Secure Income REIT Plc Results for the year ended 31 December 2020 - www.SecureIncomeREIT.co.uk

Page created by Bernard Parsons
 
CONTINUE READING
Secure Income REIT Plc Results for the year ended 31 December 2020 - www.SecureIncomeREIT.co.uk
Secure Income REIT Plc
Results for the year ended 31 December 2020

www.SecureIncomeREIT.co.uk
1. Introduction       Nick Leslau

2. Results            Sandy Gumm

3. Portfolio update   Mike Brown

4. Outlook            Nick Leslau

   Q&A
Secure Income REIT Plc
What we do
     A specialist UK REIT investing in real estate assets with long term inflation protected rental income

Who we are
   Experienced board chaired by Martin Moore with Leslie Ferrar, Ian Marcus & Jonathan Lane as
    independent directors together with Nick Leslau, Mike Brown and Sandy Gumm representing the
    Management Team
   Externally managed by the Prestbury team with its successful track record in real estate and which
    owns 12.4% of the Company and which invested £5.8m cash in further interests in SIR during 2020

Track record
   Established in June 2014 building on a privately owned portfolio carefully selected for secure, long term
    inflation protected income characteristics, we have built the business since then to deliver 1:
       15.3% p.a. TAR to December 2020
       12.8% p.a. TSR to 31 December 2020 closing price of 300.0p (and 15.1% p.a. to 354p close on 9
        March 2021)
       Compares to FTSE EPRA NAREIT UK index of 2.8% p.a. over the period
       Dividends paid throughout the pandemic period

    1 IRR over the period
                                                                                                                3
Secure Income REIT Plc
What we own
   161 Key Operating Assets: 159 throughout the UK and 2 in Germany
   £1.95bn portfolio valuation at December 2020 independent valuation
   £1.2bn / 379.3p EPRA NTA and £192m uncommitted and unfettered cash

               EPRA NTA per share (pence) at 31 December 2020

                                                      Uncommitted cash
                                                      (& 0.5p other NTA)
                                                             59.8
                           Budget Hotels
                               81.4

                             Leisure                Healthcare
                              112.8                   125.3

                                                                           4
1. Introduction       Nick Leslau

2. Results            Sandy Gumm

3. Portfolio update   Mike Brown

4. Outlook            Nick Leslau

   Q&A
Results highlights

   SIR’s robust balance sheet and strong liquidity enabled us to:
       provide tailored support to four of our tenant companies whose businesses suddenly closed in
        March 2020, providing breathing space for them to stabilise their businesses to better recover post
        pandemic;
       continue to pay dividends during the year; and
       leave SIR well positioned to resume its own strong growth trajectory.

                                                                                                              6
Results summary: Balance sheet
                                            31 December 2020        30 June 2020            31 December 2019

• Portfolio independent valuation              £1,946.9m             £1,958.7m                 £2,083.1m

• EPRA NTA                                     £1,229.2m             £1,252.0m                 £1,391.3m

• EPRA NTA per share                             379.3p                386.4p                    429.4p

• Net LTV                                        36.4%                 35.3%                     31.9%

• Uncommitted cash                              £192.0m               £219.6m                   £234.2m

 Pence per share                         EPRA NTA per share 2016 to 2020
 440
 420
 400
 380
 360
 340
 320
 300
    Dec-16                      Dec-17                     Dec-18                  Dec-19                  Dec-20

                                                                                                               7
Results summary: Earnings and returns
                                                     2020          2019

• Adjusted EPRA EPS                                   3.5p         15.3p          Principally concessions impact

• Dividends per share                                15.7p         16.3p          Maintained: concessions are temporary

• Annualised dividend / EPRA NTA                     3.8%          3.9%

• Annualised dividend / share price                  4.9%          3.9%           4.1% on 9 March 2021 price of 354p

• Returns since June 2014 Listing
• TAR (IRR over 30 June 2014 EPRA
                                                  15.3% p.a.
  NTA)
• TSR (IRR over issue price at listing)           12.8% p.a.                      FTSE EPRA NAREIT UK 2.8% p.a.

                    Adjusted EPRA EPS                                             Dividends and DPS
                                                                                                     16.3p
                                    14.7p 15.3p                                                              15.7p
                            13.6p
                    11.3p

                                                  10.5p                                     13.9p

                                                                                  13.6p
             2.6p                                                          5.9p

      0.0p                                         3.5p
                                                                      £12.0m      £31.2m £41.4m     £52.5m   £50.8m
      2014   2015   2016    2017    2018   2019    2020
                                                                           2016    2017     2018     2019     2020
              Adjusted EPRA EPS       Impact of rent concessions

                                                                                                                       8
Adjusted EPRA EPS
                                                                                  2020              2019
                                                                       pence per share   pence per share
Like for like (LFL) taking account of 2019 hospitals sale and before
concessions
      Rent net of property outgoings before concessions
                                                                            34.2              33.9
      Finance costs (net)
                                                                           (14.9)            (15.0)
      Admin & tax                                                           (5.3)             (5.3)
LFL earnings before concessions                                             14.0              13.6
Rent concessions                                                           (10.5)               -
LFL portfolio after concessions                                              3.5              13.6
Earnings from Hospitals sold in 2019:
      Rent net of property costs                                              -                3.0
       Finance costs                                                          -               (1.3)
Adjusted EPRA EPS                                                            3.5              15.3

   Like for like earnings were impacted by the rent concessions:
     Adjusted EPRA recognises the rent concessions in the period of cash impact
     concessions not spread as required by IFRS which is exacerbated by SIR’s very long leases,
        resulting in very small adjustments for a very long time

                                                                                                           9
Rent concession cash flow impact
                                                    Actual                        Contracted
                                    H1 ‘20          H2 ‘20      2020     H1 ‘21     H2 ‘21     2021
                                     £m              £m          £m       £m         £m         £m
Hotels CVA reduction                 (4.8)           (9.7)     (14.5)    (4.3)       (4.6)     (8.9)
Merlin six months rent
                                     (8.9)           (8.8)     (17.7)      -         17.7      17.7
deferred to Sept 2021
Pubs rent free for improved
                                     (0.5)           (0.6)      (1.1)      -           -         -
lease terms
Cash flow rent impact                (14.2)          (19.2)    (33.3)    (4.3)       13.1      8.8

Costs of concessions                                            (0.7)                            -

Earnings impact £m                                             (34.0)                          8.8

Earnings impact p/share                                        (10.5p)                         2.7p

   Assuming no further concessions, 2020 is the point of deepest impact of the concessions, with
    that effect reversing to a positive contribution in 2021 and all rents returning to their original
    contractual lease terms from January 2022

   Since 30 June 2020, £3.3m of rents temporarily switched to monthly payment but no further rent
    reductions granted

   Collections of post concession rents remained very strong 1
 1 Rent collections over the year are summarised at slide 39
                                                                                                       10
Rent concession cash flow: temporary impact
 Contractual rents
 £m p.a.

    140
                                                   Merlin recovery exceeds
    130                                            Travelodge concession in 2021

    120
                                                                                      Contractual terms have us back
    110                                                                               on track from January 2022

    100

     90
                                            2020 cash flow and
     80                                     Adjusted EPRA EPS
                                            maximum concessions
     70
                 2019               2020                2021               2022               2023               2024               2025

                               Annualised rent receivable ex concessions            Annualised rent receivable post concessions

Expected rents on the basis of contractual terms at 10 March 2021; this is an illustration of contracted revenue, not a profit forecast
                                                                                                                                           11
EPRA NTA per share over the year
                                                                                           Distributions maintained as
                                                                                        surplus cash used to ride through
                                                                                             the concessions impact
EPRA NTA per share (pence)

                                                                    Rent net of all outgoings
                                                                   contributed 9.6p per share
                                   31 Dec 2019

                                                                                                                            31 Dec 2020
                            An EPRA NTA bridge showing first and second half movements is included at slide 40

                                                                                                                                          12
Capital structure at 31 December 2020
                                                     £m
                                                                        All debt is non recourse in
                                                                         structurally ring fenced
Portfolio valuation                               1,946.9                facilities
Gross debt                                        (928.3)
                                                                        Covenant levels designed
                                                                         with suitable risk adjusted
Cash                                               219.7                 headroom and cure rights
                                                                        Lenders have supported all
Other net liabilities (inc rent in advance)         (9.1)                tenant support measures

EPRA NTA                                          1,229.2

Net LTV
                                                   36.4%

                                                   £192.0m Uncommitted Cash at 31 Dec
                                                    2020, outside of debt structures and net
                                                    of creditors:
                                                        created flexibility in supporting
                                                          tenants when needed; and
                                                        provides a platform for SIR’s return
                                                          to its growth trajectory

                                                                                                   13
Debt resilience: in built protections

   Six ring fenced facilities – no recourse to the Uncommitted Cash balance and no cross
    collateralisation
   Financial covenants met throughout the period; consents and waivers granted as required to
    accommodate rent concessions with full support of our lenders and no other changes to debt terms
   In built cash cure rights available (surplus cash can be injected into secured structures to cure breaches)
    but no need to deploy to date
   Covenant headroom designed at loan inception:
       Covenant ‘shock absorbers’ did their work in the year, without the need to inject cash or implement
        any other cures during the year
       Looking ahead, as the cash flow low point is now behind us, interest cover and debt service cover
        covenant headroom at 31 December 2020 is at close to or in some cases better than pre pandemic
        levels

                                                                                                                  14
Covenant headroom at 31 December 2020
                                           Value fall from latest valuation to       Rent fall to trigger ICR
                                                  trigger LTV default                        default
                       Gross     Gross
                        debt       LTV            31 Dec 2020     31 Dec 2019      31 Dec 2020     31 Dec 2019
    2 x Travelodge     £65.4m      33%                   33%              46%              59%             62%
    facilities                                    (10.6% NIY)      (10.4% NIY)
    (structurally                                                                          68%             71%
    separate)          £59.0m      31%                   38%              51%
                                                  (11.4% NIY)       (11.1%NIY)
    Arena, Brewery,    £60.0m      34%                   32%              39%              57%             71%
    Pubs                                           (8.8% NIY)       (9.0% NIY)

    Merlin leisure    £380.4m      62%    No LTV default test          No LTV         29% after            27%
                                                                    default test   waiver period

    Healthcare        £299.7m      48%                   39%              38%              38%             35%
    (Ramsay &                                      (7.3% NIY)       (7.1% NIY)
    Orpea)
    Healthcare         £63.8m      44%                   45%              44%              44%             42%
    (Ramsay)                                       (8.2% NIY)       (8.0% NIY)

    Sensitivities are before any mitigating action such as exercise of cash cure rights
    Having passed the cash flow low point, headroom is in most cases at least at or near pre Covid
     levels
    Detailed covenant commentary is included at slides 42 to 46

                                                                                                                15
Debt cost and maturities
   Interest cost fixed throughout the debt term
         Weighted average maximum interest cost of 4.9% pa – level with 2019
   Weighted average term to expiry 3.1 years with first maturity in Autumn 2022
         £380 million leisure facility at 5.7% p.a. fixed rate
   Continued exploration of optimal capital structure and refinancing approach
         considering standalone or wider refinancing options
         always seeking to balance protections and debt cost
         expect an opportunity to increase cash flow and earnings and thereby increase dividends

                                                                                                    16
Cash reserves
    Uncommitted cash at 31 December 2020 of £192.0 million is held for:
     1. Reserves for application to debt management or tenant assistance
     2. Acquisitions to provide ability to move quickly to take advantage of opportunities
     3. Returns to shareholders special dividends and / or capital
    The liquidity buffer declined by £42.2m in the year principally through:
        £34.6 million in supporting the dividends through the cash flow low point after the rent
         concessions, given their short term impact
        £11.8 million used to cover finance costs during the Merlin rent deferral period (cash flow
         which will be recovered on receipt of the deferred rent in September 2021)
    The Investment Adviser, Prestbury, does not earn a fee on the undeployed surplus cash from
     the Hospitals sale, saving the Company an annualised c. £0.9 million

                                                                                                       17
1. Introduction       Nick Leslau

2. Results            Sandy Gumm

3. Portfolio update   Mike Brown

4. Outlook            Nick Leslau

   Q&A
Portfolio highlights
                                          31 Dec 2020           30 June 2020           31 December 2019

• Portfolio independent valuation          £1,946.9m              £1,958.7m               £2,083.1m

• Annualised passing rent before Covid
                                            £113.3m                £111.8m                 £110.7m
  concessions
• Topped up Net Initial Yield                5.42%                 5.32%                    4.95%
• Running yield by January 2022 (RPI at
                                             5.58%                 5.58%                    5.25%
  valuer’s estimate)
• WAULT                                    20.2 years             20.8 years              21.0 years

     Overall portfolio valuation down 6.5%, 91% of which occurred in the first half

     H2 valuation down just £11.8m or 0.6%

     Amongst longest WAULT in UK REITs

                                                                                                          19
2020 property valuations

                             Healthcare               Leisure            Budget Hotels              Total

                           31 Dec     Change      31 Dec      Change     31 Dec      Change    31 Dec      Change
                             2020   since Dec       2020    since Dec      2020    since Dec     2020    since Dec
                               £m        2019         £m         2019        £m         2019       £m         2019

Independent valuation:

31 Dec 2019                 748.4                  851.9                  482.8                2,083.1

Revaluation, constant FX     20.7         2.8 %    (65.2)       (7.6)%    (98.0)    (20.3)%    (142.5)      (6.8)%

Euro FX                         -             -      6.3        0.7 %          -           -       6.3      0.3 %

At 31 Dec 2020              769.1         2.8 %    793.0        (6.9)%    384.8     (20.3)%    1946.9       (6.5)%

   Healthcare and Budget Hotels valuations unchanged since June 2020

   Leisure down 1.5% in H2

   Leisure and Hotels valuations subject to RICS standard Material Valuation Uncertainty at
    December 2020, as they were at June 2020

                                                                                                                 20
Property yields

                                              Healthcare                           Leisure                       Budget Hotels                             Total
                                         31 Dec          31 Dec            31 Dec            31 Dec            31 Dec            31 Dec           31 Dec           31 Dec
                                          2020            2019              2020              2019              2020              2019             2020             2019
      Net Initial Yield (topped
      up)*                                 4.46%              4.46%            5.54%             5.07%            7.10%*            5.50%           5.42%*            4.95%
      Running Yield by Jan
      22(1)                                4.58%              4.71%            5.76%             5.35%             7.21%            5.83%            5.58%            5.25%

           Topped up Net Initial Yield up 47bps to 5.42%

           Running yield expected to rise to 5.6%(1) by January 2022 when rents should be restored to
            originally contracted levels

(1)    Using valuers’ RPI assessments (Dec 2020: 2.5% pa on average, Dec 2019: 2.6% pa on average) and taking no account of any open market uplift on Ramsay Hospitals.   21
Contracted rents before temporary concessions
                  Healthcare             Leisure              Budget Hotels                        Total
                                                                         Change
                31 Dec     Change     31 Dec     Change       31 Dec       since        31 Dec    31 Dec
                  2020   since Dec      2020   since Dec        2020        Dec           2020      2019
Passing rent:       £m        2019        £m        2019          £m       2019             £m        £m

Like for like     36.6       2.8%       47.1       0.7%         29.2        2.9%         112.9     110.7       + 2.0%
Euro FX              -           -       0.4       0.9%            -           -           0.4         -       + 0.3%
Total             36.6       2.8%       47.5       1.6%         29.2        2.9%         113.3     110.7       + 2.3%

                         All            £32.5m p.a. rent               Reviewed on
                         healthcare     with annual                    a staggered
                                                                                                 Travelodge reviews
                         assets         upwards only RPI               five-yearly
                                                                                                 by passing rent:
                         have fixed     reviews in the year            cycle with RPI
                                                                                                 2020 22% } deferred
                         annual         (1.5% increase)                uplifts
                                                                                                 2021 24% } deferred
                         uplifts                                       1 April 2020
                                                                                                 2022 39%
                                        £7.1m of fixed                 to 31 Dec
                                                                                                 2023 11%
                                        annual increases of            2021 rolling
                                                                                                 2024 4%
                                        3.34% each July                up and
                                                                       deferred to
                                        £1.3m Arena car                Jan 2022
                                        park lease expired
                                        in March

                                                                                                                  22
Environmental, Social & Governance Policies
   The Board is committed to holding high standards of diversity, inclusion, sustainability and social
    responsibility for the Company. The Board has two female and five male directors; the Investment
    Adviser’s Board has one female and four male directors and the Investment Adviser’s workforce as
    a whole has a 50/50 gender split

   Our hospitals serve a strong social purpose and have been at the forefront of the pandemic
    response

   In assessing any acquisition, agreeing the terms of any new letting or restructuring any of our
    existing leases we aim to include new environmental standards to the extent practicable.

   As the Group’s properties are held on long full repairing leases we do not have control over their
    day to day use. However we are close to our tenants and working with them to support their own
    considerable ESG efforts (further detail provided on slides 55 to 57).

                                                                                                          23
Tenant covenants: Hospitals (40% of values)
                      2%                            Ramsay Health Care Limited (30% of pre concession income)
                                                     ASX50 company: market cap £8.1 bn 1
                                                       A top 5 global private hospital operator and the largest private
                                                        provider in Australia, France and Scandinavia

                                                       Ramsay UK has provided more Covid support to NHS England
                                                        than any other independent sector provider with over 500,000
                                                        NHS patients
                                                                                               The Arena

                                                       New volume based agreement with NHSE from 1 January 2021
                                     30%
                                                        provides surge capacity for Covid pressures on seven days’ notice
                                                        but also allows for return of private patients and routine NHS work

                                                       Ramsay looks to opportunities from the £10bn of NHS contracts
                                                        out to tender to ease very long waiting lists

                                                                            Car Park
Nightingale Hospital, London NW1 (2% of total pre concession contractual rents)
    Orpea: £5.7 billion market cap 1
    Central London's only private psychiatric hospital
                                                                                              Martin House – Part Basement

     1   at 9 March 2021 market price and FX rate
                                                                                                                             24
Tenant covenants: Merlin Entertainments (32% of values)
                                                               The largest visitor attractions business in Europe and second
                                                                only to Disney globally

                                                               Taken private at £6bn EV mid 2019
                                            31%
                                                               Over 130 attractions in 25 countries

                                                               Much of latest lockdown has occurred during the period when
                                                                UK and German theme parks are closed    for the winter in the
                                                                                                    The Arena
                                                                ordinary course

                                                               “After a very challenging year for the group, our
Merlin Entertainments

                              Kirkbi (50%):£12bn equity         experience in between lockdowns and our exciting future
                                      75% Lego owner
                                                                investment proposals for the UK and German theme
                                                                parks allows us to look forward to the future with
                              Blackstone Core Equity            confidence that we can continue with our pre COVID-19
                                Partners: US$619bn              growth trajectory.” Nick Varney, Merlin CEO, 3 March 2021
                                          (£445bn) AUM                                                 Car Park
                                                                      Manchester
                                                               StrongVictoria
                                                                        market support of Merlin’s traded bonds,    trading above
                               CPPIB:     (Canada Pension       par and   at 4.5% yield to maturity 1
                                                                      Station
                                  Plan Investment Board)
                                  C$476bn (£270bn) AUM         Well capitalised owners with long term investment horizons
                                                                                                       Martin House – Part Basement

            1           at 9 March 2021
                                                                                                                                      25
Merlin 2026 bonds 1 since 1 Jan 2020
    Trading at 4.5% Yield To Maturity

                                             The Arena

                                Manchester
                                Victoria
                                Station

                                             Martin House – Part Basement

1   at 9 March 2021
                                                                            26
Tenant covenants: Travelodge (20% of values)
                                  Established brand with very strong brand recognition and a
                                   national network of 586 hotels and over 44,500 rooms 1

                                  78 of our 123 hotels and portfolio wide 395 of Travelodge’s UK
                                   hotels are currently open, mainly for business customers.
                                   Positive trade between lockdowns with summer occupancy
                                   quickly building to over 60% (compared to 80-85% typically)
          26%

                                  Travelodge was able to access financingThe
                                                                            inArena
                                                                               the private
                                   placement debt market for a £65 million issue in December 2020
                                   and received £40m equity injection during 2020

                                  SIR’s valuation reflects £58,000 per room, c.80% of replacement
June 2020 CVA - unique             cost with zero land cost
features:
 no assets handed back by        Budget hotels show greater resilience than wider hotel market:
    tenant – network largely          Track record of faster recovery in recessionary times
    preserved (over 98% of            Less reliant on conferences and group     bookings
                                                                           Car Park
                                          Manchester
                                      Less reliant on international travellers
    2019 EBITDA)                          Victoria
 Rents not permanently               Benefit
                                          Station from cost conscious customers seeking better
    reset: concession period           value
    expires Jan 2022
                                                                          Martin House – Part Basement

 1   at 31 December 2020
                                                                                                         27
Travelodge 2025 bonds 1 since 1 Jan 2020
Trading at 7.6% Yield To Maturity

                                                 The Arena

                                    Manchester
                                    Victoria
                                    Station

                                                 Martin House – Part Basement

  1   at 9 March 2021
                                                                                28
Other Leisure (9% of values)
ASM / SMG: Manchester Arena (4% of total pre concession contractual rents)
   Arena operator SMG is part of ASM, the world’s largest venue management company with >300
    venues in 21 countries
   ASM’s credit is rated B1 by S&P noting that once live events begin to recover, ASM “will likely
    benefit from its leading market position in the outsourced venue management business”
   The offices are open; the Arena should be able to open from 21 June and expects to be fully
    operational by September

The Brewery, Chiswell St, London EC1 (3% of total pre concession contractual rents)
   The third largest catered event space in central London (after Grosvenor House and Park Lane
    Hilton)
   Plans to open from 21 June and expects to be fully operational by September 2021

Stonegate Pubs (2% of total pre concession contractual rents)
   Stonegate is the UK's biggest operator of pubs and raised £1.2bn in 2020 in a bond issue to
    refinance the Ei acquisition (issued at 96p and now trading at 105p 1 and a 7.0% yield to maturity)
    and also raised £50 million in debt and a £50m RCF at that time
   The pubs plan to open fully on 17 May with beer gardens to open from 12 April

1   at 9 March 2021
                                                                                                          29
Very long term income with no breaks
                 Weighted average term to expiry 20.2 years – no tenant breaks

      98% of portfolio income has 16 years or more unexpired without break

                                                                        Martin House – Part Basement

                                                                                                       30
Share price relative to EPRA NTA since 1 Jan 2020

Source: Thomson Reuters Datastream as at 9 March 2021; Company Documentation   31
1. Introduction       Nick Leslau

2. Results            Sandy Gumm

3. Portfolio update   Mike Brown

4. Outlook            Nick Leslau

   Q&A
Outlook
   The huge number of people vaccinated bodes well for the Government’s announced relaxation of
    Covid restrictions:
       UK’s ‘coiled spring’ of pent up demand (Bank of England’s Andy Haldane)
       SIR’s leisure & hospitality assets should be major early beneficiaries
   Management and Board’s priority is to eliminate the share price discount to net assets
       Prestbury management team has a proven track record in this area
   SIR’s balance sheet has proved to be resilient in difficult times, positioning the business for a return to
    growth
   Low cost money alongside expansionary fiscal policy could be a catalyst for inflation, in which case
    SIR’s assets with their inflation protection should be become even more valuable
   Dividends have been maintained through a very challenging year and the dividend should increase
    with our in built income growth through fixed and inflation linked rent reviews
   Management has invested a further £5.8m of cash in its interests in SIR
       Team interests worth c. £152m at December 2020 net asset value is the largest management
        holding by value among UK REITs
       Every member of the Management Team has a personally significant investment in the business
       Holding 12.4% of the Company, our interests are closely aligned with all shareholders

                                                                                                         33
1. Introduction       Nick Leslau

2. Results            Sandy Gumm

3. Portfolio update   Mike Brown

4. Outlook            Nick Leslau

   Q&A
Any further questions? Please contact Nick, Mike or Sandy at

Enquiries@SecureIncomeREIT.co.uk
Appendices
37. Glossary
38. Features of income security
Financial reporting
39. 2020 rent collections
40. EPRA NTA bridge first and second half 2020
41. Strict ring fencing of borrowing risk
42. Detailed debt covenant commentary by facility
47. Dividend policy
48. Summary of EPRA measures
Portfolio
49. Portfolio by rental value
50. Leisure portfolio
51. Healthcare portfolio
52. Budget Hotels portfolio
53. Analysis of review basis
54. RPI methodology change
ESG
55. ESG policies and tenant initiatives
Management Team and Board
58. Management track record, team and contract terms
61. Independent directors
Notes
62. Forward looking statements
63. Disclaimer
Glossary
Adjusted EPRA EPS              EPRA EPS adjusted to exclude non-cash and non-recurring costs, calculated on the basis of time weighted shares in issue

DPS                            Dividends per share

Dividend Cover                 Adjusted EPS divided by DPS

EPRA                           European Public Real Estate Association

EPRA EPS                       A measure of EPS designed by EPRA to present underlying earnings from core operating activities

EPRA NTA                       A measure of NAV designed by EPRA to present the fair value of a company on a long term basis by excluding items such as interest rate
                               derivatives held for long term benefit, net of an adjustment to exclude 50% of any deferred tax

EPS                            Earnings per share, calculated as the earnings over a period, after tax, attributable to members of the parent company divided by the weighted
                               average number of shares in issue over the period

FRI                            Full Repairing and Insuring lease terms – where a tenant bears maintenance, repair and insurance costs

Key Operating Asset            An asset where the operations conducted from the property are integral to the tenant’s business

Loan To Value or LTV           The outstanding amount of a loan expressed as a percentage of property value

NAV                            Net asset value

Net Initial Yield              Annualised net rents on investment properties expressed as a percentage of the investment property valuation, less purchasers’ costs

Net LTV                        LTV calculated as the gross loan amount, less cash balances, the net amount of which is dividend by property valuation

Prestbury                      Prestbury Investment Partners Limited, the investment adviser to the company

RevPAR                         Revenue per available room

Running yield                  The anticipated Net Initial Yield at a future date, taking account of any rent reviews in the intervening period

Topped Up Net Initial Yield    Net Initial Yield adjusted to include notional rent in respect of let properties which are subject to a rent free period at the valuation date.

Total Accounting Return, or    The movement in EPRA NTA per share over a period plus distributions paid in the period, expressed as a percentage of EPRA NTA per share
TAR                            at the start of the period

Total Shareholder Return, or   The movement in share price over a period plus distributions per share paid in the period, expressed as a percentage of the share price at the
TSR                            start of the period

Weighted Average               The term to the first break or expiry of a lease, weighted by rental value
Unexpired Lease Term, or
WAULT

                                                                                                                                                                                 37
Features of income security
   Our assets are let on individual leases with income protection at the site and tenant level
    and the majority of rental income has the further protections of parent guarantees

   Income security is assessed by reference either to the financial strength of the tenant or to the
    extent of asset cover provided by way of residual asset value.

 • Site profitability creates                       Tenant                 • Financial strength
   attraction to alternative                                               • Global spread
   operators                                                               • May include added
                                      • Financial strength
 • Alternative use                                                           protection of public
                                      • Assignment restrictions
 • Residual value                                                            company
                                      • Spread of operations                 transparency
                                      • Rent payable even in
                                        event of tenant’s business
                                        interruption
                 Asset                                                                Guarantor

                                                                                                    38
2020 Rent collections remained strong
                                        March /
                                         April    June / July   Sept / Oct   Dec / Jan
                                          £m         £m            £m          £m
Originally contracted                    27.3        27.5         27.6         27.8

Merlin deferral                            -         (8.9)        (8.9)          -

Short term reductions                    (4.8)       (4.9)        (4.8)        (2.2)

Rescheduled to monthly                     -         (1.0)        (1.6)        (4.0)

Actually due                             22.5        12.7         12.3         21.6

Received when or before due             (20.2)      (12.7)        (12.3)      (21.3)
Received after due date and before 31
                                         (2.3)         -            -            -
December
Rent arrears at 31 December 2020           -           -            -           0.3
                                                                               (0.3)
Received by end of January 2021            -           -
Rents from 2020 demand cycle still
                                           -           -            -            -
outstanding

                                                                                      39
EPRA NTA per share (pence)

     31 Dec 2019

     30 June 2020
                                            EPRA NTA per share: H1 and H2

     31 Dec 2020
40
Strict ring fencing of borrowing risk
Ring fenced groups by EPRA NTA                                                      Ring fenced
                                                                                     EPRA NTA
                                                         Merlin                         £246.0m
                     Arena,
                    Brewery,                             Healthcare 1                   £323.4m
                     Pubs           Merlin               (Ramsay & Orpea)
                      11%            24%
                                                         Healthcare 2                    £82.6m
      Hotels 2                                           (Ramsay)
       13%
                                                         Hotels 1                       £132.2m

                                                         Hotels 2                       £131.0m
     Hotels 1
      13%                                                Arena, Brewery, Pubs           £119.7m
                                Healthcare
                                    1
                                   31%                   Security groups              £1,034.9m

     Healthcare 2                                        Uncommitted Cash                £192.0
         8%

                                                         Net exposure                    £842.9

    Four of the six facilities could individually be repaid in full from the Uncommitted Cash
                                                                                                  41
Covenant headroom at 31 Dec 2020: Budget Hotels
                                               Value fall from latest valuation    Rent fall to trigger ICR
                                                   to trigger LTV default                  default
                                      Gross
                     Gross debt         LTV      31 Dec 2020      31 Dec 2019     31 Dec 2020    31 Dec 2019
 2 x Travelodge          £65.4m         33%             33%              46%             59%             62%
 facilities                                        10.6% NIY        10.4% NIY

                         £59.0m         31%             38%              51%             68%             71%
                                                   11.4% NIY        11.1% NIY

    These two facilities are structurally separate, with the same arranger but different lender groups,
     however they have the same tenant and the same loan terms so we present them together

    Income cover has tightened through the rent concession period, however the significant lessening
     of the rent reduction from the start of 2021 has returned the ICR headroom to close to its pre
     Covid levels, and the return to originally contracted levels in 2022 should bring the headroom back
     to or better than December 2019 levels

    LTV has tightened with the valuation falls in the year. The portfolios are valued on average at a
     Net initial Yield of 7.1% at 31 December 2020 from 5.5% pre Covid. Yields would need to shift to
     more than 10.6% from December 2020 values before a default occurred, ignoring any mitigating
     action taken through cash cures or otherwise

                                                                                                              42
Covenant headroom at 31 Dec 2020: Arena, Brewery,
Pubs
                                             Value fall from latest valuation    Rent fall to trigger ICR
                                                 to trigger LTV default                  default
                                     Gross
                     Gross debt        LTV      31 Dec 2020     31 Dec 2019     31 Dec 2020    31 Dec 2019
 Arena, Brewery,        £60.0m         34%             32%             39%             57%             71%
 Pubs                                              8.8% NIY        9.0% NIY

     The portfolio securing this debt was valued at a Net initial Yield of 6.0% at 31 December 2020 and
      5.5 % pre Covid.

     The ICR level is measured at 31 December 2020 at an unusually low point as we have excluded
      the late rental payment by one tenant whose rent was overdue at the date of testing but received
      very shortly afterwards, restoring income cover to 74%

     In any case, while the covenants have tightened, their high levels of day one headroom result in
      levels that remain significant at 31 December 2020 even though they have compressed through
      the rent concession periods.

                                                                                                            43
Covenant headroom at 31 Dec 2020: Merlin leisure
                                                Value fall from latest valuation      Rent fall to trigger ICR
                                                    to trigger LTV default                    default
                                       Gross
                      Gross debt         LTV      31 Dec 2020      31 Dec 2019      31 Dec 2020     31 Dec 2019
 Merlin leisure         £380.4m          62%           No LTV           No LTV         29% after     27%% after
                                                   default test      default test   waiver period   waiver period

     While there is no LTV default covenant there are LTV cash sweep covenants:
        >80% LTV would trigger a partial cash sweep of an additional 1% p.a. amortisation and
           would require yields to shift to 7.0% to trigger it: 23% headroom at 31 December 2020 (28%
           at 31 December 2019)
        >85% would trigger a full cash sweep and would occur at a net initial yield of 7.4%: 27%
           headroom at 31 December 2020 (32% at 31 December 2019)

     While the percentage fall in valuation required to trigger these tests has tightened, the net initial
      valuation yields at which they would occur has increased slightly as a result of the increases in
      rent in the year and the scheduled debt amortisation reducing the loan balance

                                                                                                                 44
Covenant headroom at 31 Dec 2020: Healthcare 1
                                           Value fall from latest valuation    Rent fall to trigger ICR
                                               to trigger LTV default                  default
                                   Gross
                   Gross debt        LTV     31 Dec 2020      31 Dec 2019     31 Dec 2020    31 Dec 2019
 Healthcare           £299.7m        48%             39%             38%             38%             35%
 (Ramsay &                                       7.3% NIY        7.1% NIY
 Orpea)

    Headroom on the LTV test has improved over the December 2019 level of 38% for the default test
     with the trigger level valuation yield improving from 7.1% to 7.3%.

    There is a full cash sweep LTV trigger at >74% LTV over which there is 35% headroom (NIY
     6.8%)

    ICR headroom has improved from 35% to 38% through the rental increases in the year and the
     scheduled loan repayments

                                                                                                          45
Covenant headroom at 31 Dec 2020: Healthcare 2
                                           Value fall from latest valuation    Rent fall to trigger ICR
                                               to trigger LTV default                  default
                                   Gross
                    Gross debt       LTV     31 Dec 2020      31 Dec 2019     31 Dec 2020    31 Dec 2019
 Healthcare            £63.8m        44%             45%             44%             44%             42%
 (Ramsay)                                        8.2% NIY        8.0% NIY

    Headroom on the LTV test has increased from 44% at December 2019 to 45% with the NIY trigger
     point increasing from 8.0% to 8.2% following the increase in rents during the year

    There is a cash sweep ICR trigger at 150% and headroom over that covenant has improved from
     31% to 33%

    The ICR default test headroom has improved from 42% to 44%

                                                                                                          46
Dividend policy
     Dividend policy has historically been to pay out Adjusted EPRA EPS 1:1 in covered
      quarterly cash dividend
     In 2019, we undertook to top up the core dividend to compensate, short term, for the net
      income on the sold hospitals: 2.75p per share annualised in 2019 and 3.0p per share in 2020.
     Reassessment of dividend policy in light of the pandemic:
           Discontinued dividend top-up from the hospitals sale
           Given temporary nature of rent concessions, supported dividends from liquidity buffer
            at the levels guided with the 2019 results: 3.65 pence per share per quarter currently,
            expected to rise to 3.95 pence in July 2021 assuming no further concessions required
           Policy remains under review to maintain a resilient balance sheet

                                  2016        2017        2018         2019        2020        2021
    Dividend per share (p)
                                  year        year        year         year        Year         Q1
    Core dividend                 5.9p        13.6p       13.9p       15.2p        14.4p       3.65p
    Hospitals income top-up         -           -           -          1.1p        1.3p          -
    Dividends paid                5.9p        13.6p       13.9p       16.3p        15.7p       3.65p

                                                                                                       47
Summary of EPRA measures
                                                                                   2020                                2019

• EPRA Net Tangible Assets per share                                              379.3p                              429.4p

• EPRA Net Reinstatement Value per share                                          421.7p                              474.6p

• EPRA Net Disposal Value per share                                               364.3p                              417.9p

• EPRA Net Asset Value per share *                                                381.2p                              431.1p
• EPRA Net Initial Yield                                                          4.44%                               4.94%
• EPRA Topped Up Net Initial Yield                                                5.40%                               4.94%
• EPRA Vacancy Rate                                                                 0%                                  0%
• EPRA EPS                                                                         16.3p                               16.9p
• Adjusted EPRA EPS **                                                             3.5p                                15.3p

• EPRA Capital Expenditure                                                        £0.5m                               £0.3m

• EPRA Cost Ratio inc direct vacancy costs                                        14.8%                               17.5%

• EPRA Cost Ratio ex direct vacancy costs                                         15.1%                               17.6%

• Adjusted EPRA Cost Ratio inc direct vacancy costs                               18.4%                               14.9%

• EPRA Cost Ratio ex direct vacancy costs                                         18.7%                               15.0%
 • drawn up on the EPRA guidelines applicable prior to 1 January 2020
 ** not an EPRA measure; calculation included in note 10 to the 31 December 2020 financial statements

Full details of calculations are included in supplementary information presented with the preliminary results announcement     48
Tenant covenants by contractual rent

                               Covenant by Rent Before Concessions
                            Other, 2%   Stonegate, 2%
                                                           Orpea SA, 2%
            The Brewery, 3%

                                                                               Merlin Entertainments
         SMG, 4%
                                                                                   Limited, 31%
                                                                                             The Arena

        Travelodge Hotels
          Limited, 26%

                                                    Manchester
                                                    Victoria
                                                    Station
                                                          Ramsay Health Care
                                                             Limited, 30%

                                                                                             Martin House – Part Basement

                                                                                                                            49
Leisure: £793m, 41% of total portfolio value
     Valued at £793.1m
                            (1)
                                  at 31 Dec 2020 on £47.5m of passing rent
                                                                             (2)                                       Sub-sector by value

      •      Merlin Theme Parks                                                                                The        Pubs
                                                                                                             Brewery       4%
      •      Manchester Arena 8 acre complex                                                                   6%
                                                                                                   Manchester
      •      The Brewery on Chiswell Street, London                                                  Arena
      •      18 Stonegate Pubs                                                                       12%

         Individual FRI leases with 22.1 year WAULT
                                                                                                      Theme
                                                                                                       Park                                    Theme
         Merlin – Theme Parks                                                                        Hotels                                   Parks
      •      75% (£35.6m) of leisure portfolio rent - guaranteed by Merlin                             15%                                      63%
             Entertainments Ltd : taken private in 2019 at a £6bn valuation or
             approx. 12x EBITDA multiple
      •      Second largest visitor attractions company in the world and largest                                  Rent review type by rent
             in Europe
      •      Alton Towers Park and Hotel, Thorpe Park, Warwick Castle and                                    RPI - 5               Open Market Reviews
                                                                                                             yearly
             Heide Park and Hotel                                                                             8%
                                                                                                                                          1%

                                                                                                     Fixed
                                                                                                   Uplifts, av.
         SMG – Manchester Arena                                                                   3.06% pa
      •      8.5% (£4.0m) of leisure portfolio rent                                                  22%

      •      Now part of ASM, the world’s largest venue management company
             with over 322 venues in 21 countries

                                                                                                                                              RPI -
                                                                                                                                             annual
Leisure Portfolio Net Initial Yield of 5.54% at 31 Dec 2020                                                                                   69%

(1) Includes £123.4m of German assets valued in Euros and translated at the 31 Dec 2020 exchange rate
(2) Includes £7.1m of rent from German assets denominated in Euros and translated at the 31 Dec 2020 exchange rate
                                                                                                                                                         50
Healthcare:                         £769m, 39% of total portfolio value

                                     Ramsay                                                       Location by value

     11 private hospitals valued at £716.4m at 31 Dec 2020,
      generating £34.4m of passing rent                                                        South West
                                                                                                  5%
     Let on individual fully repairing and insuring leases with a                North West
      term to expiry of 16.3 years at Dec 2020 – no break clauses                     9%

     Rent increases by at least 2.75% p.a. throughout the lease term
      in May each year
     Guaranteed by Ramsay Health Care Limited, one of the top
                                                                          Yorks
      five private hospital operators in the world, an ASX 50 company     11%
      with a market capitalisation of £8.1 bn (1);

                      Nightingale Hospital, London

      Let to a UK subsidiary of Groupe Sinoué on a fully repairing                                                   South East
       and insuring lease for 23.6 years from Dec 2020                                                                  59%
      Central London’s only private psychiatric hospital – located in   Midlands
       Lisson Grove, near Marylebone station                               16%
      Rent increases by 3.0% each May
      Valued at £52.7 m at 31 Dec 2020 generating £2.2m of passing
       rent
      Guaranteed by Orpea SA, mental health and aged care
       specialists, listed on Euronext with c. £5.6bn 1 market
       capitalisation

                  Healthcare Portfolio Net Initial Yield
                         4.46% at 31 Dec 2020

(1) Market data as at 9 March 2021
                                                                                                                        51
Budget Hotels:                             £385m, 20% of total portfolio value

        31 Dec 2020 valuation £384.8m generating £29.2m(1) of passing rent                                  Location by value
            123 Budget Hotels with 6,577 rooms                                                    West        North
                                                                                                  Midlands      6%
                −    Top three assets in Manchester, Oxford & Edinburgh: average                    9%
                     lot size £19.4m
                                                                                               East
                −    Remaining 120 properties: average lot size £2.7m                                                                    South East
                                                                                             Midlands
                                                                                                                                           38%
                                                                                               9%
                −    Average rent of £4,435 per room including City Centre sites

        21.4 year weighted average unexpired lease term
                                                                                           North West
                −    no unexpired lease shorter than 17.6 years
                                                                                              12%
                −    no break clauses

        Five yearly upwards only uncapped RPI rent reviews                                       Scotland &
                                                                                                    Wales                  South West
        Each hotel let to Travelodge Hotels Ltd – one of the UK’s leading hotel                    11%                       15%
         brands. Trading in the UK, Ireland and Spain with 586 hotels and over
                                                                                                               Tenure by value
         44,500 rooms (2).
                                                                                                 Short
                                                                                               Leasehold*
                                                                                                  14%

                                                                                            Leasehold
                                                                                              19%                                        Freehold &
                                                                                                                                           Virtual
                                                                                                                                          Freehold
                                                                                                                                            67%

     Hotel Portfolio Topped Up Net Initial Yield of 7.1% at 31 Dec 2020
                                                                                                  * Leases with sub 80 years unexpired

(1) Includes August 2020 and October 2020 rent reviews payable from 1 Jan 2022 under CVA                                                        52
(2) At 32 December 2020
Rent reviews
       Some reviews rolling up for payment after concession periods but remain a key feature
        against background of muted returns on other long income products
                                                                                                    31 December
                                                            31 December 2020                            2019

                                                Reviewed     Reviewed three or
                                                 annually           five yearly   Total portfolio     Total Portfolio

        Uncapped RPI                                 25%                  27%               52%                 53%

        Collared RPI                                  4%                   2%                6%                  6%

        Total upwards only RPI-linked reviews        29%                  29%               58%                 59%

        Fixed uplifts                                38%                   3%               41%                 41%

        Open market reviews                             -                  1%                1%

                                                     67%                  33%              100%                100%
        Total portfolio

         58% of portfolio income is subject to upwards only RPI-linked reviews, the vast majority of which is
          uncapped RPI

         67% of rents are reviewed annually

                                                                                                                        53
RPI methodology change

Proposed changes to RPI from 2030
   UK Government announced in November 2020 that the calculation of RPI will be amended from February
    2030 to bring RPI in to line with CPIH in order to deal with mathematical flaws in its calculation
   CPIH on average 0.8 percentage points lower than RPI over the past 10 years
Relevance to SIR
   58% of SIR annual rent roll has RPI-linked reviews
   41% of SIR annual rent roll contains fixed uplifts and will not be affected by any reduction in inflationary
    increases
   10% of SIR RPI-linked rent reviews have a collar averaging 1.64% providing additional protection against
    a downward shift in the measure of inflation
   Exact interpretation of the RPI clauses in our leases will depend on precisely how the UK Statistics Agency
    implements the change: worst case view is switch from RPI to CPIH, but our lease provisions may provide
    protection such that there is no change in some or all cases
   To date long income transactions have demonstrated limited yield differential between leases with RPI or
    CPI linked reviews, with other property characteristics and covenant carrying greater weight

                                                                                                                   54
Environmental, Social & Governance Policies
   The Company is committed to operating in a way that takes account of the interests of its broad range of
    stakeholders, as set out in the Section 172 statement on the Company’s website

   The Board is committed to holding high standards of diversity, inclusion, sustainability and social responsibility
    for the Company. The Board has two female and five male directors; the Investment Adviser’s Board has one
    female and four male directors and the Investment Adviser workforce as a whole has a 50/50 gender split

   The Group’s properties are held on very long fully repairing and insuring leases. The vast majority of these
    leases have been in place for over 12 years and, typically for leases of that time, they do not include any tenant
    obligations for emissions reporting or improving environmental benchmarks, although they do include the usual
    requirement for compliance with laws and regulations including those relating to environmental matters.

   In assessing any acquisition and in agreeing the terms of any new letting we aim to include new environmental
    standards to the extent practicable.

   The nature of the contractual relationship with our tenants is such that we are not in a position to influence
    environmental outcomes nor to report site CO2 emissions data and we are unlikely to be able to do so in the
    near term, with 17 years yet to expire before the first material lease expiry, however we are close to our tenants
    and working with them to support their own considerable ESG efforts

                                                                                                                         55
ESG: Tenant progress
                 Rent p.a.
                      £m
Merlin               35.6
                             Merlin Entertainments Limited has a “Responsible Business” section on its website,
Entertainments
                             www.MerlinEntertainments.Biz. That includes reports on a range of ESG issues covering health,
Limited
                             safety & security, people & communities, animal care & conservation, the environment and
                             corporate governance.

                             The most directly relevant of these to the Company’s business is the Environmental Policy which
                             includes, among other things, a commitment to comply with and where appropriate and practicable
                             to exceed all relevant environmental legislation and a commitment to measure, monitor and make
                             public their annual carbon emissions with a carbon reduction target of at least 2% year on year.

Ramsay Health        34.4
Care Limited                 Ramsay Health Care Limited has published a Corporate Governance Statement on the “Investors”
                             section of their website, www.RamsayHealth.com. This covers in some detail their various
                             governance policies and includes, on page 14 of that statement, their Sustainability policy. That
                             report includes details of their Global Sustainability Committee and refers to the appointment during
                             the financial year ended 30 June 2020 of a Group Sustainability Officer, responsible, among other
                             things, for driving their sustainability programme.

                             Ramsay has been included in the FTSE4Good Global Index every year since 2011. That index
                             identifies companies demonstrating strong ESG practices, measured against globally recognised
                             standards. Every year since 2017, Ramsay received an MSCI ESG rating of AA. Ramsay also
                             publishes a Sustainability Impact Report, available on its website, covering the various aspects of
                             ESG including, in their 2020 report, specific commentary on their actions during the Covid-19
                             pandemic.

                                                                                                                                   56
ESG: Tenant progress
                     Rent
                      p.a.
                     £m
Travelodge Hotels    28.3
Limited
                             Travelodge Hotels Limited’s latest public statements on ESG matters are made in its annual report
                             for the year ended 31 December 2019, which is available at Companies House or on the Investors
                             section of its website www.Travelodge.co.uk/investors. This includes, on pages 23 to 27, their
                             sustainability reporting and social impact statement. That report includes the disclosure that their
                             gross GHG emissions in 2019 represented a 7.9% reduction on those in 2018 and a 12.2%
                             reduction in that period for the measure of emissions intensity relative to turnover. Travelodge’s
                             reports that its ‘Energy Governance Group’ is continuing to drive positive change in this area.

ASM Global (parent    4.0
entity of SMG)               ASM Group’s Corporate Responsibility Statement is available on the ‘our story’ section of its
                             website, www.ASMGlobal.com. This includes an overview of their environmental policy, stating
                             their intention to be industry leaders in this area and confirming that they undertake the
                             measurement of GHG emissions, water consumption and waste reduction.

The Brewery on        3.4
                             The Brewery’s Corporate Social Responsibility statement is available within a dedicated section of
Chiswell Street
                             their website www.TheBrewery.co.uk. The tenant and venue have achieved ISO20121 certification
Limited
                             for sustainability in event management, incorporating socially and environmentally responsible
                             decision making.

                                                                                                                                57
Proven track record of delivering shareholder returns
                                                                                               Prestbury Team Track Record

      The Prestbury Team has a strong track record including, between them, the management of three listed real estate investment vehicles,
                 Burford Holdings Plc, Prestbury Group Plc and Max Property Group Plc

      A                                       Max Property Group Plc – Average Total Return of 17.1% p.a. (May-2009 – Sep-2014) vs. Peer Group1

                               17.1%
                                                           15.6%
 Average NAV Total
  return per Share

                                                                                        9.2%                         8.2%
                                                                                                                                                      6.6%                    6.1%                    5.1%

                                Max                   London Metric             London & Stamford                    LXB                          Metric Retail          NewRiver Retail             Conygar
                                                    (Jan-13 - Sep-14)           (May-09 to Sep-12)                                              (Mar-10 to Sep-12)

                           Prestbury Group Plc: Average Total Returns of 25% p.a.                                                                Burford Holdings Plc – Total Returns of 34% p.a.
      B                                                                                                                            C
                                               (1997 – 2003)                                                                                                      (1987 – 1997)

                     100                                          De-listing and                                                       1,500                                                                   14.6x
                                                               disposal of majority
                                                                                                                                       1,250
 Indices Rebased to

                                                                                                                      Rebased to 100
 Prestbury NAV Per

                                                                   of portfolio          25% p.a. returns
                      75                                                                                                               1,000                         34% p.a returns
                                                                                                                                        750
       Share

                      50
                                                                                                                                        500
                                                                                                                                                                                           8.2% p.a returns
                      25                                                                                                                250                                                                    2.0x
                                                                                                                                          0
                      0                                                                                                                  Dec-1986 Dec-1988 Dec-1990       Dec-1992   Dec-1994 Dec-1996
                            Dec-1997 Dec-1998 Dec-1999 Dec-2000 Dec-2001 Dec-2002 Dec-2003                                                     Burford NAV Progression               Peers NAV Progression
                              NAV per share    Distributions   Previous Distributions   FTSE 350 Real Estate Index

1 Sources: Data compiled from company announcements and annual reports over the following periods: Max Property Group Plc (May 2009 to September 2014); London & Stamford Property Plc (May 2009 to
September 2012); Metric Property Investments Plc (March 2010 to September 2012); LXB Retail Properties Plc (October 2009 to September 2014); LondonMetric Property Plc (January 2013 to September
2014); New River Retail Ltd (September 2009 to September 2014); and Conygar Investment Company Plc (May 2009 – September 2014). LondonMetric Property Plc was not listed as a cash shell but created
through the merger of London & Stamford Property Plc and Metric Property Investments Plc which were listed in 2007 and 2010 respectively.

                                                                                                                                                                                                                      58
Proven management team: 145+ yrs combined experience
                                                Strong Management Team Track Record

 Management team members have a strong track record of long-term investment in the companies they have managed (Burford,
  Prestbury, Helical Bar, Max Property Group Plc)

     Nick Leslau                    Mike Brown                 Sandy Gumm                        Tim Evans                   Ben Walford
Prestbury’s Chairman;            Prestbury’s CEO;            Prestbury’s COO;           Prestbury’s Property Director Prestbury’s Senior Surveyor
     SIR Director                   SIR Director                SIR Director
 Over 37 years’ real           Over 36 years’ real        Over 28 years’               Over 28 years’ real          Over 16 years’
  estate experience              estate experience in        experience in finance         estate experience             experience in property
  (Secure Income REIT Plc,       funds and listed            with extensive Plc board      (Secure Income REIT           investment,
  Max Property Group Plc,        companies (Secure           experience (Secure            Plc, Prestbury, Jones         refurbishment and
  Prestbury Group Plc,           Income REIT Plc, Max        Income REIT Plc,              Lang LaSalle, Hill            design
  Burford Holdings Plc)          Property Group Plc,         Prestbury Group Plc,          Samuel Asset                 Over 18 years with
 Extensive Plc board            Helical Bar plc,            Burford Holdings Plc)         Management, MEPC)             Prestbury
  experience both as             Threadneedle)              9 years with KPMG in         Over 18 years with           BSc (Hons) Est Man,
  executive and non-            Over 11 years with          Sydney and London             Prestbury                     MRICS
  executive                      Prestbury                  Over 23 years with           MA Hons (Cantab),
 Over 23 years with            BSc (Hons) Land Man,        Prestbury                     MRICS
  Prestbury                      MRICS                      BEc, CA (ANZ)
 BSc (Hons) Est Man,
  FRICS
                             Overseeing an experienced team of finance, property and administrative staff

                                                                                                                                            59
Management team strongly aligned with shareholders
    Management Team’s £152m(1) shareholding the largest by value in the quoted UK Real Estate sector

    Prestbury exclusively offers all qualifying long lease deals to the Company

    Contract term to December 2025 – no renewal rights or termination payment at end of term; minimal
     termination payments on change of control (up to 4x previous quarter’s advisory fee)

    Incentive to achieve above target returns via incentive share awards of 20% of surplus after investor
     priority returns:

       •   Target is 10% growth in EPRA NAV plus dividends above higher of (i) previous year end EPRA NAV and (ii) EPRA
           NAV at time of last incentive share award (“high water `mark”)

       •   Paid in shares subject to lock-in with phased release over18 – 42 months

       •   High Water Mark established in 2019 – NAV fall in 2020 has not rebased the incentive fees. NAV per share growth
           plus dividends paid would need to exceed 140.4 pence per share in 2021 before any incentive fee is earned

       •   Save in the event of a sale of the majority of the business, incentive fees capped at 5.0% of EPRA NAV

       •   Contract to be reviewed by Remuneration Committee again in December 2022 or in the event that it is proposed that
           the Company moves to the Main List of the London Stock Exchange

    Management meets overhead costs and receives advisory fee on sliding scale relative to EPRA NAV :
     paid in cash quarterly 1.25% p.a. up to £500m, plus 1.0% p.a. between £500m to £1.0bn, plus 0.75% p.a.
     between £1.0bn and £1.5bn, plus 0.5% thereafter

    Surplus cash on hospitals sale excluded from fee entitlement – current saving approx. £0.9m per annum

                                                                                                                               60
(1) At 31 December 2020 EPRA NTA
Highly experienced board: Independent Directors
                                              Governance Structure Strongly Aligned with Shareholder Interests

      •   Chairman highly experienced in long lease sector and independent of managers
      •   4 independent non-executive directors (including Chairman)
      •   3 management representatives on Board (Nick Leslau, Mike Brown and Sandy Gumm) must be in minority for all decisions

                                                                  Experienced Independent Directors

                                                          Ian Marcus                               Jonathan Lane                               Leslie Ferrar, CVO
              Martin Moore
                                             Remuneration Committee Chair and                Nominations Committee Chair                     Audit Committee Chair
               Chairman
                                                Senior Independent Director
                                            Senior Non-executive director of Town Centre       Senior Advisor to Morgan Stanley &       Non-Executive Director and Chair of
   Senior advisor to KKR and Senior                                                                                                       Audit Committee of Windmill Hill
                                             Securities Plc. Lead Independent Director           until 2019 Chairman of EMEA Real
    Independent Non-Executive Director                                                                                                     Asset Management and Member of
                                             Shurgard Self Storage SA                            Estate Investment Banking
    at SEGRO Plc and non-executive                                                                                                         he Council of the Economy of the
    director of BMO Commercial              Senior Adviser to Eastdil Secured, Elysian         Chairman of the board of Grosvenor        Vatican and Chairman of its Audit
    Property Trust                           Residences Limited, The Anschutz                    Europe                                    Committee
                                             Entertainment Group and Work.Life
   Chairman of M&G Real Estate until                                                           Policy Committee member of the           Advisor to the Diocese of
    2013 and CEO from 1996 to 2012          Member of Redevco NV’s Advisory Board,              British Property Federation,              Westminster
                                             Trustee of The Prince’s Foundation and              member of the Bank of England
   Chairman of the Guildhall School                                                                                                      Former Non-Executive member of
                                             Member of the European Advisory Board of the        Commercial Property Forum
    Trust                                                                                                                                  HMRC Risk & Audit Committee
                                             Wharton Business School Real Estate
   Past President and board member of       Faculty; President of Cambridge University         Director, Trustee and chair of the
                                                                                                 Development Board of Tenebrae            Treasurer to TRH the Prince of
    British Property Federation              Land Society                                                                                  Wales and the Duchess of Cornwall
                                                                                                 Choir
   Past Chairman of the Investment         Former Chairman of Bank of England’s                                                          2005 to 2012
    Property Forum, and Commissioner         Commercial Property Forum. MD and                  Former member of the Government’s
                                                                                                 Property Unit Advisory Panel,            Formerly Non-Executive Chairman of
    of The Crown Estate                      Chairman of the European RE Investment                                                        The Risk Advisory Group and Audit
                                             Banking division of Credit Suisse; Past             former member of the advisory board
   Chartered Surveyor                                                                           of Resolution Real Estate Advisors        Committee member for the Sovereign
                                             President of the British Property Federation;                                                 Grant; Former head of international
                                             past Chairman of the Investment Property            LLP and former Director of Songbird
                                                                                                 Estates                                   expatriate tax at KPMG
                                             Forum, former Crown Commissioner
                                                                                                                                          Chartered Accountant

                                                                                                                                                                            61
Important note on forward looking statements

   This document includes forward looking statements which are subject to risks and
   uncertainties. You are cautioned that forward looking statements are not guarantees of
   future performance and that if risks and uncertainties materialise, or if the assumptions
   underlying any of these statements prove incorrect, the actual results of operations and
   financial condition of the Group may differ materially from those made in, or suggested by,
   the forward looking statements. Other than in accordance with its legal or regulatory
   obligations, the Company undertakes no obligation to review, update or confirm
   expectations or estimates or to release publicly any revisions to any forward looking
   statements to reflect events that occur or circumstances that arise after 10 March 2021.

                                                                                                 62
Disclaimer
The information contained in these slides and communicated verbally to you, including the speech(es) of the presenter(s) and any materials distributed at or in
connection therewith (together, the “Presentation”) is confidential. Reliance upon the Presentation for the purpose of engaging in any investment activity may
expose an individual to a significant risk of losing all of the property or other assets invested. If any person is in any doubt as to the contents of the Presentation,
they should seek independent advice from a person who is authorised for the purposes of the Financial Services and Markets Act 2000, as amended (the
“FSMA”) or otherwise suitably authorised if in another jurisdiction and who specialises in advising on investments of this kind. Any investment decision should not
be made based on the content of the Presentation but be made solely on the basis of the final announcement published by Secure Income REIT Plc (the
“Company”). The contents of the Presentation shall not be taken as any form of commitment on the part of any person to proceed with any transaction.

The Presentation has been prepared by, and is the sole responsibility of, the Company. No undertaking, representation, warranty or other assurance, expressed or
implied, is made or given by or on behalf of Stifel Nicolaus Europe Limited (“Stifel”), the Company or Prestbury Investment Partners Limited (the “Investment
Adviser”) or any of their respective shareholders, directors, employees, advisers, agents or affiliates or any other person as to the fairness, accuracy or the
completeness of the information or opinions contained herein, and to the extent permitted by law, no responsibility or liability is accepted by any of them for any
such information or opinions. Notwithstanding the aforesaid, nothing in this paragraph shall limit or exclude liability for any representation or warranty made
fraudulently.

The Presentation has not been approved by the Financial Conduct Authority (the “FCA”) and does not constitute, or form part of, an admission document, listing
particulars, a prospectus or a circular relating to the Company, nor does it constitute, or form part of, any offer or invitation to sell or issue, or any solicitation of any
offer to purchase or subscribe for any ordinary shares in the Company (the “Ordinary Shares”). Further, neither the Presentation nor any part of it, or the fact of its
distribution, shall form the basis of, or be relied upon in connection with, or act as any inducement to enter into, any contract for Ordinary Shares. Any investment
in Ordinary Shares should only be made on the basis of definitive documentation in final form.

The Presentation may not be copied, reproduced or further distributed, in whole or in part, to any other person, or published, in whole or in part, for any purpose
without the prior written consent of the Company.

This Presentation is being distributed by the Company in the United Kingdom in accordance with Article 69 of the Financial Services and Markets Act 2000
(Financial Promotion) Order 2005 (the “Financial Promotion Order”) made pursuant to section 21(5) of the FSMA. In addition, this Presentation is being
distributed in the United Kingdom only to, and is directed only at, those persons falling within the following articles of the Financial Promotion Order: Investment
Professionals (as defined in Article 19(5)); and High Net Worth Companies (as defined in Article 49(2)). Persons who do not fall within either of these definitions
should not rely on the Presentation nor take any action based upon it but should instead return it immediately to the Company. The Presentation is exempt from
the general restriction in section 21 of the FSMA relating to the communication of invitations or inducements to engage in investment activity on the grounds that it
is made only to certain categories of persons.

The distribution of the Presentation in jurisdictions other than the United Kingdom may be restricted by law and persons into whose possession the Presentation
comes should inform themselves about and observe any such restrictions. In particular, neither the Presentation nor any copy of it should be distributed, directly or
indirectly, by any means (including electronic transmission) to any persons in Australia, Canada, Japan or the Republic of South Africa. This Presentation should
not be distributed in or into the United States of America (or any of its territories or possessions) (together, the “US”) other than to “qualified institutional buyers”
(“QIBs”) as such term is defined in Rule 144A under the United States Securities Act of 1933, as amended (the “Securities Act”).

The Ordinary Shares have not been, and will not be, registered under the Securities Act or under the securities laws of any other jurisdiction, and are not being
offered or sold (i) directly or indirectly, within or into the US, Australia, Canada, Japan or the Republic of South Africa or (ii) to, or for the account or benefit of, any
US persons or any national, citizen or resident of the US, Australia, Canada, Japan or the Republic of South Africa, unless such offer or sale would qualify for an
exemption from registration under the Securities Act and/or any other applicable securities laws.
                                                                                                                                                                                 63
You can also read