren.
Hier klicken
© 2021 Dow Jones News
Werbehinweise: Die Billigung des Basisprospekts durch die BaFin ist nicht als ihre Befürwortung der angebotenen Wertpapiere zu verstehen. Wir empfehlen Interessenten und potenziellen Anlegern den Basisprospekt und die Endgültigen Bedingungen zu lesen, bevor sie eine Anlageentscheidung treffen, um sich möglichst umfassend zu informieren, insbesondere über die potenziellen Risiken und Chancen des Wertpapiers. Sie sind im Begriff, ein Produkt zu erwerben, das nicht einfach ist und schwer zu verstehen sein kann.