Back to the board
Model updated: 01 Sept 2026
Aston Villa
2026/27 spending-room estimate
Quick answer
PSRwatch estimates Aston Villa's 2026/27 squad-cost ratio at 97% of football income - above the 85% Green Threshold but comfortably below the 115% Red Threshold - the levy / allowance zone. That leaves roughly £85m of annual squad-cost room before the 115% Red Threshold. Model updated: 01 Sept 2026 · Accounts data refreshed: 16 Jul 2026. These are independent PSRwatch estimates, not official Premier League calculations.
Use this page to answer: “How much can Aston Villa spend?” · “How close are Aston Villa to a points deduction?” · “What is Aston Villa's squad-cost ratio?”
Room to the Red Threshold
Room to Red Threshold
£85m
Annual squad-cost room before the 115% Red Threshold - the primary line where sporting-sanction (points) risk starts.
Squad-cost ratio
97% of 115%
The 115% Red Threshold is the primary sporting-sanction line. The 85% Green Threshold is the secondary levy / allowance line.
Room to Green Threshold
(£53m)
Room before the 85% Green Threshold, above which a levy / allowance charge (not a points deduction) applies to overspend.
Levy / allowance exposure
£53m
Levy on overspend above the 85% Green Threshold - a fine, not a points deduction.
What this means for Aston Villa
They are above the 85% Green Threshold but inside the 115% Red Threshold, so the exposure is a levy / allowance charge on around £53m of overspend - a fine, not a points deduction.
Confirmed transfers this summer have reduced remaining room by about £19m (+3.9 percentage points).
The old-PSR model is not expected to be the biggest issue in the 2023/24-2025/26 closeout window.
How Aston Villa compare
Compare with another club →Room to the Red Threshold
£85m
9th of 20 Premier League clubs
League median £72m
Squad-cost ratio
97%
14th of 20 Premier League clubs
League median 92%
Football income
£463m
7th of 20 Premier League clubs
League median £265m
Ranked on PSRwatch's own 2026/27 estimates, not official league figures.
Why this club is in this position
2026/27 · Premier League Squad Cost Ratio - a PSRwatch model, not an official league finding.
The numbers behind it
| Football income | £463m |
| Squad cost | £447m |
| - of which wages | £307m |
| - of which amortisation | £123m |
| Player trading contribution | £185m |
| Room to Green Threshold (85%) | −£53m |
| Room to Red Threshold (115%) | +£85m |
What creates the pressure
- High wage bill - £307m a year is 69% of squad cost
- Over the 85% Green Threshold - levy exposure (a fine, not a points deduction)
What improves the position
- A sale would improve headroom - sale profit counts in the model straight away
- Higher football income adds room - every £1m of income covers more squad cost
- Lower wages (departures or expiring deals) reduce squad cost fastest
And under Old PSR (2023/24–2025/26, the older loss-based rule)
- Three-year losses - £63m of adjusted losses in the 2023/24–2025/26 window
- Verified owner equity lifts the loss allowance above the £15m baseline
- A player sale would improve the position - sale profit counts in full
Full figures (baseline, source-backed and max-funded scenario) are in the Old PSR result section below.
Where to go next
Compare Aston Villa with another club
Side-by-side squad-cost room, wages, amortisation and Old PSR result.
Model a transfer for Aston Villa
Add a signing or a sale and see the effect on squad-cost room.
Clubs in a similar position
Analysis on Aston Villa
- Matteo Ruggeri to Aston Villa: what the £21m move does to their squad-cost room
- Zion Suzuki to Aston Villa: what the £25.2m move does to their squad-cost room
- Ezri Konsa to Arsenal: what the £50.1m move does to their squad-cost room
- João Gomes to Aston Villa: what the £33.6m move does to their squad-cost room
See Aston Villa's financial forecast - the income statement, projected forward from filed accounts, with every figure traceable to its source.
Season view
ProjectionSquad-cost basisFootball income
£463m
Squad cost
£447m
Squad-cost ratio
97%
Room to Red Threshold
£85m
Levy zoneCurrent PSRwatch view using public data.
2026/27 - Premier League squad-cost projection. This is the live view used across the rest of this page.
What does this mean?
Forward-looking squad-cost estimate for 2026/27, built from public filings, reported transfer data, provider wage estimates and PSRwatch assumptions. Subject to transfer, wage, revenue and rule changes. These are unofficial PSRwatch estimates - final regulatory decisions sit with the leagues. MethodologyTransfer effect
This table translates confirmed transfer activity into spending-room impact. A transfer fee is normally spread across the player's contract as an annual transfer-fee cost. Wages, signing fees, agent fees, loans and sales then change the live squad-cost position.
| Player / item | Move | From / To | Fee | Contract | Annual transfer-fee cost | Book profit/loss | Ratio movement |
|---|---|---|---|---|---|---|---|
| Aaron Wan-Bissaka | Loan in | West Ham United | £0m | 1 yrs | £0m | £0m | +1.0pp |
| Alejandro Garnacho | Loan in | Chelsea | £0m | 1 yrs | £0m | £0m | +1.1pp |
| Andrés García | Loan out | Getafe CF | £0m | 1 yrs | £0m | £0m | -1.0pp |
| Brian Madjo | In | Aston Villa U21 | Undisclosed | 4 yrs | ~£7m | ~£0m | +3.0pp |
| Donyell Malen | Out | AS Roma | £21m | Sale/no fee spread | £0m | £14m | -1.2pp |
| Enzo Barrenechea | Out | SL Benfica | £10m | Sale/no fee spread | £0m | £7m | -0.9pp |
| Ezri Konsa | Out | Arsenal FC | £50m | Sale/no fee spread | £0m | £33m | -2.4pp |
| George Hemmings | In | Aston Villa U21 | Undisclosed | 4 yrs | ~£6m | ~£0m | +2.5pp |
| João Gomes | In | Wolverhampton Wanderers | £34m | 4 yrs | £9m | £0m | +3.2pp |
| Joe Gauci | Loan out | Lincoln City | £0m | 1 yrs | £0m | £0m | -0.9pp |
| Johan Manzambi | In | SC Freiburg | £50m | 4 yrs | £13m | £0m | +4.6pp |
| Kosta Nedeljkovic | Loan out | Rangers FC | £0m | 1 yrs | £0m | £0m | -1.0pp |
| Lewis Dobbin | Out | Southampton FC | £9m | Sale/no fee spread | £0m | £6m | -1.0pp |
| Lucas Digne | Out | Paris Saint-Germain | £6m | Sale/no fee spread | £0m | £4m | -0.8pp |
| Matteo Ruggeri | In | Atlético de Madrid | £21m | 4 yrs | £6m | £0m | +2.3pp |
| Modou Kéba Cissé | In | LASK | £5m | 4 yrs | £1m | £0m | +1.0pp |
| Morgan Rogers | Out | Chelsea | £116m | Sale/no fee spread | £0m | £75m | -4.1pp |
| Oliwier Zych | Loan out | Vitória Guimarães SC | £0m | 1 yrs | £0m | £0m | -0.9pp |
| Samuel Iling-Junior | Loan out | Bolton Wanderers | £0m | 1 yrs | £0m | £0m | -1.1pp |
| Youri Tielemans | Out | Manchester United | £34m | Sale/no fee spread | £0m | £22m | -2.0pp |
| Zion Suzuki | In | Parma Calcio 1913 | £25m | 4 yrs | £7m | £0m | +2.5pp |
~ Undisclosed fees use a PSRwatch modelling estimate to derive squad-cost figures. Undisclosed or estimated sale fees are not counted as real football income until reported or filed.
Football income
The squad-cost ratio depends on football income, so PSRwatch starts from the latest filed accounts and then estimates the 2026/27 income base.
Latest actual revenue
£378m
2024/25
Football income
£463m
£435m low / £491m high
Player trading
£185m
Built from filed accounts or reported sale fees only - undisclosed-fee estimates never count as income.
Latest actual revenue
£378m
Matchday forecast
£43m
Broadcasting forecast
£113m
Commercial forecast
£84m
UEFA forecast
£37m
Player trading contribution
£185m
Football income
£463m
Latest filed revenue baseline: 2024/25.
Central forecast starts from the committed club forecast and splits football income using a league-typical modelled mix (about 18% matchday / 47% broadcasting in the Premier League) - the club's own filed mix will be used once its accounts disclose one.
Premier League participation is included in the broadcasting and commercial mix.
UEFA participation adds a separate revenue line and UEFA SCR exposure.
Low/high range is a deterministic +/-6% sensitivity around central football income.
Forecast income already clears the applicable Premier League floors (income >= GBP 175m, broadcasting >= GBP 95m), so no uplift was needed.
Squad-cost breakdown
Squad cost combines the club's accounts wage bill (all staff - a conservative stand-in for the League's player-and-coach definition), annual transfer-fee costs and estimated agent, signing, loan and bonus costs, compared with football income to give the squad-cost ratio estimate.
Squad wage bill (accounts, all staff)
£307m
From the club's filed accounts: total staff costs including non-playing staff, bonuses and employer NI. The League's squad-cost test counts player and head-coach pay, so this numerator errs conservative.
Annual transfer-fee cost
£123m
Agent, signing, loan and bonus costs
£17m
Other squad-related costs
£0m
Squad cost
£447m
Football income
£463m
Squad Cost Ratio
96.6%
85% capacity (levy starts)
£393m
115% capacity (points deduction starts)
£532m
Room before the levy threshold
(£53m)
Room before a points deduction
£85m
Overspend subject to financial levy
£53m
Spending beyond 85% of football income attracts a financial levy on the overspend.
Other rule frameworks
Aston Villa are also measured against the older Profitability & Sustainability rules and, where they qualify, UEFA's squad-cost rule. Neither is the live Premier League rule for 2026/27 squad-building.
Old PSR result
£42m roomSource-backed funded allowance2023/24–2025/26
PSRwatch uses £48m of verified eligible owner funding in this window (owner loans excluded), lifting the loss allowance above the £15m baseline. Old PSR is the older three-year loss framework; it is no longer the live rule for 2026/27 squad-building. This is a public-data model, not an official league finding.
View detailed calculation
3-year adjusted result
(£63m)
2023/24, 2024/25, 2025/26
Baseline allowance
£15m
GBP 5m per known PL/EFL season.
Verified eligible funding available
£150m
Total verified equity in the window - can exceed the amount the cap lets the model apply.
Eligible funding applied
£48m
Capped at £90m above the baseline.
Baseline result
(£48m)
Room on the baseline allowance only.
Source-backed funded result
£42m
Baseline + verified owner equity. Unavailable without verified funding.
Max-funded scenario
£42m
If fully owner-funded to £105m - a labelled scenario, never the headline without verified funding.
Leagues
PL / PL / PL
League mix drives PL/EFL loss cap.
3-year adjusted result
(£63m)
Adjusted old PSR loss
£63m
Base loss allowance
£15m
Verified PSR-eligible equity
£150m
Equity cap
£90m
Equity applied to current loss
£48m
Headline allowable loss
£105m
Baseline room
(£48m)
Source-backed funded room
£42m
Max-funded scenario room
£42m
Old PSR headroom (headline)
£42m
Old PSR headroom as pct of allowance
40.3%
Owner funding note: Owner funding can affect financial resilience and, under the old PSR framework, support permitted losses. It does not automatically create new squad-cost room under the revenue-linked SCR model. Old PSR allows higher losses only where secure funding/equity is evidenced; owner and shareholder loans are excluded unless validly converted to eligible equity. Before undisclosed/private adjustments.
UEFA rules
UEFA rules are shown separately because clubs in European competition may face a stricter squad-cost threshold than the Premier League.
UEFA status
Risk
70% threshold
UEFA ratio
96.6%
Room (£123m)
UEFA squad cost
£447m
UEFA football income
£463m
UEFA squad-cost ratio
96.6%
70% UEFA capacity
£324m
Room before UEFA limit
(£123m)
Player ledger
Player-level squad-cost model from contract, wage and player-registration cost data.
Per-player wages are gross fixed salaries from public sources, or a labelled estimate where no salary is published. This table is a DECOMPOSITION: the squad-cost estimate above stays anchored to the club's own filed accounts, and the difference is shown below rather than hidden.
Reconciliation to the accounts: players listed here account for £163m of the £307m wage bill, leaving £144m unallocated (bonuses, employer NI, coaching and non-playing staff), and £123m of the £123m player-registration amortisation, leaving £0m unallocated. The club totals come from the accounts; this table never replaces them.
| Player | Position | Contract end | Capitalised cost | Wage estimate | Annual transfer-fee cost | Annual squad cost |
|---|---|---|---|---|---|---|
| Zion Suzuki | Goalkeeper | Not available | £26m | £3m-£7mest | £5m | £10m |
| Emiliano Martínez | Goalkeeper | 2029-06-30 | £0m | £8m | £4mapportioned | £11m |
| Marco Bizot | Goalkeeper | 2027-06-30 | £0m | £2m | £0m | £3m |
| Pau Torres | Centre-Back | 2028-06-30 | £1m | £5m | £6mapportioned | £11m |
| Modou Kéba Cissé | Centre-Back | 2029-06-30 | £5m | £2m-£5mest | £2m | £5m |
| Victor Lindelöf | Centre-Back | 2027-06-30 | £0m | £6m | £0mfree/loan | £6m |
| Tyrone Mings | Centre-Back | 2027-06-30 | £0m | £6m | £1mapportioned | £7m |
| Ian Maatsen | Left-Back | 2030-06-30 | £38m | £5m | £9m | £15m |
| Matteo Ruggeri | Left-Back | Not available | £21m | £3m-£7mest | £4m | £9m |
| Matty Cash | Right-Back | 2029-06-30 | £1m | £5m | £6mapportioned | £12m |
| Aaron Wan-Bissaka | Right-Back | 2027-06-30 | £0m | £3m-£6mest | £0mfree/loan | £4m |
| Amadou Onana | Defensive Midfield | 2029-06-30 | £52m | £7m | £17m | £24m |
| Boubacar Kamara | Defensive Midfield | 2030-06-30 | £1m | £8m | £12mapportioned | £19m |
| Lamare Bogarde | Defensive Midfield | 2028-06-30 | £1m | £2m | £5mapportioned | £7m |
| João Gomes | Central Midfield | 2031-06-30 | £34m | £4m-£8mest | £7m | £13m |
| John McGinn | Central Midfield | 2028-06-30 | £0m | £7m | £4mapportioned | £11m |
| Ross Barkley | Central Midfield | 2027-06-30 | £5m | £3m | £5m | £8m |
| George Hemmings | Central Midfield | Not available | £25m | £2m-£4mest | £0mapportioned | £3m |
| Johan Manzambi | Attacking Midfield | 2031-06-30 | £51m | £4m | £10m | £15m |
| Alejandro Garnacho | Left Winger | 2027-06-30 | £0m | £6m | £0mfree/loan | £6m |
| Emiliano Buendía | Left Winger | 2027-06-30 | £0m | £4m | £5mapportioned | £9m |
| Leon Bailey | Right Winger | 2027-06-30 | £0m | £6m | £4mapportioned | £10m |
| Alysson | Right Winger | 2031-06-30 | £9m | £1m | £2m | £3m |
| Bradley Burrowes | Right Winger | 2027-06-30 | £0m | £3m-£5mest | £1mapportioned | £5m |
| Ollie Watkins | Centre-Forward | 2028-06-30 | £1m | £7m | £7mapportioned | £14m |
| Tammy Abraham | Centre-Forward | 2030-06-30 | £18m | £7m | £4m | £12m |
| Brian Madjo | Centre-Forward | 2032-06-30 | £29m | £3m-£6mest | £4mapportioned | £8m |
| Evann Guessand | SEN | 2027-06-30 | £0m | £3m-£6mest | £0m | £4m |
| Joe Gauci | SEN | 2027-06-30 | £0m | £3m-£6mest | £0m | £4m |
| Kosta Nedeljkovic | SEN | 2027-06-30 | £0m | £3m-£6mest | £0m | £4m |
| Oliwier Zych | SEN | 2027-06-30 | £0m | £3m-£6mest | £0m | £4m |
| Samuel Iling-Junior | SEN | 2027-06-30 | £0m | £3m-£6mest | £0m | £4m |
| Yasin Özcan | SEN | 2027-06-30 | £0m | £3m-£6mest | £0m | £4m |
Methodology and sources
Premier League SCR is estimated as squad costs divided by football income. Spending between 85% and 115% of football income attracts a financial levy on the overspend; crossing 115% brings a fixed 6-point deduction plus 1 further point per GBP 6.5m spent beyond the 115% capacity.
Squad costs use the club's accounts wage bill (all staff - conservative vs the League's player-and-coach definition), annual transfer-fee cost, and estimated agent, signing, loan and bonus costs.
Transfer fees are spread across contract life. Sales compare proceeds with remaining book value to estimate book profit or loss.
Revenue forecasts start from the latest filed accounts and committed club forecast, then split 2026/27 football income into matchday, broadcasting, commercial, UEFA and player-trading lines.
Old PSR is retained only as a 2023/24-2025/26 closeout layer. Owner funding can support the old loss allowance when available and capped, but it does not create new SCR revenue capacity.
Each public snapshot is generated from PSRwatch-owned JSON files after validation, with the last good snapshot kept if an upstream refresh fails.
Aston Villa latest accounts extract (2024/25) - Accounts values are parsed from Companies House filings where available, then normalised into the committed full dataset.
PSRwatch 2026/27 squad-cost forecast - Forecast uses committed income, wage, annual transfer-fee cost and transfer assumptions with deterministic rule calculations.
How PSRwatch estimates workThe squad-cost rule, explainedHow Companies House filings feed these numbersModel a transfer for Aston Villa
Spotted something wrong for Aston Villa? Report an issue.
Glossary
Squad Cost Ratio
Squad costs divided by football income.
Football income
Forecast matchday, broadcasting, commercial, UEFA and relevant player-trading income used as the SCR denominator.
Room before limit
Annual squad-cost capacity before the 85% levy threshold is reached.
Levy threshold (85%)
Spending beyond 85% of football income attracts a financial levy (fine) on the overspend, up to the 115% buffer.
Red zone / points threshold (115%)
Crossing 115% of football income brings a fixed 6-point deduction, plus 1 further point per GBP 6.5m spent beyond the 115% capacity.
UEFA rules
Separate squad-cost pressure for clubs in European competition, shown against a 70% threshold.
Old PSR
The old three-year loss-based regime, retained as a closeout layer for 2023/24-2025/26.
Owner equity / secure funding
Funding that can support old PSR loss allowance when available and capped, but does not automatically add SCR capacity.
Annual transfer-fee cost
Capitalised transfer cost spread across the player's contract.
Book value
Unamortised capitalised player cost remaining on the balance sheet.
Book profit/loss
Sale proceeds less remaining book value and sale costs.
Academy sale
Sale of a club-developed player, often carrying low book value and high book profit.
Free transfer
A transfer with no fee, though wages, signing fee and agent fee can still affect squad cost.
Loan fee
Temporary fee or wage contribution linked to a loan move.
Transfer effect
Change in annual squad-cost room caused by transfer activity.
Spendable capacity
Annual squad-cost room converted into a football-language estimate, not a recommendation or exact budget.
What changed
Aston Villa's financial model was last published on 1 September 2026. 67 published revisions on record.
No figures changed in the latest rebuild - the published position is unchanged.
Financial forecast
Financial model built from filed accounts, sourced facts and labelled assumptions, with a forward income-statement forecast. Expand any line to see where the number comes from.
Model completeness 76%Forecast confidence lowReadiness Tier BReconciliation fullModel platform-v1.1
Revenue 2028/29F
£309.8m
Staff costs
£273.4m
Player amortisation
£84.1m
Pre-tax result
-£161.2m
Squad-cost ratio
-
2020/21AFiled accounts2021/22AFiled accounts2022/23AFiled accounts2023/24AFiled accounts2024/25AFiled accounts2025/26EPSRwatch estimate2026/27FPSRwatch forecast2027/28FPSRwatch forecast2028/29FPSRwatch forecast
What moves revenue from 2024/25A to 2028/29F
- Matchday-£10.0m
- Media & competition distributions+£11.9m
- Commercial+£0.0m
Calculated from the model itself - the same numbers as the statement lines below, not separately maintained copy.
Income statement
| Line (£m) | 2020/21A | 2021/22A | 2022/23A | 2023/24A | 2024/25A | 2025/26E | 2026/27F | 2027/28F | 2028/29F |
|---|---|---|---|---|---|---|---|---|---|
Total revenueWhere this number comes from (2028/29F) CalculationTotal revenue£309.8m = matchday + media + commercial CalculationMatchday revenue 2028/29£28.5m = (36887 seats × 113.8% utilisation) × (19 league + 1 domestic cup + 0 European home games) × £33.93 per attendee ÷ 1,000,000 FactStadium capacity 2028/29: 36887 seats (official, high)36,887 seats AssumptionAttendance utilisation 113.8%113.8% Assumption19 home league matches19 matches Assumption1 home domestic cup ties1 matches Assumption0 home European ties0 matches AssumptionMatchday yield £33.93/attendee33.93 GBP CalculationMedia / broadcasting revenue£182.6m = domestic league central distribution + UEFA distributions + domestic cup prize money CalculationPremier League central distribution£182.6m = pl_total 2028/29 resolved directly: 182.6 AssumptionPL central distributions £182.6m£182.6m CalculationUEFA distribution 2028/29: zero - club not in European competition£0.0m = no European participation ⇒ no UEFA distribution EventNo European competition 2028/29 (assumed)£0.0m CalculationNot modelled for 2028/29: no evidenced domestic cup prize money CalculationCommercial revenue fy2029: 0 contracted deals + other commercial base (3 active deal(s) with unreported value excluded)£98.7m = Σ guaranteed annual values of 0 active deals (£0.0m) + other commercial base £98.7m Contractadidas (kit-manufacturer) - value not reliably reported, excluded from sum ContractVisit Rwanda (Rwanda Development Board) (shirt-sponsor) - value not reliably reported, excluded from sum ContractBetano (Kaizen Gaming) (sleeve-sponsor) - value not reliably reported, excluded from sum AssumptionCommercial base beyond registered deals £98.73m£98.7m Sources: Companies House (audited statutory accounts) · Premier League · Wikipedia · SportsPro · Football Insider | £183.6m | £178.4m | £217.7m | £275.7m | £378.1m | £319.8m | £315.5m | £309.8m | £309.8m |
Matchday revenueWhere this number comes from (2028/29F) CalculationMatchday revenue 2028/29£28.5m = (36887 seats × 113.8% utilisation) × (19 league + 1 domestic cup + 0 European home games) × £33.93 per attendee ÷ 1,000,000 FactStadium capacity 2028/29: 36887 seats (official, high)36,887 seats AssumptionAttendance utilisation 113.8%113.8% Assumption19 home league matches19 matches Assumption1 home domestic cup ties1 matches Assumption0 home European ties0 matches AssumptionMatchday yield £33.93/attendee33.93 GBP | £0.3m | £16.1m | £18.8m | £28.0m | £38.5m | £38.5m | £34.2m | £28.5m | £28.5m |
Media / broadcasting revenueWhere this number comes from (2028/29F) CalculationMedia / broadcasting revenue£182.6m = domestic league central distribution + UEFA distributions + domestic cup prize money CalculationPremier League central distribution£182.6m = pl_total 2028/29 resolved directly: 182.6 AssumptionPL central distributions £182.6m£182.6m CalculationUEFA distribution 2028/29: zero - club not in European competition£0.0m = no European participation ⇒ no UEFA distribution EventNo European competition 2028/29 (assumed)£0.0m CalculationNot modelled for 2028/29: no evidenced domestic cup prize money Sources: Wikipedia | £157.1m | £123.2m | £152.6m | £170.7m | £170.7m | £182.6m | £182.6m | £182.6m | £182.6m |
Premier League distributions◦Where this number comes from (2028/29F) CalculationPremier League central distribution£182.6m = pl_total 2028/29 resolved directly: 182.6 AssumptionPL central distributions £182.6m£182.6m | - | - | - | - | - | £182.6m | £182.6m | £182.6m | £182.6m |
UEFA distributions◦Where this number comes from (2028/29F) CalculationUEFA distribution 2028/29: zero - club not in European competition£0.0m = no European participation ⇒ no UEFA distribution EventNo European competition 2028/29 (assumed)£0.0m Sources: Wikipedia | - | - | - | £13.7m | £70.2m | £0.0m | £0.0m | £0.0m | £0.0m |
Commercial revenueWhere this number comes from (2028/29F) CalculationCommercial revenue fy2029: 0 contracted deals + other commercial base (3 active deal(s) with unreported value excluded)£98.7m = Σ guaranteed annual values of 0 active deals (£0.0m) + other commercial base £98.7m Contractadidas (kit-manufacturer) - value not reliably reported, excluded from sum ContractVisit Rwanda (Rwanda Development Board) (shirt-sponsor) - value not reliably reported, excluded from sum ContractBetano (Kaizen Gaming) (sleeve-sponsor) - value not reliably reported, excluded from sum AssumptionCommercial base beyond registered deals £98.73m£98.7m Sources: Companies House (audited statutory accounts) · Premier League · SportsPro · Football Insider | £26.2m | £39.1m | £46.4m | £63.3m | £98.7m | £98.7m | £98.7m | £98.7m | £98.7m |
Other revenueWhere this number comes from (2028/29F) AssumptionOther revenue £0m£0.0m Sources: Companies House (audited statutory accounts) | £2.5m | £0.3m | - | £5.1m | £0.0m | £0.0m | £0.0m | £0.0m | £0.0m |
Total staff costsWhere this number comes from (2028/29F) CalculationTotal staff costs£273.4m AssumptionStaff costs £273.38m£273.4m Sources: Companies House (audited statutory accounts) | £137.8m | £137.0m | £194.2m | £252.1m | £273.4m | £273.4m | £273.4m | £273.4m | £273.4m |
Other operating costsWhere this number comes from (2028/29F) AssumptionOther operating costs £144.07m£144.1m Sources: Companies House (audited statutory accounts) | - | - | - | - | £144.1m | £144.1m | £144.1m | £144.1m | £144.1m |
EBITDA◦Where this number comes from (2028/29F) CalculationEBITDA-£107.6m = revenue − staff costs − other operating costs CalculationTotal revenue£309.8m = matchday + media + commercial CalculationMatchday revenue 2028/29£28.5m = (36887 seats × 113.8% utilisation) × (19 league + 1 domestic cup + 0 European home games) × £33.93 per attendee ÷ 1,000,000 FactStadium capacity 2028/29: 36887 seats (official, high)36,887 seats AssumptionAttendance utilisation 113.8%113.8% Assumption19 home league matches19 matches Assumption1 home domestic cup ties1 matches Assumption0 home European ties0 matches AssumptionMatchday yield £33.93/attendee33.93 GBP CalculationMedia / broadcasting revenue£182.6m = domestic league central distribution + UEFA distributions + domestic cup prize money CalculationPremier League central distribution£182.6m = pl_total 2028/29 resolved directly: 182.6 AssumptionPL central distributions £182.6m£182.6m CalculationUEFA distribution 2028/29: zero - club not in European competition£0.0m = no European participation ⇒ no UEFA distribution EventNo European competition 2028/29 (assumed)£0.0m CalculationNot modelled for 2028/29: no evidenced domestic cup prize money CalculationCommercial revenue fy2029: 0 contracted deals + other commercial base (3 active deal(s) with unreported value excluded)£98.7m = Σ guaranteed annual values of 0 active deals (£0.0m) + other commercial base £98.7m Contractadidas (kit-manufacturer) - value not reliably reported, excluded from sum ContractVisit Rwanda (Rwanda Development Board) (shirt-sponsor) - value not reliably reported, excluded from sum ContractBetano (Kaizen Gaming) (sleeve-sponsor) - value not reliably reported, excluded from sum AssumptionCommercial base beyond registered deals £98.73m£98.7m CalculationTotal staff costs£273.4m AssumptionStaff costs £273.38m£273.4m AssumptionOther operating costs £144.07m£144.1m Sources: Companies House (audited statutory accounts) · Premier League · Wikipedia · SportsPro · Football Insider | - | - | - | - | -£39.3m | -£97.7m | -£101.9m | -£107.6m | -£107.6m |
Player registration amortisationWhere this number comes from (2028/29F) CalculationPlayer registration amortisation£84.1m = player-level subledger + unattributed cohort run-off (filed-NBV reconciliation) + baseline future squad investment CalculationPlayer registration amortisation (subledger)£0.0m = straight-line amortisation of each registration over its contract (day-count) CalculationUnattributed registration cohort amortisation (fy2029)£33.1m = per-year unexplained filed additions, 5.2y straight-line (mid-year convention), scaled ×0.706 to tie the anchor NBV to the filed balance exactly - an explicit reconciliation item for agent fees, capitalised add-ons and unmodelled smaller signings; aggregate only, never player-level AssumptionResidual cohort method: 5.2-year assumed life; anchor gap £257.67m = filed £257.67m − subledger £0m Calculationfy2024 unattributed cohort (£84.2m over 3.7y remaining)£11.1m Calculationfy2025 unattributed cohort (£103.12m over 4.7y remaining)£21.9m AssumptionBaseline future squad investment amortisation (£51.05m; cohorts totalling £385.04m over 6.6y)£51.0m AssumptionBaseline squad investment £96.26m£96.3m Sources: Companies House (audited statutory accounts) | - | £82.5m | £92.5m | £96.5m | £99.7m | £88.3m | £88.8m | £85.4m | £84.1m |
Player registration impairmentWhere this number comes from (2028/29F) CalculationPlayer registration impairment£0.0m = no impairment assumed: impairments follow specific squad events (a player written down after injury or exclusion) and are not forecastable from public data. Any impairment would reduce the result below this base case | - | - | - | - | - | £0.0m | £0.0m | £0.0m | £0.0m |
DepreciationWhere this number comes from (2028/29F) AssumptionDepreciation £6.19m£6.2m Sources: Companies House (audited statutory accounts) | - | - | £4.0m | £6.2m | - | £6.2m | £6.2m | £6.2m | £6.2m |
Operating profit/(loss)Where this number comes from (2028/29F) CalculationOperating profit/(loss) excluding player trading-£197.9m = EBITDA − player amortisation − depreciation CalculationEBITDA-£107.6m = revenue − staff costs − other operating costs CalculationTotal revenue£309.8m = matchday + media + commercial CalculationMatchday revenue 2028/29£28.5m = (36887 seats × 113.8% utilisation) × (19 league + 1 domestic cup + 0 European home games) × £33.93 per attendee ÷ 1,000,000 FactStadium capacity 2028/29: 36887 seats (official, high)36,887 seats AssumptionAttendance utilisation 113.8%113.8% Assumption19 home league matches19 matches Assumption1 home domestic cup ties1 matches Assumption0 home European ties0 matches AssumptionMatchday yield £33.93/attendee33.93 GBP CalculationMedia / broadcasting revenue£182.6m = domestic league central distribution + UEFA distributions + domestic cup prize money CalculationPremier League central distribution£182.6m = pl_total 2028/29 resolved directly: 182.6 AssumptionPL central distributions £182.6m£182.6m CalculationUEFA distribution 2028/29: zero - club not in European competition£0.0m = no European participation ⇒ no UEFA distribution EventNo European competition 2028/29 (assumed)£0.0m CalculationNot modelled for 2028/29: no evidenced domestic cup prize money CalculationCommercial revenue fy2029: 0 contracted deals + other commercial base (3 active deal(s) with unreported value excluded)£98.7m = Σ guaranteed annual values of 0 active deals (£0.0m) + other commercial base £98.7m Contractadidas (kit-manufacturer) - value not reliably reported, excluded from sum ContractVisit Rwanda (Rwanda Development Board) (shirt-sponsor) - value not reliably reported, excluded from sum ContractBetano (Kaizen Gaming) (sleeve-sponsor) - value not reliably reported, excluded from sum AssumptionCommercial base beyond registered deals £98.73m£98.7m CalculationTotal staff costs£273.4m AssumptionStaff costs £273.38m£273.4m AssumptionOther operating costs £144.07m£144.1m CalculationPlayer registration amortisation£84.1m = player-level subledger + unattributed cohort run-off (filed-NBV reconciliation) + baseline future squad investment CalculationPlayer registration amortisation (subledger)£0.0m = straight-line amortisation of each registration over its contract (day-count) CalculationUnattributed registration cohort amortisation (fy2029)£33.1m = per-year unexplained filed additions, 5.2y straight-line (mid-year convention), scaled ×0.706 to tie the anchor NBV to the filed balance exactly - an explicit reconciliation item for agent fees, capitalised add-ons and unmodelled smaller signings; aggregate only, never player-level AssumptionResidual cohort method: 5.2-year assumed life; anchor gap £257.67m = filed £257.67m − subledger £0m Calculationfy2024 unattributed cohort (£84.2m over 3.7y remaining)£11.1m Calculationfy2025 unattributed cohort (£103.12m over 4.7y remaining)£21.9m AssumptionBaseline future squad investment amortisation (£51.05m; cohorts totalling £385.04m over 6.6y)£51.0m AssumptionBaseline squad investment £96.26m£96.3m AssumptionDepreciation £6.19m£6.2m Sources: Companies House (audited statutory accounts) · Premier League · Wikipedia · SportsPro · Football Insider | - | - | - | - | -£139.0m | -£192.1m | -£196.9m | -£199.2m | -£197.9m |
Profit on disposal of player registrationsWhere this number comes from (2028/29F) CalculationProfit on disposal of registrations£46.4m = known transactions (subledger) + baseline assumption for windows that have not yet happened CalculationKnown disposals (subledger: fee − NBV per player)£0.0m = guaranteed fee − net book value at disposal, per player AssumptionBaseline disposal profit £46.38m£46.4m Sources: Companies House (audited statutory accounts) | £1.2m | £97.5m | £22.5m | £64.7m | £52.0m | £46.4m | £46.4m | £46.4m | £46.4m |
Finance incomeWhere this number comes from (2028/29F) AssumptionFinance income £10.31m£10.3m Sources: Companies House (audited statutory accounts) | £1.6m | £1.6m | £1.6m | £1.1m | £10.3m | £10.3m | £10.3m | £10.3m | £10.3m |
Finance costsWhere this number comes from (2028/29F) CalculationFinance costs£19.9m = interest on debt instruments + other finance charges + interest on opening revolver draws (in-year draws accrue from the following period) CalculationFinancing fy2029: interest £0.0m, closing debt £0.0m£0.0m = per instrument: interest = avg(opening, closing) × rate; closing debt = Σ balances after drawdowns, repayments and schedule AssumptionNet finance costs £19.95m£19.9m Sources: Companies House (audited statutory accounts) | £0.1m | £1.6m | £4.1m | £6.5m | £19.9m | £19.9m | £19.9m | £19.9m | £19.9m |
Profit/(loss) before taxWhere this number comes from (2028/29F) CalculationProfit/(loss) before tax-£161.2m = operating profit + player disposal profit + finance income − finance costs CalculationOperating profit/(loss) excluding player trading-£197.9m = EBITDA − player amortisation − depreciation CalculationEBITDA-£107.6m = revenue − staff costs − other operating costs CalculationTotal revenue£309.8m = matchday + media + commercial CalculationMatchday revenue 2028/29£28.5m = (36887 seats × 113.8% utilisation) × (19 league + 1 domestic cup + 0 European home games) × £33.93 per attendee ÷ 1,000,000 FactStadium capacity 2028/29: 36887 seats (official, high)36,887 seats AssumptionAttendance utilisation 113.8%113.8% Assumption19 home league matches19 matches Assumption1 home domestic cup ties1 matches Assumption0 home European ties0 matches AssumptionMatchday yield £33.93/attendee33.93 GBP CalculationMedia / broadcasting revenue£182.6m = domestic league central distribution + UEFA distributions + domestic cup prize money CalculationPremier League central distribution£182.6m = pl_total 2028/29 resolved directly: 182.6 AssumptionPL central distributions £182.6m£182.6m CalculationUEFA distribution 2028/29: zero - club not in European competition£0.0m = no European participation ⇒ no UEFA distribution EventNo European competition 2028/29 (assumed)£0.0m CalculationNot modelled for 2028/29: no evidenced domestic cup prize money CalculationCommercial revenue fy2029: 0 contracted deals + other commercial base (3 active deal(s) with unreported value excluded)£98.7m = Σ guaranteed annual values of 0 active deals (£0.0m) + other commercial base £98.7m Contractadidas (kit-manufacturer) - value not reliably reported, excluded from sum ContractVisit Rwanda (Rwanda Development Board) (shirt-sponsor) - value not reliably reported, excluded from sum ContractBetano (Kaizen Gaming) (sleeve-sponsor) - value not reliably reported, excluded from sum AssumptionCommercial base beyond registered deals £98.73m£98.7m CalculationTotal staff costs£273.4m AssumptionStaff costs £273.38m£273.4m AssumptionOther operating costs £144.07m£144.1m CalculationPlayer registration amortisation£84.1m = player-level subledger + unattributed cohort run-off (filed-NBV reconciliation) + baseline future squad investment CalculationPlayer registration amortisation (subledger)£0.0m = straight-line amortisation of each registration over its contract (day-count) CalculationUnattributed registration cohort amortisation (fy2029)£33.1m = per-year unexplained filed additions, 5.2y straight-line (mid-year convention), scaled ×0.706 to tie the anchor NBV to the filed balance exactly - an explicit reconciliation item for agent fees, capitalised add-ons and unmodelled smaller signings; aggregate only, never player-level AssumptionResidual cohort method: 5.2-year assumed life; anchor gap £257.67m = filed £257.67m − subledger £0m Calculationfy2024 unattributed cohort (£84.2m over 3.7y remaining)£11.1m Calculationfy2025 unattributed cohort (£103.12m over 4.7y remaining)£21.9m AssumptionBaseline future squad investment amortisation (£51.05m; cohorts totalling £385.04m over 6.6y)£51.0m AssumptionBaseline squad investment £96.26m£96.3m AssumptionDepreciation £6.19m£6.2m CalculationProfit on disposal of registrations£46.4m = known transactions (subledger) + baseline assumption for windows that have not yet happened CalculationKnown disposals (subledger: fee − NBV per player)£0.0m = guaranteed fee − net book value at disposal, per player AssumptionBaseline disposal profit £46.38m£46.4m AssumptionFinance income £10.31m£10.3m CalculationFinance costs£19.9m = interest on debt instruments + other finance charges + interest on opening revolver draws (in-year draws accrue from the following period) CalculationFinancing fy2029: interest £0.0m, closing debt £0.0m£0.0m = per instrument: interest = avg(opening, closing) × rate; closing debt = Σ balances after drawdowns, repayments and schedule AssumptionNet finance costs £19.95m£19.9m Sources: Companies House (audited statutory accounts) · Premier League · Wikipedia · SportsPro · Football Insider | -£37.3m | £0.4m | -£120.3m | -£85.9m | -£96.7m | -£155.4m | -£160.2m | -£162.5m | -£161.2m |
Tax charge/(credit)Where this number comes from (2028/29F) CalculationTax charge/(credit)-£35.5m = pre-tax loss £-161.21m × 22% credit-recognition rate, matching the filed pattern of deferred-tax assets recognised on losses CalculationProfit/(loss) before tax-£161.2m = operating profit + player disposal profit + finance income − finance costs CalculationOperating profit/(loss) excluding player trading-£197.9m = EBITDA − player amortisation − depreciation CalculationEBITDA-£107.6m = revenue − staff costs − other operating costs CalculationTotal revenue£309.8m = matchday + media + commercial CalculationMatchday revenue 2028/29£28.5m = (36887 seats × 113.8% utilisation) × (19 league + 1 domestic cup + 0 European home games) × £33.93 per attendee ÷ 1,000,000 FactStadium capacity 2028/29: 36887 seats (official, high)36,887 seats AssumptionAttendance utilisation 113.8%113.8% Assumption19 home league matches19 matches Assumption1 home domestic cup ties1 matches Assumption0 home European ties0 matches AssumptionMatchday yield £33.93/attendee33.93 GBP CalculationMedia / broadcasting revenue£182.6m = domestic league central distribution + UEFA distributions + domestic cup prize money CalculationPremier League central distribution£182.6m = pl_total 2028/29 resolved directly: 182.6 CalculationUEFA distribution 2028/29: zero - club not in European competition£0.0m = no European participation ⇒ no UEFA distribution CalculationNot modelled for 2028/29: no evidenced domestic cup prize money CalculationCommercial revenue fy2029: 0 contracted deals + other commercial base (3 active deal(s) with unreported value excluded)£98.7m = Σ guaranteed annual values of 0 active deals (£0.0m) + other commercial base £98.7m Contractadidas (kit-manufacturer) - value not reliably reported, excluded from sum ContractVisit Rwanda (Rwanda Development Board) (shirt-sponsor) - value not reliably reported, excluded from sum ContractBetano (Kaizen Gaming) (sleeve-sponsor) - value not reliably reported, excluded from sum AssumptionCommercial base beyond registered deals £98.73m£98.7m CalculationTotal staff costs£273.4m AssumptionStaff costs £273.38m£273.4m AssumptionOther operating costs £144.07m£144.1m CalculationPlayer registration amortisation£84.1m = player-level subledger + unattributed cohort run-off (filed-NBV reconciliation) + baseline future squad investment CalculationPlayer registration amortisation (subledger)£0.0m = straight-line amortisation of each registration over its contract (day-count) CalculationUnattributed registration cohort amortisation (fy2029)£33.1m = per-year unexplained filed additions, 5.2y straight-line (mid-year convention), scaled ×0.706 to tie the anchor NBV to the filed balance exactly - an explicit reconciliation item for agent fees, capitalised add-ons and unmodelled smaller signings; aggregate only, never player-level AssumptionResidual cohort method: 5.2-year assumed life; anchor gap £257.67m = filed £257.67m − subledger £0m Calculationfy2024 unattributed cohort (£84.2m over 3.7y remaining)£11.1m Calculationfy2025 unattributed cohort (£103.12m over 4.7y remaining)£21.9m AssumptionBaseline future squad investment amortisation (£51.05m; cohorts totalling £385.04m over 6.6y)£51.0m AssumptionBaseline squad investment £96.26m£96.3m AssumptionDepreciation £6.19m£6.2m CalculationProfit on disposal of registrations£46.4m = known transactions (subledger) + baseline assumption for windows that have not yet happened CalculationKnown disposals (subledger: fee − NBV per player)£0.0m = guaranteed fee − net book value at disposal, per player AssumptionBaseline disposal profit £46.38m£46.4m AssumptionFinance income £10.31m£10.3m CalculationFinance costs£19.9m = interest on debt instruments + other finance charges + interest on opening revolver draws (in-year draws accrue from the following period) CalculationFinancing fy2029: interest £0.0m, closing debt £0.0m£0.0m = per instrument: interest = avg(opening, closing) × rate; closing debt = Σ balances after drawdowns, repayments and schedule AssumptionNet finance costs £19.95m£19.9m AssumptionDeferred-tax credit rate on losses 22%22% Sources: Companies House (audited statutory accounts) · Premier League · Wikipedia · SportsPro · Football Insider | -£0.3m | £0.1m | -£0.7m | -£0.5m | £0.1m | -£34.2m | -£35.2m | -£35.7m | -£35.5m |
Profit/(loss) for the yearWhere this number comes from (2028/29F) CalculationProfit/(loss) for the year-£125.7m = PBT − tax CalculationProfit/(loss) before tax-£161.2m = operating profit + player disposal profit + finance income − finance costs CalculationOperating profit/(loss) excluding player trading-£197.9m = EBITDA − player amortisation − depreciation CalculationEBITDA-£107.6m = revenue − staff costs − other operating costs CalculationTotal revenue£309.8m = matchday + media + commercial CalculationMatchday revenue 2028/29£28.5m = (36887 seats × 113.8% utilisation) × (19 league + 1 domestic cup + 0 European home games) × £33.93 per attendee ÷ 1,000,000 FactStadium capacity 2028/29: 36887 seats (official, high)36,887 seats AssumptionAttendance utilisation 113.8%113.8% Assumption19 home league matches19 matches Assumption1 home domestic cup ties1 matches Assumption0 home European ties0 matches AssumptionMatchday yield £33.93/attendee33.93 GBP CalculationMedia / broadcasting revenue£182.6m = domestic league central distribution + UEFA distributions + domestic cup prize money CalculationPremier League central distribution£182.6m = pl_total 2028/29 resolved directly: 182.6 CalculationUEFA distribution 2028/29: zero - club not in European competition£0.0m = no European participation ⇒ no UEFA distribution CalculationNot modelled for 2028/29: no evidenced domestic cup prize money CalculationCommercial revenue fy2029: 0 contracted deals + other commercial base (3 active deal(s) with unreported value excluded)£98.7m = Σ guaranteed annual values of 0 active deals (£0.0m) + other commercial base £98.7m Contractadidas (kit-manufacturer) - value not reliably reported, excluded from sum ContractVisit Rwanda (Rwanda Development Board) (shirt-sponsor) - value not reliably reported, excluded from sum ContractBetano (Kaizen Gaming) (sleeve-sponsor) - value not reliably reported, excluded from sum AssumptionCommercial base beyond registered deals £98.73m£98.7m CalculationTotal staff costs£273.4m AssumptionStaff costs £273.38m£273.4m AssumptionOther operating costs £144.07m£144.1m CalculationPlayer registration amortisation£84.1m = player-level subledger + unattributed cohort run-off (filed-NBV reconciliation) + baseline future squad investment CalculationPlayer registration amortisation (subledger)£0.0m = straight-line amortisation of each registration over its contract (day-count) CalculationUnattributed registration cohort amortisation (fy2029)£33.1m = per-year unexplained filed additions, 5.2y straight-line (mid-year convention), scaled ×0.706 to tie the anchor NBV to the filed balance exactly - an explicit reconciliation item for agent fees, capitalised add-ons and unmodelled smaller signings; aggregate only, never player-level AssumptionResidual cohort method: 5.2-year assumed life; anchor gap £257.67m = filed £257.67m − subledger £0m Calculationfy2024 unattributed cohort (£84.2m over 3.7y remaining)£11.1m Calculationfy2025 unattributed cohort (£103.12m over 4.7y remaining)£21.9m AssumptionBaseline future squad investment amortisation (£51.05m; cohorts totalling £385.04m over 6.6y)£51.0m AssumptionBaseline squad investment £96.26m£96.3m AssumptionDepreciation £6.19m£6.2m CalculationProfit on disposal of registrations£46.4m = known transactions (subledger) + baseline assumption for windows that have not yet happened CalculationKnown disposals (subledger: fee − NBV per player)£0.0m = guaranteed fee − net book value at disposal, per player AssumptionBaseline disposal profit £46.38m£46.4m AssumptionFinance income £10.31m£10.3m CalculationFinance costs£19.9m = interest on debt instruments + other finance charges + interest on opening revolver draws (in-year draws accrue from the following period) CalculationFinancing fy2029: interest £0.0m, closing debt £0.0m£0.0m = per instrument: interest = avg(opening, closing) × rate; closing debt = Σ balances after drawdowns, repayments and schedule AssumptionNet finance costs £19.95m£19.9m CalculationTax charge/(credit)-£35.5m = pre-tax loss £-161.21m × 22% credit-recognition rate, matching the filed pattern of deferred-tax assets recognised on losses CalculationProfit/(loss) before tax-£161.2m = operating profit + player disposal profit + finance income − finance costs CalculationOperating profit/(loss) excluding player trading-£197.9m = EBITDA − player amortisation − depreciation CalculationEBITDA-£107.6m = revenue − staff costs − other operating costs CalculationTotal revenue£309.8m = matchday + media + commercial CalculationMatchday revenue 2028/29£28.5m = (36887 seats × 113.8% utilisation) × (19 league + 1 domestic cup + 0 European home games) × £33.93 per attendee ÷ 1,000,000 CalculationMedia / broadcasting revenue£182.6m = domestic league central distribution + UEFA distributions + domestic cup prize money CalculationCommercial revenue fy2029: 0 contracted deals + other commercial base (3 active deal(s) with unreported value excluded)£98.7m = Σ guaranteed annual values of 0 active deals (£0.0m) + other commercial base £98.7m CalculationTotal staff costs£273.4m AssumptionStaff costs £273.38m£273.4m AssumptionOther operating costs £144.07m£144.1m CalculationPlayer registration amortisation£84.1m = player-level subledger + unattributed cohort run-off (filed-NBV reconciliation) + baseline future squad investment CalculationPlayer registration amortisation (subledger)£0.0m = straight-line amortisation of each registration over its contract (day-count) CalculationUnattributed registration cohort amortisation (fy2029)£33.1m = per-year unexplained filed additions, 5.2y straight-line (mid-year convention), scaled ×0.706 to tie the anchor NBV to the filed balance exactly - an explicit reconciliation item for agent fees, capitalised add-ons and unmodelled smaller signings; aggregate only, never player-level AssumptionResidual cohort method: 5.2-year assumed life; anchor gap £257.67m = filed £257.67m − subledger £0m Calculationfy2024 unattributed cohort (£84.2m over 3.7y remaining)£11.1m Calculationfy2025 unattributed cohort (£103.12m over 4.7y remaining)£21.9m AssumptionBaseline future squad investment amortisation (£51.05m; cohorts totalling £385.04m over 6.6y)£51.0m AssumptionBaseline squad investment £96.26m£96.3m AssumptionDepreciation £6.19m£6.2m CalculationProfit on disposal of registrations£46.4m = known transactions (subledger) + baseline assumption for windows that have not yet happened CalculationKnown disposals (subledger: fee − NBV per player)£0.0m = guaranteed fee − net book value at disposal, per player AssumptionBaseline disposal profit £46.38m£46.4m AssumptionFinance income £10.31m£10.3m CalculationFinance costs£19.9m = interest on debt instruments + other finance charges + interest on opening revolver draws (in-year draws accrue from the following period) CalculationFinancing fy2029: interest £0.0m, closing debt £0.0m£0.0m = per instrument: interest = avg(opening, closing) × rate; closing debt = Σ balances after drawdowns, repayments and schedule AssumptionNet finance costs £19.95m£19.9m AssumptionDeferred-tax credit rate on losses 22%22% Sources: Companies House (audited statutory accounts) · Premier League · Wikipedia · SportsPro · Football Insider | -£37.0m | £0.3m | -£119.7m | - | -£96.8m | -£121.2m | -£124.9m | -£126.7m | -£125.7m |
Reconciliation status
Audited periods reconcile against the filed accounts: 21 checks reconciled, none unreconciled. Estimates and forecasts are labelled and carry confidence levels - lines marked ◦ are PSRwatch analytical splits, not audited categories.Source register (13)
Every fact, event and agreement in this model cites at least one of these records. Tier 1 = official (filings, club, league, UEFA); Tier 2 = reliable press; Tier 3 = specialist databases, always labelled and never treated as audited figures.
NSWE UK LIMITED - annual report and financial statements, period ended 2023-05-31Companies House (audited statutory accounts) · tier1
NSWE UK LIMITED - annual report and financial statements, period ended 2024-06-30Companies House (audited statutory accounts) · tier1
NSWE UK Limited - annual report and financial statements, period ended 2025-06-30Companies House (audited statutory accounts) · tier1
NSWE UK LIMITED - annual report and financial statements, period ended 2022-05-31Companies House (audited statutory accounts) · tier1
How Much Every 2025-26 Premier League Club Made in Total Prize Money and Earnings (The Athletic figures)The Athletic, via GiveMeSport · tier2
Premier League Handbook 2026/27, Club Directory: Aston Villa - "Ground Capacity at start of the Season"Premier League · tier2
Premier League highest average attendances revealed for 2025-26 - where do Arsenal, Man Utd rank?Football Ground Guide · tier2
Premier League 2025/26 central payments, club by club - The Athletic's club-sourced table (Arsenal GBP 198.7m to Wolves GBP 117.7m; equal shares of GBP 31.9m UK and GBP 56.5m international plus GBP 11.5m central commercial, then facility fees and merit payments)The Athletic, via GiveMeSport · tier2
2025–26 Aston Villa F.C. seasonWikipedia · tier2
2025–26 Aston Villa F.C. season - FA Cup, EFL Cup and UEFA Europa League match recordsWikipedia · tier2
Aston Villa sign 'UK£20m-a-year' Visit Rwanda shirt sponsorship despite sportswashing concernsSportsPro · tier2
Aston Villa confirm new Betano front-of-shirt sponsorshipSportsPro · tier2
Aston Villa have sealed 'last real grab' after agreeing record £6m-a-year deal - Keith WynessFootball Insider · tier2
PSRwatch is independent. Figures are unofficial estimates from public filings, transfer data and PSRwatch modelling. They are not endorsed by the Premier League, EFL, UEFA or any club.