HHT PLC

Bond Investor Report Period 1. March 2015

company confidential / Period 1. March 2015

properties

senior

junior

all bonds

no. properties acquired under reinvestment

3

long run rent collection rate

no. of staircasing cases

charged asset cover

(all bonds)

senior asset cover All asset cover

(all bonds)

debt service cover ratio

debt service cover senior

only

total cash

EUV-SH

Introduction

HHT PLC OverviewHHT PLC is a 100% subsidiary of Heylo Housing Limited and on lends the proceeds from its bond issuance to its parent. Security for these loans is provided over the property portfolios of Heylo Housing.

Heylo Housing was established specifically to invest in affordable housing over the long term with a particular focus on shared ownership properties.

C & A, Bournemouth Woodlands Village, Wakefield Riverside Court, Hitchin

Key Performance Indicators

Current Period Previous Period Long Term Averagedebt service cover ratio 205.3% % 205.3%charged asset cover 131.1% % 131.1%

collection rate 98.6% % 98.6%

number of properties % change over 12 monthsEUV-SH % change over 12 months

£ 28,890,378

£ 14,730,811

£ 43,621,189

98.6%

4

131%*

202%142%

205%**

225%

£5,199,193

£54,815,498

464

* min 120% ** min 105%

HHT PLC Bonds

HHT PLC Bonds

• Current Accreted Aggregate Notional Amount (excluding retained)

Senior Inflation Linked Guaranteed Secured

Bonds due 2049

Junior Inflation Linked Guaranteed Secured

Bonds due 2079Issuance Date 05/09/2014 05/09/2014Currency GBP GBPAmount 120,000,000 60,000,000Retained 91,000,000 45,500,000Publicly held 29,000,000 14,500,000Accreted Aggregate Notional Amount 28,890,378 14,730,811

Maturity 30/09/2049 30/09/2079Coupon 1.57% 2.70%Listing Dublin GEM Dublin GEM

ISIN XS1103916505 XS1103918204

Base Index Figure Jul-14 256LPI Index (t-1) Sep-14 100Index (t-9) n/a n/aIndex (t-3) Dec-14 257.5LPI(t) 1.006LPI Index (t) Mar-15 100.6

Charged Asset Cover

Senior Only All Bonds

Senior Only All Bonds

All Asset Cover

Bonds

LPI Index

Senior Junior Total

Payable Interest Amount £228,984 £51,047 £280,031Instalment Amount £279,544 £0 £279,544Total Bond Payments £508,528 £51,047 £559,575

Total current cash or cash equivalents held

Income available for debt service

Total Payments in Period

HHT PLC Bonds continued

Debt Service Cover

Senior Only All Bonds

Payments in Period

£1,149,005

£559,575

£5,199,193

202.3%

131.1%

231.4%

142.7%

£43,621,189

225.9%

205.3%

Heylo Housing - Property Acquisitions

Valuation of properties acquired in period

Acquisitions to date

% of acquisitions funded by bonds

% of acquisitions funded by income

Number of properties acquired in period

Annual rent roll acquired in period

Value of properties at acquisition

Number of properties

Heylo Housing - Property Portfolio

Geography Number of Properties % of Valuation % of Total Rent

London 29 6.6% 7.1%

South East 18 2.8% 2.6%South West 90 33.1% 32.3%East 116 29.7% 29.5%East Midlands 67 5.7% 5.8%West Midlands 21 0.0% 0.0%North East 14 1.1% 1.1%North West 43 10.8% 11.0%Yorkshire & the Humber 66 10.2% 10.5%

Wales 0 0.0% 0.0%

Northern Ireland 0 0.0% 0.0%

Valuation of properties not yet charged

Residual Size Number of Properties % of Valuation % of Total Rent

<30% 73 2.1% 2.6%30% - 40% 22 1.4% 1.3%40% - 50% 20 2.6% 2.5%50% - 60% 110 18.3% 18.3%60% - 70% 27 6.2% 6.5%>70% 212 69.5% 68.7%

Average years remaining on leases

Properties in the portfolio by location and residual size

Heylo Housing - Property Portfolio

Count by type Valuation by type Rent by type

1 bed property 2 bed property 3 bed property

Properties in the portfolio by number of bedrooms

houses flats

Properties in the portfolio by house type

464 £54,815,498 £1,576,665

86.8%

13.2%

86.8%

13.2%

348

116

336

10523

74.2%

20.5%5.3%

73.5%

21.1%5.4%

Count by type Valuation by type Rent by type

Totals

£55,574,119£0

£1,576,665

£55,574,119

468

468

99.4%

0.6%

117

Heylo Housing – Rent Performance

Rent collection performance by region

Rent collection rate in period

Rent collection rate to date

houses

houses

flats

flats

Rent collection performance by bedroom count

Collection Rate to Date

Collection Rate In Period

Heylo Housing – Rent Performance continued

Rent collection performance by residual size

98.6%

98.6%

89.7% 100.1%

89.7% 100.1%

96% collection rate

60% 72% 84% 96% 108% 120%

Collection Rate In Period

Northern IrelandWales

Yorkshire & the HumberNorth WestNorth East

West MidlandsEast Midlands

EastSouth WestSouth East

London

rent collection performance by region. Input new data

rent collection performance by bed count. Input new data

rent collection performance by residual size. Input new data

Each chart can be changed to scale by highlighting, clicking data and copying in the new data. This cannot include % symbols. All three can then be copied in to the Bond investor report.

60% 72% 84% 96% 108% 120%

5 bedroom

4 bedroom

3 bedroom

2 bedroom

1 bedroom

60% 72% 84% 96% 108% 120%

>70%

60% - 70%

50% - 60%

40% - 50%

30% - 40%

<30%

erio

96% collection rate

96% collection rate

60% 72% 84% 96% 108% 120%

Collection Rate In Period

Northern IrelandWales

Yorkshire & the HumberNorth WestNorth East

West MidlandsEast Midlands

EastSouth WestSouth East

London

rent collection performance by region. Input new data

rent collection performance by bed count. Input new data

rent collection performance by residual size. Input new data

Each chart can be changed to scale by highlighting, clicking data and copying in the new data. This cannot include % symbols. All three can then be copied in to the Bond investor report.

60% 72% 84% 96% 108% 120%

5 bedroom

4 bedroom

3 bedroom

2 bedroom

1 bedroom

60% 72% 84% 96% 108% 120%

>70%

60% - 70%

50% - 60%

40% - 50%

30% - 40%

<30%

60% 72% 84% 96% 108% 120%

Collection Rate In Period

Northern IrelandWales

Yorkshire & the HumberNorth WestNorth East

West MidlandsEast Midlands

EastSouth WestSouth East

London

rent collection performance by region. Input new data

rent collection performance by bed count. Input new data

rent collection performance by residual size. Input new data

Each chart can be changed to scale by highlighting, clicking data and copying in the new data. This cannot include % symbols. All three can then be copied in to the Bond investor report.

60% 72% 84% 96% 108% 120%

5 bedroom

4 bedroom

3 bedroom

2 bedroom

1 bedroom

60% 72% 84% 96% 108% 120%

>70%

60% - 70%

50% - 60%

40% - 50%

30% - 40%

<30%

Disclaimer:

This presentation is not and is not intended to be a prospectus and does not or is not intended to constitute or form part of any offer for sale or solicitation of any offer to buy or subscribe for any securities in HHT Plc or its parent company Heylo Housing Ltd (the “Company”) in any jurisdiction. It shall not form the basis of, or be relied on in connection with, or act as invitation or inducement to enter into, any contract or commitment whatsoever. No offer of securities is being or will be made in circumstances which would require a prospectus or similar document to be approved.

While the information contained in this presentation, which does not purport to be comprehensive, is believed to be accurate, neither the Company nor any other person has conducted any investigation into or verified such information. No representation or warranty, express or implied, is or will be given by the Company or its directors, officers, employees or advisers or any other person as to the accuracy, completeness or fairness of this presentation and, so far as permitted by law and except in the case of fraud, no responsibility or liability whatsoever is accepted for the accuracy or sufficiency of any of the information contained in this presentation or for any errors, opinions, omissions or misstatements, negligent or otherwise relating to this presentation. Each recipient must conduct its own independent investigation and analysis of the Company and of the information contained in this presentation and bear all the costs of doing so.

This presentation may include certain “forward looking” statements which are based on expectations, projections and forecasts relating to the future performance of the Company. Such statements, projections and forecasts, which are intended as a guide only, represent the Company’s own assessment and interpretation of information available to it at the date of this presentation and reflect significant assumptions and subjective judgements by the Company. A number of factors could cause actual results to differ materially from the potential results discussed in such forward looking statements, estimates and forecasts, including (but not limited to) changes in general economic and market conditions and all other risk factors (whether political, regulatory or otherwise) associated with affordable housing or residential property in the UK. In all cases, recipients should conduct their own investigation and analysis of the information contained in this presentation. No representation or warranty is made or assurance given that the statements, projections and forecasts contained in this presentation will be borne out in practice or that the Company will perform as projected and the Company does not assume responsibility for verifying any of such statements, projections or forecasts. Neither the Company nor any persons shall be liable for any direct, indirect or consequential loss or damage suffered by any person as a result of relying on any statement in or omission from this presentation.This presentation has been made available to recipients for information only. The Company gives no undertaking to provide the recipient with access to any additional information or to update this presentation or any additional information or to correct any inaccuracies in it which may become apparent.No person has approved (for the purposes of section 21 of the Financial Services and Markets Act 2000 (the “FSMA”)) the contents of, or any part of, this presentation. This presentation is only directed at persons who have professional experience in matters relating to investments and who: a) in relation to persons resident in the UK, fall within the exemptions contained in Articles 19 or 49 of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (including certain investment professionals, high net worth companies, unincorporated associations or partnerships and the trustees of high value trusts); or b) are otherwise permitted by the laws of the jurisdiction in which they are resident to receive them; and c) in relation to persons in member states of the European Economic Area (“EEA”), are a “professional client” or an “eligible counterparty” within the meaning of Article 4 (1)(II) and 24(2), (3) and (4), respectively, of MiFID as MiFID is implemented into national law of the relevant EEA state.

Persons falling within one of the categories of persons described above must comply with the terms of this disclaimer and they will conduct their own analyses or other verification of the data set out in this presentation and bear the responsibility for all or any costs incurred in doing so. Persons who do not fall within one of the categories of persons described above should not rely on this presentation nor take any action upon it

This presentation has been delivered to you on the basis that you are a person into whose possession this presentation may be lawfully delivered in accordance with the laws of the United Kingdom and you may not, nor are you authorised to, deliver this document, electronically or otherwise, to any other person.