Computer software |
- 5 to 7 years |
Development costs |
- 5 to 7 years |
Customer lists |
- 5 to 7 years |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
On financial assets held at amortised cost: | ||||
On loans fully secured on residential property | 249.2 | 220.5 | 249.1 | 220.4 |
On other loans and advances: | ||||
To subsidiary undertakings | - | - | 2.4 | 2.3 |
Other | 0.4 | 1.4 | 18.0 | 9.0 |
On other liquid assets | 18.0 | 32.3 | 16.9 | 31.5 |
On financial assets held at Fair Value Through Other Comprehensive Income: | ||||
On debt securities | 33.3 | 31.5 | 33.3 | 31.5 |
On financial assets held at Fair Value Through Profit or Loss: | ||||
Interest recognised in respect of mortgages held at fair value | 11.2 | 11.4 | 11.2 | 11.4 |
Net income on derivatives hedging assets | 23.0 | 38.6 | 17.9 | 30.7 |
335.1 | 335.7 | 348.8 | 336.8 | |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
On financial liabilities held at amortised cost: | ||||
On amounts due to Members | 201.8 | 205.0 | 201.8 | 205.0 |
On subscribed capital | 3.4 | 3.4 | 3.4 | 3.4 |
On subordinated liabilities | 2.6 | 1.3 | 2.6 | 1.3 |
On deposits and other borrowings | 24.7 | 32.5 | 36.9 | 31.7 |
On finance leases | 0.4 | 0.3 | 0.4 | 0.3 |
232.9 | 242.5 | 245.1 | 241.7 | |
On financial liabilities held at Fair Value Through Profit or Loss: | ||||
Net expense on derivatives hedging liabilities | 0.8 | 1.3 | 0.8 | 1.3 |
233.7 | 243.8 | 245.9 | 243.0 | |
Group | Society | ||||
2025 | 2024 | 2025 | 2024 | ||
Note | £m | £m | £m | £m | |
Other income | |||||
Savings management income | 51.0 | 47.3 | - | - | |
Regulated advice services | 8.7 | 6.8 | - | - | |
Fee and commission income | 0.9 | 1.8 | 0.9 | 1.8 | |
Income recognised under IFRS 15 | 5 | 60.6 | 55.9 | 0.9 | 1.8 |
Other operating income | 0.1 | 0.2 | 17.4 | 12.4 | |
60.7 | 56.1 | 18.3 | 14.2 | ||
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Other charges | ||||
Fee and commission expense | 0.6 | 0.2 | 0.5 | 0.2 |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Dividend income | ||||
Received from equity investments | 1.1 | 0.2 | - | - |
Received from subsidiary undertakings | - | - | 1.4 | 1.6 |
1.1 | 0.2 | 1.4 | 1.6 | |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Solutions Business | ||||
Savings management services recognised over time | 48.9 | 45.6 | - | - |
Savings management project and change services recognised over time | 1.6 | 1.5 | - | - |
IT services recognised over time | 0.5 | 0.2 | - | - |
51.0 | 47.3 | - | - | |
Member Business | ||||
Regulated advice services recognised at a point in time | 3.4 | 2.6 | - | - |
Regulated advice services recognised over time | 5.3 | 4.2 | - | - |
Third party services recognised at a point in time | 0.8 | 1.7 | 0.8 | 1.7 |
Other services recognised over time | 0.1 | 0.1 | 0.1 | 0.1 |
9.6 | 8.6 | 0.9 | 1.8 | |
Total revenue from contracts with customers | 60.6 | 55.9 | 0.9 | 1.8 |
Group | Solutions | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Aggregate amount of transaction price allocated to long-term savings | ||||
| management projects | 4.9 | 2.6 | 5.9 | 5.0 |
Aggregate amount of transaction price allocated to long-term IT services | 0.1 | 0.7 | 0.1 | 0.7 |
5.0 | 3.3 | 6.0 | 5.7 | |
Group | Society | ||||
2025 | 2024 | 2025 | 2024 | ||
Note | £m | £m | £m | £m | |
Staff costs: | |||||
Wages and salaries | 67.9 | 63.2 | 33.2 | 44.3 | |
Social security costs | 8.8 | 6.9 | 4.3 | 3.5 | |
Pension costs for defined contribution scheme | 9.7 | 8.9 | 4.7 | 4.6 | |
Short term leases for land and buildings: | |||||
Payable to third parties | 17 | - | 0.1 | - | 0.1 |
Other administrative expenses | 37.3 | 29.4 | 41.0 | 23.0 | |
IT transformation costs | 0.6 | 2.6 | 0.6 | 2.6 | |
124.3 | 111.1 | 83.8 | 78.1 | ||
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Fees payable to the Society's auditors for the audit of Society and | ||||
| consolidated financial statements | 0.8 | 0.8 | 0.8 | 0.8 |
Fees payable for the audit of subsidiaries | 0.1 | 0.1 | - | - |
Fees payable for other audit related assurance services | 0.1 | 0.1 | 0.1 | 0.1 |
Fees payable for non-audit services | - | 0.1 | - | 0.1 |
1.0 | 1.1 | 0.9 | 1.0 | |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
Full time | 1,508 | 1,468 | 604 | 604 |
Part time | 304 | 305 | 164 | 163 |
1,812 | 1,773 | 768 | 767 | |
Head Office | 1,569 | 1,539 | 556 | 562 |
Branch | 243 | 234 | 212 | 205 |
1,812 | 1,773 | 768 | 767 | |
Group | Society | ||||
Note | 2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | ||
Current tax | |||||
Current year | 1.5 | 1.9 | 2.7 | 0.8 | |
Adjustments in respect of previous years | (0.5) | (0.9) | 0.5 | (0.7) | |
Total current tax | 1.0 | 1.0 | 3.2 | 0.1 | |
Deferred tax | |||||
Current year | 3.0 | (2.0) | 3.0 | (2.3) | |
Adjustments in respect of prior years | 0.6 | 0.2 | 0.8 | (0.1) | |
Total deferred tax | 18 | 3.6 | (1.8) | 3.8 | (2.4) |
Total taxation expense / (credit) in Income Statements | 4.6 | (0.8) | 7.0 | (2.3) | |
Group | Society | |||
Analysis of taxation expense for the year | 2025 | 2024 | 2025 | 2024 |
£m | £m | £m | £m | |
Profit for the year before taxation | 22.6 | 15.7 | 27.6 | 15.7 |
Profit before taxation at the standard rate of corporation tax in the UK of | ||||
| 25.00% (2024: 25.00%) | 5.7 | 3.9 | 6.9 | 3.9 |
Effects of: | ||||
Non-taxable dividend income received | (0.3) | - | (0.4) | (0.4) |
Expenses not deductible for tax | 0.8 | 0.7 | 0.8 | 0.1 |
Distributions to Additional Tier 1 capital holders allowable deductions | (1.4) | - | (1.4) | - |
Transfer pricing adjustment | - | - | (0.2) | (0.7) |
Timing differences | (0.2) | - | - | - |
Recognition of deferred tax asset* | - | (4.0) | - | (4.0) |
Non-taxable income | (0.1) | (0.7) | - | (0.4) |
Adjustments in respect of prior years | 0.1 | (0.7) | 1.3 | (0.8) |
4.6 | (0.8) | 7.0 | (2.3) | |
Member |
Solutions |
Consolidation |
||
Business |
Business |
adjustments |
Total |
|
£m |
£m |
£m |
£m |
|
Net interest income / (expense) |
103.8 |
(2.4) |
- |
101.4 |
Other income and charges |
26.6 |
71.3 |
(36.7) |
61.2 |
Fair value gains less losses on financial instruments and hedge accounting |
(6.5) |
- |
- |
(6.5) |
Administrative expenses |
(92.3) |
(68.7) |
36.7 |
(124.3) |
Depreciation and amortisation |
(3.0) |
(5.4) |
- |
(8.4) |
Operating profit / (loss) before impairments and provisions |
28.6 |
(5.2) |
- |
23.4 |
Impairment reversals on loans and advances to customers |
0.7 |
- |
- |
0.7 |
Provisions for liabilities and charges |
(0.9) |
(0.4) |
- |
(1.3) |
Profit / (loss) on disposal of non current assets |
0.4 |
(0.6) |
- |
(0.2) |
Profit / (loss) before taxation |
28.8 |
(6.2) |
- |
22.6 |
Taxation expense |
(4.6) |
|||
Profit after taxation for the financial period |
18.0 |
Member |
Solutions |
Consolidation |
||
Business |
Business |
adjustments |
Total |
|
Restated |
Restated |
Restated |
Restated |
|
£m |
£m |
£m |
£m |
|
Net interest income / (expense) |
94.0 |
(2.1) |
- |
91.9 |
Other income and charges |
20.5 |
65.1 |
(29.5) |
56.1 |
Fair value gains less losses on financial instruments and hedge accounting |
4.9 |
- |
- |
4.9 |
Administrative expenses |
(83.2) |
(57.4) |
29.5 |
(111.1) |
Depreciation and amortisation |
(2.6) |
(5.0) |
- |
(7.6) |
Operating profit before impairments and provisions |
33.6 |
0.6 |
- |
34.2 |
Impairment reversals on loans and advances to customers |
2.5 |
- |
- |
2.5 |
Provisions for liabilities and charges |
(20.7) |
(0.3) |
- |
(21.0) |
Profit before taxation |
15.4 |
0.3 |
- |
15.7 |
Taxation credit |
0.8 |
|||
Profit after taxation for the financial period |
16.5 |
Group |
Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
On demand |
53.2 |
21.6 |
4.5 |
4.9 |
In not more than 3 months |
93.0 |
80.2 |
93.0 |
80.2 |
146.2 |
101.8 |
97.5 |
85.1 |
|
Group & Society |
||
2025 |
2024 |
|
Movement in transferable debt securities |
£m |
£m |
At 1 January |
602.3 |
615.0 |
Additions |
432.2 |
475.6 |
Disposals |
(5.0) |
(42.2) |
Maturities |
(177.0) |
(443.2) |
Movement in fair value |
6.7 |
(2.9) |
At 31 December |
859.2 |
602.3 |
Transferable debt securities |
||
Issued by UK Government - listed |
325.3 |
252.6 |
Issued by other borrowers - listed |
533.9 |
349.7 |
859.2 |
602.3 |
|
Group |
Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Loans fully secured on residential property |
5,687.5 |
5,259.3 |
5,686.2 |
5,257.7 |
Loans fully secured on land |
21.0 |
26.7 |
21.0 |
26.7 |
Other loans |
0.9 |
1.0 |
0.9 |
1.1 |
Gross loans and advances |
5,709.4 |
5,287.0 |
5,708.1 |
5,285.5 |
Allowance for losses on loans and advances |
(6.3) |
(6.6) |
(6.4) |
(6.6) |
Micro fair value hedge adjustments |
2.9 |
2.2 |
2.9 |
2.2 |
Effective interest rate adjustments |
7.7 |
6.5 |
7.7 |
6.5 |
Fair value adjustments |
0.5 |
0.2 |
0.6 |
0.2 |
5,714.2 |
5,289.3 |
5,712.9 |
5,287.8 |
|
Loans fully |
|||
secured on |
Loans fully |
||
residential |
secured on |
||
property |
land |
Total |
|
Group |
£m |
£m |
£m |
Balance at 1 January 2025 |
4.3 |
2.3 |
6.6 |
Credit for the year |
- |
(0.7) |
(0.7) |
Utilised during the year |
0.4 |
- |
0.4 |
4.7 |
1.6 |
6.3 |
Loans fully |
|||
secured on |
Loans fully |
||
residential |
secured on |
||
property |
land |
Total |
|
Group |
£m |
£m |
£m |
Balance at 1 January 2024 |
6.2 |
1.4 |
7.6 |
(Credit) / charge for the year |
(1.9) |
0.9 |
(1.0) |
Balance at 31 December 2024 |
4.3 |
2.3 |
6.6 |
Loans fully |
|||
secured on |
Loans fully |
||
residential |
secured on |
||
property |
land |
Total |
|
Society |
£m |
£m |
£m |
Balance at 1 January 2025 |
4.3 |
2.3 |
6.6 |
Charge / (credit) for the year |
0.1 |
(0.7) |
(0.6) |
Utilised during the year |
0.4 |
- |
0.4 |
Balance at 31 December 2025 |
4.8 |
1.6 |
6.4 |
Loans fully |
|||
secured on |
Loans fully |
||
residential |
secured on |
||
property |
land |
Total |
|
Society |
£m |
£m |
£m |
Balance at 1 January 2024 |
6.0 |
1.4 |
7.4 |
(Credit) / charge for the year |
(1.7) |
0.9 |
(0.8) |
Balance at 31 December 2024 |
4.3 |
2.3 |
6.6 |
| Group and Society |
||||||
| 2025 |
2024 |
|||||
Gross |
Fair value |
Gross |
Fair value |
|||
mortgage |
Fair value |
presented on |
mortgage |
Fair value |
presented on |
|
balances |
adjustment |
Balance Sheet |
balances |
adjustment |
Balance Sheet |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Denominated in £ |
137.5 |
(0.1) |
137.4 |
143.8 |
2.9 |
146.7 |
Denominated in € |
42.0 |
(16.5) |
25.5 |
40.7 |
(15.8) |
24.9 |
Total |
179.5 |
(16.6) |
162.9 |
184.5 |
(12.9) |
171.6 |
Group and Society |
||
2025 |
2024 |
|
£m |
£m |
|
Interest income |
11.2 |
11.4 |
Fair value change |
(1.3) |
(5.8) |
Group and Society |
||
2025 |
2024 |
|
£m |
£m |
|
Reversion value |
4.6 |
9.2 |
Book value |
6.2 |
7.3 |
Interest income |
0.3 |
0.5 |
| Society |
||
2025 |
2024 |
|
Deemed loan asset in respect of Tyne Funding |
£m |
£m |
Retained loan notes |
152.6 |
190.2 |
Consideration received for transfer of mortgages |
(146.4) |
(183.6) |
Net value of derivatives integral to transaction |
(0.5) |
8.1 |
5.7 |
14.7 |
|
Society |
||
2025 |
2024 |
|
Deemed loan liability in respect of Hadrian Funding |
£m |
£m |
Retained loan notes |
341.1 |
- |
Consideration received for transfer of mortgages |
(644.8) |
- |
Net value of derivatives integral to transaction |
(0.3) |
- |
Subordinated loan to the SPV integral to the transaction |
9.8 |
- |
(294.2) |
- |
|
Group |
Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Equities |
1.4 |
1.6 |
0.2 |
0.1 |
Investment in subsidiary undertakings |
- |
- |
47.2 |
42.6 |
1.4 |
1.6 |
47.4 |
42.7 |
|
Society |
Shares |
Loans |
Total |
£m |
£m |
£m |
|
Cost |
|||
At 1 January 2025 |
5.9 |
36.7 |
42.6 |
Additions |
- |
4.6 |
4.6 |
Capital contribution |
10.0 |
(10.0) |
- |
Balance at 31 December 2025 |
15.9 |
31.3 |
47.2 |
Provisions |
|||
At 1 January 2025 and 31 December 2025 |
- |
- |
- |
Net book amount at 31 December 2025 |
15.9 |
31.3 |
47.2 |
Society |
Shares |
Loans |
Total |
£m |
£m |
£m |
|
Cost |
|||
At 1 January 2024 |
5.9 |
35.7 |
41.6 |
Additions |
- |
1.3 |
1.3 |
Repayments received |
- |
(0.3) |
(0.3) |
Balance at 31 December 2024 |
5.9 |
36.7 |
42.6 |
Provisions |
|||
At 1 January 2024 and 31 December 2024 |
- |
- |
- |
Net book amount at 31 December 2024 |
5.9 |
36.7 |
42.6 |
Name of principal subsidiary undertakings |
Principal activity |
Newcastle Financial Advisers Limited |
Provision of financial services |
Newcastle Mortgage Loans (Jersey) Limited |
Mortgage lending |
Newcastle Strategic Solutions Limited |
Provision of specialised savings management and IT services |
MBS (Mortgages) Limited |
Mortgage lending |
Internally |
Internally |
||||
developed |
development |
||||
Purchased |
software: work |
software: in |
Acquired |
||
software |
in progress |
use |
customer lists |
Total |
|
Cost |
£m |
£m |
£m |
£m |
£m |
At 1 January 2025 |
11.5 |
2.3 |
14.1 |
0.7 |
28.6 |
Additions |
0.1 |
2.4 |
- |
0.2 |
2.7 |
Transfers |
- |
(3.5) |
3.5 |
- |
- |
Disposals |
(0.8) |
- |
(1.1) |
- |
(1.9) |
At 31 December 2025 |
10.8 |
1.2 |
16.5 |
0.9 |
29.4 |
Accumulated depreciation |
|||||
At 1 January 2025 |
8.7 |
- |
5.6 |
0.5 |
14.8 |
Charge for the year |
1.0 |
- |
3.1 |
0.1 |
4.2 |
Disposals |
(0.6) |
- |
(0.7) |
- |
(1.3) |
At 31 December 2025 |
9.1 |
- |
8.0 |
0.6 |
17.7 |
Net book amount 31 December 2025 |
1.7 |
1.2 |
8.5 |
0.3 |
11.7 |
Internally |
|||||
developed |
Internally |
||||
Purchased |
software: work |
development |
Acquired |
||
software |
in progress |
software: in use |
customer lists |
Total |
|
Cost |
£m |
£m |
£m |
£m |
£m |
At 1 January 2024 |
12.7 |
3.1 |
9.5 |
0.4 |
25.7 |
Additions |
0.5 |
3.8 |
- |
0.3 |
4.6 |
Transfers |
- |
(4.6) |
4.6 |
- |
- |
Disposals |
(1.7) |
- |
- |
- |
(1.7) |
At 31 December 2024 |
11.5 |
2.3 |
14.1 |
0.7 |
28.6 |
Accumulated depreciation |
|||||
At 1 January 2024 |
9.3 |
- |
3.2 |
0.4 |
12.9 |
Charge for the year |
1.1 |
- |
2.4 |
0.1 |
3.6 |
Disposals |
(1.7) |
- |
- |
- |
(1.7) |
At 31 December 2024 |
8.7 |
- |
5.6 |
0.5 |
14.8 |
Net book amount 31 December 2024 |
2.8 |
2.3 |
8.5 |
0.2 |
13.8 |
Internally |
Internally |
||||
developed |
development |
||||
Purchased |
software: work |
software: in |
Acquired |
||
software |
in progress |
use |
customer lists |
Total |
|
Cost |
£m |
£m |
£m |
£m |
£m |
At 1 January 2025 |
2.8 |
- |
- |
- |
2.8 |
Additions |
3.1 |
- |
- |
- |
3.1 |
Transfers |
- |
- |
- |
- |
- |
Disposals |
(0.2) |
- |
- |
- |
(0.2) |
At 31 December 2025 |
5.7 |
- |
- |
- |
5.7 |
Accumulated depreciation |
|||||
At 1 January 2025 |
1.3 |
- |
- |
- |
1.3 |
Charge for the year |
0.5 |
- |
- |
- |
0.5 |
Disposals |
(0.2) |
- |
- |
- |
(0.2) |
At 31 December 2025 |
1.6 |
- |
- |
- |
1.6 |
Net book amount 31 December 2025 |
4.1 |
- |
- |
- |
4.1 |
Internally |
|||||
developed |
Internally |
||||
Purchased |
software: work |
development |
Acquired |
||
software |
in progress |
software: in use |
customer lists |
Total |
|
Cost |
£m |
£m |
£m |
£m |
£m |
At 1 January 2024 |
4.0 |
- |
- |
- |
4.0 |
Additions |
0.5 |
- |
- |
- |
0.5 |
Disposals |
(1.7) |
- |
- |
- |
(1.7) |
At 31 December 2024 |
2.8 |
- |
- |
- |
2.8 |
Accumulated depreciation |
|||||
At 1 January 2024 |
2.7 |
- |
- |
- |
2.7 |
Charge for the year |
0.3 |
- |
- |
- |
0.3 |
Disposals |
(1.7) |
- |
- |
- |
(1.7) |
At 31 December 2024 |
1.3 |
- |
- |
- |
1.3 |
Net book amount 31 December 2024 |
1.5 |
- |
- |
- |
1.5 |
Equipment, |
|||||
Group |
fixtures, |
||||
Freehold |
Leasehold land |
fittings and |
Investment |
||
buildings |
and buildings |
motor vehicles |
property |
Total |
|
Cost |
£m |
£m |
£m |
£m |
£m |
At 1 January 2025 |
3.1 |
28.5 |
26.7 |
0.7 |
59.0 |
Additions |
- |
0.9 |
6.5 |
- |
7.4 |
Lease remeasurement |
- |
0.1 |
- |
- |
0.1 |
Disposals |
(0.6) |
(1.7) |
(1.1) |
(0.7) |
(4.1) |
At 31 December 2025 |
2.5 |
27.8 |
32.1 |
- |
62.4 |
Accumulated depreciation |
|||||
At 1 January 2025 |
1.1 |
7.8 |
15.5 |
0.6 |
25.0 |
Charge for the year |
- |
1.6 |
2.6 |
- |
4.2 |
Disposals |
(0.2) |
(1.7) |
(0.9) |
(0.6) |
(3.4) |
At 31 December 2025 |
0.9 |
7.7 |
17.2 |
- |
25.8 |
1.6 |
20.1 |
14.9 |
- |
36.6 |
Equipment, |
|||||
Group |
fixtures, fittings |
||||
Freehold |
Leasehold land |
and motor |
Investment |
||
buildings |
and buildings |
vehicles |
property |
Total |
|
Cost |
£m |
£m |
£m |
£m |
£m |
At 1 January 2024 |
3.1 |
26.7 |
29.0 |
1.1 |
59.9 |
Additions |
- |
2.1 |
4.7 |
- |
6.8 |
Lease remeasurement |
- |
(0.3) |
- |
- |
(0.3) |
Disposals |
- |
- |
(7.0) |
(0.4) |
(7.4) |
At 31 December 2024 |
3.1 |
28.5 |
26.7 |
0.7 |
59.0 |
Accumulated depreciation |
|||||
At 1 January 2024 |
1.1 |
6.3 |
20.0 |
1.0 |
28.4 |
Charge for the year |
- |
1.6 |
2.4 |
- |
4.0 |
Impairment |
- |
(0.1) |
- |
- |
(0.1) |
Disposals |
- |
- |
(6.9) |
(0.4) |
(7.3) |
At 31 December 2024 |
1.1 |
7.8 |
15.5 |
0.6 |
25.0 |
Net book amount 31 December 2024 |
2.0 |
20.7 |
11.2 |
0.1 |
34.0 |
Equipment, | |||||
Society | fixtures, | ||||
Freehold | Leasehold land | fittings and | Investment | ||
buildings | and buildings | motor vehicles | property | Total | |
Cost | £m | £m | £m | £m | £m |
At 1 January 2025 | 3.1 | 13.6 | 14.2 | 0.7 | 31.6 |
Additions | - | 0.8 | 5.0 | - | 5.8 |
Lease remeasurement | - | 0.1 | - | - | 0.1 |
Disposals | (0.6) | (1.7) | (0.9) | (0.7) | (3.9) |
At 31 December 2025 | 2.5 | 12.8 | 18.3 | - | 33.6 |
Accumulated depreciation | |||||
At 1 January 2025 | 1.2 | 6.0 | 8.2 | 0.6 | 16.0 |
Charge for the year | - | 1.3 | 1.1 | - | 2.4 |
Disposals | (0.2) | (1.7) | (0.8) | (0.6) | (3.3) |
At 31 December 2025 | 1.0 | 5.6 | 8.5 | - | 15.1 |
Net book amount 31 December 2025 | 1.5 | 7.2 | 9.8 | - | 18.5 |
Equipment, | |||||
Society | fixtures, fittings | ||||
Freehold | Leasehold land | and motor | Investment | ||
buildings | and buildings | vehicles | property | Total | |
Cost | £m | £m | £m | £m | £m |
At 1 January 2024 | 3.1 | 11.8 | 15.3 | 1.1 | 31.3 |
Additions | - | 2.1 | 2.9 | - | 5.0 |
Lease remeasurement | - | (0.3) | - | - | (0.3) |
Disposals | - | - | (4.0) | (0.4) | (4.4) |
At 31 December 2024 | 3.1 | 13.6 | 14.2 | 0.7 | 31.6 |
Accumulated depreciation | |||||
At 1 January 2024 | 1.1 | 4.8 | 11.4 | 1.0 | 18.3 |
Charge for the year | 0.1 | 1.3 | 0.8 | - | 2.2 |
Impairment | - | (0.1) | - | - | (0.1) |
Disposals | - | - | (4.0) | (0.4) | (4.4) |
At 31 December 2024 | 1.2 | 6.0 | 8.2 | 0.6 | 16.0 |
Net book amount 31 December 2024 | 1.9 | 7.6 | 6.0 | 0.1 | 15.6 |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Within one year | 0.9 | 1.1 | 0.9 | 1.1 |
In one to five year | 2.6 | 3.0 | 2.6 | 3.0 |
In more than five years | 4.2 | 3.4 | 4.2 | 3.4 |
7.7 | 7.5 | 7.7 | 7.5 | |
Note | Group | Society | |||
2025 | 2024 | 2025 | 2024 | ||
£m | £m | £m | £m | ||
Depreciation of right of use assets included in administrative | |||||
| expenses | 1.3 | 1.2 | 1.3 | 1.2 | |
Interest charges on lease liabilities | 29 | 0.4 | 0.3 | 0.4 | 0.3 |
Expenses relating to short term and low value leases included | |||||
| in administrative expenses - payable to third parties | 6 | - | 0.1 | - | 0.1 |
1.7 | 1.6 | 1.7 | 1.6 | ||
Group |
Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
At 1 January |
6.8 |
5.8 |
8.4 |
7.0 |
Income Statement expense |
(3.0) |
2.0 |
(3.0) |
2.3 |
Prior year adjustment |
(0.6) |
(0.2) |
(0.8) |
0.1 |
Credited on items recognised in equity |
1.6 |
(1.1) |
1.6 |
(1.1) |
Other |
(0.1) |
0.3 |
- |
0.1 |
At 31 December |
4.7 |
6.8 |
6.2 |
8.4 |
Deferred tax assets |
||||
Deferred tax asset to be recovered in less than 12 months |
0.7 |
0.3 |
1.0 |
0.3 |
Deferred tax asset to be recovered in more than 12 months |
7.5 |
8.1 |
7.1 |
8.1 |
8.2 |
8.4 |
8.1 |
8.4 |
|
Deferred tax liabilities |
||||
Deferred tax liabilities to be recovered in less than 12 months |
- |
(0.2) |
- |
- |
Deferred tax liabilities to be recovered in more than 12 months |
(3.5) |
(1.4) |
(1.9) |
- |
(3.5) |
(1.6) |
(1.9) |
- |
|
Charge to |
Other |
|||
Group |
Income |
Comprehensive |
||
2024 |
Statement |
Income |
2025 |
|
£m |
£m |
£m |
£m |
|
Trading losses |
5.8 |
(1.4) |
- |
4.4 |
Temporary timing differences |
(1.2) |
(1.5) |
- |
(2.7) |
Adjustments relating to historic changes in accounting policies |
4.2 |
(0.8) |
- |
3.4 |
Equity investments held at fair value through the income statement |
(0.3) |
- |
- |
(0.3) |
Cash flow hedge accounting held at fair value through other comprehensive |
||||
| income |
(1.7) |
- |
1.6 |
(0.1) |
6.8 |
(3.7) |
1.6 |
4.7 |
Charge to |
Other |
|||
Society |
Income |
Comprehensive |
||
2024 |
Statement |
Income |
2025 |
|
£m |
£m |
£m |
£m |
|
Trading losses |
5.8 |
(1.4) |
- |
4.4 |
Temporary timing differences |
- |
(1.6) |
- |
(1.6) |
Adjustments relating to historic changes in accounting policies |
4.3 |
(0.8) |
- |
3.5 |
Cash flow hedge accounting held at fair value through other comprehensive |
||||
| income |
(1.7) |
- |
1.6 |
(0.1) |
8.4 |
(3.8) |
1.6 |
6.2 |
Group |
Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Unrecognised deferred tax assets |
2.0 |
2.0 |
- |
- |
Significant actuarial assumptions |
2025 |
2024 |
Discount rate |
5.55% |
5.50% |
RPI Inflation |
2.85% |
3.15% |
CPI Inflation: |
||
Before 2030 |
RPI less 1.0% pa |
RPI less 1.0% pa |
From 2030 |
RPI less 0.2% pa |
RPI less 0.0% pa |
Mortality assumptions |
||
S3PMA / S3PFA |
S3PMA/S3PFA |
|
Mortality (post-retirement) |
CMI_2024 [1.25%] |
CMI_2023 [1.25%] |
Other actuarial assumptions |
||
RPI pension increases: |
||
RPI max 5% pa |
2.80% |
3.05% |
RPI min 3%, max 5% pa |
3.45% |
- |
Pension increases in deferment |
2.05% |
2.65% |
Life expectancies (in years) |
||
For an individual aged 62 |
||
Male |
24.6 years |
24.0 years |
Female |
27.1 years |
26.7 years |
At 62 for an individual aged 42 in 2025 |
||
Male |
26.0 years |
25.4 years |
Female |
28.5 years |
28.1 years |
Change in defined benefit |
Change in defined benefit |
||
Sensitivity Analysis |
Change in assumption |
obligations (%) |
obligations (£m) |
Assumptions |
|||
Discount rate |
+/- 0.5% pa |
-5 / +5 |
(3.3) / 3.3 |
Inflation |
+/- 0.5% pa |
+2 / -2 |
1.3 / (1.3) |
Assumed life expectancy |
+/- 1 year |
+3 / -3 |
2.0 / (2.0) |
Asset class at market value |
2025 |
2024 |
% |
% |
|
Equities |
13.0 |
12.0 |
Diversified growth funds |
12.0 |
11.0 |
Corporate bonds |
28.0 |
29.0 |
Fixed interest and index linked gilts |
46.0 |
45.0 |
Annuities |
- |
1.0 |
Cash |
1.0 |
2.0 |
Total |
100.0 |
100.0 |
Actual return on assets over the period |
3.8 |
(3.4) |
Reconciliations to the Balance Sheet | 2025 | 2024 |
£m | £m | |
Total value of assets | 66.8 | 68.1 |
Present value of defined benefit obligations | (64.9) | (64.2) |
Funded status | 1.9 | 3.9 |
Adjustment in respect of minimum funding requirement | (1.9) | (3.9) |
Pension asset recognised in the Balance Sheet before allowance for deferred tax | - | - |
Analysis of changes in the value of the defined benefit obligation over the period | 2025 | 2024 |
£m | £m | |
Value of defined benefit obligations at start of the period | 64.2 | 71.9 |
Interest cost | 3.8 | 3.2 |
Past service cost | 0.4 | - |
Benefits paid | (4.3) | (4.1) |
Actuarial losses / (gains): experience differing from that assumed | 1.0 | (0.4) |
Actuarial losses / (gains): changes in demographic assumptions | 1.4 | (0.1) |
Actuarial gains: changes in financial assumptions | (1.6) | (6.3) |
64.9 | 64.2 |
Analysis of changes in the value of the Scheme assets over the period | 2025 | 2024 |
£m | £m | |
Market value of assets at start of period | 68.1 | 76.2 |
Interest income | 3.6 | 3.4 |
Actual return on assets less interest | 0.2 | (6.8) |
Employer contributions | 0.3 | 0.3 |
Benefits paid | (4.3) | (4.1) |
Administration costs | (1.1) | (0.9) |
Market value of assets at end of period | 66.8 | 68.1 |
Amount recognised in Income Statements | 2025 | 2024 |
£m | £m | |
Administration costs | 0.3 | 0.3 |
Past service cost | 0.4 | - |
Amount charged to Income Statement | 0.7 | 0.3 |
Amount recognised in Other Comprehensive Income | 2025 | 2024 |
£m | £m | |
Actuarial losses on defined benefit obligation | (0.8) | 6.8 |
Actual return on assets less interest | 0.2 | (7.4) |
Limit on recognition of assets less interest | 1.0 | 0.6 |
Amounts recognised in Statement of Comprehensive Income | 0.4 | - |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Receivable from subsidiary undertakings | - | - | 0.9 | 8.9 |
Prepayments and accrued income | 12.9 | 11.5 | 3.4 | 3.6 |
Other receivables | 4.9 | 5.5 | 0.3 | 0.5 |
17.8 | 17.0 | 4.6 | 13.0 | |
Group and Society | ||
2025 | 2024 | |
£m | £m | |
Held by individuals | 5,882.6 | 5,432.6 |
Other shares | 0.1 | 0.1 |
5,882.7 | 5,432.7 | |
Group | ||
2025 | 2024 | |
£m | £m | |
Residential mortgage backed securities | 323.4 | - |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Amounts payable to subsidiary undertakings | - | - | 3.7 | 9.0 |
Lease liabilities | 7.7 | 7.5 | 7.7 | 7.5 |
Other creditors | 6.0 | 3.7 | 3.5 | 2.1 |
Accruals and deferred income | 10.2 | 11.4 | 6.4 | 7.6 |
23.9 | 22.6 | 21.3 | 26.2 | |
Group | Society | |||
2025 | 2024 | 2025 | 2024 | |
£m | £m | £m | £m | |
Opening provision at 1 January | 11.2 | 0.6 | 11.2 | 0.5 |
New provisions for the year | 2.3 | 22.2 | 1.9 | 21.9 |
Amounts utilised / transferred during the year | (11.3) | (11.6) | (10.9) | (11.2) |
Closing provision at 31 December | 2.2 | 11.2 | 2.2 | 11.2 |
Group and Society | ||
2025 | 2024 | |
£m | £m | |
Fixed rate subordinated notes 2034 – 12.25% | 19.6 | 20.2 |
Group and Society | ||
2025 | 2024 | |
Presented as liabilities | £m | £m |
12.625% permanent interest bearing shares | 10.0 | 10.0 |
10.750% permanent interest bearing shares | 10.0 | 10.0 |
6.750% permanent interest bearing shares | 9.6 | 9.6 |
8.000% permanent interest bearing shares | 5.1 | 5.2 |
34.7 | 34.8 | |
Group and Society | ||
2025 | 2024 | |
£m | £m | |
Irrevocable undrawn committed loan facilities | 348.5 | 291.2 |
Group |
Society |
|||
2025 |
2024 |
2025 |
2024 |
|
Reconciliation of profit before taxation to net cash flows from operating |
||||
activities |
£m |
£m |
£m |
£m |
Profit before taxation |
22.6 |
15.7 |
27.6 |
15.7 |
Depreciation and amortisation |
8.4 |
7.6 |
2.9 |
2.5 |
Movement in fair value of derivative financial instruments |
51.0 |
(30.9) |
42.3 |
(32.5) |
Interest charge on subscribed capital and subordinated liabilities |
6.0 |
4.7 |
6.0 |
4.7 |
Interest charge / (credit) for finance lease arrangements |
0.4 |
(0.3) |
0.4 |
(0.3) |
Interest charge for debt securities in issue |
8.0 |
- |
- |
- |
Loss / (gain) on disposal of non-current assets |
0.2 |
- |
(0.4) |
- |
Net cash flows before changes in operating assets and liabilities |
96.6 |
(3.2) |
78.8 |
(9.9) |
Increase in loans and advances to customers |
(428.3) |
(429.5) |
(428.5) |
(431.0) |
(Increase) / decrease in fair value adjustments for hedged risk |
(36.9) |
8.7 |
(36.9) |
8.7 |
(Increase) / decrease in cash collateral pledged |
(12.7) |
6.7 |
(12.7) |
6.7 |
Decrease in cash ratio deposits |
- |
14.5 |
- |
14.5 |
Increase in shares |
450.0 |
418.4 |
450.0 |
418.4 |
| Decrease in amounts due to other customers and deposits from credit |
(335.9) |
(142.4) |
(335.9) |
(142.4) |
institutions |
||||
(Increase) / decrease in other assets, prepayments and accrued income |
(0.8) |
3.2 |
(0.5) |
(2.3) |
Increase / (decrease) in other liabilities |
1.0 |
(0.2) |
(5.1) |
6.1 |
(Decrease) / increase in provisions for liabilities |
(9.0) |
10.6 |
(9.0) |
10.7 |
Other non-cash movements |
(6.5) |
2.6 |
(6.7) |
3.5 |
Net cash flows from operating activities |
(282.5) |
(110.6) |
(306.5) |
(117.0) |
Reconciliation from Balance Sheet to Cash and cash equivalents |
||||
Cash and cash equivalents |
||||
Cash and balances with the Bank of England |
177.3 |
451.5 |
177.3 |
451.5 |
Loans and advances to banks repayable on demand |
52.9 |
21.2 |
4.2 |
4.5 |
At 31 December |
230.2 |
472.7 |
181.5 |
456.0 |
GROUP |
SOCIETY |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Subordinated liabilities and subscribed capital |
||||
At 1 January |
55.7 |
35.2 |
55.7 |
35.2 |
Cash movements: |
||||
Interest payments |
(5.9) |
(4.0) |
(5.9) |
(4.0) |
Proceeds from issuance |
- |
19.8 |
- |
19.8 |
Non cash movements: |
||||
Accrued interest |
6.0 |
4.7 |
6.0 |
4.7 |
At 31 December |
55.8 |
55.7 |
55.8 |
55.7 |
Lease liabilities |
||||
At 1 January |
7.2 |
7.7 |
7.2 |
7.7 |
Cash movements: |
||||
Capital repayments |
(1.1) |
(2.3) |
(1.1) |
(2.3) |
Interest payments |
(0.4) |
(0.3) |
(0.4) |
(0.3) |
Non cash movements: |
||||
Interest charge |
0.4 |
0.3 |
0.4 |
0.3 |
New leases |
1.3 |
2.1 |
1.3 |
2.1 |
Dilapidations |
0.4 |
- |
0.4 |
- |
Lease remeasurement* |
- |
(0.3) |
- |
(0.3) |
Lease disposal |
(0.1) |
- |
(0.1) |
- |
At 31 December |
7.7 |
7.2 |
7.7 |
7.2 |
Debt securities in issue |
||||
At 1 January |
- |
- |
- |
- |
Cash movements: |
||||
Proceeds from issuance |
349.3 |
- |
- |
- |
Principal repayments |
(27.0) |
- |
- |
- |
Interest payments |
(6.3) |
- |
- |
- |
Non cash movements: |
||||
Interest charge |
8.0 |
- |
- |
- |
Issue costs |
(0.6) |
- |
- |
- |
At 31 December |
323.4 |
- |
- |
- |
Group and Society |
||
2025 |
2024 |
|
£000 |
£000 |
|
Loans to Directors and close family members |
33 |
43 |
Deposits and investments held by Directors and their close family members |
510 |
559 |
Group and Society |
||
2025 |
2024 |
|
£000 |
£000 |
|
Termination payments |
728 |
253 |
Society |
||
2025 |
2024 |
|
£000 |
£000 |
|
Newcastle Financial Advisers Limited |
1,465 |
- |
Newcastle Strategic Solutions Limited |
14,878 |
11,774 |
Society |
||
2025 |
2024 |
|
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
14,426 |
17,758 |
Amounts owed to Society |
Amounts owed by Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£000 |
£000 |
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
857 |
7,097 |
1,726 |
4,287 |
Newcastle Financial Advisers Limited |
- |
- |
303 |
1,530 |
Newcastle Mortgage Loans (Jersey) Limited |
- |
12 |
72 |
- |
MBS (Mortgages) Limited |
- |
46 |
1,648 |
1,461 |
Amounts borrowed from Society |
Amounts deposited with Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£000 |
£000 |
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
28,588 |
33,940 |
- |
- |
Newcastle Mortgage Loans (Jersey) Limited |
150 |
122 |
- |
- |
Tyne Funding No.1 plc |
2,544 |
2,544 |
- |
- |
Hadrian Funding 2025-1 PLC |
9,828 |
- |
||
Interest paid to Society |
Interest paid by Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£000 |
£000 |
£000 |
£000 |
|
Newcastle Strategic Solutions Limited |
2,355 |
2,292 |
- |
- |
Newcastle Mortgage Loans (Jersey) Limited |
14 |
46 |
- |
- |
Tyne Funding No.1 plc |
13 |
13 |
- |
- |
Hadrian Funding 2025-1 PLC |
25 |
- |
||
Group at 31 December 2025 |
Amortised cost |
FVOCI |
FVTPL |
Total |
|
Note |
£m |
£m |
£m |
£m |
|
Financial assets |
|||||
Cash in hand and balances with the Bank of England |
177.3 |
- |
- |
177.3 |
|
Loans and advances to credit institutions* |
10 |
146.2 |
- |
- |
146.2 |
Debt securities |
11 |
- |
859.2 |
- |
859.2 |
Derivative financial instruments |
35 |
- |
- |
16.9 |
16.9 |
Loans and advances to customers |
12 |
5,551.3 |
- |
162.9 |
5,714.2 |
Investments |
15 |
- |
- |
1.4 |
1.4 |
Other assets, of which financial |
20 |
4.9 |
- |
- |
4.9 |
Total financial assets |
5,879.7 |
859.2 |
181.2 |
6,920.1 |
|
Financial liabilities |
|||||
Due to Members |
21 |
5,882.7 |
- |
- |
5,882.7 |
Due to other customers |
163.8 |
- |
- |
163.8 |
|
Amounts owed to credit insitutions |
158.9 |
- |
- |
158.9 |
|
Debt securities in issue |
22 |
323.4 |
- |
- |
323.4 |
Derivative financial instruments |
35 |
- |
- |
44.5 |
44.5 |
Subordinated liabilities |
25 |
19.6 |
- |
- |
19.6 |
Subscribed capital |
26 |
34.7 |
- |
- |
34.7 |
Other liabilities, of which financial |
23 |
9.7 |
9.7 |
||
Total financial liabilities |
6,592.8 |
- |
44.5 |
6,637.3 |
Group at 31 December 2024 |
Amortised cost |
FVOCI |
FVTPL |
Total |
|
Note |
£m |
£m |
£m |
£m |
|
Financial assets |
|||||
Cash in hand and balances with the Bank of England |
451.5 |
- |
- |
451.5 |
|
Loans and advances to credit institutions* |
10 |
101.8 |
- |
- |
101.8 |
Debt securities |
11 |
- |
602.3 |
- |
602.3 |
Derivative financial instruments |
35 |
- |
- |
56.6 |
56.6 |
Loans and advances to customers |
12 |
5,117.7 |
- |
171.6 |
5,289.3 |
Investments |
15 |
- |
- |
1.6 |
1.6 |
Other assets, of which financial |
20 |
5.2 |
- |
- |
5.2 |
Total financial assets |
5,676.2 |
602.3 |
229.8 |
6,508.3 |
|
Financial liabilities |
|||||
Due to Members |
21 |
5,432.7 |
- |
- |
5,432.7 |
Due to other customers |
241.0 |
- |
- |
241.0 |
|
Deposits from credit institutions |
417.6 |
- |
- |
417.6 |
|
Derivative financial instruments |
35 |
- |
- |
29.4 |
29.4 |
Subordinated liabilities |
25 |
20.2 |
- |
- |
20.2 |
Subscribed capital |
26 |
34.8 |
- |
- |
34.8 |
Other liabilities, of which financial |
23 |
9.0 |
- |
- |
9.0 |
Total financial liabilities |
6,155.3 |
- |
29.4 |
6,184.7 |
2025 |
2024 |
||
Financial assets |
Level |
£m |
£m |
Debt securities at FVOCI |
1 |
859.2 |
602.3 |
Listed equity investments |
1 |
0.2 |
0.1 |
Derivative financial instruments |
2 |
12.7 |
47.9 |
Derivative financial instruments |
3 |
4.2 |
8.7 |
Unlisted equity investments |
3 |
1.2 |
1.5 |
Loans and advances to customers held at fair value |
3 |
162.9 |
171.6 |
Financial liabilities |
|||
Derivative financial instruments |
2 |
40.3 |
20.6 |
Derivative financial instruments |
3 |
4.2 |
8.8 |
Assumption |
Basis of estimation |
| Discount rate |
Interest rates for equity release mortgages available at the Balance Sheet date, |
adjusted for speci fic characteristics o f the Society’s portfolio |
|
Long-term property price growth |
Analysis of historic long-term property price growth |
Sales discount on collateral |
Analysis of historic sales discounts |
Property price volatility |
Analysis of historic property price volatility and third party research |
31 December |
31 December |
||
2025 |
2024 |
||
(Decrease) / |
(Decrease) / |
||
Assumption |
Change in |
increase in fair |
increase in fair |
assumption |
value |
value |
|
£m |
£m |
||
Discount rate |
+/- 1% |
(8.8) / 9.8 |
(9.6) / 10.8 |
Long term property price growth |
+/- 2% |
3.4 / (3.8) |
4.0 / (4.8) |
Sales discount on collateral |
+/- 2.5% |
(1.5) / 1.3 |
(1.5) / 1.5 |
Property price volatility |
+/- 3% |
(3.7) / 3.4 |
(2.9) / 2.9 |
2025 |
2024 |
|
£m |
£m |
|
At 1 January |
171.6 |
188.4 |
Interest accrued |
8.8 |
12.2 |
Redemptions |
(18.1) |
(21.8) |
Changes in economic assumptions - recorded in profit and loss |
3.5 |
- |
Changes in discount rate – recorded in profit and loss |
(4.2) |
(6.0) |
Changes in exchange rates – recorded in profit and loss |
1.3 |
(1.2) |
At 31 December |
162.9 |
171.6 |
Assumption |
Basis of estimation |
Prepayments |
Analysis of historic customer behaviour |
Retention rate |
Analysis of historic customer behaviour |
Future mortgage interest rates |
Analysis of historic mortgage and swap rates |
Interest rate volatility |
Analysis of historic interest rate volatility |
31 December | 31 December | ||
2025 | 2024 | ||
(Decrease) / | (Decrease) / | ||
Assumption | Change in | Increase in fair | increase in fair |
assumption | value | value | |
£m | £m | ||
Prepayments | +/- 5% | (0.1) / 0.3 | (0.2) / 0.2 |
Retention rate | +/- 10% | 0.2 / (0.1) | 0.3 / (0.2) |
Future mortgage interest rates | +/- 0.1% | (0.9) / 1.0 | - |
Interest rate volatility | +/- 3% | 0.2 / (0.2) | - |
2025 | 2024 | |
£m | £m | |
At 1 January | 8.8 | 10.3 |
Interest accrued | 0.1 | (0.2) |
Changes in fair value | (4.7) | (1.3) |
At 31 December | 4.2 | 8.8 |
Group | Carrying value | Fair value | ||||
2025 | 2024 | 2025 | 2024 | |||
Financial assets | Note | Level* | £m | £m | £m | £m |
Cash and balances with the Bank of England | 1 | 177.3 | 451.5 | 177.3 | 451.5 | |
Loans and advances to credit institutions | 10 | 1 | 146.2 | 101.8 | 146.2 | 101.8 |
Loans and advances to customers | 12 | 3 | 5,551.3 | 5,117.7 | 5,571.2 | 5,095.3 |
Other assets, of which financial | 3 | 4.9 | 5.2 | 4.9 | 5.2 | |
Financial liabilities | ||||||
Due to Members | 21 | 3 | 5,882.7 | 5,432.7 | 5,888.0 | 5,435.4 |
Due to other customers | 3 | 163.8 | 241.0 | 163.8 | 241.0 | |
Deposits from credit institutions | 3 | 158.9 | 417.6 | 158.9 | 417.9 | |
Debt securities in issue | 22 | 1 | 323.4 | - | 323.4 | - |
Subordinated liabilities | 25 | 1 | 19.6 | 20.2 | 22.9 | 20.9 |
Subscribed capital | 26 | 1 | 34.7 | 34.8 | 50.1 | 48.2 |
Other liabilities, of which financial | 3 | 9.7 | 9.0 | 9.7 | 9.0 | |
2025 | 2024 | |||
+2.5% | -2.5% | +2.5% | -2.5% | |
Economic value impact At 31 December | (18.4) | 16.8 | (17.0) | 15.2 |
Group as at 31 December 2025 |
||||
Master netting |
Financial |
|||
Gross amount |
arrangements |
collateral |
Net amount |
|
£m |
£m |
£m |
£m |
|
Financial assets |
||||
Derivative assets |
16.9 |
(12.7) |
(1.3) |
2.9 |
Financial liabilities |
||||
Derivative liabilities |
(44.5) |
12.7 |
28.6 |
(3.2) |
Group as at 31 December 2024 |
||||
Master netting |
Financial |
|||
Gross amount |
arrangements |
collateral |
Net amount |
|
£m |
£m |
£m |
£m |
|
Financial assets |
||||
Derivative assets |
56.6 |
(18.2) |
(29.5) |
8.9 |
Financial liabilities |
||||
Derivative liabilities |
(29.4) |
18.2 |
10.8 |
(0.4) |
Society as at 31 December 2025 |
||||
Master netting |
Financial |
|||
Gross amount |
arrangements |
collateral |
Net amount |
|
£m |
£m |
£m |
£m |
|
Financial assets |
||||
Derivative assets |
12.7 |
(12.7) |
- |
- |
Financial liabilities |
||||
Derivative liabilities |
(40.3) |
12.7 |
25.6 |
(2.0) |
Society as at 31 December 2024 |
||||
Master netting |
Financial |
|||
Gross amount |
arrangements |
collateral |
Net amount |
|
£m |
£m |
£m |
£m |
|
Financial assets |
||||
Derivative assets |
47.9 |
(18.2) |
(29.5) |
0.2 |
Financial liabilities |
||||
Derivative liabilities |
(29.4) |
18.2 |
10.8 |
(0.4) |
2025 |
2024 |
|||
Group |
Encumbered |
Unencumbered |
Encumbered |
Unencumbered |
£m |
£m |
£m |
£m |
|
Cash and balances with the Bank of England |
- |
177.3 |
- |
451.5 |
Loans and advances to credit institutions |
93.3 |
52.9 |
80.9 |
20.9 |
Debt securities |
140.0 |
719.2 |
- |
602.3 |
Loans and advances to customers* |
1,283.4 |
4,430.8 |
773.3 |
4,516.0 |
Derivative financial instruments |
- |
16.9 |
- |
56.6 |
Other assets |
- |
98.1 |
- |
54.7 |
Total |
1,516.7 |
5,495.2 |
854.2 |
5,702.0 |
Between 3 and |
Between 1 and |
||||
Up to 3 months |
12 months |
5 years |
Over 5 years |
Total |
|
Interest rate swaps designated in macro fair value hedge relationships |
|||||
Nominal amount |
- |
1,354.5 |
2,786.0 |
56.8 |
4,197.3 |
Average fixed interest rate |
- |
3.56% |
3.66% |
3.68% |
3.63% |
Fair value of assets |
- |
4.1 |
6.2 |
0.3 |
10.6 |
Fair value of liabilities |
- |
(2.3) |
(18.9) |
(0.3) |
(21.5) |
Interest rate swaps designated in cashflow hedge relationships |
|||||
Nominal amount |
- |
- |
182.5 |
76.3 |
258.8 |
Average fixed interest rate |
- |
- |
3.51% |
3.63% |
3.54% |
Fair value of assets |
- |
- |
- |
0.2 |
0.2 |
Fair value of liabilities |
- |
- |
(0.3) |
(0.2) |
(0.5) |
Interest rate swaps designated in micro fair value hedge relationships |
|||||
Nominal amount |
5.0 |
12.5 |
286.7 |
131.1 |
435.3 |
Average fixed interest rate |
3.85% |
1.71% |
3.76% |
4.23% |
3.84% |
Fair value of assets |
- |
0.3 |
0.1 |
- |
0.4 |
Fair value of liabilities |
- |
- |
(2.4) |
(4.5) |
(6.9) |
Interest rate swaps utilised in securitisations |
|||||
Nominal amount |
- |
137.4 |
- |
616.9 |
754.3 |
Average fixed interest rate |
- |
1.54% |
- |
4.53% |
3.99% |
Nominal liability amount |
- |
137.4 |
- |
616.9 |
754.3 |
Average fixed interest rate |
- |
1.49% |
- |
4.51% |
3.96% |
Fair value of assets |
- |
3.0 |
- |
1.2 |
4.2 |
Fair value of liabilities |
- |
(3.0) |
- |
(1.2) |
(4.2) |
Interest rate swaps in economic hedge relationships but not designated in accounting hedge relationships |
|||||
Nominal amount |
346.4 |
805.0 |
146.5 |
163.2 |
1,461.1 |
Average fixed interest rate |
3.80% |
3.95% |
3.53% |
4.83% |
3.97% |
Fair value of assets |
0.7 |
0.8 |
- |
- |
1.5 |
Fair value of liabilities |
- |
(0.1) |
- |
(11.2) |
(11.3) |
Total interest rate swaps |
|||||
Nominal amount |
351.4 |
2,446.8 |
3,401.7 |
1,661.2 |
7,861.1 |
Average fixed interest rate |
1.53% |
2.15% |
2.89% |
4.18% |
3.79% |
Fair value of assets |
0.7 |
8.2 |
6.3 |
1.7 |
16.9 |
Fair value of liabilities |
- |
(5.4) |
(21.6) |
(17.4) |
(44.4) |
Foreign exchange forwards in economic hedge relationships but not designated in accounting hedge relationships |
|||||
Nominal amount |
9.9 |
15.1 |
- |
- |
25.0 |
Average GBP/EUR exchange rate |
1.155 |
1.138 |
- |
- |
1.145 |
Fair value of assets |
- |
- |
- |
- |
- |
Fair value of liabilities |
(0.1) |
- |
- |
- |
(0.1) |
Between 3 and | Between 1 and | ||||
Up to 3 months | 12 months | 5 years | Over 5 years | Total | |
Interest rate swaps designated in macro fair value hedge relationships | |||||
Nominal amount | - | 827.9 | 2,051.6 | 28.0 | 2,907.5 |
Average fixed interest rate | - | 4.26% | 3.42% | 3.63% | 3.66% |
Fair value of assets | - | 3.7 | 36.6 | 0.8 | 41.1 |
Fair value of liabilities | - | (0.6) | (4.0) | (0.1) | (4.7) |
Interest rate swaps designated in cashflow hedge relationships | |||||
Nominal amount | - | - | 191.0 | 106.5 | 297.5 |
Average fixed interest rate | - | - | 3.77% | 3.73% | 3.75% |
Fair value of assets | - | - | 1.7 | 1.3 | 3.0 |
Fair value of liabilities | - | - | - | - | - |
Interest rate swaps designated in micro fair value hedge relationships | |||||
Nominal amount | - | 47.9 | 172.9 | 136.7 | 357.5 |
Average fixed interest rate | - | 3.16% | 3.70% | 4.25% | 3.84% |
Fair value of assets | - | 0.4 | 1.8 | 0.4 | 2.6 |
Fair value of liabilities | - | - | (0.2) | (3.8) | (4.0) |
Interest rate swaps utilised in securitisations | |||||
Nominal amount | - | - | - | 162.1 | 162.1 |
Average fixed interest rate | - | - | - | 1.54% | 1.54% |
Nominal liability amount | - | - | - | 162.1 | 162.1 |
Average fixed interest rate | - | - | - | 1.49% | 1.49% |
Fair value of assets | - | - | - | 8.7 | 8.7 |
Fair value of liabilities | - | - | - | (8.8) | (8.8) |
Interest rate swaps in economic hedge relationships but not designated in accounting hedge relationships | |||||
Nominal amount | 287.5 | 60.0 | 208.5 | 175.5 | 731.5 |
Average fixed interest rate | 4.80% | 4.56% | 4.21% | 4.80% | 4.61% |
Fair value of assets | 0.4 | - | 0.3 | 0.1 | 0.8 |
Fair value of liabilities | (0.5) | - | - | (11.4) | (11.9) |
Total interest rate swaps | |||||
Nominal amount | 287.5 | 935.8 | 2,624.0 | 770.9 | 4,618.2 |
Average fixed interest rate | 0.96% | 2.39% | 3.02% | 3.59% | 3.48% |
Fair value of assets | 0.4 | 4.1 | 40.4 | 11.3 | 56.2 |
Fair value of liabilities | (0.5) | (0.6) | (4.2) | (24.1) | (29.4) |
Foreign exchange forwards in economic hedge relationships but not designated in accounting hedge relationships | |||||
Nominal amount | 11.1 | 16.6 | - | - | 27.7 |
Average GBP / EUR exchange rate | 1.17 | 1.19 | - | - | 1.2 |
Fair value of assets | 0.3 | 0.1 | - | - | 0.4 |
Fair value of liabilities | - | - | - | - | - |
Fair value hedges | 2025 | 2024 | ||||||
Carrying amount of | Accumulated | Change in fair | Carrying amount of | Accumulated | Change in fair | |||
Interest rate risk | hedged items | amount of | value of hedged | hedged items | amount of | value of hedged | ||
fair value | items in the | fair value | items in the | |||||
adjustments | year used for | adjustments | year used for | |||||
on the hedged | ineffectiveness | on the hedged | ineffectiveness | |||||
Assets | Liabilities | item | measurement | Assets | Liabilities | item | measurement | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Fixed rate mortgages | 3,417.1 | - | 16.6 | 37.8 | 2,289.6 | - | (21.9) | (11.5) |
Fixed rate customer | ||||||||
| deposits | - | 766.1 | (1.6) | (1.6) | - | 716.3 | - | - |
Fixed rate customer | ||||||||
loans individually | 109.3 | - | 2.9 | 0.7 | 118.0 | - | 2.2 | (7.1) |
hedged | ||||||||
Fixed rate FVOCI debt | ||||||||
| instruments | 372.5 | - | 2.0 | 3.6 | 239.3 | - | (1.6) | (3.7) |
Cash flow hedges | 2025 | 2024 | ||||
Interest rate risk | Change in fair | Cash flow hedge reserve | Change in fair | Cash flow hedge reserve | ||
value of hedged | value of hedged | |||||
item in the year | item in the year | |||||
used for hedge | used for hedge | |||||
ineffectiveness | Discontined | ineffectiveness | Discontined | |||
measurement | Continuing hedges | hedges | measurement | Continuing hedges | hedges | |
£m | £m | £m | £m | £m | £m | |
Gross floating rate | ||||||
liabilities* | 3.8 | (0.3) | 0.6 | (7.1) | 2.3 | 4.6 |
Cash flow hedges | 2025 | 2024 | ||||||
Interest rate risk | Reclassified to Income | Effective | Reclassified to Income | |||||
Hedge | Effective portion | Statement | Hedge | portion | Statement | |||
ineffectivness | recognised | ineffectivness | recognised | |||||
recognised | in other | Net | Non- | recognised | in other | Non- | ||
in Income | comprehensive | interest | interest | in Income | comprehensive | Net interest | interest | |
Statement | income | income | income | Statement | income | income | income | |
£m | £m | £m | £m | £m | £m | £m | £m | |
Gross floating rate | ||||||||
liabilities* | - | (3.8) | - | 2.7 | - | 7.1 | - | 2.1 |
2025 |
2024 |
|
£m |
£m |
|
(Losses) / gains on micro hedging accounting |
||
Interest rate swaps |
(4.6) |
10.6 |
Mortgage assets (loans and advances to customers) |
4.3 |
(10.8) |
(Losses) / gains on cashflow hedge accounting |
||
Interest rate swaps |
(3.8) |
7.1 |
Floating rate liabilities |
6.5 |
(5.0) |
(Losses) / gains on macro hedging accounting |
||
Interest rate swaps |
(40.7) |
6.7 |
Fair value adjustment for hedged risk on mortgages and savings |
36.2 |
(11.5) |
Total ineffectiveness recognised in the Income Statement |
(2.1) |
(2.9) |
Group |
Society |
|||
2025 |
2024 |
2025 |
2024 |
|
£m |
£m |
£m |
£m |
|
Fair value movement on loans and advances to customers held at FVTPL |
(1.3) |
(5.8) |
(1.3) |
(5.8) |
Fair value movement on derivative financial instruments in economic |
||||
relationship with loans and advances to customers held at FVTPL but not in |
(0.6) |
10.7 |
(0.6) |
10.7 |
accounting hedge relationships |
||||
Interest expense on derivative financial instruments in economic relationship |
||||
with loans and advances to customers held at FVTPL but not in accounting |
(1.3) |
- |
(1.3) |
- |
hedge relationships |
||||
| Fair value movement on derivative financial instruments in other economic but |
(1.1) |
3.3 |
(2.6) |
3.3 |
not in accounting hedge relationships |
||||
Hedge ineffectiveness on accounting hedges |
(2.1) |
(2.9) |
(2.1) |
(2.9) |
Revaluation of investments |
(0.1) |
(0.4) |
- |
- |
Fair value gains less losses on financial instruments and hedge accounting |
(6.5) |
4.9 |
(7.9) |
5.3 |
Group and Society |
||
2025 |
2024 |
|
£m |
£m |
|
Balance at 1 January |
5.1 |
1.4 |
Reclassification of hedging losses to Income Statement |
(2.0) |
(2.1) |
Reclassification of hedging gains to income statement for which the hedged future cashflows are no longer |
||
| expected to occur |
(0.7) |
- |
Fair value changes recognised in equity |
(3.8) |
7.1 |
Deferred tax on cash flow hedges |
1.6 |
(1.3) |
Balance at 31 December |
0.2 |
5.1 |
Scenario weightings | Upside | Base | Downside | Stress |
2025 | 10% | 40% | 40% | 10% |
2024 | 10% | 40% | 40% | 10% |
| 31 December 2025 | |||||||
Scenario | Economic measure | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 |
| Upside | Unemployment rate, % | 4.6 | 4.1 | 3.7 | 3.6 | 3.6 | 3.9 |
House price growth, % pa | 3.6 | 3.6 | 5.5 | 7.6 | 6.5 | 6.7 | |
| Base | Unemployment rate, % | 4.7 | 5.0 | 4.9 | 4.8 | 4.7 | 4.7 |
House price growth, % pa | 3.0 | 1.7 | 2.6 | 3.1 | 3.8 | 3.0 | |
| Downside | Unemployment rate, % | 5.3 | 6.3 | 6.8 | 6.7 | 6.4 | 6.5 |
House price growth, % pa | - | (5.2) | (1.8) | 1.9 | 7.0 | 2.7 | |
| Severe downside | Unemployment rate, % | 6.0 | 6.7 | 7.4 | 7.3 | 7.0 | 7.0 |
House price growth, % pa | (1.2) | (8.5) | (4.8) | (0.4) | 7.3 | 1.1 | |
| Weighted* | Unemployment rate, % | 5.1 | 5.6 | 5.8 | 5.7 | 5.5 | 5.6 |
House price growth, % pa | 1.5 | (1.9) | 0.4 | 2.7 | 5.7 | 3.0 | |
31 December 2024 | |||||||
Scenario | Economic measure | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
Upside | Unemployment rate, % | 4.2 | 3.5 | 3.1 | 3.0 | 3.1 | 3.1 |
House price growth, % pa | 2.2 | 4.2 | 4.2 | 4.4 | 4.1 | 4.1 | |
Base | Unemployment rate, % | 4.2 | 4.4 | 4.4 | 4.3 | 4.1 | 4.1 |
House price growth, % pa | 1.7 | 2.3 | 2.0 | 2.6 | 2.7 | 2.7 | |
Downside | Unemployment rate, % | 4.5 | 6.4 | 6.9 | 6.6 | 6.3 | 6.3 |
House price growth, % pa | 1.7 | (3.3) | (7.1) | (3.6) | 3.5 | 3.5 | |
Severe downside | Unemployment rate, % | 4.5 | 7.9 | 9.7 | 8.2 | 7.4 | 7.4 |
House price growth, % pa | (0.4) | (12.6) | (11.5) | (2.5) | 2.7 | 2.7 | |
Weighted* | Unemployment rate, % | 4.4 | 5.4 | 5.8 | 5.5 | 5.2 | 5.2 |
House price growth, % pa | 1.5 | (1.2) | (2.7) | (0.2) | 3.1 | 3.1 | |
| 31 December 2025 |
||||
Sector |
Upside |
Base |
Downside |
Stress |
Retail |
10% |
20% |
30% |
60% |
Leisure |
40% |
50% |
55% |
65% |
Residential |
0% |
0% |
7-10% |
14-17% |
Serviced apartments |
(6%) |
15% |
30% |
60% |
| 31 December 2024 |
||||
Sector |
Upside |
Base |
Downside |
Stress |
Retail |
10% |
20% |
30% |
60% |
Leisure |
40% |
50% |
55% |
65% |
Residential |
1% |
1% |
14-17% |
27-29% |
Serviced apartments |
(6%) |
15% |
30% |
60% |
Loss allowance |
Increases due |
Decreases |
Transition |
Changes in |
Loss allowance |
|
Reconciliation table |
at 1 January |
to orgination |
due to |
between |
credit risk |
at 31 December |
2025 |
and acquisition |
derecognition |
stages |
2025 |
||
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
Prime residential |
||||||
Stage 1 |
498.6 |
243.3 |
(90.8) |
715.9 |
(787.8) |
579.2 |
Stage 2 |
2,534.5 |
775.5 |
(221.0) |
(727.6) |
(434.7) |
1,926.7 |
Stage 3 |
1,751.0 |
34.6 |
(132.6) |
11.7 |
773.6 |
2,438.3 |
Total |
4,784.1 |
1,053.4 |
(444.4) |
- |
(448.9) |
4,944.2 |
Buy-to-let |
||||||
Stage 1 |
29.5 |
7.1 |
(10.1) |
27.1 |
(26.7) |
26.9 |
Stage 2 |
218.9 |
16.4 |
(8.2) |
6.8 |
(184.5) |
49.4 |
Stage 3 |
141.0 |
- |
(93.0) |
(33.9) |
8.4 |
22.5 |
Total |
389.4 |
23.5 |
(111.3) |
- |
(202.8) |
98.8 |
Legacy lending |
||||||
Stage 1 |
20.0 |
- |
(2.8) |
99.1 |
(102.8) |
13.5 |
Stage 2 |
449.2 |
- |
(1.5) |
(99.8) |
(113.2) |
234.7 |
Stage 3 |
1,003.8 |
- |
(133.2) |
0.7 |
210.5 |
1,081.8 |
Total |
1,473.0 |
- |
(137.5) |
- |
(5.5) |
1,330.0 |
Purchased credit impaired lending |
||||||
Stage 1 |
- |
- |
- |
- |
- |
- |
Stage 2 |
- |
- |
- |
- |
- |
- |
Stage 3 |
- |
- |
- |
- |
(98.7) |
(98.7) |
Total |
- |
- |
- |
- |
(98.7) |
(98.7) |
Housing association |
||||||
Stage 1 |
- |
- |
- |
- |
- |
- |
Stage 2 |
- |
- |
- |
- |
- |
- |
Stage 3 |
- |
- |
- |
- |
- |
- |
Total |
- |
- |
- |
- |
- |
- |
| Total |
||||||
Stage 1 |
548.1 |
250.4 |
(103.7) |
842.1 |
(917.3) |
619.6 |
Stage 2 |
3,202.6 |
791.9 |
(230.7) |
(820.6) |
(732.4) |
2,210.8 |
Stage 3 |
2,895.8 |
34.6 |
(358.8) |
(21.5) |
893.8 |
3,443.9 |
Total |
6,646.5 |
1,076.9 |
(693.2) |
- |
(755.9) |
6,274.3 |
Gross |
Increases due |
Decreases |
Transition |
Gross |
|
Reconciliation table |
exposure at 1 |
to orgination |
due to |
between |
exposure at |
January 2025 |
and acquisition |
derecognition |
stages |
31 December |
|
2025 |
|||||
£m |
£m |
£m |
£m |
£m |
|
Prime residential |
|||||
Stage 1 |
3,798.4 |
942.5 |
(600.1) |
121.2 |
4,262.0 |
Stage 2 |
655.2 |
192.3 |
(55.0) |
(140.6) |
651.9 |
Stage 3 |
68.0 |
0.7 |
(11.8) |
19.4 |
76.3 |
Total |
4,521.6 |
1,135.5 |
(666.9) |
- |
4,990.2 |
Buy-to-let |
|||||
Stage 1 |
300.0 |
30.5 |
(53.1) |
42.0 |
319.4 |
Stage 2 |
78.8 |
4.9 |
(3.7) |
(42.5) |
37.5 |
Stage 3 |
5.9 |
- |
(3.2) |
0.5 |
3.2 |
Total |
384.7 |
35.4 |
(60.0) |
- |
360.1 |
Legacy lending |
|||||
Stage 1 |
19.2 |
- |
(3.4) |
0.3 |
16.1 |
Stage 2 |
3.7 |
- |
(0.1) |
(0.5) |
3.1 |
Stage 3 |
1.7 |
- |
(0.3) |
0.2 |
1.6 |
Total |
24.6 |
- |
(3.8) |
- |
20.8 |
Purchased credit impaired lending |
|||||
Stage 1 |
- |
- |
- |
- |
- |
Stage 2 |
- |
- |
- |
- |
- |
Stage 3 |
5.3 |
- |
(1.2) |
- |
4.1 |
Total |
5.3 |
- |
(1.2) |
- |
4.1 |
Housing association |
|||||
Stage 1 |
179.2 |
- |
(7.9) |
- |
171.3 |
Stage 2 |
- |
- |
- |
- |
- |
Stage 3 |
- |
- |
- |
- |
- |
Total |
179.2 |
- |
(7.9) |
- |
171.3 |
Total |
|||||
Stage 1 |
4,296.8 |
973.0 |
(664.5) |
163.5 |
4,768.8 |
Stage 2 |
737.7 |
197.2 |
(58.8) |
(183.6) |
692.5 |
Stage 3 |
80.9 |
0.7 |
(16.5) |
20.1 |
85.2 |
Total |
5,115.4 |
1,170.9 |
(739.8) |
- |
5,546.5 |
Transition | Loss allowance | |||||
| Reconciliation table | Loss allowance | Increases due | Decreases | between | at 31 December | |
at 1 January | to orgination | due to | stages | Changes in | 2024 | |
2024 | and acquisition | derecognition | Restated* | credit risk | Restated* | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Prime residential | ||||||
Stage 1 | 705.6 | 273.5 | (267.5) | 939.2 | (1,152.2) | 498.6 |
Stage 2 | 3,224.3 | 890.4 | (239.9) | (982.1) | (358.2) | 2,534.5 |
Stage 3 | 1,261.1 | 190.9 | (100.4) | 42.9 | 356.5 | 1,751.0 |
Total | 5,191.0 | 1,354.8 | (607.8) | - | (1,153.9) | 4,784.1 |
Buy-to-let | ||||||
Stage 1 | 114.8 | 45.4 | (36.9) | (54.5) | (39.3) | 29.5 |
Stage 2 | 301.4 | 31.9 | (7.2) | 56.8 | (164.0) | 218.9 |
Stage 3 | 225.7 | - | (197.4) | (2.3) | 115.0 | 141.0 |
Total | 641.9 | 77.3 | (241.5) | - | (88.3) | 389.4 |
Legacy lending | ||||||
Stage 1 | 95.5 | - | (80.6) | 86.3 | (81.2) | 20.0 |
Stage 2 | 1,114.9 | - | (292.8) | (86.3) | (286.6) | 449.2 |
Stage 3 | 343.6 | 575.4 | (1.5) | - | 86.3 | 1,003.8 |
Total | 1,554.0 | 575.4 | (374.9) | - | (281.5) | 1,473.0 |
Purchased credit impaired lending | ||||||
Stage 1 | - | - | - | - | - | - |
Stage 2 | - | - | - | - | - | - |
Stage 3 | 244.7 | - | (26.8) | - | (217.9) | - |
Total | 244.7 | - | (26.8) | - | (217.9) | - |
Housing association | ||||||
Stage 1 | - | - | - | - | - | - |
Stage 2 | - | - | - | - | - | - |
Stage 3 | - | - | - | - | - | - |
Total | - | - | - | - | - | - |
Total | ||||||
Stage 1 | 915.9 | 318.9 | (385.0) | 971.0 | (1,272.7) | 548.1 |
Stage 2 | 4,640.6 | 922.3 | (539.9) | (1,011.6) | (808.8) | 3,202.6 |
Stage 3 | 2,075.1 | 766.3 | (326.1) | 40.6 | 339.9 | 2,895.8 |
Total | 7,631.6 | 2,007.5 | (1,251.0) | - | (1,741.6) | 6,646.5 |
Decreases | Transition | Gross exposure | |||
Reconciliation table | Gross exposure | Increases due | due to | between | at 31 December |
at 1 January | to orgination | derecognition | stages | 2024 | |
2024 | and acquisition | Restated (1) | Restated (2) | Restated | |
£m | £m | £m | £m | £m | |
Prime residential | |||||
Stage 1 | 3,248.4 | 922.1 | (539.8) | 167.7 | 3,798.4 |
Stage 2 | 720.8 | 171.2 | (47.4) | (189.4) | 655.2 |
Stage 3 | 50.6 | 2.9 | (7.2) | 21.7 | 68.0 |
Total | 4,019.8 | 1,096.2 | (594.4) | - | 4,521.6 |
Buy-to-let | |||||
Stage 1 | 292.6 | 40.4 | (53.2) | 20.2 | 300.0 |
Stage 2 | 90.4 | 10.0 | (1.4) | (20.2) | 78.8 |
Stage 3 | 6.6 | - | (0.7) | - | 5.9 |
Total | 389.6 | 50.4 | (55.3) | - | 384.7 |
Legacy lending | |||||
Stage 1 | 27.4 | - | (9.8) | 1.6 | 19.2 |
Stage 2 | 6.9 | - | (1.6) | (1.6) | 3.7 |
Stage 3 | 1.0 | 0.7 | - | - | 1.7 |
Total | 35.3 | 0.7 | (11.4) | - | 24.6 |
Purchased credit impaired lending | |||||
Stage 1 | - | - | - | - | - |
Stage 2 | - | - | - | - | - |
Stage 3 | 7.7 | - | (2.4) | - | 5.3 |
Total | 7.7 | - | (2.4) | - | 5.3 |
Housing association | |||||
Stage 1 | 211.9 | - | (32.7) | - | 179.2 |
Stage 2 | - | - | - | - | - |
Stage 3 | - | - | - | - | - |
Total | 211.9 | - | (32.7) | - | 179.2 |
Total | |||||
Stage 1 | 3,780.3 | 962.5 | (635.5) | 189.5 | 4,296.8 |
Stage 2 | 818.1 | 181.2 | (50.4) | (211.2) | 737.7 |
Stage 3 | 65.9 | 3.6 | (10.3) | 21.7 | 80.9 |
Total | 4,664.3 | 1,147.3 | (696.2) | - | 5,115.4 |
2025 |
Exposure |
Provision |
Provision coverage ratio |
||||||
Lifetime PD % |
Stage 1 |
Stage 2 |
Stage 3 |
Stage 1 |
Stage 2 |
Stage 3 |
Stage 1 |
Stage 2 |
Stage 3 |
£m |
£m |
£m |
£000 |
£000 |
£000 |
% |
% |
% |
|
0.0% - 1.0% |
44.4 |
- |
- |
0.3 |
- |
- |
- |
- |
- |
1.0% - 2.0% |
1,874.2 |
0.2 |
- |
131.5 |
- |
- |
0.01 |
- |
- |
2.0% - 3.0% |
1,746.0 |
0.1 |
- |
305.5 |
- |
- |
0.02 |
- |
- |
3.0% - 4.0% |
147.7 |
0.1 |
- |
3.1 |
- |
- |
- |
- |
- |
4.0% - 5.0% |
517.1 |
- |
- |
124.7 |
- |
- |
0.02 |
- |
- |
5.0% - 6.0% |
17.8 |
0.1 |
- |
0.6 |
- |
- |
- |
- |
- |
6.0% - 7.0% |
4.3 |
0.6 |
- |
- |
- |
- |
- |
- |
- |
7.0% - 8.0% |
1.9 |
0.3 |
- |
- |
- |
- |
- |
- |
- |
8.0% - 9.0% |
5.6 |
5.3 |
- |
0.6 |
0.7 |
- |
0.01 |
0.01 |
- |
9.0% - 10.0% |
6.5 |
21.7 |
- |
0.1 |
1.0 |
- |
- |
- |
- |
10.0% - 100.0% |
186.8 |
654.8 |
69.6 |
139.1 |
1,972.4 |
2,084.1 |
0.07 |
0.30 |
2.99 |
Total |
4,552.3 |
683.2 |
69.6 |
705.5 |
1,974.1 |
2,084.1 |
0.02 |
0.29 |
2.99 |
2024 |
Exposure |
Provision |
Provision coverage ratio |
||||||
Lifetime PD % |
Stage 1 |
Stage 2 |
Stage 3 |
Stage 1 |
Stage 2 |
Stage 3 |
Stage 1 |
Stage 2 |
Stage 3 |
Restated (1) |
Restated (1) |
Restated (2) |
Restated (2) |
Restated |
Restated |
||||
£m |
£m |
£m |
£000 |
£000 |
£000 |
% |
% |
% |
|
0.0% - 1.0% |
48.8 |
0.5 |
- |
0.3 |
0.9 |
- |
- |
0.18 |
- |
1.0% - 2.0% |
1,713.4 |
41.9 |
- |
112.5 |
77.6 |
- |
0.01 |
0.19 |
- |
2.0% - 3.0% |
1,582.9 |
55.5 |
- |
184.2 |
116.8 |
- |
0.01 |
0.21 |
- |
3.0% - 4.0% |
132.4 |
10.0 |
- |
7.2 |
9.1 |
- |
0.01 |
0.09 |
- |
4.0% - 5.0% |
422.6 |
24.1 |
- |
111.5 |
77.7 |
- |
0.03 |
0.32 |
- |
5.0% - 6.0% |
3.4 |
- |
- |
0.1 |
- |
- |
- |
- |
- |
6.0% - 7.0% |
2.9 |
0.3 |
- |
0.1 |
- |
- |
- |
- |
- |
7.0% - 8.0% |
5.6 |
0.3 |
- |
- |
- |
- |
- |
- |
- |
8.0% - 9.0% |
4.0 |
6.3 |
- |
0.1 |
2.3 |
- |
- |
0.04 |
- |
9.0% - 10.0% |
12.1 |
23.0 |
- |
1.5 |
12.6 |
- |
0.01 |
0.05 |
- |
10.0% - 100.0% |
135.9 |
564.6 |
58.3 |
110.0 |
2,456.4 |
1,216.5 |
0.08 |
0.44 |
2.09 |
Total |
4,064.0 |
726.5 |
58.3 |
527.5 |
2,753.4 |
1,216.5 |
0.01 |
0.38 |
2.09 |
2025 |
Residential and |
|
buy-to-let |
Legacy lending |
|
£m |
£m |
|
Actual |
5.0 |
1.2 |
Upside |
2.8 |
0.8 |
Base |
3.7 |
1.1 |
Downside |
5.7 |
1.3 |
Stress |
7.6 |
1.9 |
2024 |
Residential and |
|
buy-to-let |
Legacy lending |
|
£m |
£m |
|
Actual |
5.2 |
1.4 |
Upside |
2.9 |
0.6 |
Base |
3.5 |
1.1 |
Downside |
5.8 |
1.6 |
Stress |
10.0 |
2.4 |
2024 | 2024 | |||
2025 | 2025 | Restated | Restated | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 2,698.7 | 54.2 | 2,555.1 | 56.4 |
70% - <80% | 880.4 | 17.6 | 758.2 | 16.8 |
80% - <90% | 1,004.8 | 20.1 | 802.9 | 17.8 |
>90% | 406.3 | 8.1 | 405.4 | 9.0 |
4,990.2 | 100.0 | 4,521.6 | 100.0 |
2024 | 2024 | |||
2025 | 2025 | Restated | Restated | |
Payment status | £m | % | £m | % |
Not past due | 4,896.5 | 98.1 | 4,446.1 | 98.3 |
Past due up to 3 months | 47.8 | 1.0 | 41.1 | 0.9 |
3 to 6 months past due | 16.6 | 0.3 | 18.0 | 0.4 |
Over 6 months past due | 26.8 | 0.5 | 15.5 | 0.3 |
In possession | 2.5 | 0.1 | 0.9 | 0.1 |
4,990.2 | 100.0 | 4,521.6 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 266.1 | 73.9 | 300.8 | 78.2 |
70% - <80% | 82.1 | 22.8 | 72.9 | 18.9 |
80% - <90% | 11.7 | 3.2 | 10.0 | 2.6 |
>90% | 0.2 | 0.1 | 1.0 | 0.3 |
360.1 | 100.0 | 384.7 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Payment status | £m | % | £m | % |
Not past due | 354.1 | 98.3 | 377.3 | 98.0 |
Past due up to 3 months | 4.1 | 1.1 | 4.2 | 1.1 |
3 to 6 months past due | 0.6 | 0.2 | 0.6 | 0.2 |
Over 6 months past due | 1.3 | 0.4 | 2.4 | 0.6 |
In possession / LPA receivership | - | - | 0.2 | 0.1 |
360.1 | 100.0 | 384.7 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 127.4 | 92.6 | 135.7 | 94.4 |
70% - <80% | 6.4 | 4.7 | 4.4 | 3.1 |
80% - <90% | 2.1 | 1.5 | 1.5 | 1.0 |
>90% | 1.6 | 1.2 | 2.2 | 1.5 |
137.5 | 100.0 | 143.8 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Payment status | £m | % | £m | % |
Not past due | 136.7 | 99.4 | 143.5 | 99.8 |
Over 6 months past due | 0.4 | 0.3 | - | - |
In possession / LPA receivership | 0.4 | 0.3 | 0.3 | 0.2 |
137.5 | 100.0 | 143.8 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Loan to value (indexed) | €m | % | €m | % |
<70% | 4.0 | 9.5 | 3.4 | 8.4 |
70% - <80% | 5.5 | 13.1 | 4.9 | 12.0 |
80% - <90% | 7.6 | 18.1 | 5.2 | 12.8 |
>90% | 24.9 | 59.3 | 27.2 | 66.8 |
42.0 | 100.0 | 40.7 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Payment status | €m | % | €m | % |
Not past due | 42.0 | 100.0 | 40.7 | 100.0 |
42.0 | 100.0 | 40.7 | 100.0 |
| 2025 | 2025 | 2024 | 2024 | |
| Restated* | Restated* | |||
| Legacy Lending | £m | % | £m | % |
Commercial property | 3.5 | 1.8 | 3.9 | 1.9 |
Serviced apartments | 12.5 | 6.3 | 13.9 | 6.7 |
Legacy buy-to-let | 3.9 | 2.0 | 5.8 | 2.8 |
Policy loans | 0.9 | 0.5 | 1.0 | 0.5 |
20.8 | 10.6 | 24.6 | 11.9 | |
Purchased credit impaired | 4.1 | 2.1 | 5.3 | 2.5 |
Loans to housing associations | 171.3 | 87.3 | 179.2 | 85.6 |
196.2 | 100.0 | 209.1 | 100.0 |
Legacy Lending | 2025 | 2025 | 2024 | 2024 |
Restated* | Restated* | |||
| Loan to value (indexed) | £m | % | £m | % |
<70% | 9.0 | 43.3 | 12.2 | 49.6 |
70% - <80% | 6.9 | 33.1 | 7.4 | 30.1 |
80% - <90% | 3.9 | 18.8 | 5.0 | 20.3 |
>90% | 1.0 | 4.8 | - | - |
20.8 | 100.0 | 24.6 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Restated* | Restated* | |||
Payment status | £m | % | £m | % |
Not past due | 19.8 | 95.2 | 23.7 | 96.4 |
Past due up to 3 months | - | - | 0.4 | 1.6 |
LPA receivership | 1.0 | 4.8 | 0.5 | 2.0 |
20.8 | 100.0 | 24.6 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Restated* | Restated* | |||
| Diversification by industry type | £m | % | £m | % |
Hotel / leisure | 0.2 | 1.0 | 1.3 | 5.3 |
Specialist buy-to-let | 3.9 | 18.8 | 5.8 | 23.6 |
Serviced Apartments | 12.5 | 60.0 | 13.9 | 56.5 |
Other | 4.2 | 20.2 | 3.6 | 14.6 |
20.8 | 100.0 | 24.6 | 100.0 |
2025 | 2025 | 2024 | 2024 | |
Loan to value (indexed) | £m | % | £m | % |
<70% | 82.6 | 48.2 | 66.9 | 37.3 |
70% - <80% | 88.7 | 51.8 | 112.3 | 62.7 |
171.3 | 100.0 | 179.2 | 100.0 |
2025 |
2025 |
2024 |
2024 |
|
£m |
% |
£m |
% |
|
Gross exposure |
7.8 |
100.0 |
7.4 |
100.0 |
Fair value adjustment |
(3.7) |
(47.3) |
(2.1) |
(28.4) |
4.1 |
52.7 |
5.3 |
71.6 |
2025 |
2025 |
2024 |
2024 |
|
Loan to value (indexed) |
£m |
% |
£m |
% |
<70% |
1.7 |
41.5 |
2.8 |
52.8 |
70% - <80% |
0.1 |
2.4 |
- |
- |
80% - <90% |
1.5 |
36.6 |
1.4 |
26.4 |
>90% |
0.8 |
19.5 |
1.1 |
20.8 |
4.1 |
100.0 |
5.3 |
100.0 |
2025 |
2025 |
2024 |
2024 |
|
Payment status |
£m |
% |
£m |
% |
Not past due |
1.6 |
39.0 |
2.2 |
41.5 |
3 to 6 months past due |
- |
- |
0.1 |
1.9 |
Over 6 months past due |
1.8 |
43.9 |
1.8 |
34.0 |
In possession / LPA receivership |
0.7 |
17.1 |
1.2 |
22.6 |
4.1 |
100.0 |
5.3 |
100.0 |
Prime |
||||
Residential |
Buy-to-let |
Total |
Total |
|
Region |
£m |
£m |
£m |
% |
North East |
494.7 |
7.5 |
502.2 |
9.4 |
East of England |
413.5 |
39.8 |
453.3 |
8.5 |
East Midlands |
351.0 |
14.4 |
365.4 |
6.8 |
Northern Ireland |
1.4 |
0.1 |
1.5 |
- |
North West |
580.9 |
21.1 |
602.0 |
11.3 |
Scotland |
558.5 |
7.8 |
566.3 |
10.6 |
South East |
668.9 |
66.8 |
735.7 |
13.7 |
South West |
414.3 |
22.5 |
436.8 |
8.2 |
Wales |
168.4 |
6.5 |
174.9 |
3.3 |
West Midlands |
372.3 |
16.8 |
389.1 |
7.3 |
Yorkshire |
422.7 |
12.0 |
434.7 |
8.1 |
London |
539.4 |
144.8 |
684.2 |
12.7 |
Other |
4.2 |
- |
4.2 |
0.1 |
Total |
4,990.2 |
360.1 |
5,350.3 |
100.00 |
At 31 December 2025 |
Repayable on |
More than 5 |
||||
demand |
Up to 3 months |
3-12 months |
1-5 years |
years |
Total |
|
£m |
£m |
£m |
£m |
£m |
£m |
|
Assets |
||||||
Cash and balances with the Bank of England |
177.3 |
- |
- |
- |
- |
177.3 |
Loans and advances to credit institutions |
146.2 |
- |
- |
- |
- |
146.2 |
Debt securities |
- |
17.5 |
38.3 |
744.4 |
59.0 |
859.2 |
Derivative financial instruments |
- |
0.7 |
8.1 |
6.4 |
1.7 |
16.9 |
Loans and advances to customers |
- |
17.8 |
17.9 |
247.5 |
5,431.0 |
5,714.2 |
Other financial assets |
- |
4.9 |
- |
- |
- |
4.9 |
Total financial assets |
323.5 |
40.9 |
64.3 |
998.3 |
5,491.7 |
6,918.7 |
Liabilities |
||||||
Due to Members |
5,172.1 |
167.5 |
381.5 |
161.3 |
0.3 |
5,882.7 |
Due to other customers |
87.5 |
47.2 |
27.1 |
2.0 |
- |
163.8 |
Deposits from credit institutions |
1.4 |
40.1 |
117.4 |
- |
- |
158.9 |
Derivative financial instruments |
- |
0.1 |
5.4 |
21.5 |
17.5 |
44.5 |
Debt securities in issue |
- |
1.7 |
- |
- |
321.7 |
323.4 |
Other financial liabilities |
- |
2.2 |
0.7 |
2.6 |
4.2 |
9.7 |
Total financial liabilities |
5,261.0 |
258.8 |
532.1 |
187.4 |
343.7 |
6,583.0 |
Net liquidity gap (contractual) |
(4,937.5) |
(217.9) |
(467.8) |
810.9 |
5,148.0 |
335.7 |
At 31 December 2024 | Repayable on | More than 5 | ||||
demand | Up to 3 months | 3-12 months | 1-5 years | years | Total | |
£m | £m | £m | £m | £m | £m | |
Assets | ||||||
Cash and balances with the Bank of England | 451.5 | - | - | - | - | 451.5 |
Loans and advances to credit institutions | 101.8 | - | - | - | - | 101.8 |
Debt securities | - | 36.1 | 95.8 | 426.3 | 44.1 | 602.3 |
Derivative financial instruments | - | 0.7 | 4.2 | 40.5 | 11.2 | 56.6 |
Loans and advances to customers | - | 12.9 | 45.3 | 260.3 | 4,970.8 | 5,289.3 |
Other financial assets | - | 4.3 | 0.6 | 0.3 | - | 5.2 |
Total financial assets | 553.3 | 54.0 | 145.9 | 727.4 | 5,026.1 | 6,506.7 |
Liabilities | ||||||
Due to Members | 4,728.4 | 152.7 | 378.2 | 173.4 | - | 5,432.7 |
Due to other customers | 131.7 | 78.0 | 30.3 | 1.0 | - | 241.0 |
Deposits from credit institutions | 31.0 | 100.8 | 285.8 | - | - | 417.6 |
Derivative financial instruments | - | 0.5 | 0.7 | 4.1 | 24.1 | 29.4 |
Other financial liabilities | - | 1.8 | 0.8 | 3.0 | 3.4 | 9.0 |
Total financial liabilities | 4,891.1 | 333.8 | 695.8 | 181.5 | 27.5 | 6,129.7 |
Net liquidity gap (contractual) | (4,337.8) | (279.8) | (549.9) | 545.9 | 4,998.6 | 377.0 |