1
                                                Filed pursuant to Rule 424(b)(3)
                                                Registration Nos. 333-65742;
                                                                  333-65742-01

Prospectus

NTL COMMUNICATIONS CORP.
NTL INCORPORATED
(AS CO-OBLIGOR ON A SUBORDINATED BASIS)
6 3/4% CONVERTIBLE SENIOR NOTES DUE 2008
NTL INCORPORATED
SHARES OF COMMON STOCK

- - Selling securityholders who are identified in this prospectus may offer and
  sell an indeterminate number of:

      -- 6 3/4% Convertible Senior Notes Due 2008 of NTL Communications Corp.
         and NTL Incorporated (as co-obligor on a subordinated basis)

      -- shares of common stock of NTL Incorporated

   by using this prospectus.

- - The offering price for the convertible notes is not set but will be determined
  according to negotiation between a selling securityholder and the prospective
  purchaser. The offering price for the common stock will be negotiated or, if
  sold on the New York Stock Exchange, at prevailing market price.

- - NTL Incorporated's common stock is traded on the New York Stock Exchange under
  the symbol "NLI". On August 21, 2001, the last reported sales price of NTL
  Incorporated common stock was $6.25 per share.

- - There is no public market for the convertible notes, and NTL Communications
  Corp. and NTL Incorporated do not intend to apply to the New York Stock
  Exchange to list the convertible notes.

     PLEASE READ CAREFULLY THE RISK FACTORS SECTION BEGINNING ON PAGE 4, WHERE
SPECIFIC RISKS ASSOCIATED WITH THESE SECURITIES ARE DESCRIBED, BEFORE YOU MAKE
YOUR INVESTMENT DECISION.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                 The date of this prospectus is August 22, 2001
   2

                               TABLE OF CONTENTS

<Table>
<Caption>
                                                              PAGE
                                                              ----
                                                           
Prospectus Summary..........................................    1
Risk Factors................................................    4
Use of Proceeds.............................................   18
Unaudited Pro Forma Financial Data..........................   19
Description of the Convertible Notes........................   22
Registration Rights.........................................   51
United States Federal Tax Considerations....................   52
Selling Securityholders.....................................   58
Plan of Distribution........................................   62
Legal Matters...............................................   64
Experts.....................................................   64
Enforceability of Civil Liabilities.........................   64
Where You Can Find More Information About Us................   65
Incorporation By Reference..................................   66
</Table>

     You should rely only on the information contained in this prospectus. We
have not authorized any other person to provide you with different information.
If anyone provides you with different or inconsistent information, you should
not rely on it. We are not making an offer of the securities in any jurisdiction
where the offer or sale is not permitted. You should assume that the information
appearing in this prospectus is accurate as of the date on the front cover of
this prospectus only. Our business, financial condition, results of operations
and prospects may have changed since that date.

     In this prospectus, "NTL", the "company", "we", "us" and "our" refer to NTL
Incorporated and its consolidated subsidiaries except where we expressly state
that we are only referring to NTL Incorporated or NTL Communications.
   3

                       CONDENSED NTL CORPORATE STRUCTURE

     The following chart illustrates on a condensed basis the corporate
structure of NTL through which our operations are conducted and our investments
held. The chart does not show our operating or other intermediate companies or
ownership interests, including minority interests, in those entities:

                      [NTL INCORPORATED STRUCTURE GRAPHIC]

     NTL Incorporated, a Delaware corporation, was incorporated in December
1999, to effect a reorganization into a holding company structure under Section
251(g) of the Delaware General Corporation Law. The holding company structure,
which was implemented in May 2000 in connection with the acquisition of the
residential assets of Cable & Wireless Communications plc, was accomplished
through a merger. The stockholders of NTL (Delaware), Inc. (formerly NTL
Incorporated) ("NTL Delaware"), at the effective time of the merger became
stockholders of the new holding company, and NTL Delaware became a subsidiary of
the new holding company. The new holding company then took the name NTL
Incorporated.

     NTL Delaware was incorporated in February 1999 to effect a reorganization
into a holding company structure under section 251(g) of the Delaware General
Corporation

                                        ii
   4

Law. The holding company structure, which was implemented in April 1999 to
pursue opportunities outside the United Kingdom and Ireland, was accomplished
through a merger. The stockholders of NTL Communications Corp. (formerly NTL
Incorporated) ("NTL Communications"), at the effective time of the merger,
became stockholders of the new holding company, and NTL Communications became a
subsidiary of the new holding company. The new holding company then took the
name NTL Incorporated.

     NTL Group Limited, a wholly-owned indirect subsidiary of NTL which was
acquired in 1996, has a 30-year history in the United Kingdom as a provider of
communications services. NTL conducts its operations through direct and indirect
wholly-owned subsidiaries.

     On February 21, 2001, as required by our bank credit agreements, NTL
Incorporated contributed the residential broadband and business cable operations
of Cable & Wireless Communications to NTL Communications and NTL Delaware
contributed the assets of NTL Business (formerly Workplace Technologies plc) to
NTL Communications.

     NTL's principal executive office is located at 110 East 59th Street, New
York, New York 10022, and its telephone number is (212) 906-8440.

                                       iii
   5

                               PROSPECTUS SUMMARY

     This summary highlights information about us which is contained elsewhere
or incorporated by reference in this prospectus. This summary may not contain
all the information that is important to you. You should read the entire
prospectus before making an investment decision.

                                   ABOUT NTL

     NTL, through NTL Communications and its subsidiaries, is one of the leading
broadband communications and broadband services companies in the United Kingdom
and the Republic of Ireland. We also provide telecommunications services in
Switzerland, France and Australia and have made strategic investments in
broadband cable operations in France, Germany and Sweden. Our predominant lines
of business are consumer services, business services and broadcast transmission
and tower services. Consumer services include residential telephony, cable
television, Internet access and Interactive services. Business services include
business telephony, national and international carrier telecommunications,
Internet services and radio communications services. Broadcast transmission and
tower services include digital and analog television and radio broadcasting,
wireless network management, tower and site leasing and satellite distribution
services.
                                        1
   6

                                   THE NOTES

Securities Offered............   Up to $1,150,000,000 aggregate principal amount
                                 of 6 3/4% convertible senior notes due 2008 of
                                 NTL Communications and NTL Incorporated (as
                                 co-obligor on a subordinated basis) and up to
                                 35,138,108 shares of common stock of NTL
                                 Incorporated plus such indeterminate number of
                                 additional shares of common stock that may be
                                 issued from time to time upon conversion of the
                                 convertible notes by reason of adjustment to
                                 the conversion price in certain circumstances
                                 described herein. Also offered are 35,080
                                 shares of common stock of NTL Incorporated
                                 issued on exchange of certain 5% Unsecured
                                 Convertible Loan Notes 1995 (as extended) of
                                 NTL (B) Limited.

Maturity......................   May 15, 2008.

Interest Payment Dates........   May 15 and November 15 of each year, commencing
                                 November 15, 2001.

Conversion....................   The convertible notes, unless previously
                                 redeemed, are convertible at the option of the
                                 holder at any time after August 13, 2001 and
                                 before May 15, 2008 into shares of common stock
                                 of NTL Incorporated at a conversion price of
                                 $32.728 per share, subject to adjustment in
                                 some events. See "Description of the
                                 Convertible Notes -- Conversion."

Optional Redemption...........   After May 20, 2004 the convertible notes will
                                 be redeemable, in whole or from time to time in
                                 part, at the option of NTL Incorporated or NTL
                                 Communications on at least 30 but not more than
                                 60 days' prior notice at the redemption prices
                                 set forth in this prospectus together with
                                 accrued and unpaid interest, if any, to the
                                 date of redemption. See "Description of the
                                 Convertible Notes -- Optional Redemption."

Subordination.................   The convertible notes are the joint and several
                                 unsecured obligations of NTL Incorporated and
                                 NTL Communications. The obligations of NTL
                                 Incorporated are subordinate in right of
                                 payment to the respective existing and future
                                 senior debt of NTL Incorporated. On March 31,
                                 2001, NTL Incorporated had no senior debt
                                 outstanding. The obligations of NTL
                                 Incorporated under the convertible notes are
                                 effectively subordinated to all existing and
                                 future liabilities of its subsidiaries,
                                 including trade payables and subordinated
                                 liabilities of NTL Communications.
                                        2
   7

                                 The convertible notes are senior debts of NTL
                                 Communications Corp. The obligations of NTL
                                 Communications under the convertible notes are
                                 effectively senior to all existing and future
                                 liabilities of NTL Incorporated, including its
                                 senior debt, pari passu with all existing and
                                 future senior debt of NTL Communications,
                                 senior to all existing and future subordinated
                                 debt of NTL Communications, and effectively
                                 subordinated to all existing and future
                                 liabilities, including trade payables, of
                                 subsidiaries of NTL Communications. Any claim
                                 against NTL Communications under the
                                 convertible notes will not have recourse to the
                                 subsidiaries of NTL Incorporated that are not
                                 subsidiaries of NTL Communications.

                                 The ability of NTL Incorporated and NTL
                                 Communications and their subsidiaries to incur
                                 additional indebtedness and liabilities is not
                                 limited by the terms of the indenture pursuant
                                 to which the convertible notes were issued. See
                                 "Description of the Convertible Notes --
                                 Subordination of Convertible Notes to Senior
                                 Debt of NTL Incorporated."

Change of Control.............   In some circumstances involving a change of
                                 control of NTL Incorporated or NTL
                                 Communications holders of the convertible notes
                                 will have the right, subject to some
                                 restrictions and conditions, to require NTL
                                 Incorporated and NTL Communications to
                                 repurchase all or any part of the convertible
                                 notes at a purchase price equal to 101% of the
                                 principal amount of those convertible notes
                                 together with accrued and unpaid interest, if
                                 any, to the date of repurchase. NTL
                                 Incorporated and NTL Communications may not
                                 have sufficient funds or the financial
                                 resources necessary to satisfy, or may be
                                 precluded by the terms governing their
                                 indebtedness from satisfying, their obligations
                                 to repurchase the convertible notes and other
                                 debt that may become payable upon a change of
                                 control. See "Description of the Convertible
                                 Notes -- Repurchase at the Option of Holders."

Use of Proceeds...............   The selling securityholders will receive all of
                                 the net proceeds from the sale of the
                                 securities sold pursuant to this prospectus.
                                 NTL Communications and NTL Incorporated will
                                 not receive any proceeds from sales by the
                                 selling securityholders of the offered
                                 securities.
                                        3
   8

                                  RISK FACTORS

     You should consider carefully all of the information set forth in this
prospectus and incorporated by reference in this prospectus. See "Where you can
find more information about us." You should particularly evaluate the following
risks before deciding to purchase the convertible notes or the common stock
issuable on conversion of the convertible notes.

OUR SUBSTANTIAL LEVERAGE COULD ADVERSELY AFFECT THE FINANCIAL HEALTH OF THE
COMPANY

     NTL Incorporated and NTL Communications are and, for the foreseeable future
will continue to be, highly leveraged. On June 30, 2001, the accreted value of
NTL Communications' total long-term indebtedness was $13,200.0 million. This
debt represents approximately 64.0% of NTL Communications' total capitalization
as of June 30, 2001.

     On June 30, 2001, the accreted value of NTL Incorporated's total long-term
indebtedness, including the redeemable preferred stock was $19,064.6 million.
This debt represented approximately 76.0% of NTL Incorporated's total
capitalization as of June 30, 2001.

     The indentures governing NTL Communications' outstanding notes permit it to
incur additional indebtedness to finance its working capital and capital
expenditure requirements, finance the construction of our network and finance
the acquisition of assets, licenses and computer software that are used in
connection with a cable business, as well as entities that are engaged in the
cable business.

     Our substantial indebtedness could adversely affect our financial health
by, among other things:

     - increasing our vulnerability to adverse changes in general economic
       conditions or increases in prevailing interest rates particularly for any
       borrowings at variable interest rates,

     - limiting our ability to obtain the additional financing we need to
       operate, develop and expand our business, and

     - requiring us to dedicate a substantial portion of our cash flow from
       operations to service our debt, which reduces the funds available for
       operations and future business opportunities.

     Cash interest payments of NTL Incorporated and its subsidiaries increased
from $224.0 million in the six months ended June 30, 2000 to $468.9 million in
the six months ended June 30, 2001 and from $222.1 million in the year ended
December 31, 1999 to $590.1 million in the year ended December 31, 2000. Cash
interest payment obligations are expected to exceed $1.0 billion in 2001, and we
expect them to continue to increase thereafter, at least through 2002, as a
result of our higher debt levels and as indebtedness previously issued on a
discount basis becomes cash pay.

                                        4
   9

NTL INCORPORATED'S OBLIGATIONS UNDER THE CONVERTIBLE NOTES ARE SUBORDINATED TO
ITS EXISTING AND FUTURE SENIOR DEBT

     NTL Incorporated's obligations under the convertible notes are unsecured
and are subordinated in right of payment to all its existing and future senior
debt as that term is defined in the indenture governing the convertible notes.
This means that NTL Incorporated cannot make any payments on the convertible
notes if it defaults on a payment of any of those senior debts. In the event of
the bankruptcy, liquidation or dissolution of NTL Incorporated, its assets would
be available to pay its obligations under the convertible notes only after all
payments have been made on its senior debt. Because NTL Incorporated's available
assets may be insufficient to pay all of its creditors upon bankruptcy or the
occurrence of a similar event, you may receive nothing and are likely to receive
proportionately less than the holders of its senior debt.

IN SOME CIRCUMSTANCES INVOLVING A CHANGE OF CONTROL OF NTL COMMUNICATIONS OR NTL
INCORPORATED, NTL COMMUNICATIONS AND NTL INCORPORATED WILL BE REQUIRED TO OFFER
TO REPURCHASE OR REPAY SOME OF THEIR INDEBTEDNESS INCLUDING THE CONVERTIBLE
NOTES -- IF THIS OCCURS, THEY MAY NOT HAVE THE FINANCIAL RESOURCES NECESSARY TO
MAKE THOSE REPURCHASES

     NTL Communications and NTL Incorporated may, under some circumstances
involving a change of control of NTL Communications or NTL Incorporated, be
obligated to offer to repurchase their outstanding debt securities, including
the convertible notes, and repay other indebtedness before maturity. We cannot
assure you that we will have available financial resources necessary to
repurchase those securities or repay that indebtedness in those circumstances.
If NTL Communications and NTL Incorporated cannot repurchase those debt
securities in the event of a change of control, the failure to repurchase would
constitute an event of default under the indentures and agreements under which
that indebtedness was incurred and could result in a cross-default under other
indebtedness.

THE ANTICIPATED CONSTRUCTION COSTS OF OUR NETWORK WILL INCREASE AS A RESULT OF
OUR RECENT ACQUISITIONS AND WILL REQUIRE SUBSTANTIAL AMOUNTS OF ADDITIONAL
FUNDING -- THAT ADDITIONAL FUNDING MAY NOT BE AVAILABLE ON REASONABLE TERMS OR
AT ALL

     As a result of our recent acquisitions, our capital expenses and cost of
operations for the development, construction and operation of our combined
telecommunications networks will significantly increase. We estimate that
significant amounts of additional funding will be necessary to meet these
capital expenditure and operational requirements.

     We cannot be certain that:

     - we will be able to obtain additional financing with acceptable terms,

     - actual construction costs will meet our expectations,

     - we will satisfy conditions precedent to advances under existing and any
       future credit facilities,

     - we will not acquire additional businesses that require additional
       capital,

                                        5
   10

     - we will be able to generate sufficient cash from operations to meet
       capital requirements, debt service and other obligations when required,
       or

     - we will be able to withstand exposure to exchange and interest rate
       fluctuations.

     We do not have any firm additional financing plans to address the factors
listed above, and our L2.5 billion credit agreement restricts the ability of NTL
Communications and its subsidiaries to incur additional debt.

     Both the equity and debt capital markets have recently experienced periods
of significant volatility, particularly for securities issued by
telecommunications and technology companies. The ability of telecommunications
companies to access those markets as well as their ability to obtain financing
provided by bank lenders and equipment suppliers has become more restricted and
financing costs have increased. During some recent periods, the capital markets
have been largely unavailable to new issues of securities by telecommunications
companies. We have historically relied on issuances of high-yield debt
securities, convertible debt securities and convertible preferred stock and
common stock to meet our financing requirements. We cannot be certain that
financing will be available to us when it is required on reasonable terms or at
all.

WE WILL REQUIRE ADDITIONAL FINANCING BECAUSE WE DO NOT EXPECT TO GENERATE
SUFFICIENT CASH FLOW TO REPAY AT MATURITY THE ENTIRE PRINCIPAL AMOUNT OF OUR
OUTSTANDING INDEBTEDNESS

     We anticipate that we will not generate sufficient cash flow from
operations to repay at maturity the entire principal amount of our outstanding
indebtedness. Some of the measures we may take to repay our debt include:

     - refinancing all or portions of our indebtedness,

     - seeking modifications of the terms of our indebtedness, and

     - seeking additional debt financing, which may require us to obtain the
       consent of some of our lenders.

     We cannot be certain that we will succeed in executing any of these
measures or that financing will be available on reasonable terms or at all.

THE COMPANIES IN WHICH WE HOLD MINORITY INVESTMENTS IN CONTINENTAL EUROPE WILL
REQUIRE ADDITIONAL FINANCING TO COMPLETE THEIR NETWORK ROLLOUTS -- THEIR ABILITY
TO OBTAIN SUCH FINANCING WILL DEPEND ON THEIR ABILITY TO ACCESS THE CAPITAL
MARKETS AND THE VALUE OF OUR INVESTMENT COULD BE REDUCED OR DILUTED

     We have minority investments in broadband cable operations in Germany,
Sweden and France. Each of those companies will require substantial amounts of
additional capital to complete their network rollouts and upgrades and their
ability to obtain that financing will depend, in part, on their ability to
access the capital markets. The ability of those companies to access the capital
markets will be subject not only to the performance of such companies' business
and prospects, but to conditions in the capital

                                        6
   11

markets generally. In late 2000, the Swedish company (B2) postponed its proposed
initial public offering as a result of unfavorable market conditions. If those
companies cannot complete their planned expansions and upgrades for any reason,
the value of our investments could be reduced. If those companies issue equity
securities and we decide not to purchase our proportionate share of any new
issue of equity securities, our investment in such companies would be diluted.

WE CANNOT BE CERTAIN THAT WE WILL BE SUCCESSFUL IN INTEGRATING ACQUIRED
BUSINESSES INTO OUR OPERATIONS, OR THAT WE WILL REALIZE THE BENEFITS WE
ANTICIPATE FROM ANY ACQUISITION

     We will continue to consider strategic acquisitions and combinations that
involve operators or owners of licenses to operate cable, telephone, television
or telecommunications systems or services and related businesses. If
consummated, some of these transactions would significantly alter our holdings
and might require us to incur substantial indebtedness. We cannot assure you
that, with respect to our recent acquisitions, as well as any future
acquisitions, if they occur, we:

     - will realize any anticipated benefits,

     - will successfully integrate the acquired businesses with our operations,
       or

     - will manage that integration without adversely affecting NTL.

     Prior to our acquisition of ConsumerCo in May 2000, it was losing customers
on a quarterly basis. Since the acquisition, we have focused on reducing the
fault rate, improving the installation experience, continuing the digital
rollout and improving the value proposition of the service bundle. This will
cause our costs to increase in the near term.

NTL INCORPORATED AND NTL COMMUNICATIONS ARE HOLDING COMPANIES THAT ARE DEPENDENT
UPON CASH FLOW FROM THEIR SUBSIDIARIES TO MEET THEIR OBLIGATIONS -- THEIR
ABILITY TO ACCESS THAT CASH FLOW MAY BE LIMITED IN SOME CIRCUMSTANCES

     NTL Incorporated and NTL Communications are holding companies with no
independent operations or significant assets other than investments in and
advances to their respective subsidiaries and affiliated joint ventures. NTL
Incorporated and NTL Communications depend upon the receipt of sufficient funds
from their subsidiaries to meet their respective obligations, including their
obligations associated with the convertible notes. The terms of existing and
future indebtedness of their respective subsidiaries and the laws of the
jurisdictions under which those subsidiaries are organized generally limit the
payment of dividends, loan repayments and other distributions to them, subject
in some cases to exceptions that allow them to service indebtedness in the
absence of specified defaults.

     Your right to receive payments on or in respect of the convertible notes
from NTL Incorporated or NTL Communications could be adversely affected in the
event of a bankruptcy of any of NTL Incorporated's or NTL Communications'
subsidiaries. Following the liquidation of a subsidiary or joint venture, the
creditors of that subsidiary or joint venture will generally be entitled to be
paid in full before NTL Incorporated or

                                        7
   12

NTL Communications is entitled to a distribution of any assets in the
liquidation. On June 30, 2001, the total liabilities of NTL Incorporated's
subsidiaries (including NTL Communications) would have been approximately
$18,702.5 million and the total liabilities of NTL Communications' subsidiaries
would have been approximately $7,294.4 million.

NTL INCORPORATED AND NTL COMMUNICATIONS HAVE HISTORICALLY INCURRED LOSSES AND
GENERATED NEGATIVE CASH FLOWS AND WE CANNOT ASSURE YOU THAT THEY WILL BE
PROFITABLE IN THE FUTURE

     Construction and operating expenditures have resulted in negative cash flow
which we expect will continue at least until we establish an adequate customer
base. We also expect to incur substantial additional losses. We cannot be
certain that we will achieve or sustain profitability in the future. Failure to
achieve profitability could diminish our ability to sustain our operations and
obtain additional required funds. In addition, a failure to achieve or sustain
profitability would adversely affect our ability to make required payments on
our indebtedness, including payments associated with the convertible notes.

     NTL Communications had net losses for the six months ended June 30, 2001,
of $1,634.7 million and for the following years ended December 31:

     - 2000: $2,388.1 million

     - 1999: $716.5 million

     - 1998: $534.6 million

     - 1997: $333.1 million

     - 1996: $254.5 million

     As of June 30, 2001, NTL Communications' accumulated deficit was $5,989.9
million.

     NTL Incorporated had net losses for the six months ended June 30, 2001 of
$2,072.1 million and for the following years ended December 31:

     - 2000: $2,963.7 million

     - 1999: $735.7 million

     - 1998: $534.6 million

     - 1997: $333.1 million

     - 1996: $254.5 million

     As of June 30, 2001, NTL Incorporated's accumulated deficit was $7,023.2
million.

     In the six months ended June 30, 2001 and in the year 2000, although EBITDA
was positive, NTL Incorporated had a negative cash flow from operations of
$290.0 million and $301.9 million, respectively and NTL Communications had
negative cash flow from operations of $296.4 million and $170.3 million,
respectively.

                                        8
   13

WE HAVE HISTORICALLY HAD A DEFICIENCY OF EARNINGS TO FIXED CHARGES AND OUR
EARNINGS IN THE FUTURE MAY NOT BE SUFFICIENT TO COVER THOSE FIXED CHARGES,
INCLUDING OUR OBLIGATIONS ASSOCIATED WITH THE CONVERTIBLE NOTES

     For the six months ended June 30, 2001 and for the years ended December 31,
2000, 1999, 1998, 1997 and 1996, NTL Communications' earnings were insufficient
to cover fixed charges by approximately $1,677.8 million, $2,563.1 million,
$785.2 million, $535.0 million, $350.9 million and $268.9 million, respectively.

     For the six months ended June 30, 2001 and for the years ended December 31,
2000, 1999, 1998, 1997 and 1996, NTL Incorporated's earnings were insufficient
to cover fixed charges by approximately $2,285.3 million, $3,169.8 million,
$809.8 million, $535.0 million, $350.9 million and $268.9 million, respectively.
For the six months ended June 30, 2001 and for the years ended December 31,
2000, 1999, 1998 and 1997, NTL Incorporated's earnings were insufficient to
cover combined fixed charges and preferred stock dividends by approximately
$2,144.4 million, $3,363.8 million, $883.5 million, $553.8 million and $362.9
million, respectively.

     Fixed charges consist of interest expense, including capitalized interest,
amortization of fees related to debt financing and rent expense deemed to be
interest. Our earnings in the future may not be sufficient to cover our fixed
charges and preferred stock dividends, including our obligations associated with
the convertible notes.

WE ARE SUBJECT TO SIGNIFICANT COMPETITION IN EACH OF OUR BUSINESS AREAS AND WE
EXPECT THAT COMPETITION WILL INTENSIFY -- IF WE ARE UNABLE TO COMPETE
SUCCESSFULLY OUR FINANCIAL CONDITION AND RESULTS OF OPERATIONS COULD BE
ADVERSELY AFFECTED

     We face significant competition from established and new competitors in
each of our businesses. As existing technology develops and new technologies
emerge, we believe that competition will intensify in each of our business
areas, particularly business telecommunications and the Internet. Some of our
competitors have substantially greater financial and technical resources than we
do. If we are unable to compete successfully, our financial condition and
results of operations could be adversely affected.

OUR PRINCIPAL BUSINESSES ARE SUBJECT TO GOVERNMENT REGULATION, INCLUDING PRICING
REGULATION, AND CHANGES IN CURRENT REGULATIONS MAY ADVERSELY AFFECT US

     Our principal business activities in the United Kingdom, the Republic of
Ireland, France, Switzerland and Australia and the activities of the companies
in which we have investments in Germany, Sweden and France are regulated and
supervised by various governmental bodies. Changes in laws, regulations or
governmental policy or the interpretations of those laws or regulations
affecting our activities and those of our competitors, such as licensing
requirements, changes in price regulation and deregulation of interconnection
arrangements, could have a material adverse effect on us.

     We are also subject to regulatory initiatives of the European Commission.
Changes in EU Directives may reduce our range of programming and increase the
costs of purchasing television programing or require us to provide access to our
cable network

                                        9
   14

infrastructure to other service providers, which could have a material adverse
effect on us.

OUR BROADCAST SERVICES BUSINESS IS DEPENDENT UPON ITV AND OTHER CONTRACTS

     Our broadcast services business has contracts for the provision of
television broadcasting transmission services with the ITV companies, Channel
4/S4C and Channel 5 in the United Kingdom and ABC and SBS in Australia. The
prices that we may charge these companies for transmission services in the
United Kingdom are subject to regulation by OFTEL. The contracts with the ITV
companies and Channel 4/S4C terminate on December 31, 2012. Although,
historically, the ITV companies and Channel 4/S4C have renewed their contracts
with us, we cannot assure you that they will do so upon expiration of the
current contracts, that they will not negotiate terms for provision of
transmission services by us on a basis less favorable to us or that they would
not seek to obtain from third parties a portion of the transmission services
that we currently provide. The loss of any one of these contracts could have a
material adverse effect on us.

OUR U.K. BROADCAST SERVICES BUSINESS IS DEPENDENT UPON SITE SHARING ARRANGEMENTS
WITH OUR PRINCIPAL COMPETITOR

     As a result of, among other factors, a natural shortage of potential
transmission sites and the difficulties in obtaining planning permission for
erection of further masts, Crown Castle U.K. Ltd. and NTL have made arrangements
to share a large number of tower sites. We cannot assure you that the site
sharing arrangements will not be terminated. Termination of the site sharing
arrangements would have a material adverse effect on us.

     Under the present arrangements, one of the parties is the owner, lessor or
licensor of each site and the other party is entitled to request a license to
use specified facilities at that site. Each site license granted pursuant to the
site sharing agreement is for an initial period expiring on December 31, 2005,
subject to title to the site and to the continuation in force of the site
sharing agreement. Each site sharing agreement provides that, if requested by
the sharing party, it will be extended for further periods. Either party may
terminate the agreement by giving 5 years' written notice until December 31,
2005 or at any date which is a date 10 years or a multiple of 10 years after
December 31, 2005.

FAILURE TO MANAGE OUR GROWTH AND EXPANSION COULD HAVE A MATERIAL ADVERSE EFFECT
ON US

     We have experienced rapid growth and development in a relatively short
period, and to meet our strategic objectives will require a continuation of that
growth. Management of that growth will require, among other things:

     - stringent control of construction and other costs,

     - continued development of our financial and management controls,

     - increased marketing activities, and

     - training of new personnel.

                                        10
   15

     Failure to manage our rapid growth and development successfully could have
a material adverse effect on us.

WE ARE DEPENDENT UPON A SMALL NUMBER OF KEY PERSONNEL

     A small number of key executive officers manage our businesses. The loss of
one or more of these executive officers could have a material adverse effect on
us. We believe that our future success will depend in large part on our
continued ability to attract and retain highly skilled and qualified personnel.
We have not entered into written employment contracts or non-compete agreements
with, nor have we obtained life insurance policies covering those key executive
officers. Some of our senior managers also serve as members of senior management
of other companies in the telecommunications business which may reduce the
amount of time they are able to dedicate to our business.

THE TELECOMMUNICATIONS INDUSTRY IS SUBJECT TO RAPID TECHNOLOGICAL CHANGES AND WE
CANNOT PREDICT THE EFFECT OF ANY CHANGES ON OUR BUSINESSES

     The telecommunications industry is subject to rapid and significant changes
in technology and the effect of technological changes on our businesses cannot
be predicted. The cost of implementation for emerging and future technologies
could be significant, and our ability to fund such implementation may depend on
our ability to obtain additional financing. We cannot be certain that we would
be successful in obtaining any additional financing required.

WE ARE SUBJECT TO CURRENCY RISK BECAUSE WE OBTAIN A SUBSTANTIAL AMOUNT OF
FINANCING IN U.S. DOLLARS AND EURO BUT GENERALLY GENERATE REVENUES AND INCUR
EXPENSES IN OTHER CURRENCIES

     We encounter currency exchange rate risks because we generate revenues and
incur construction and operating expenses in other currencies, primarily in
pounds sterling while we pay interest and principal obligations with respect to
most of our existing indebtedness in U.S. dollars and Euro. We cannot assure you
that the hedging transactions we have entered into or any other hedging
transactions we might enter into will be successful or that shifts in the
currency exchange rates will not have a material adverse effect on us. For
example, to the extent that the pound sterling declines in value against the
U.S. dollar and, to a lesser extent, the Euro, and we have not fully hedged
against such declines, the effective cost of servicing our U.S. dollar and Euro
debt will be higher and we will incur currency losses. The decline in the
relative value of the pound sterling against the U.S. dollar in 2000 was
primarily responsible for our 2000 currency losses of $120.6 million.

WE DO NOT INSURE THE UNDERGROUND PORTION OF OUR CABLE NETWORK

     We obtain insurance of the type and in the amounts that we believe are
customary for similar companies. Consistent with this practice, we do not insure
the underground portion of our cable network. Substantially all of our cable
network is constructed

                                        11
   16

underground. Any catastrophe that affects our underground cable network could
result in substantial uninsured losses.

SOME PROVISIONS OF THE AGREEMENTS GOVERNING OUR INDEBTEDNESS AND THE
INDEBTEDNESS OF OUR SUBSIDIARIES AND PROVISIONS OF NTL INCORPORATED'S
CERTIFICATE OF INCORPORATION COULD DELAY OR PREVENT TRANSACTIONS INVOLVING A
CHANGE OF CONTROL OF NTL

     Provisions of the agreements governing our outstanding indebtedness and the
indebtedness of our subsidiaries, which either require such indebtedness to be
repaid or give the holder the option to require repayment, could have the effect
of delaying or preventing transactions involving a change of control of NTL and
its subsidiaries, including transactions in which stockholders might otherwise
receive a substantial premium for their shares over then current market prices,
and may limit the ability of stockholders of NTL Incorporated to approve
transactions that they may deem to be in their best interest.

     Our certificate of incorporation contains provisions which may have the
effect, alone or in combination with each other or with the existence of
authorized but unissued common stock and preferred stock, of

     -   preventing or making more difficult a hostile takeover,

     -   making it more difficult to remove our incumbent board of directors and
         our officers,

     -   adversely effecting stockholders who desire to participate in a tender
         offer and

     -   depriving stockholders of possible opportunities to sell their shares
         at a premium.

     Our stockholder rights plan has a significant anti-takeover effect. In
particular, the rights issuable under our stockholder rights plan will cause
substantial dilution to a person or group that acquires a substantial interest
in us without the prior approval of our board of directors. In addition, a
holder of each share of preferred stock issuable upon exercise of a right under
our shareholder rights plan is entitled to 208.33 votes and entitled to vote
together with holders of NTL Incorporated common stock. As a result of these
provisions and the current ownership of NTL Incorporated, no change of control
of NTL Incorporated requiring stockholder approval is possible without the
consent of the owners of that preferred stock.

POTENTIAL TRANSACTIONS RELATING TO THE EXCHANGE OF SOME OF OUR PREFERRED STOCK
OR THE CREATION OF ONE OR MORE TRACKING STOCKS WOULD AFFECT THE NATURE OF THE
RESIDUAL ASSETS REPRESENTING THE NTL INCORPORATED COMMON STOCK THAT IS ISSUABLE
ON CONVERSION OF THE CONVERTIBLE NOTES

     Holders of our 5% cumulative preferred stock, Series A can exchange those
securities for up to a 50% equity interest in an entity holding our Cablecom
operations in Switzerland and any other wholly owned operations in Continental
Europe outside of France.

     In February 2000, we issued $1.85 billion aggregate liquidation preference
of our 5% cumulative preferred stock, Series A to France Telecom and a group of
commercial
                                        12
   17

banks. In June 2001 we agreed with France Telecom to amend some of the terms of
that series of preferred stock. A holder of the preferred stock that is not a
commercial bank has the right to exchange its shares of preferred stock for an
equity interest in an entity into which we would be required to transfer our
Cablecom operations in Switzerland and any other wholly owned operations in
Continental Europe outside of France. Once these amendments are effected the
exchange right will be limited to a right to exchange such preferred stock for
up to a 50% interest in Cablecom. If this exchange occurs, the NTL Incorporated
common stock issuable upon conversion of the convertible notes would no longer
represent an equity interest in the equity stake so transferred. To the extent
that transfer does not satisfy the redemption price of $1.85 billion and accrued
dividends, we would be required to redeem the preferred stock for cash. This
would decrease the amount of cash available to finance our operations.

     We are currently considering asking our shareholders to vote on a proposal
to redesignate NTL Incorporated common stock into two classes and issue a class
of stock tracking our broadcast operations.

     We currently have a preliminary proxy statement on file with the SEC which
contains proposals to redesignate our common stock into two classes and issue a
class of stock tracking our broadcast operations, including the national
transmission and tower network infrastructure primarily in the United Kingdom
and Australia. The tower tracking stock is intended to reflect the economic
performance of our tower operations. NTL Incorporated's existing shares of
common stock would be redesignated into a class of common stock that is intended
to track the remainder of its business operations. If those proposals are put to
our stockholders and approved, we currently plan to offer the shares of tower
tracking stock to the public, for cash, subject to the market and other
conditions at the time. However, we could choose not to make an offering at all
and could for example, issue tracking stock as a dividend to our stockholders, a
private placement, by an offer of exchange with the holders of NTL stock or by
issuing the stock to acquire stock or assets of another company.

     If the redesignation and tracking stock proposal is put to our stockholders
and approved, the common stock into which the convertible notes would initially
be convertible would be the class of common stock whose performance is intended
to track our non-tower operations including our retained interest in the equity
value of NTL attributable to the NTL tower group. In the most likely
circumstances involving the issuance of the tower tracking stock, such as its
issuance for cash in an initial public offering, there would be no adjustment to
the conversion price of the convertible notes and no tower tracking stock would
be issued on conversion. An issuance of a tracking stock as a dividend to our
stockholders will result in an adjustment in accordance with the indenture to
the conversion price based on the fair market value of the stock distributed as
determined by our board of directors and no adjustment to the securities into
which the convertible notes are convertible.

     In February 2000, we also began considering ways to illuminate the value of
our non-U.K. cable businesses, which may include creation of a tracking stock,
spin-off or a public stock or rights offering. We cannot predict what the
results of our evaluation will

                                        13
   18

be or when it will be completed. Transactions involving the reclassification of
our common stock could result in changes to the residual assets which the common
stock which is issuable on conversion of the convertible notes represents and
would subject a holder of the common stock to the risks associated with a more
complex capital structure.

SALES OF SUBSTANTIAL AMOUNTS OF SHARES OF OUR COMMON STOCK BY SOME OF OUR
PRINCIPAL SHAREHOLDERS OR THE EXPECTATION THAT SUCH SALES MAY OCCUR COULD
DEPRESS THE MARKET PRICE OF OUR COMMON STOCK

     Based on the most current information available to us, France Telecom,
Cable & Wireless and Verizon Communications beneficially own approximately
28.25%, 11.24% and 8.85%, respectively, of our common stock on a fully diluted
basis. Each of those entities has been granted registration rights by us. The
lock up agreements we had with France Telecom and Cable & Wireless expired on
May 30, 2001. We have no lock-up agreements with Verizon Communications, and its
shares became freely tradeable without restriction on May 30, 2001. Verizon has
outstanding exchangeable notes due 2005 that are exchangeable into Verizon's
shares after July 1, 2002. Although we do not presently expect France Telecom to
sell its shares, we cannot predict the timing or manner of any sales by France
Telecom or Verizon or its effect on our other shareholders. Cable & Wireless's
entire holding is presently freely tradeable without restriction. While we had
previously agreed with Cable & Wireless to jointly undertake a fully marketed
offering starting on June 1, 2001 of its entire shareholding through an offering
registered with the SEC, Cable & Wireless requested that we delay filing of the
registration statement. Any sales of substantial amounts of shares of our common
stock by these or other of our principal shareholders or the expectation that
such sales may occur could depress the market price of our common stock.

WE HAVE GRANTED SUBSTANTIAL GOVERNANCE AND ECONOMIC RIGHTS IN CONNECTION WITH
THE FRANCE TELECOM INVESTMENT AND HAVE ENTERED INTO TRANSACTIONS WITH FRANCE
TELECOM THAT MAY IMPACT A STOCKHOLDER'S INVESTMENT IN US.

     We have granted rights to France Telecom, including the right to appoint
directors and pre-emptive rights in relation to issuances by us of equity
securities. Exercise by France Telecom of some or all of such rights may impact
us or the value of our stock held by persons other than France Telecom.

     As a holder of 5% cumulative preferred stock, Series A, France Telecom has
the right to exchange its shares for an equity interest in an entity into which
we would be required to transfer our Cablecom operations in Switzerland and any
other wholly owned operations in Continental Europe outside of France. We have
agreed with France Telecom to amend the terms of that preferred stock to, among
other things, limit the exchange right to exchange into an interest in our
Cablecom operations only. In May, 2001, in partnership with Morgan Stanley Dean
Witter Private Equity, we completed our acquisition of France Telecom's 49.9%
stake in Noos, a broadband company in France. Pursuant to the acquisition
agreement, we acquired 27% of Noos for $594.1 million. An additional $33.0
million purchase consideration is payable to France Telecom on transfer

                                        14
   19

to Noos of specified networks following receipt of regulatory approvals. We
issued two series of preferred stock to France Telecom as consideration for the
acquisition of our 27% interest in Noos. One series of the preferred stock
representing $472.2 million of the initial purchase consideration is mandatorily
redeemable for cash by NTL Incorporated one year after issuance. The second
series of preferred stock representing $121.9 million of the initial purchase
consideration is mandatorily redeemable for cash by NTL Incorporated six years
after issuance. Because NTL Incorporated's subsidiaries are subject to
restrictions on their ability to pay dividends or make distributions to NTL
Incorporated, it is likely that the initial redemption would have to be financed
by NTL Incorporated. We pledged our shares in Noos to secure payment of the
redemption amount under the terms of the preferred stock.

THE INSTRUMENTS GOVERNING SOME OF OUR SUBSIDIARIES' INDEBTEDNESS MAY INDIRECTLY
LIMIT OUR ABILITY TO PAY DIVIDENDS

     The indentures governing NTL Communications' senior notes impose
limitations on the payment of dividends to us and consequently limit amounts
available for us to pay dividends on our common stock. Further, the terms of our
subsidiaries' senior credit facilities and working capital facilities restrict,
and the terms of the outstanding notes issued by Diamond and NTL Triangle
restrict, and the terms of other future indebtedness of our subsidiaries may
generally restrict the ability of some of our subsidiaries to distribute
earnings to NTL Communications or make other payments to NTL Communications. The
terms of Cablecom's and NTL Australia's credit facilities also restrict the
ability of these entities to distribute earnings and make other payments to NTL
Incorporated.

     Before our recent corporate restructurings, NTL Communications and NTL
Delaware had never paid cash dividends on their common stock and since NTL
Incorporated's inception, it has never paid cash dividends on its common stock.
In addition, the payment of any dividends in the future will be at the
discretion of the board of directors and will depend upon, among other things,
future earnings, operations, capital requirements, our general financial
condition and the general financial condition of our subsidiaries.

THE MARKET PRICE OF NTL INCORPORATED COMMON STOCK AND CONVERTIBLE NOTES IS
SUBJECT TO VOLATILITY

     The current market price of NTL Incorporated common stock may not be
indicative of prices that will prevail in the trading markets in the future. The
market price of the common stock has been subject to volatility and, in the
future, the market price of the common stock and convertible notes could be
subject to wide fluctuations in response to numerous factors, many of which are
beyond our control. These factors include, among other things, actual or
anticipated variations in our operating results and cash flow, our earnings
releases and our competitors' earnings releases, announcements of technological
innovations, changes in financial estimates by securities analysts, market
conditions in the industry and the general state of the securities markets and
the market for telecommunications stocks, changes in capital markets
(particularly debt markets)

                                        15
   20

that affect the perceived availability of capital to communications companies,
governmental legislation or regulation, currency and exchange rate fluctuations,
as well as general economic and market conditions, such as recessions.

THERE HAS BEEN NO PUBLIC MARKET FOR THE CONVERTIBLE NOTES -- WE CANNOT ASSURE
YOU THAT A LIQUID MARKET WILL DEVELOP FOR THE CONVERTIBLE NOTES

     There has been no public market for the convertible notes. The registration
rights agreement does not obligate us to keep the registration statement of
which this prospectus forms a part effective beyond two years from the effective
date of the registration statement of which this prospectus forms a part except
in limited circumstances. Although the initial purchasers of the convertible
notes have advised us that they currently intend to continue to make a market in
the convertible notes, they are not obligated to do so and any market making may
be discontinued at any time without notice. As a result, we cannot assure you as
to the ongoing development or liquidity of any market that may develop for the
convertible notes.

YOU SHOULD BE AWARE THAT ACTUAL RESULTS MAY TURN OUT TO BE MATERIALLY DIFFERENT
FROM ANY FORWARD-LOOKING STATEMENTS INCLUDED OR INCORPORATED BY REFERENCE IN
THIS PROSPECTUS

     This prospectus includes or incorporates by reference projections of
broadcast transmission revenues, build-out results and other forward-looking
statements, including those using words such as "believe," "anticipate,"
"should," "intend," "plan," "will," "expect," "estimate," "project,"
"positioned," "strategy," and similar expressions. In reviewing information
included or incorporated by reference in this prospectus, keep in mind that
actual results may differ materially from those expressed or implied in those
projections and forward-looking statements. Important assumptions and factors
that could cause actual results to differ materially from those contemplated or
projected, forecast, estimated or budgeted in or expressed or implied by those
projections and forward-looking statements include those specified in this Risk
Factors section, as well as:

     - industry trends,

     - our ability to

               -- continue to design network routes and install facilities,

               -- obtain and maintain any required government licenses or
                  approvals, and

               -- finance construction and development,

     all in a timely manner, at reasonable costs and on satisfactory terms and
conditions,

     - assumptions about

               -- customer acceptance,

               -- churn rates,

               -- overall market penetration and competition from providers of
                  alternative services, and

               -- availability, terms and deployment of capital.

                                        16
   21

     We assume no obligation to update projections or other forward-looking
statements to reflect actual funding requirements, capital expenditures and
results, changes in assumptions or in the factors affecting these projections or
other forward-looking statements. We cannot assure you that:

     - any financings will be obtained when required, on acceptable terms or at
       all,

     - actual amounts required to complete our planned build out will not exceed
       the amount we estimate (see "-- The anticipated construction costs of our
       network will increase as a result of our recent acquisitions and will
       require substantial amounts of additional funding -- that additional
       funding may not be available on reasonable terms or at all") or that
       additional financing substantially in excess of that amount will not be
       required,

     - we will not acquire franchises, licenses or other new businesses that
       would require additional capital,

     - operating cash flow will meet expectations or that we will be able to
       access such cash from our subsidiaries' operations to meet any unfunded
       portion of our capital requirements when required or to satisfy the terms
       of the notes, or our other debt instruments and agreements for the
       incurrence of additional debt financing,

     - we will achieve the cost savings expected as a result of the ConsumerCo
       acquisition and the integration of several other acquired businesses.

     - we will not incur losses from our exposure to exchange rate fluctuations
       or be adversely affected by interest rate fluctuations (see "-- We are
       subject to currency risk because we obtain a substantial amount of
       financing in US dollars and Euro but generally generate revenues and
       incur expenses in other currencies"),

     - there will not be adverse changes in applicable United States, United
       Kingdom, Australian, Irish, French, German, Swedish, Swiss or Bermuda tax
       laws, or

     - the future effects of monetary union in Europe will not be materially
       adverse to us.

All forward-looking statements included or incorporated by reference in this
prospectus are expressly qualified by the considerations described above.

                                        17
   22

                                USE OF PROCEEDS

     The selling securityholders will receive all of the proceeds from the sale
of the securities sold using this prospectus. Neither NTL Incorporated nor NTL
Communications will receive any of the proceeds from the sales by the selling
securityholders of the offered securities.

                                        18
   23

                       UNAUDITED PRO FORMA FINANCIAL DATA

     The unaudited pro forma financial data presented gives effect to the
completed acquisitions of Cablecom Group in March 2000 and ConsumerCo in May
2000 as if they had been consummated on January 1, 2000. The unaudited pro forma
financial data is based on our historical financial statements and the
historical financial statements of Cablecom and ConsumerCo from January 1, 2000
to the respective dates of acquisition. The historical financial statements of
Cablecom and ConsumerCo are prepared in accordance with U.S. generally accepted
accounting principles and have been translated into U.S. dollars. Certain
amounts in these historical financial statements have been reclassified to
conform to our presentation.

     The historical financial statement of Cablecom which is included in the
unaudited pro forma condensed combined statement of operations has been adjusted
to eliminate intercompany revenues and operating expenses that were not
historically eliminated. The intercompany revenues and operating expenses were
eliminated in the historical financial statements of NTL for the period from the
date of acquisition to December 31, 2000.

     The historical results of ConsumerCo reflect certain intercompany costs and
expenses as they were prior to the separation of Cable & Wireless Communications
plc into CWC DataCo (which was retained by Cable & Wireless) and ConsumerCo,
which was completed in the second quarter of 2000. These costs and expenses do
not necessarily reflect the costs and expenses that would have been incurred if
CWC DataCo and ConsumerCo were separate entities during this period. Therefore,
the historical financial statement of ConsumerCo that is included in the
unaudited pro forma condensed combined statement of operations is not reflective
of results on a going forward basis.

     The Cablecom and ConsumerCo acquisitions have been accounted for using the
purchase method of accounting, in which the assets acquired and liabilities
assumed have been recorded at their estimated fair values.

     The unaudited pro forma condensed combined statement of operations for the
year ended December 31, 2000 gives effect to the acquisitions of Cablecom and
ConsumerCo and issuance of common stock and preferred stock as if they had been
consummated on January 1, 2000.

     The pro forma adjustments are based upon available information and
assumptions that we believe were reasonable at the time made. The unaudited pro
forma financial data does not purport to present our results of operations had
the acquisitions occurred on the dates specified, nor are they necessarily
indicative of the results of operations that may be achieved in the future. The
unaudited pro forma condensed combined statement of operations does not reflect
any adjustments for cost savings that we expect to realize. The pro forma
adjustments reflecting the acquisitions are based upon the assumptions set forth
in the notes to the pro forma financial data. No assurances can be made as to
the amount of cost savings or revenue enhancements, if any, that may be
realized.

                                        19
   24

                                NTL INCORPORATED

              PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                      FOR THE YEAR ENDED DECEMBER 31, 2000
                      (In Millions, except per share data)

<Table>
<Caption>
                                NTL          CABLECOM      CONSUMERCO
                            (HISTORICAL)   (HISTORICAL)   (HISTORICAL)   ADJUSTMENTS   PRO FORMA
                            ------------   ------------   ------------   -----------   ---------
                                                                        
REVENUES
COSTS AND EXPENSES........   $ 2,840.8        $93.3         $ 469.2                    $ 3,403.3
Operating expenses........     1,387.6         36.1           195.1                      1,618.8
Selling, general and
   administrative
   expenses...............     1,109.1         24.2           199.2                      1,332.5
Other charges.............        92.7           --              --                         92.7
Corporate expenses........        47.5           --              --                         47.5
Depreciation and
   amortization...........     2,122.8         24.9           191.8        $ 452.6A      2,792.1
                             ---------        -----         -------        -------     ---------
                               4,759.7         85.2           586.1          452.6       5,883.6
                             ---------        -----         -------        -------     ---------
Operating (loss) income...    (1,918.9)         8.1          (116.9)        (452.6)     (2,480.3)
OTHER INCOME (EXPENSE)
Interest income and
   other, net.............      (119.0)        (0.2)            1.7            3.9B       (113.6)
Interest expense..........    (1,036.8)        (3.1)         (132.3)         (49.6)C    (1,221.8)
                             ---------        -----         -------        -------     ---------
Loss before income
   taxes..................    (3,074.7)         4.8          (247.5)        (498.3)     (3,815.7)
Income tax benefit
   (provision)............       111.0         (2.5)           54.1                        162.6
                             ---------        -----         -------        -------     ---------
Net (loss) income.........    (2,963.7)         2.3          (193.4)        (498.3)     (3,653.1)
Preferred stock
   dividends..............      (194.0)                                      (65.7)D      (259.7)
                             ---------        -----         -------        -------     ---------
Net (loss) available to
   common shareholders....   $(3,157.7)       $ 2.3         $(193.4)       $(564.0)    $(3,912.8)
                             =========        =====         =======        =======     =========
Net loss per common
   share -- basic and
   diluted................   $  (14.54)                                                $  (14.53)
                             =========                                                 =========
Weighted average shares...       217.1                                        52.2E        269.3
                             =========                                     =======     =========
</Table>

                                        20
   25

                                NTL INCORPORATED

                     NOTES TO THE PRO FORMA FINANCIAL DATA
                      (In millions, except per share data)

A. DEPRECIATION AND AMORTIZATION:

<Table>
<Caption>
                                                            CABLECOM    CONSUMERCO
                                                            --------    ----------
                                                                  
For the year ended December 31, 2000
   Intangibles (Cablecom 3-10 years and ConsumerCo 10
     years)...............................................   $ 85.7      $ 366.9
                                                             ======      =======
</Table>

B. INTEREST INCOME (USING 4.867%):

<Table>
                                                                  
For the year ended December 31, 2000
   Reduction of interest income on cash on hand used......   $ (0.6)     $  (2.1)
   Interest income on excess cash from Bank financing.....      0.0          6.6
                                                             ------      -------
                                                             $ (0.6)     $   4.5
                                                             ======      =======
</Table>

C. INTEREST EXPENSE:

<Table>
                                                                  
For the year ended December 31, 2000
   Reduction of interest expense for debt not assumed.....   $  0.0      $  91.4
   Interest on Bank Financing at 6.03%....................    (20.0)         0.0
   Interest on Bank Financing at 8.28%....................      0.0       (121.0)
                                                             ------      -------
                                                             $(20.0)     $ (29.6)
                                                             ======      =======
</Table>

D. PREFERRED STOCK DIVIDENDS:

<Table>
                                                                  
For the year ended December 31, 2000
   5% issued to France Telecom............................   $  0.0      $ (42.8)
   5% redeemable preferred................................    (22.9)         0.0
                                                             ------      -------
                                                             $(22.9)     $ (42.8)
                                                             ======      =======
</Table>

E. WEIGHTED AVERAGE SHARES:

<Table>
                                                                  
Shares of NTL common stock issued.........................       --         84.9
Shares of NTL common stock issued to France Telecom.......       --         42.2
                                                             ------      -------
                                                                 --        127.1
Historical Weighted Average Shares........................       --        (74.9)
                                                             ------      -------
                                                                 --         52.2
                                                             ======      =======
</Table>

                                        21
   26

                      DESCRIPTION OF THE CONVERTIBLE NOTES

GENERAL

     The convertible notes were issued pursuant to an indenture dated as of May
15, 2001, by and between NTL Incorporated, NTL Communications and The Chase
Manhattan Bank, as trustee. The following summary of selected provisions of the
convertible notes, the indenture and the registration rights agreement does not
purport to be complete and is qualified in its entirety by reference to the
provisions of the convertible notes, the indenture and the registration rights
agreement including the definitions of some of the terms used below. Those
agreements are filed as exhibits to the registration statement of which this
prospectus forms a part. The definitions of selected terms used in the following
summary are set forth below under "-- Definitions." In this Section "Description
of the Convertible Notes," the terms "NTL Incorporated" and "NTL Communications"
refer to NTL Incorporated and NTL Communications, as the case may be, only and
not to any of their respective subsidiaries.

     The convertible notes are general unsecured obligations of NTL Incorporated
and NTL Communications, subordinated in right of payment to all existing and
future Senior Debt of NTL Incorporated and ranking equal in right of payment
with all senior unsecured Indebtedness of NTL Communications and senior in right
of payment to all subordinated Indebtedness of NTL Communications as described
under "-- Subordination of Convertible Notes to Senior Debt of NTL Incorporated"
and convertible into common stock of NTL Incorporated as described under
"-- Conversion." The indenture does not contain any financial covenants or
restrictions on the payment of dividends, the incurrence of Senior Debt or
issuance or repurchase of securities of NTL Incorporated or NTL Communications.
The indenture contains no covenants or other provisions to afford protection to
holders of the convertible notes in the event of a highly leveraged transaction
or a change in control of NTL Incorporated or of NTL Communications except to
the extent described under "-- Repurchase at the Option of Holders."

     The operations of NTL Incorporated and NTL Communications are conducted
through their subsidiaries, partnerships and joint ventures and, as a result,
NTL Incorporated and NTL Communications are dependent upon the cash flow of
their subsidiaries, partnerships and affiliated joint ventures to meet their
obligations, including their obligations under the convertible notes. As a
result, the convertible notes are effectively subordinated to all existing and
future liabilities of NTL Incorporated's and NTL Communications' subsidiaries,
partnerships and affiliated joint ventures, including trade payables.

PRINCIPAL, MATURITY AND INTEREST

     The convertible notes are limited to $1,150,000,000 aggregate principal
amount. The convertible notes bear interest from May 15, 2001, at the rate of
6 3/4% per annum and mature on May 15, 2008.

     Interest on the convertible notes is payable semiannually on May 15 and
November 15 of each year, commencing on November 15, 2001, to holders of record
at

                                        22
   27

the close of business on May 1 or November 1 immediately preceding such interest
payment date. Interest is computed on the basis of a 360-day year comprised of
twelve 30-day months.

     Interest on the convertible notes accrues from the most recent date to
which interest has been paid or, if no interest has been paid, from the date of
original issuance.

     The convertible notes are payable as to principal, interest and liquidated
damages, if any, at the office or agency of NTL Communications maintained for
that purpose within the City and State of New York or, at the option of NTL
Communications, payment of interest may be made by check mailed to the holders
of the convertible notes at their respective addresses set forth in the register
of holders of convertible notes. A holder of convertible notes with an aggregate
principal amount in excess of $5,000,000 will be paid by wire transfer in
immediately available funds at the election of the holder if the holder
previously specified in writing to NTL Communications and the paying agent wire
transfer instructions. Until otherwise designated by NTL Communications, NTL
Communications office or agency in New York will be the office of the trustee
maintained for such purpose. The convertible notes are payable on maturity on
May 15, 2008 at 100.0% of their principal amount and have been issued in
registered form, without coupons, and in denominations of $1,000 and integral
multiples of $1,000.

OPTIONAL REDEMPTION

     Except as referred to in this prospectus under "-- Optional Tax
Redemption," the convertible notes are not redeemable at the option of NTL
Incorporated or NTL Communications prior to May 20, 2004. Thereafter, the
convertible notes will be redeemable, in whole or from time to time in part in
any integral multiple of $1,000, at the option of NTL Incorporated or NTL
Communications at any time after May 20, 2004, at the following redemption
prices which are expressed as percentages of the principal amount set forth
below, upon not less than 30 nor more than 60 days' prior notice, if redeemed
during the 12-month period beginning May 15 of the years indicated (or May 20 in
the case of 2004):

<Table>
<Caption>
                                                            REDEMPTION
YEAR                                                          PRICE
- ----                                                        ----------
                                                         
2004......................................................   103.857%
2005......................................................   102.893%
2006......................................................   101.929%
2007......................................................   100.964%
2008......................................................   100.000%
</Table>

In the case of a redemption of any convertible notes referred to under
"-- Optional Tax Redemption," redemption of such convertible notes shall be made
at the principal amount of these convertible notes together with accrued and
unpaid interest and liquidated damages, if any, to the applicable redemption
date.

                                        23
   28

OPTIONAL TAX REDEMPTION

     The convertible notes may be redeemed at the option of NTL Incorporated or
NTL Communications, in whole but not in part, upon not less than 30 nor more
than 60 days' prior notice, at any time at a redemption price equal to the
principal amount of the convertible notes together with accrued and unpaid
interest to the date fixed for redemption if after the date on which the
provisions described under "-- Additional Amounts" become applicable (the
"Relevant Date") there has occurred any change in or amendment to the laws (or
any regulations or official rulings promulgated thereunder) of the United
Kingdom, the Netherlands, Netherlands Antilles, Bermuda or the Cayman Islands,
(or any political subdivision or taxing authority thereof or therein), or any
change in or amendment to the official application or interpretation of such
laws, regulations or rulings (a "Change in Tax Law") which becomes effective
after the Relevant Date, as a result of which NTL Incorporated and NTL
Communications are or would be so required on the next succeeding Interest
Payment Date to pay Additional Amounts with respect to the convertible notes
with respect to withholding taxes imposed by the United Kingdom, the
Netherlands, Netherlands Antilles, Bermuda or the Cayman Islands, (or any
political subdivision or taxing authority thereof or therein)(a "Withholding
Tax") and such Withholding Tax is imposed at a rate that exceeds the rate (if
any) at which Withholding Tax was imposed on the Relevant Date; provided,
however, that

         (1)this paragraph shall not apply to the extent that, at the Relevant
            Date it was known or would have been known had professional advice
            of a nationally recognized accounting firm in the United Kingdom,
            the Netherlands, Netherlands Antilles, Bermuda or the Cayman
            Islands, as the case may be, been sought, that a Change in Tax Law
            in the United Kingdom, the Netherlands, Netherlands Antilles,
            Bermuda or the Cayman Islands, was to occur after the Relevant Date,

         (2)no such notice of redemption may be given earlier than 90 days prior
            to the earliest date on which NTL Incorporated and NTL
            Communications would be obliged to pay such Additional Amounts were
            a payment in respect of the convertible notes then due,

         (3)at the time such notice of redemption is given, such obligation to
            pay such Additional Amounts remains in effect, and

         (4)the payment of such Additional Amounts cannot be avoided by the use
            of any reasonable measures available to NTL Incorporated and NTL
            Communications.

     The convertible notes may also be redeemed, in whole but not in part, at
any time at a redemption price equal to the principal amount of the convertible
notes plus accrued and unpaid interest and liquidated damages, if any, to the
date fixed for redemption if the person formed after the Relevant Date by a
consolidation, amalgamation, reorganization or reconstruction or other similar
arrangement of NTL Incorporated or NTL Communications or the person into which
NTL Incorporated or NTL Communi-

                                        24
   29

cations is merged after the Relevant Date or to which NTL Incorporated or NTL
Communications conveys, transfers or leases its properties and assets after the
Relevant Date substantially as an entirety (collectively, a "Subsequent
Consolidation") is required, as a consequence of such Subsequent Consolidation
and as a consequence of a Change in Tax Law in the United Kingdom, the
Netherlands, the Netherlands Antilles, Bermuda or the Cayman Islands occurring
after the date of such Subsequent Consolidation to pay Additional Amounts with
respect to Withholding Tax on the convertible notes and such Withholding Tax is
imposed at a rate that exceeds the rate (if any) at which Withholding Tax was or
would have been imposed on the date of such Subsequent Consolidation; provided,
however, that this paragraph shall not apply to the extent that, at the date of
such Subsequent Consolidation it was known or would have been known had
professional advice of a nationally recognized accounting firm in the United
Kingdom been sought, that a Change in Tax Law in the United Kingdom, the
Netherlands, the Netherlands Antilles, Bermuda or the Cayman Islands was to
occur after such date. NTL Incorporated or NTL Communications will also pay, or
make available for payment, to holders on the redemption date any Additional
Amounts (as described, but subject to the exceptions referred to, under "--
Additional Amounts") resulting from the payment of such redemption price.

MANDATORY REDEMPTION

     Except as set forth below under "-- Repurchase at the Option of Holders,"
neither NTL Incorporated nor NTL Communications is required to make mandatory
redemption or sinking fund payments with respect to the convertible notes.

REPURCHASE AT THE OPTION OF HOLDERS

     Upon the occurrence of a Change of Control, each holder of convertible
notes shall have the right to require NTL Incorporated and NTL Communications to
repurchase all or any part, equal to $1,000 or an integral multiple of $1,000,
of such holder's convertible notes pursuant to the offer described below (the
"Change of Control Offer") at a purchase price equal to 101% of the principal
amount thereof, plus accrued and unpaid interest if any, on those convertible
notes to the Change of Control Payment Date (the "Change of Control Payment").
Within 40 days following any Change of Control, NTL Incorporated or NTL
Communications shall mail a notice to each holder stating:

         (1)that the Change of Control Offer is being made pursuant to the
            covenant entitled "Change of Control" and that all convertible notes
            tendered will be accepted for payment;

         (2)the purchase price and the purchase date, which shall be no earlier
            than 30 days nor later than 40 days from the date such notice is
            mailed (the "Change of Control Payment Date");

         (3)that any convertible notes not tendered will continue to accrue
            interest;

                                        25
   30

         (4)that, unless NTL Incorporated and NTL Communications default in the
            payment of the Change of Control Payment, all convertible notes
            accepted for payment pursuant to the Change of Control Offer shall
            cease to accrue interest after the Change of Control Payment Date;

         (5)that holders electing to have any convertible notes purchased
            pursuant to a Change of Control Offer will be required to surrender
            the convertible notes, with the form entitled "Option of Holder to
            Elect Purchase" on the reverse of the convertible notes completed,
            to the paying agent at the address specified in the notice prior to
            the close of business on the third Business Day preceding the Change
            of Control Payment Date;

         (6)that holders will be entitled to withdraw their election if the
            paying agent receives, not later than the close of business on the
            second Business Day preceding the Change of Control Payment Date, a
            telegram, telex, facsimile transmission or letter setting forth the
            name of the holder, the principal amount of convertible notes
            delivered for purchase, and a statement that such holder is
            withdrawing his election to have such convertible notes purchased;
            and

         (7)that holders whose convertible notes are being purchased only in
            part will be issued new convertible notes equal in principal amount
            to the unpurchased portion of the convertible notes surrendered,
            which unpurchased portion must be equal to $1,000 in principal
            amount or an integral multiple of $1,000.

     NTL Incorporated and NTL Communications will comply with the requirements
of Rules 13e-4 and 14e-1 under the Exchange Act, and any other securities laws
and regulations thereunder to the extent such laws and regulations are
applicable in connection with the repurchase of the convertible notes in
connection with a Change of Control.

     On the Change of Control Payment Date, NTL Incorporated and NTL
Communications will, to the extent lawful,

         (1)accept for payment convertible notes or portions thereof tendered
            pursuant to the Change of Control Offer,

         (2)deposit with the paying agent an amount equal to the Change of
            Control Payment in respect of all convertible notes or portions
            thereof so tendered, and

         (3)deliver or cause to be delivered to the trustee the convertible
            notes so accepted together with an Officers' Certificate stating the
            convertible notes or portions thereof tendered to NTL Incorporated
            and NTL Communications. The paying agent shall promptly mail to each
            holder of convertible notes so accepted for payment (or, if such
            holder of convertible notes holds an aggregate principal amount in
            excess of $5,000,000 will be paid by wire transfer in immediately
            available funds at the election of such

                                        26
   31

            holder if such holder previously specified in writing to NTL
            Communications and the paying agent) an amount equal to the purchase
            price for such convertible notes, and the trustee shall promptly
            authenticate and mail to each holder a new convertible note equal in
            principal amount to any unpurchased portion of the convertible notes
            surrendered, if any; provided that each such new convertible note
            shall be in a principal amount of $1,000 or an integral multiple of
            $1,000. NTL Communications will publicly announce the results of the
            Change of Control Offer on or as soon as practicable after the
            Change of Control Payment Date.

     Except as described above with respect to a Change of Control, the
indenture does not contain any other provisions that permit the holders of the
convertible notes to require that NTL Incorporated or NTL Communications
repurchase or redeem the convertible notes in the event of a takeover,
recapitalization or similar restructuring. Although the indenture contains
several covenants, including the provision described under "-- Merger,
Consolidation or Sale of Assets" below, the provisions of the indenture may not
necessarily afford holders of the convertible notes protection in the event of a
highly leveraged transaction, reorganization, restructuring, merger or similar
transaction involving NTL Incorporated or NTL Communications that may adversely
affect the holders of the convertible notes.

     The Change of Control Offer requirement of the convertible notes may in
some circumstances make more difficult or discourage a takeover of NTL
Incorporated or NTL Communications, and, as a result, the removal of incumbent
management. The Change of Control Offer requirement, however, is not the result
of management's knowledge of any specific effort to accumulate NTL
Incorporated's stock or to obtain control of either of NTL Incorporated or NTL
Communications by means of a merger, tender offer, solicitation or otherwise, or
part of a plan by management to adopt a series of antitakeover provisions.
Instead, the Change of Control Offer requirement is a result of negotiations
between NTL Incorporated and NTL Communications and the initial purchasers.
Management has no present intention to engage in a transaction involving a
Change of Control, although it is possible that NTL Incorporated or NTL
Communications would decide to do so in the future. Subject to the limitations
discussed below, NTL Incorporated or NTL Communications could, in the future,
enter into transactions, including acquisitions, refinancings or other
recapitalizations, that would not constitute a Change of Control under the
indenture, but that could increase the amount of indebtedness outstanding at
such time or otherwise affect NTL Incorporated's or NTL Communications' capital
structure or credit ratings.

     Change of control provisions are contained in each of the indentures for
NTL Communications' notes and NTL Incorporated's and NTL Delaware's convertible
notes. NTL Triangle's 11.20% Debentures also contain change of control
provisions.

     NTL Incorporated's and NTL Communications' ability to pay cash to the
holders of convertible notes pursuant to a Change of Control Offer may be
limited by NTL Incorporated's and NTL Communications' then existing financial
resources. Future credit agreements or other agreements relating to indebtedness
of NTL Incorporated and NTL

                                        27
   32

Communications may contain prohibitions or restrictions on NTL Incorporated's
and NTL Communications' ability to effect a Change of Control Payment. In the
event a Change of Control occurs at a time when such prohibitions or
restrictions are in effect, NTL Incorporated and NTL Communications could seek
the consent of their respective lenders to the purchase of the convertible notes
and other indebtedness containing change of control provisions or could attempt
to refinance the borrowings that contain such prohibition. If NTL Incorporated
and NTL Communications do not obtain such a consent or repay such borrowings,
NTL Incorporated and NTL Communications will be effectively prohibited from
purchasing the convertible notes. In such case, NTL Incorporated's and NTL
Communications' failure to purchase tendered convertible notes would constitute
an Event of Default under the indenture. Moreover, the events that constitute a
Change of Control under the indenture constitute events of default under
existing and future debt instruments or credit agreements of NTL Incorporated
and NTL Communications or their subsidiaries. Such events of default may permit
the lenders under such debt instruments or credit agreements to accelerate the
debt and, if such debt is not paid or repurchased, to enforce their security
interests in what may be all or substantially all of the assets of NTL
Incorporated's and NTL Communications' subsidiaries. Any such enforcement may
limit NTL Incorporated's and NTL Communications' ability to raise cash to repay
or repurchase the convertible notes.

     For the reasons described in the three immediately preceding paragraphs,
there can be no assurance that NTL Incorporated and NTL Communications will be
able to repurchase the convertible notes upon a Change of Control.

     The board of directors of each of NTL Incorporated and NTL Communications
may not, by themselves, waive or modify the Change of Control provisions of the
indenture. All the provisions of the indenture, including the Change of Control
provision, may only be waived or modified pursuant to the provisions described
under "-- Amendment, Supplement and Waiver" below.

SELECTION AND NOTICE

     If less than all of the convertible notes are to be redeemed at any time,
selection of convertible notes for redemption will be made by the trustee in
compliance with the requirements of the principal national securities exchange,
if any, on which the convertible notes are listed, or, if the convertible notes
are not so listed, on a pro rata basis, by lot or by such method as the trustee
shall deem fair and appropriate, provided that no convertible notes of $1,000 or
less shall be redeemed in part. Notice of redemption shall be mailed by first
class mail at least 30 but not more than 60 days, prior to the redemption date
to each holder of convertible notes to be redeemed at its registered address. If
any convertible note is to be redeemed in part only, the notice of redemption
that relates to such convertible note shall state the portion of the principal
amount thereof to be redeemed. A new convertible note in principal amount equal
to the unredeemed portion thereof will be issued in the name of the holder
thereof upon cancellation of the original convertible note. On and after the
redemption date, interest ceases to accrue on convertible notes or portions of
them called for redemption.

                                        28
   33

CONVERSION

     For purposes of this section "-- Conversion," all references to "common
stock" are to shares of common stock of NTL Incorporated. The holder of any
convertible note will have the right, exercisable at any time after 90 days
following the date of original issuance of that convertible note and prior to
maturity, to convert the principal amount thereof (or any portion thereof that
is an integral multiple of $1,000) into shares of NTL Incorporated common stock
at a conversion price of $32.728 per share of common stock subject to adjustment
as described below (the "Conversion Price"), except that if a convertible note
is called for redemption, the conversion right will terminate at the close of
business on the business day immediately preceding the date fixed for
redemption. Upon conversion, no adjustment or payment will be made for interest,
but if any holder surrenders a convertible note for conversion after the close
of business on the record date for the payment of an installment of interest and
prior to the opening of business on the next interest payment date, then,
notwithstanding such conversion, the interest payable on such interest payment
date will be paid to the registered holder of such convertible note on such
record date. In such event, such convertible note, when surrendered for
conversion, need not be accompanied by payment of an amount equal to the
interest payable on such interest payment date on the portion so converted. No
fractional shares will be issued upon conversion but a cash adjustment will be
made for any fractional interest.

     The Conversion Price is subject to adjustment upon the occurrence of
certain events, including:

         (1)the issuance of shares of common stock as a dividend or distribution
            on the common stock;

         (2)the subdivision or combination of the outstanding common stock;

         (3)the issuance to substantially all holders of common stock of rights
            or warrants to subscribe for or purchase common stock (or securities
            convertible into common stock) at a price per share less than the
            then current market price per share, as defined;

         (4)the distribution of shares of capital stock of NTL Incorporated
            (other than common stock), evidences of indebtedness or other assets
            (excluding dividends in cash, except as described in clause (5)
            below) to all holders of common stock;

         (5)the distribution, by dividend or otherwise, of cash to all holders
            of common stock in an aggregate amount that, together with the
            aggregate of any other distributions of cash that did not trigger a
            Conversion Price adjustment to all holders of its common stock
            within the 12 months preceding the date fixed for determining the
            stockholders entitled to such distribution and all Excess Payments
            in respect of each tender offer or other negotiated transaction by
            NTL Incorporated or any of its Subsidiaries for common stock
            concluded within the preceding 12 months not triggering a conversion
            price adjustment, exceeds 10% of the product of

                                        29
   34

            the current market price per share (determined as set forth below)
            on the date fixed for the determination of stockholders entitled
            to receive such distribution times the number of shares of common
            stock outstanding on such date;

         (6)payment of an Excess Payment in respect of a tender offer or other
            negotiated transaction by NTL Incorporated or any of its
            subsidiaries for common stock, if the aggregate amount of such
            Excess Payment, together with the aggregate amount of cash
            distributions made within the preceding 12 months not triggering a
            conversion price adjustment and all Excess Payments in respect of
            each tender offer or other negotiated transaction by NTL
            Incorporated or any of its subsidiaries for common stock concluded
            within the preceding 12 months not triggering a conversion price
            adjustment, exceeds 10% of the product of the current market price
            per share on the expiration of such tender offer times the number of
            shares of common stock outstanding on such date; and

         (7)the distribution to substantially all holders of common stock of
            rights or warrants to subscribe for securities (other than those
            referred to in clause (3) above).

     In the event of a distribution to substantially all holders of common stock
of rights to subscribe for additional shares of NTL Incorporated's capital stock
(other than those referred to in clause (3) above), NTL Incorporated may,
instead of making any adjustment in the Conversion Price, make proper provision
so that each holder of a convertible note who converts such convertible note
after the record date for such distribution and prior to the expiration or
redemption of such rights shall be entitled to receive upon such conversion, in
addition to shares of common stock, an appropriate number of such rights. No
adjustment of the Conversion Price will be made until cumulative adjustments
amount to one percent or more of the Conversion Price as last adjusted.

     If NTL Incorporated reclassifies or changes its outstanding common stock,
or consolidates with or merges into or transfers or leases all or substantially
all of its assets to any person, or is a party to a merger that reclassifies or
changes its outstanding common stock, the convertible notes will become
convertible into the kind and amount of securities, cash or other assets which
the holders of the convertible notes would have owned immediately after the
transaction if the holders had converted the convertible notes immediately
before the effective date of the transaction.

     If NTL Incorporated creates a tracking stock in respect of one or more of
its businesses (the "tracked businesses") and sells a portion of that tracking
stock then:

      (i)there will be no adjustment to the Conversion Price;

     (ii)the convertible notes will remain convertible into the non-tracking
         stock and no tracking stock will be received upon conversion; and

                                        30
   35

     (iii)the non-tracking stock into which the convertible notes are
          convertible will represent a residual interest all businesses other
          than the tracked businesses plus a residual equity interest in the
          portion of the tracking stock not sold.

     The indenture also provides that if rights, warrants or options expire
unexercised the Conversion Price shall be readjusted to take into account the
actual number of such warrants, rights or options that were exercised.

     In the indenture, the "current market price" per share of common stock on
any date shall be deemed to be the average of the daily market prices for the
shorter of:

         (1)30 consecutive business days ending on the last full trading day on
            the exchange or market referred to in determining such daily market
            prices prior to the time of determination (as defined in the
            indenture) or

         (2)the period commencing on the date next succeeding the first public
            announcement of the issuance of such rights or warrants or such
            distribution through such last full trading day prior to the time of
            determination.

     NTL Incorporated will be permitted to make such reductions in the
Conversion Price as it, in its discretion, determines to be advisable in order
that any stock dividend, subdivision of shares, distribution or rights to
purchase stock or securities or distribution of securities convertible into or
exchangeable for stock made by NTL Incorporated to its stockholders will not be
taxable to the recipients.

SUBORDINATION OF CONVERTIBLE NOTES TO SENIOR DEBT OF NTL INCORPORATED

     The convertible notes are subordinate in right of payment to all existing
and future Senior Debt of NTL Incorporated. The indenture does not restrict the
amount of Senior Debt or other Indebtedness of NTL Incorporated or any
Subsidiary of NTL Incorporated.

     The payment by NTL Incorporated of the principal of, interest on or any
other amounts due on the convertible notes is subordinated in right of payment
to the prior payment in full of all Senior Debt of NTL Incorporated. No payment
by NTL Incorporated on account of principal of, redemption of, interest on or
any other amounts due on the convertible notes, including, without limitation,
any payments on the Change of Control Offer, and no redemption, purchase or
other acquisition of the convertible notes may be made unless

         (1)full payment of amounts then due on all Senior Debt have been made
            or duly provided for pursuant to the terms of the instrument
            governing such Senior Debt, and

         (2)at the time for, or immediately after giving effect to, any such
            payment, redemption, purchase or other acquisition, there shall not
            exist under any Senior Debt or any agreement pursuant to which any
            Senior Debt has been issued, any default which shall not have been
            cured or waived and

                                        31
   36

              which shall have resulted in the full amount of such Senior Debt
              being declared due and payable.

     In addition, the indenture provides that if any of the holders of any issue
of Senior Debt notify (the "Payment Blockage Notice") NTL Incorporated and the
trustee that a default has occurred giving the holders of such Senior Debt the
right to accelerate the maturity thereof, no payment on account of principal,
redemption, interest, liquidated damages, if any, or any other amounts due on
the convertible notes and no purchase, redemption or other acquisition of the
convertible notes will be made for the period (the "Payment Blockage Period")
commencing on the date notice is received and ending on the earlier of

         (A)the date on which such event of default shall have been cured or
            waived or

         (B) 180 days from the date notice is received.

     Notwithstanding the foregoing, only one Payment Blockage Notice with
respect to the same event of default or any other events of default existing and
known to the person giving such notice at the time of such notice on the same
issue of Senior Debt may be given during any period of 360 consecutive days
unless such event of default or such other events of default have been cured or
waived for a period of not less than 90 consecutive days. No new Payment
Blockage Period may be commenced by the holders of Senior Debt during any period
of 360 consecutive days unless all events of default which triggered the
preceding Payment Blockage Period have been cured or waived.

     Upon any distribution of its assets in connection with any dissolution,
winding-up, liquidation or reorganization of NTL Incorporated or acceleration of
the principal amount due on the convertible notes because of an Event of
Default, all Senior Debt must be paid in full before the holders of the
convertible notes are entitled to any payments whatsoever.

     As a result of these subordination provisions, in the event of NTL
Incorporated's insolvency, holders of the convertible notes may recover ratably
less than general creditors of NTL Incorporated.

     If payment of the convertible notes is accelerated because of an Event of
Default, NTL Incorporated or the trustee shall promptly notify the holders of
Senior Debt or the trustee(s) for such Senior Debt of the acceleration. NTL
Incorporated may not pay the convertible notes until five days after such
holders or trustee(s) of Senior Debt receive notice of such acceleration and,
thereafter, may pay the convertible notes only if the subordination provisions
of the Indenture otherwise permit payment at that time.

     The convertible notes are joint and several obligations of NTL Incorporated
and NTL Communications exclusively. Since the operations of NTL Incorporated and
NTL Communications are conducted through their Subsidiaries, the cash flow and
the consequent ability to service debt, including the convertible notes, of NTL
Incorporated and NTL Communications, are dependent upon the earnings of their
Subsidiaries and

                                        32
   37

the distribution of those earnings to, or upon loans or other payments of funds
by those Subsidiaries to, NTL Incorporated and NTL Communications. The payment
of dividends and the making of loans and advances to NTL by their Subsidiaries
may be subject to statutory or contractual restrictions, are dependent upon the
earnings of those Subsidiaries and are subject to various business
considerations.

     Any right of NTL Incorporated or NTL Communications to receive assets of
any of its Subsidiaries upon their liquidation or reorganization (and the
consequent right of the holders of the convertible notes to participate in those
assets) will be effectively subordinated to the claims of that Subsidiary's
creditors (including trade creditors), except to the extent that the NTL
Incorporated or NTL Communications is itself recognized as a creditor of such
Subsidiary, in which case the claims of NTL Incorporated or NTL Communications
would still be subordinate to any security interests in the assets of such
Subsidiary and any indebtedness of such subsidiary senior to that held by NTL
Incorporated or NTL Communications.

     On March 31, 2001, NTL Incorporated had no Senior Debt outstanding. The
obligations of NTL Incorporated under the convertible notes is effectively
subordinated to all existing and future liabilities of its subsidiaries,
including trade payables, and subordinated liabilities of NTL Communications.

     The convertible notes are senior debts of NTL Communications. The
obligations of NTL Communications under the convertible notes will be
effectively senior to all existing and future liabilities of NTL Incorporated,
including its Senior Debt, pari passu with all existing senior debt of NTL
Communications, senior to all existing and future subordinated debt of NTL
Communications and effectively subordinated to all existing and future
liabilities, including trade payables, of subsidiaries of NTL Communications.
Any claim against NTL Communications under the convertible notes will not have
recourse to the subsidiaries of NTL Incorporated that are not subsidiaries of
NTL Communications.

     The indenture does not limit the amount of additional indebtedness,
including Senior Debt, which NTL Incorporated or NTL Communications can create,
incur, assume or guarantee, nor will the indenture limit the amount of
indebtedness and other liabilities which any Subsidiary of NTL Incorporated or
NTL Communications can create, incur, assume or guarantee.

     In the event that, notwithstanding the foregoing, the trustee or any holder
of convertible notes receives any payment or distribution of assets of NTL
Incorporated of any kind in contravention of any of the terms of the indenture,
whether in cash, property or securities, including, without limitation by way of
set-off or otherwise, in respect of the convertible notes before all Senior Debt
is paid in full, then such payment or distribution will be held by the recipient
in trust for the benefit of holders of Senior Debt, and will be immediately paid
over or delivered to the holders of Senior Debt or their representative or
representatives to the extent necessary to make payment in full of all Senior
Debt remaining unpaid, after giving effect to any concurrent payment or
distribution, or provision therefor, to or for the holders of Senior Debt.

                                        33
   38

MERGER, CONSOLIDATION OR SALE OF ASSETS

     The indenture provides that neither NTL Incorporated nor NTL Communications
may consolidate or merge with or into (whether or not NTL Incorporated or NTL
Communications, as the case may be, is the surviving corporation), or sell,
assign, transfer, lease, convey or otherwise dispose of all or substantially all
of its properties or assets in one or more related transactions to another
corporation, person or entity unless:

         (1)NTL Incorporated or NTL Communications, as the case may be, is the
            surviving corporation or the entity or the person formed by or
            surviving any such consolidation or merger (if other than NTL
            Incorporated or NTL Communications, as the case may be) or to which
            such sale, assignment, transfer, lease, conveyance or other
            disposition shall have been made is a corporation organized or
            existing under the laws of the United Kingdom, the Netherlands, the
            Netherlands Antilles, Bermuda, the Cayman Islands or of the United
            States, any state thereof or the District of Columbia;

         (2)the entity or person formed by or surviving any such consolidation
            or merger (if other than NTL Incorporated or NTL Communications, as
            the case may be) or the entity or person to which such sale,
            assignment, transfer, lease, conveyance or other disposition will
            have been made assumes all the Obligations (including the due and
            punctual payment of Additional Amounts if the surviving corporation
            is a corporation organized or existing under the laws of the United
            Kingdom, the Netherlands, the Netherlands Antilles, Bermuda or the
            Cayman Islands) of NTL Incorporated or NTL Communications, as the
            case may be, under the convertible notes and the indenture, pursuant
            to a supplemental indenture in a form reasonably satisfactory to the
            trustee;

         (3)immediately after such transaction no Default or Event of Default
            exists;

         (4)NTL Incorporated or NTL Communications, as the case may be, or any
            entity or person formed by or surviving any such consolidation or
            merger or to which such sale, assignment, transfer, lease,
            conveyance or other disposition will have been made will have a
            ratio of Indebtedness to Annualized Pro Forma EBITDA equal to or
            less than the ratio of Indebtedness to Annualized Pro Forma EBITDA
            of NTL Incorporated or NTL Communications, as the case may be,
            immediately preceding the transaction; provided, however, that, if
            the ratio of Indebtedness to Annualized Pro Forma EBITDA of NTL
            Incorporated or NTL Communications, as the case may be, immediately
            preceding such transaction is 6:1 or less, then the ratio of
            Indebtedness to Annualized Pro Forma EBITDA of NTL Incorporated or
            NTL Communications, as the case may be, may be 0.5 greater than such
            ratio immediately preceding such transaction; and

         (5)such transaction would not result in the loss of any material
            authorization or Material License of NTL Communications or its
            Subsidiaries.

                                        34
   39

ADDITIONAL AMOUNTS

     The following provisions of this paragraph will apply only in the event
that NTL Incorporated or NTL Communications becomes, or a successor to NTL
Incorporated or NTL Communications, as the case may be, is, a corporation
organized or existing under the laws of the United Kingdom, the Netherlands, the
Netherlands Antilles, Bermuda or the Cayman Islands. All payments made by NTL
Incorporated or NTL Communications, as the case may be, on the convertible notes
will be made without deduction or withholding, for or on account of, any and all
present or future taxes, duties, assessments, or governmental charges of
whatever nature unless the deduction or withholding of such taxes, duties,
assessments or governmental charges is then required by law. If any deduction or
withholding for or on account of any present or future taxes, assessments or
other governmental charges of the United Kingdom, the Netherlands, the
Netherlands Antilles, Bermuda or the Cayman Islands (or any political
subdivision or taxing authority thereof or therein) shall at any time be
required in respect of any amounts to be paid by NTL Incorporated or NTL
Communications under the convertible notes, NTL Incorporated or NTL
Communications will pay or cause to be paid such additional amounts ("Additional
Amounts") as may be necessary in order that the net amounts received by a holder
of a convertible note after such deduction or withholding shall be not less than
the amounts specified in such convertible note to which such holder is entitled;
provided, however, that neither NTL Incorporated nor NTL Communications shall be
required to make any payment of Additional Amounts for or on account of:

         (a)any tax, assessment or other governmental charge to the extent such
            tax, assessment or other governmental charge would not have been
            imposed but for

               (1)the existence of any present or former connection between such
                  holder (or between a fiduciary, settlor, beneficiary, member
                  or shareholder of, or possessor of a power over, such holder,
                  if such holder is an estate, nominee, trust, partnership or
                  corporation), other than the holding of a convertible note or
                  the receipt of amounts payable in respect of a convertible
                  note and the United Kingdom, the Netherlands, the Netherlands
                  Antilles, Bermuda or the Cayman Islands or any political
                  subdivision or taxing authority thereof or therein, including,
                  without limitation, such holder (or such fiduciary, settlor,
                  beneficiary, member, shareholder or possessor) being or having
                  been a citizen or resident thereof or being or having been
                  present or engaged in trade or business therein or having or
                  having had a permanent establishment therein or

               (2)the presentation of a convertible note (where presentation is
                  required) for payment on a date more than 30 days after the
                  date on which such payment became due and payable or the date
                  on which payment thereof is duly provided for, whichever
                  occurs later, except to the extent that the holder would have
                  been entitled to Additional

                                        35
   40

                  Amounts had the convertible note been presented on the last
                  day of such period of 30 days;

         (b)any tax, assessment or other governmental charge that is imposed or
            withheld by reason of the failure to comply by the holder of a
            convertible note, or, if different, the beneficial owner of the
            interest payable on a convertible note, with a timely request of NTL
            Incorporated or NTL Communications addressed to such holder or
            beneficial owner to provide information, documents or other evidence
            concerning the nationality, residence, identity or connection with
            the taxing jurisdiction of such holder or beneficial owner which is
            required or imposed by a statute, regulation or administrative
            practice of the taxing jurisdiction a precondition to exemption from
            all or part of such tax, assessment or governmental charge;

         (c)any estate, inheritance, gift, sales, transfer, personal property or
            similar tax, assessment or other governmental charge;

         (d)any tax, assessment or other governmental charge which is
            collectible otherwise than by withholding from payments of principal
            amount at maturity, redemption amount, Change of Control Payment,
            interest with respect to a convertible note or withholding from the
            proceeds of a sale or exchange of a convertible note;

         (e)any tax, assessment or other governmental charge required to be
            withheld by any paying agent from any payment of principal amount at
            maturity, redemption amount, Change of Control Payment or interest
            with respect to a convertible note, if such payment can be made, and
            is in fact made, without such withholding by any other paying agent
            located inside the United States;

         (f)any tax, assessment or other governmental charge imposed on a holder
            that is not the beneficial owner of a convertible note to the extent
            that the beneficial owner would not have been entitled to the
            payment of any such Additional Amounts had the beneficial owner
            directly held such convertible note; or

         (g)any combination of items (a), (b), (c), (d), (e) and (f) above;

nor shall Additional Amounts be paid with respect to any payment of the
principal of, or any interest on, any convertible note to any holder who is a
fiduciary or partnership or other than the sole beneficial owner of such payment
to the extent that a beneficiary or settlor would not have been entitled to any
Additional Amounts had such beneficiary or settlor been the holder of such
convertible note. All references to interest on the convertible notes in the
indenture or the convertible notes shall include any Additional Amounts payable
by NTL Incorporated or NTL Communications pursuant to this paragraph.

                                        36
   41

REPORTS

     Whether or not required by the rules and regulations of the Commission, so
long as any convertible notes are outstanding, NTL Incorporated and NTL
Communications will file with the Commission and furnish to the holders of the
convertible notes all quarterly and annual financial information required to be
contained in a filing with the Commission on Forms 10-Q and 10-K (or the
equivalent thereof under the Exchange Act for foreign private issuers in the
event that NTL Incorporated or NTL Communications becomes a corporation
organized under the laws of the United Kingdom, the Netherlands, the Netherlands
Antilles, Bermuda or the Cayman Islands), including a "Management's Discussion
and Analysis of Results of Operations and Financial Condition" and with respect
to the annual information only, a report thereon by NTL Incorporated's and NTL
Communications' certified independent accountants, in each case, as required by
the rules and regulations of the Commission as in effect on the Issuance Date.
Neither NTL Incorporated nor NTL Communications publishes unconsolidated
financial reports.

EVENTS OF DEFAULT AND REMEDIES

     The indenture provides that each of the following constitutes an Event of
Default:

         (1)default for 30 days in the payment when due of interest (and
            Additional Amounts, if applicable) on the convertible notes;

         (2)default in payment when due of principal on the convertible notes;

         (3)failure by NTL Incorporated or NTL Communications to comply with the
            provisions described under "-- Repurchase at the Option of Holders";

         (4)failure by NTL Incorporated or NTL Communications, following 60 days
            after notice, to comply with certain other covenants and agreements
            contained in the indenture or the convertible notes;

         (5)default under any mortgage, indenture or instrument under which
            there may be issued or by which there may be secured or evidenced
            any indebtedness for money borrowed by NTL Communications or any of
            its Restricted Subsidiaries (or the payment of which is guaranteed
            by NTL Communications or any of its Restricted Subsidiaries),
            whether such Indebtedness or guarantee now exists, or is created
            after the Issuance Date, which default

               (a)is caused by a failure to pay when due principal or interest
                  on such Indebtedness within the grace period provided in such
                  Indebtedness (which failure continues beyond any applicable
                  grace period) (a "Payment Default") or

               (b)results in the acceleration of such Indebtedness prior to its
                  express maturity and in each case, the principal amount of any
                  such Indebtedness, together with the principal amount of any
                  other such Indebtedness under which there has been a Payment
                  Default or the

                                        37
   42

            maturity of which has been so accelerated, aggregates $10
            million or more;

         (6)failure by NTL Communications or any Restricted Subsidiary of NTL
            Communications to pay final judgments (other than any judgment as to
            which a reputable insurance company has accepted full liability)
            aggregating in excess of $5 million, which judgments are not stayed
            within 60 days after their entry;

         (7)certain events of bankruptcy or insolvency with respect to NTL
            Communications or any of its Material Subsidiaries; and

         (8)the revocation of a Material License.

     If any Event of Default occurs and is continuing, the trustee or the
holders of at least 25% in principal amount of the then outstanding convertible
notes may declare all the convertible notes to be due and payable immediately,
subject to the provisions limiting payment described in "-- Subordination of
Convertible Notes to Senior Debt of NTL Incorporated." Notwithstanding the
above, in the case of an Event of Default arising from certain events of
bankruptcy or insolvency, with respect to NTL Communications or any Material
Subsidiary, all outstanding convertible notes will become due and payable
without further action or notice. Holders of the convertible notes may not
enforce the indenture or the convertible notes except as provided in the
indenture. Subject to some limitations, holders of a majority in principal
amount of the then outstanding convertible notes may direct the Trustee in its
exercise of any trust or power. The trustee may withhold from holders of the
convertible notes notice of any continuing Default or Event of Default (except a
Default or Event of Default relating to the payment of principal or interest or
liquidated damages, if any) if it determines that withholding notice is in their
interest.

     The holders of a majority in aggregate principal amount of the convertible
notes then outstanding by notice to the trustee may on behalf of the holders of
all of the convertible notes waive any existing Default or Event of Default and
its consequences under the indenture except a continuing Default or Event of
Default in the payment of interest on, or the principal of, the convertible
notes.

     NTL Incorporated and NTL Communications are required to deliver to the
trustee annually a statement regarding compliance with the indenture, and NTL
Incorporated and NTL Communications are required, upon becoming aware of any
Default or Event of Default, to deliver to the trustee a statement specifying
such Default or Event of Default.

NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES AND SHAREHOLDERS

     No director, officer, employee, incorporator or shareholder of NTL
Incorporated or NTL Communications, in their respective capacities, shall have
any liability for any Obligations of NTL Incorporated or NTL Communications
under the convertible notes or the indenture or for any claim based on, in
respect of, or by reason of, such Obligations or their creation. Each holder of
the convertible notes by accepting a

                                        38
   43

convertible note waives and releases all such liability. The waiver and release
are part of the consideration for issuance of the convertible notes. Such waiver
may not be effective to waive liabilities under the federal securities laws and
it is the view of the Commission that such a waiver is against public policy.

BOOK-ENTRY, DELIVERY AND FORM

     The convertible notes sold to qualified institutional buyers were
originally issued in the form of one or more Global Notes. The Global Notes were
deposited with or on behalf of, the Depository Trust Company, or DTC, and
registered in the name of DTC or its nominee. Except as set forth below, the
Global Notes may be transferred, in whole and not in part, only to DTC or
another nominee of DTC. Investors may hold their beneficial interests in the
Global Notes directly through DTC if they are participants in such system or
indirectly through organizations that are participants in such system such as
Euroclear and Clearstream.

     DTC is a limited purpose trust company that was created to hold securities
for its participating organizations and to facilitate the clearance and
settlement of transactions in such securities between participants through
electronic book-entry changes in accounts of its participants. DTC's
participants include securities brokers and dealers (including the initial
purchasers), banks and trust companies, clearing corporations and certain other
organizations. Access to DTC's system is also available to indirect
participants, which include other entities such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
participant, either directly or indirectly. Persons who are not participants may
beneficially own securities held by or on behalf of DTC only through DTC's
participants or DTC's indirect participants.

     We expect that pursuant to procedures established by DTC ownership of the
convertible notes evidenced by the Global Notes will be shown on, and the
transfer of ownership thereof will be effected only through, records maintained
by DTC (with respect to the interests of DTC's participants), DTC's participants
and DTC's indirect participants. Prospective purchasers are advised that the
laws of some states require that certain persons take physical delivery in
definitive form of securities that they own. Consequently, the ability to
transfer convertible notes evidenced by the Global Notes will be limited to such
extent.

     Persons who beneficially own securities held by or on behalf of DTC through
Euroclear or Clearstream will be subject to the procedures of such participant.
We understand as follows with respect to Euroclear and Clearstream: Euroclear
and Clearstream each hold securities for their account holders and facilitate
the clearance and settlement of securities transactions by electronic book-entry
transfer between their account holders, thereby eliminating the need for
physical movements of certificates and any risk from lack of simultaneous
transfers of securities. Euroclear and Clearstream provide various services
including safekeeping, administrations clearance and settlement of
internationally traded securities and securities lending and borrowing.
Euroclear and Clearstream can settle securities transactions in any of more than
30 currencies, including Euros. Euroclear and Clearstream also deal with
domestic securities markets in

                                        39
   44

several countries through established deposits and custodial relationships.
Account holders in Euroclear and Clearstream are world-wide financial
institutions including underwriters securities brokers and dealers, banks, trust
companies and clearing corporations including DTC. An account holder's overall
contractual relations with Euroclear and Clearstream are governed by the
respective rules and operating procedures of Euroclear and Clearstream and any
applicable laws. Euroclear and Clearstream act under such rules and operating
procedures only on behalf of its account holders and have no record of or
relationship with any persons who are not direct account holders.

     Investors who hold accounts with Euroclear may acquire, hold and transfer
security entitlements with respect to Global Notes against Euroclear and its
respective property by book-entry to accounts with Euroclear, which has an
account with DTC and subject at all times to the procedures and requirements of
Euroclear. Investors who hold accounts with Clearstream may acquire, hold and
transfer security entitlements with respect to Global Notes against Clearstream
and its respective property by book-entry to accounts with Clearstream, which
has an account with DTC and subject at all times to the procedures and
requirements of Clearstream. "Security entitlement" means the rights and
property interests of an account holder against its securities intermediary
under applicable law in or with respect to a security, including any ownership,
co-ownership contractual or other rights.

     So long as DTC or its nominee is the registered owner of any convertible
notes, DTC or its nominee will be considered the sole holder under the indenture
of any convertible notes evidenced by the Global Notes. Beneficial owners of
convertible notes evidenced by the Global Notes will not be considered the
owners or holders thereof under the indenture for any purpose including with
respect to the giving of any directions, instructions or approvals to the
trustee thereunder. Neither NTL Incorporated, NTL Communications nor the trustee
will have any responsibility or liability for any aspect of the records of DTC
or for maintaining, supervising or reviewing any records of DTC relating to the
convertible notes.

     Payments in respect of the principal of, interest and liquidated damages,
if any, on any convertible notes registered in the name of DTC or its nominee on
the applicable record date will be payable by the trustee to or at the direction
of the DTC or its nominee in its capacity as the registered holder under the
indenture. Under the terms of the indenture, NTL Incorporated, NTL
Communications and the trustee may treat the persons in whose names convertible
notes, including the Global Notes are registered as the owners thereof for the
purpose of receiving such payments. Consequently, neither NTL Incorporated, NTL
Communications nor the trustee has or will have any responsibility or liability
for the payment of such amounts to beneficial owners of convertible notes
(including principal, interest and liquidated damages, if any). We believe,
however, that it is currently the policy of DTC to immediately credit the
accounts of the relevant participants with such payments, in amounts
proportionate to their respective holdings of beneficial interests in the
relevant security as shown on the records of DTC. Payments by DTC's direct
participants and DTC's indirect participants to the beneficial owners of
convertible notes will be governed by standing instructions

                                        40
   45

and customary practice and will be the responsibility of DTC's direct
participants or DTC's indirect participants.

TRANSFER AND EXCHANGE

     A holder may transfer or exchange convertible notes in accordance with the
indenture. The registrar and the trustee may require a holder, among other
things, to furnish appropriate endorsements and transfer documents and NTL
Incorporated or NTL Communications may require a holder to pay any taxes and
fees required by law or permitted by the indenture. Neither NTL Incorporated nor
NTL Communications is required to transfer or exchange any convertible note
selected for redemption. Also, neither NTL Incorporated nor NTL Communications
is required to transfer or exchange any convertible note for a period of 15 days
before a selection of convertible notes to be redeemed.

     The registered holder of a convertible note will be treated as the owner of
it for all purposes.

UNCLAIMED MONEY, PRESCRIPTION

     If money deposited with the trustee or paying agent for the payment of
principal or interest remains unclaimed for two years, the trustee and the
paying agent shall pay the money back to NTL Incorporated or NTL Communications
at its written request. After that, holders of convertible notes entitled to the
money must look to NTL Incorporated or NTL Communications for payment unless an
abandoned property law designates another person and all liability of the
trustee and such paying agent shall cease. Other than as set forth in this
paragraph, the indenture does not provide for any prescription period for the
payment of interest and principal on the convertible notes.

AMENDMENT, SUPPLEMENT AND WAIVER

     Except as provided in the next two succeeding paragraphs, the indenture or
the convertible notes may be amended or supplemented with the consent of the
holders of at least a majority in principal amount of the then outstanding
convertible notes (including consents obtained in connection with a tender offer
or exchange offer for convertible notes), and any existing default or compliance
with any provision of the indenture or the convertible notes may be waived with
the consent of the holders of a majority in principal amount of the then
outstanding convertible notes (including consents obtained in connection with a
tender offer or exchange offer for convertible notes).

     Without the consent of each holder affected, an amendment or waiver may not
(with respect to any convertible notes held by a nonconsenting holder of
convertible notes):

         (1)reduce the principal amount of convertible notes whose holders must
            consent to an amendment, supplement or wavier,

                                        41
   46

         (2)reduce the principal of or change the fixed maturity of any
            convertible note or alter the provisions with respect to the
            redemption of the convertible notes,

         (3)reduce the rate of or change the time for payment of interest on any
            convertible note,

         (4)waive a default in the payment of principal of or interest on any
            convertible notes (except a rescission of acceleration of the
            convertible notes by the holders of at least a majority in aggregate
            principal amount of the convertible notes and a waiver of the
            payment default that resulted from such acceleration),

         (5)make any convertible note payable in money other than that stated in
            the convertible notes,

         (6)make any change in the provisions of the indenture relating to
            waivers of past Defaults or the rights of holders of convertible
            notes to receive payments of principal of or interest on the
            convertible notes,

         (7)waive a redemption payment with respect to any convertible note,

         (8)impair the right to convert the convertible notes into common stock
            of NTL Incorporated (except for adjustments and revisions
            contemplated by the indenture),

         (9)modify the conversion or subordination provisions of the indenture
            in a manner adverse to the holders of the convertible notes or

         (10)make any change in the foregoing amendment and waiver provisions.

     Notwithstanding the foregoing, without the consent of any holder of
convertible notes, NTL Incorporated, NTL Communications and the trustee may
amend or supplement the indenture or the convertible notes to cure any
ambiguity, defect or inconsistency, to provide for uncertificated convertible
notes in addition to or in place of certificated convertible notes, to provide
for the assumption of NTL Incorporated's or NTL Communications' obligations to
holders of the convertible notes in the case of a merger or consolidation, to
make any change that would provide any additional rights or benefits to the
holders of the convertible notes or that does not adversely affect the legal
rights under the indenture of any such holder, or to comply with requirements of
the Commission in order to maintain the qualification of the indenture under the
Trust Indenture Act.

NOTICES

     Any notice or communication to a holder of convertible notes shall be
mailed by first-class mail to such holder's address as shown in the register
kept by the registrar. If a notice or communication is mailed in the manner
provided in the preceding sentence within the time period prescribed, it is duly
given, whether or not the addressee receives it.

                                        42
   47

CONCERNING THE TRUSTEE

     The indenture contains certain limitations on the rights of the trustee,
should it become a creditor of NTL Incorporated or NTL Communications, to obtain
payment of claims in certain cases, or to realize on certain property received
in respect of any such claim as security or otherwise. The trustee will be
permitted to engage in other transactions; however, if it acquires any
conflicting interest it must eliminate such conflict within 90 days, apply to
the Commission for permission to continue or resign.

     The holders of a majority in principal amount of the then outstanding
convertible notes will have the right to direct the time, method and place of
conducting any proceeding for exercising any remedy available to the trustee,
subject to certain exceptions. The indenture provides that, in case an Event of
Default shall occur (which shall not have been cured), the trustee will be
required, in the exercise of its power, to use the degree of care of a prudent
man in the conduct of his own affairs. Subject to such provisions, the trustee
will be under no obligation to exercise any of its rights or powers under the
indenture at the request of any holder of convertible notes, unless such holder
shall have offered to the trustee security and indemnity satisfactory to it
against any loss, liability or expense.

DEFINITIONS

     Set forth below are selected defined terms used in the indenture. Reference
is made to the indenture and the registration rights agreement for a full
disclosure of all such terms, as well as any other capitalized terms used herein
for which no definition is provided.

     "Annualized Pro Forma EBITDA" means, with respect to any person, such
person's Pro Forma EBITDA for the latest fiscal quarter multiplied by four.

     "Cable Business" means (1) any Person directly or indirectly operating, or
owning a license to operate, a cable and/or television and/or telephone and/or
telecommunications system or service principally within the United Kingdom
and/or Republic of Ireland and (2) any Cable Related Business.

     "Cable Related Business" means a Person which directly or indirectly owns
or provides a service or product used in a Cable Business, including, without
limitation, any television programming, production and/or licensing business or
any programming guide or telephone directory business or content or software
related thereto.

     "Capital Stock" means any and all shares, interests, participations, rights
or other equivalents (however designated) of corporate stock, including, without
limitation, partnership interests.

     "Change of Control" means

         (1)the sale, lease or transfer of all or substantially all of the
            assets of NTL Incorporated or NTL Communications to any "Person" or
            "group" (within the meaning of Sections 13(d)(3) and 14(d)(2) of the
            Exchange Act or any successor provision to either of the foregoing,
            including any group

                                        43
   48

            acting for the purpose of acquiring, holding or disposing of
            securities within the meaning of Rule 13d-5(b)(1) under the
            Exchange Act) (other than any Permitted Holder),

         (2)the approval by the requisite stockholders of NTL Incorporated or
            NTL Communications of a plan of liquidation or dissolution of NTL
            Incorporated or NTL Communications,

         (3)any "Person" or "group" (within the meaning of Sections 13(d) and
            14(d)(2) of the Exchange Act or any successor provision to either of
            the foregoing, including any group acting for the purpose of
            acquiring, holding or disposing of securities within the meaning of
            Rule 13d-5(b)(1) under the Exchange Act), other than any Permitted
            Holder, becomes the "beneficial owner" (as defined in Rule 13d-3
            under the Exchange Act) of more than 50% of the total voting power
            of all classes of the voting stock of NTL Incorporated or NTL
            Communications and/or warrants or options to acquire such voting
            stock, calculated on a fully diluted basis, unless, as a result of
            such transaction, the ultimate direct or indirect ownership of NTL
            Incorporated or NTL Communications is substantially the same
            immediately after such transaction as it was immediately prior to
            such transaction, or

         (4)during any period of two consecutive years, individuals who at the
            beginning of such period constituted NTL Incorporated or NTL
            Communications Board of Directors (together with any new directors
            whose election or appointment by such board or whose nomination for
            election by the shareholders of NTL Incorporated or NTL
            Communications was approved by a vote of a majority of the directors
            then still in office who were either directors at the beginning of
            such period or whose election or nomination for election was
            previously so approved) cease for any reason to constitute a
            majority of NTL Incorporated's or NTL Communications' Board of
            Directors then in office.

     "Consolidated Interest Expense" means, for any person, for any period, the
amount of interest in respect of Indebtedness (including amortization of
original issue discount, amortization of debt issuance costs, and noncash
interest payments on any Indebtedness and the interest portion of any deferred
payment obligation and after taking into account the effect of elections made
under any Interest Rate Agreement, however denominated, with respect to such
Indebtedness), the amount of Redeemable Dividends, Restricted Subsidiary
Preferred Stock Dividends and the interest component of rentals in respect of
any capital lease obligation paid, in each case whether accrued or scheduled to
be paid or accrued by such person and its Subsidiaries (other than
Non-Restricted Subsidiaries) during such period to the extent such amounts were
deducted in computing Consolidated Net Income, determined on a consolidated
basis in accordance with GAAP. For purposes of this definition, interest on a
capital lease obligation shall be deemed to accrue at an interest rate
reasonably determined by such person to be the rate of interest implicit in such
capital lease obligation in accordance with GAAP consistently applied.

                                        44
   49

     "Consolidated Net Income" means, with respect to any person for any period,
the aggregate of the Net Income of such person and its Subsidiaries (other than
Non-Restricted Subsidiaries) for such period, on a consolidated basis,
determined in accordance with GAAP; provided that

         (1)the Net Income of any person that is not a Subsidiary or that is
            accounted for by the equity method of accounting shall be included
            only to the extent of the amount of dividends or distributions paid
            to the referent person or a Wholly Owned Subsidiary,

         (2)the Net Income of any person that is a Subsidiary (other than a
            Subsidiary of which at least 80% of the Capital Stock having
            ordinary voting power for the election of directors or other
            governing body of such Subsidiary is owned by the referent person
            directly or indirectly through one or more Subsidiaries) shall be
            included only to the extent of the amount of dividends or
            distributions paid to the referent person or a Wholly Owned
            Subsidiary,

         (3)the Net Income of any person acquired in a pooling of interests
            transaction for any period prior to the date of such acquisition
            shall be excluded and

         (4)the cumulative effect of a change in accounting principles shall be
            excluded.

     "Default" means any event that is or, with the passage of time or the
giving of notice or both, would be an Event of Default.

     "Disqualified Stock" means any Capital Stock which, by its terms (or by the
terms of any security into which it is convertible or for which it is
exchangeable), or upon the happening of any event, matures or is mandatorily
redeemable, pursuant to a sinking fund obligation or otherwise, or redeemable at
the option of the holder thereof, in whole or in part, on or prior to the date
on which the convertible notes mature.

     "EBITDA" means, for any person, for any period, an amount equal to

         (a) the sum of

               (1)Consolidated Net Income for such period (exclusive of any gain
                  or loss realized in such period upon an Asset Sale), plus

               (2)the provision for taxes for such period based on income or
                  profits to the extent such income or profits were included in
                  computing Consolidated Net Income and any provision for taxes
                  utilized in computing net loss under clause (1) hereof, plus

               (3)Consolidated Interest Expense for such period, plus

               (4)depreciation for such period on a consolidated basis, plus

               (5)amortization of intangibles for such period on a consolidated
                  basis, plus

                                        45
   50

               (6)any other noncash item reducing Consolidated Net Income for
                  such period, minus

         (b)all noncash items increasing Consolidated Net Income for such
            period, all for such person and its Subsidiaries determined in
            accordance with GAAP consistently applied.

     "Excess Payment" means the excess of

         (1)the aggregate of the cash and value of other consideration paid by
            NTL Incorporated or any of its Subsidiaries with respect to shares
            acquired in a tender offer or other negotiated transaction over

         (2)the market value of such acquired shares after giving effect to the
            completion of a tender offer or other negotiated transaction.

     "Exchange Rate Contract" means, with respect to any person, any currency
swap agreements, forward exchange rate agreements, foreign currency futures or
options, exchange rate collar agreements, exchange rate insurance and other
agreements or arrangements, or combination thereof, designed to provide
protection against fluctuations in currency exchange rates. An Exchange Rate
Contract may also include an Interest Rate Agreement.

     "GAAP" means generally accepted accounting principles set forth in the
opinions and pronouncements of the Accounting Principles Board of the American
Institute of Certified Public Accountants and statements and pronouncements of
the Financial Accounting Standards Board or in such other statements by such
other entity as approved by a significant segment of the accounting profession,
which are in effect on the Issuance Date.

     "Guarantee" means a guarantee (other than by endorsement of negotiable
instruments for collection in the ordinary course of business), direct or
indirect, in any manner (including, without limitation, letters of credit and
reimbursement agreements in respect thereof), of all or any part of any
Indebtedness.

     "Indebtedness" means, with respect to any person, any indebtedness of such
person, whether or not contingent, in respect of borrowed money or evidenced by
bonds, notes, debentures or similar instruments or letters of credit (or
reimbursement agreements in respect thereof) or representing the balance
deferred and unpaid of the purchase price of any property (including pursuant to
capital leases and sale-and-leaseback transactions) or representing any hedging
obligations under an Exchange Rate Contract or an Interest Rate Agreement,
except any such balance that constitutes an accrued expense or trade payable if
and to the extent any of the foregoing indebtedness (other than obligations
under an Exchange Rate Contract or an Interest Rate Agreement) would appear as a
liability upon a balance sheet of such person prepared in accordance with GAAP,
and also include to the extent not otherwise included, the Guarantee of items
which would be included within this definition.

                                        46
   51

     "Interest Rate Agreement" means, for any person, any interest rate swap
agreement, interest rate cap agreement, interest rate collar agreement or other
similar agreement designed to protect the party indicated therein against
fluctuations in interest rates.

     "Issuance Date" means the date on which the convertible notes are first
authenticated and issued.

     "License" means any license issued or awarded pursuant to Broadcasting Act
1990, the Cable and Broadcasting Act 1984, the Telecommunications Act 1984 or
the Wireless Telegraphy Act 1948 (in each case, as such Acts may, from time to
time, be amended, modified or re-enacted) (or equivalent statutes of any
jurisdiction) to operate or own a Cable Business.

     "Material License" means a license held by NTL Communications or any its
Subsidiaries, which License at the time of determination covers a number of Net
Households which equals or exceeds 5% of the aggregate number of Net Households
covered by all of the Licenses held by NTL Communications and its Subsidiaries
at such time.

     "Material Subsidiary" means

         (1)NTL UK Group, Inc. (formerly known as OCOM Sub II, Inc.), NTL Group
            Limited, CableTel Surrey, CableTel Cardiff Limited, CableTel
            Glasgow, CableTel Newport and CableTel Kirklees and

         (2)any other Subsidiary of NTL Communications which is a "significant
            subsidiary" as defined in Rule 1-02(w) of Regulation S-X under the
            Securities Act and the Exchange Act (as such Regulation is in effect
            on the date of the indenture).

     "Net Households" means the product of (1) the number of households covered
by a License in the United Kingdom and (2) the percentage of the entity holding
such License which is owned directly or indirectly by NTL Communications.

     "Net Income" means, with respect to any person for a specific period, the
net income (loss) of such person during such period, determined in accordance
with GAAP, excluding, however, any gain (but not loss) during such period,
together with any related provision for taxes on such gain (but not loss),
realized during such period in connection with any Asset Sale (as defined in the
indenture) (including, without limitation, dispositions pursuant to
sale-and-leaseback transactions), and excluding any extraordinary gain (but not
loss) during such period, together with any related provision for taxes on such
extraordinary gain (but not loss).

     "Non-Restricted Subsidiary" means

(A) a Subsidiary of NTL Incorporated or NTL Communications that:

         (1)at the time of its designation by the NTL Incorporated or NTL
            Communications Board of Directors, as the case may be, as a
            Non-Restricted Subsidiary has not acquired any assets, at any
            previous time, directly or

                                        47
   52

            indirectly from NTL Incorporated or NTL Communications, as the case
            may be, or any of their respective Restricted Subsidiaries,

         (2)has no indebtedness other than non-recourse debt, and

         (3)at the time of such designation, after giving pro forma effect to
            such designation, the ratio of Indebtedness to Annualized Pro Forma
            EBITDA of NTL Incorporated or NTL Communications, as the case may
            be, is equal to or less than the ratio of Indebtedness to Annualized
            Pro Forma EBITDA of NTL Incorporated or NTL Communications, as the
            case may be, immediately preceding such designation, provided
            however, that if the ratio of Indebtedness to Annualized Pro Forma
            EBITDA of NTL Incorporated or NTL Communications, as the case may
            be, immediately preceding such designation is 6:1 or less, then the
            ratio of Indebtedness to Annualized Pro Forma EBITDA of NTL
            Incorporated or NTL Communications, as the case may be, may be 0.5
            greater than such ratio immediately preceding such designation, or

(B) any Subsidiary of NTL Incorporated or NTL Communications that:

         (1)has been acquired or capitalized out of or by equity interests
            (other than Disqualified Stock) of NTL Incorporated or NTL
            Communications, as the case may be, or Capital Stock sale proceeds
            therefrom,

         (2)has no Indebtedness other than non-recourse debt and

         (3)is designated as a Non-Restricted Subsidiary by the NTL Incorporated
            or NTL Communications Board of Directors, as the case may be, or is
            merged, amalgamated or consolidated with or into, or its assets or
            capital stock is to be transferred to, a Non-Restricted Subsidiary,
            or

(C) any Subsidiary of a Non-Restricted Subsidiary.

     "Obligations" means any principal, interest, penalties, fees,
indemnifications, reimbursements, damages and other liabilities payable under
the documentation governing any Indebtedness.

     "Permitted Designee" means

         (1)a spouse or a child of a Permitted Holder,

         (2)trusts for the benefit of a Permitted Holder or a spouse or child of
            a Permitted Holder,

         (3)in the event of the death or incompetence of a Permitted Holder, his
            estate, heirs, executor, administrator, committee or other personal
            representative or

         (4)any person so long as a Permitted Holder owns at least 50% of the
            voting power of all classes of the voting stock of such person.

     "Permitted Holders" means George S. Blumenthal, J. Barclay Knapp and their
Permitted Designees.

                                        48
   53

     "Pro Forma EBITDA" means for any Person, for any period, the EBITDA of such
Person as determined on a consolidated basis in accordance with GAAP
consistently applied after giving effect to the following:

         (1)if, during or after such period, such Person or any of its
            Subsidiaries shall have made any Asset Sale (as defined in the
            indenture), Pro Forma EBITDA of such Person and its Subsidiaries for
            such period shall be reduced by an amount equal to the Pro Forma
            EBITDA (if positive) directly attributable to the assets which are
            the subject of such Asset Sale for the period or increased by an
            amount equal to the Pro Forma EBITDA (if negative) directly
            attributable thereto for such period and

         (2)if, during or after such period, such Person or any of its
            Subsidiaries completes an acquisition of any Person or business
            which immediately after such acquisition is a Subsidiary of such
            Person or whose assets are held directly by such Person or a
            Subsidiary of such Person, Pro Forma EBITDA shall be computed so as
            to give pro forma effect to the acquisition of such Person or
            business;

and provided further that, with respect to NTL Incorporated and NTL
Communications, all of the foregoing references to "Subsidiary" or
"Subsidiaries" shall be deemed to refer only to a "Restricted Subsidiary" or
"Restricted Subsidiaries" of NTL Incorporated or NTL Communications, as the case
may be.

     "Redeemable Dividend" means, for any dividend with regard to Disqualified
Stock, the quotient of the dividend divided by the difference between one and
the maximum statutory federal income tax rate (expressed as a decimal number
between 1 and 0) then applicable to the issuer of such Disqualified Stock.

     "Restricted Subsidiary" means any Subsidiary of NTL Incorporated or NTL
Communications, as the case may be, which is not a Non-Restricted Subsidiary.

     "Restricted Subsidiary Preferred Stock Dividend" means, for any dividend
with regard to preferred stock of a Restricted Subsidiary, the quotient of the
dividend divided by the difference between one and the maximum statutory federal
income tax rate (expressed as a decimal number between 1 and 0) then applicable
to the issuer of such preferred stock.

     "Senior Debt" means the principal of, interest on and other amounts due on

         (1)Indebtedness of NTL Incorporated, whether outstanding on the date of
            the indenture or thereafter created, incurred, assumed or guaranteed
            by NTL Incorporated, for money borrowed from banks or other
            financial institutions;

         (2)Indebtedness of NTL Incorporated, whether outstanding on the date of
            the indenture or thereafter created, incurred, assumed or guaranteed
            by NTL Incorporated; and

                                        49
   54

         (3)Indebtedness of NTL Incorporated under interest rate swaps, caps or
            similar hedging agreements and foreign exchange contracts, currency
            swaps or similar agreements;

unless, in the instrument creating or evidencing or pursuant to which
Indebtedness under (1) or (2) is outstanding, it is expressly provided that such
Indebtedness is not senior in right of payment to the convertible notes. Senior
Debt includes, with respect to the obligations described in clauses (1) and (2)
above, interest accruing, pursuant to the terms of such Senior Debt, on or after
the filing of any petition in bankruptcy or for reorganization relating to NTL
Incorporated, whether or not post-filing interest is allowed in such proceeding,
at the rate specified in the instrument governing the relevant obligation.

     Notwithstanding anything to the contrary in the foregoing, Senior Debt
shall not include:

         (a)Indebtedness of or amounts owed by NTL Incorporated for compensation
            to employees, or for goods or materials purchased in the ordinary
            course of business, or for services; or

         (b)Indebtedness of NTL Incorporated to a Subsidiary of NTL
            Incorporated.

     "Subsidiary" means any corporation, association or other business entity of
which more than 50% of the total voting power of shares of Capital Stock
entitled (without regard to the occurrence of any contingency) to vote in the
election of directors, managers or trustees thereof is at the time owned or
controlled, directly or indirectly, by any person or one or more of the other
Subsidiaries of that person or a combination thereof.

     "Wholly Owned Subsidiary" means, at any time, a Restricted Subsidiary all
of the Capital Stock of which (except directors' qualifying shares) is at the
time owned directly or indirectly by NTL Incorporated or NTL Communications.

                                        50
   55

                              REGISTRATION RIGHTS

     The following summary of selected provisions of the registration rights
agreement is subject to, and is qualified in its entirety by reference to, all
the provisions of the registration rights agreement, which is filed as an
exhibit into the registration statement of which this prospectus forms a part.

     We entered into the registration rights agreement pursuant to which we
agreed, at our expense, for the benefit of the holders of the offered securities
to file with the Commission the registration statement covering resale of the
offered securities, by September 27, 2001. We will use our best efforts to cause
the registration statement to become effective as promptly as is practicable,
but in any event by January 25, 2002, and to keep the registration statement
effective until the earlier of

         (1) the sale pursuant to the registration statement of all the offered
     securities registered thereunder and

         (2) the expiration of the holding period applicable to such offered
     securities held by persons that are not affiliates of NTL Incorporated or
     NTL Communications under Rule 144(k) under the Securities Act, or any
     successor provision, subject to certain permitted exceptions.

     We will be permitted to suspend the use of this prospectus under some
circumstances relating to pending corporate developments, public filings with
the Commission and similar events. We have agreed to pay predetermined
liquidated damages as described below ("Liquidated Damages") to holders of
offered securities if the Registration Statement is not timely filed or made
effective or if this prospectus is unavailable for periods in excess of those
permitted above. Such Liquidated Damages shall accrue to each holder of
convertible notes until such failure to file or become effective or
unavailability is cured at a rate per annum equal to $0.05 per week per $1,000
aggregate principal amount of the convertible notes held by such holder for the
first 90-day period after the occurrence of such event. The amount of the
Liquidated Damages will increase by an additional $0.05 per week per $1,000
aggregate principal amount of the convertible notes held by each holder with
respect to each subsequent 90-day period until all registration defaults have
been cured, up to a maximum amount of Liquidated Damages of $0.50 per week per
$1,000 aggregate principal amount of the convertible notes held by each holder.

     Selling securityholders must complete and deliver to us a notice and
questionnaire the form of which was sent to all holders of record known to us,
prior to any intended distribution of offered securities pursuant to the
registration statement. Holders of offered securities are required to complete
and deliver the questionnaire prior to the effectiveness of the registration
statement so that such holders may be named as selling securityholders in this
prospectus at the time of effectiveness. Upon receipt of such a completed
questionnaire, together with such other information as may be reasonably
requested by us, from a selling securityholder following the effectiveness of
the registration statement, we will, as promptly as practicable upon such
receipt, file any amendments to the registration statement or supplements to
this prospectus as are necessary to permit such selling securityholder to
deliver this prospectus, including any supplements, to purchasers of offered
securities, subject to our right to suspend the use of this prospectus as
described above.

                                        51
   56

                UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

     This is a general discussion of certain United States federal income tax
consequences of the acquisition, ownership, and disposition of the convertible
notes by a holder that acquires the convertible notes from Selling
Securityholders. We assume in this discussion that you will hold our convertible
notes and common stock received on conversion of convertible notes as capital
assets (generally, property held for investment). We do not discuss all aspects
of U.S. federal taxation that may be important to you in light of your
individual investment circumstances, such as special tax rules that would apply
to you, for example, if you are a dealer in securities, financial institution,
bank, insurance company, tax-exempt organization or partnership. Our discussion
is based on current provisions of the Internal Revenue Code of 1986, as amended,
Treasury regulations, judicial opinions, published positions of the U.S.
Internal Revenue Service and other applicable authorities, all as in effect on
the date of this prospectus and all of which are subject to differing
interpretations or change, possibly with retroactive effect. We have not sought,
and do not intend to seek, any ruling from the Internal Revenue Service with
respect to the tax consequences discussed in this prospectus, and there can be
no assurance that the Internal Revenue Service will not take a position contrary
to the tax consequences discussed below or that any such position taken by the
Internal Revenue Service would not be sustained. WE URGE YOU TO CONSULT YOUR TAX
ADVISOR ABOUT THE U.S. FEDERAL TAX CONSEQUENCES OF ACQUIRING, HOLDING, AND
DISPOSING OF OUR CONVERTIBLE NOTES AND COMMON STOCK, AS WELL AS ANY TAX
CONSEQUENCES THAT MAY ARISE UNDER THE LAWS OF ANY FOREIGN, STATE, LOCAL, OR
OTHER TAXING JURISDICTION.

     For purposes of this discussion, a "U.S. person" means any one of the
following:

     -  a citizen or resident of the United States,

     -  a corporation, partnership, or other entity created or organized in the
        United States or under the laws of the United States or of any political
        subdivision of the United States,

     -  an estate, the income of which is includible in gross income for United
        States federal income tax purposes regardless of its source, or

     -  a trust, the administration of which is subject to the primary
        supervision of a U.S. court and that has one or more U.S. persons who
        have the authority to control all substantial decisions of the trust, or
        that was in existence on August 20, 1996 and properly elected to
        continue to be treated as a U.S. person.

     As used in this summary, a "U.S. holder" means the beneficial owner of a
convertible note or common stock that is a U.S. person, and a "non-U.S. holder"
means a beneficial owner of a convertible note or common stock that is not a
U.S. holder.

U.S. HOLDERS

     INTEREST INCOME.   Subject to the Market Discount and Amortizable Bond
Premium rules discussed below, payments of interest on convertible notes
generally will be taxable to U.S. holders as ordinary interest income at the
time such payments are accrued or received (in accordance with the U.S. holder's
method of accounting for federal income tax purposes).

                                        52
   57

     MARKET DISCOUNT.   A U.S. holder who purchases a note for an amount less
than its stated redemption price at maturity (by more than a statutorily defined
de minimis amount) will be subject to market discount rules. Under the market
discount rules, gain recognized by a U.S. holder upon the sale or other
disposition of notes with market discount will generally be treated as ordinary
income to the extent of the market discount accrued during the holding period.
The market discount rules also may require a U.S. holder of a note with market
discount to defer a portion of any interest expense on any indebtedness incurred
or maintained to purchase or carry notes with market discount until such holder
disposes of such note in a taxable transaction. Neither of these rules will
apply to a U.S. holder who elects to include market discount in income as it
accrues for federal income tax purposes. A U.S. holder's tax basis in notes is
increased by accrued market discount included in income.

     AMORTIZABLE BOND PREMIUM.   A U.S. holder who purchases a note for an
amount greater than its stated redemption price at maturity has amortizable bond
premium. A holder of a note with amortizable bond premium may elect to amortize
the premium over the remaining term of the note, based on a yield-to-maturity
method. A holder electing to amortize bond premium will offset the interest
otherwise required to be included in such holder's income during the accrual
period. An election to amortize bond premium generally applies to all taxable
debt obligations held by the holder during or after the taxable year to which
the election applies and may be revoked only with the consent of the IRS. A
holder's tax basis in notes is reduced by amortized bond premium.

     CONVERSION.   A U.S. holder will not recognize gain or loss upon conversion
of the convertible notes solely into NTL Incorporated common stock (except with
respect to cash received in lieu of fractional shares, or any amounts
attributable to accrued and unpaid interest on the convertible notes, which will
be treated as interest income to the extent not already taken into account). The
U.S. holder's basis in the common stock received on conversion will be the same
as such holder's adjusted tax basis in the convertible notes at the time of
conversion, and the holding period for the common stock received on conversion
will include the holding period of the convertible notes that were converted.

     SALE OR DISPOSITION OF NOTES.   Subject to the Market Discount rules
discussed above, a U.S. holder will recognize gain or loss upon the sale,
redemption or other taxable disposition of the convertible notes in an amount
equal to the difference between such holder's adjusted tax basis in the
convertible notes and the amount received therefor (other than amounts
attributable to accrued and unpaid interest on the convertible notes, which will
be treated as interest income to the extent not already taken into account).
Such gain or loss generally will be long-term capital gain or loss if the
convertible notes were held for more than one year.

     CONSTRUCTIVE DIVIDEND.   The conversion price of the convertible notes is
subject to adjustment under certain circumstances. Under Section 305 of the
Internal Revenue Code and the Treasury Regulations issued thereunder,
adjustments or the failure to make such adjustments to the conversion price of
the convertible notes may result in a taxable constructive distribution to U.S.
holders of convertible notes, resulting in ordinary income (subject to a
possible dividends received deduction in the case of U.S. corporate
                                        53
   58

holders) to the extent of our current and accumulated earnings and profits, if
any, and to the extent that certain adjustments in the conversion price
(particularly an adjustment to reflect a taxable dividend to holders of our
common stock) increase the proportionate interest of a U.S. holder of a
convertible note convertible into fully diluted common stock, whether or not the
holders ever convert the convertible notes. Generally, a U.S. holder's tax basis
in a convertible note will be increased by the amount of any such constructive
dividend.

     DISTRIBUTIONS ON COMMON STOCK.   We do not expect to make distributions
with respect to our common stock. Except as discussed below, the amount of any
distributions received by a U.S. holder on shares of our common stock will be
treated as follows:

     - first, as a dividend, taxable as ordinary income, to the extent of our
       current and accumulated earnings and profits for U.S. federal income tax
       purposes;

     - next as a tax-free return of capital to the extent of your tax basis in
       such common stock; and

     - thereafter, as capital gain from the sale of such common stock, which
       capital gain will be long-term if the holding period for the stock is
       more than one year.

     Distributions taxable as dividends to U.S. corporate holders will be
eligible for the dividends received deduction, subject to various limitations.
No assurance can be given that we will have sufficient earnings and profits for
federal income tax purposes to cause any distributions to be taxable as
dividends. Additionally, the benefits of any dividends received deduction to a
corporate stockholder may, in effect, be reduced or eliminated by operation of
the so-called "extraordinary dividend" provisions of Section 1059 of the Code.

     SALES AND OTHER DISPOSITIONS OF COMMON STOCK.   A U.S. holder who sells or
otherwise disposes of our common stock will generally recognize capital gain or
loss equal to the difference between the sum of the amount of cash and fair
value of any property received on the sale or other disposition and the adjusted
tax basis in the shares sold or disposed. This capital gain or loss will be
long-term if the holding period for the common stock sold or disposed is more
than one year.

NON-U.S. HOLDERS

     INTEREST INCOME.   Subject to the discussion below concerning information
reporting and backup withholding, payments of interest on a convertible note to
any non-U.S. holder will generally not be subject to U.S. federal income tax or
withholding tax, provided that all of the following are true:

     - the non-U.S. holder does not actually or constructively own 10% or more
       of the total combined voting power of all classes of our stock;

     - the non-U.S. holder is not a controlled foreign corporation related to us
       for U.S. federal income tax purposes; and

     - the non-U.S. holder certifies, on Form W8-BEN (or other appropriate
       forms) under penalties of perjury, that it is a non-U.S. holder and
       provides its name and address.

                                        54
   59

     Interest paid to a non-U.S. holder that does not qualify for the above
exemption from income tax and withholding tax generally will be subject to
withholding of U.S. federal income tax at the rate of 30%, unless the non-U.S.
holder of the convertible notes provides us or our paying agent, as the case may
be, with a properly executed:

         (1)IRS Form W8-BEN (or other appropriate forms) claiming an exemption
            from (or reduction in) withholding under the benefit of an
            applicable income tax treaty; or

         (2)IRS Form W8-ECI (or other appropriate forms) stating that the
            interest paid on the convertible notes is not subject to withholding
            tax because it is effectively connected with the non-U.S. holder's
            conduct of a trade or business in the United States. If, however,
            the interest is effectively connected with the conduct of a trade or
            business in the United States by the non-U.S. holder, the interest
            will be subject to U.S. federal income tax imposed on net income on
            the same basis as applies to U.S. persons generally, and, for
            corporate holders and under certain circumstances, also the branch
            profits tax.

     Non-U.S. holders should consult any applicable income tax treaties, which
may provide for exemption from (or reduction in) U.S. withholding and other for
other rules different from those described above.

     SALE OR DISPOSITION OF CONVERTIBLE NOTES.   A non-U.S. holder generally
will not be subject to U.S. federal income tax or withholding tax on any gain
realized on the sale or other disposition of a convertible note unless (i) the
gain is effectively connected with the conduct of a trade or business within the
United States by the non-U.S. holder, (ii) in the case of a non-U.S. holder who
is an individual, such holder is present in the United States for a period or
periods aggregating 183 days or more during the taxable year of the disposition
and certain other conditions are met or (iii) the non-U.S. holder is subject to
tax pursuant to the provisions of the Code applicable to certain United States
expatriates.

     Gain derived by a non-U.S. holder from a sale or other disposition of a
convertible note that is effectively connected with the conduct of a trade or
business within the United States by the non-U.S. holder is generally taxed at
the graduated income tax rates that are applicable to U.S. persons. In the case
of a non-U.S. holder that is a corporation, such effectively connected income
may also be subject to the U.S. branch profits tax. Any individual non-U.S.
holder described under clause (ii) of the preceding paragraph will be subject to
a flat 30% tax on the gain derived in the disposition, which may be offset by
certain U.S. source capital losses recognized within the same taxable year as
such disposition.

     DIVIDENDS.   Dividends paid, or deemed paid, to a non-U.S. holder of our
common stock generally will be subject to a withholding of U.S. federal income
tax at a 30 percent rate or such lower rate as may be specified by an applicable
income tax treaty, unless:

     -  the dividend is effectively connected with the conduct of a trade or
        business of the non-U.S. holder within the United States; or

                                        55
   60

     -   if a tax treaty applies, it is attributable to a U.S. permanent
         establishment of the non-U.S. holder.

     In these cases, the dividend will be taxed at ordinary federal income tax
rates. If the non-U.S. holder is a corporation, such effectively connected
income may also be subject to an additional branch profits tax. A non-U.S.
holder may be required to satisfy certain certification requirements in order to
claim treaty benefits or otherwise claim a reduction of, or exemption from, the
withholding described above.

     SALES AND OTHER DISPOSITIONS OF COMMON STOCK.   A non-U.S. holder generally
will not be subject to U.S. federal income tax in respect of any gain recognized
on the sale or other taxable disposition of common stock, unless:

     -   the gain is effectively connected with the conduct of a trade or
         business of the non-U.S. holder within the United States or, if a tax
         treaty applies, is attributable to a U.S. permanent establishment of
         the non-U.S. holder;

     -   in the case of a non-U.S. holder who is an individual and holds our
         common stock as a capital asset, the holder is present in the United
         States for 183 or more days in the taxable year of the disposition and
         certain other conditions are met; or

     -   the non-U.S. holder is subject to tax under the provisions of U.S.
         federal income tax law applicable to certain U.S. expatriates.

     ESTATE TAXES.   Common stock owned or treated as owned by an individual
non-U.S. holder at the time of death will be includible in the individual's
gross estate for U.S. federal estate tax purposes, unless an applicable treaty
provides otherwise, and may be subject to U.S. federal estate tax.

INFORMATION REPORTING AND BACKUP WITHHOLDING

     Generally, we must report annually to the IRS and to each holder the
amounts of interest that we paid to that holder, and the amount of tax, if any,
that we withheld on the interest. This information may also be made available to
the tax authorities of a country in which a non-U.S. holder resides.

     Under current U.S. Treasury regulations, backup withholding will generally
apply to payments to persons that fail to furnish certain required information.
Backup withholding generally will not apply to payments made in respect of
convertible notes held by a non-U.S. holder, if the holder properly certifies as
to non-U.S. status under penalties of perjury or otherwise establishes an
exemption. Generally, a non-U.S. holder will provide this information on IRS
Form W-8BEN.

     The payment of proceeds from the disposition of convertible notes or common
stock to or through the U.S. office of any broker, U.S. or foreign, will be
subject to information reporting (and possible backup withholding unless the
owner properly certifies as to non-U.S. status under penalty of perjury or
otherwise establishes an exemption). In the case of the payment of proceeds from
the disposition of convertible notes or common stock to or through a non-U.S.
office of a U.S. broker, or foreign brokers with certain types of relationships
to the United States, information reporting, but not backup withholding, will be
required on the payment, unless the broker has
                                        56
   61

documentary evidence in its files that the owner is a non-U.S. holder and
certain other conditions are met, or the holder otherwise establishes an
exemption.

     Backup withholding is not an additional tax. Any amounts we withhold under
the backup withholding rules will be allowed as a refund or credit against such
non-U.S. holder's federal income tax liability, provided that the requisite
procedures are followed and certain information is provided to the IRS.

     The preceding discussion of certain United States federal income tax
consequences is for general information only and is not tax advice. Accordingly,
each investor should consult its own tax adviser as to particular tax
consequences to it of acquiring, holding, and disposing of the convertible notes
and our common stock, including the applicability and effect of any state, local
or foreign tax laws, and of any proposed changes in applicable laws.

                                        57
   62

                            SELLING SECURITYHOLDERS

     The following table sets forth, as of August 21, 2001 the respective
principal amount of convertible notes beneficially owned and offered hereby by
each selling securityholder, the common stock owned by each selling
securityholder and the common stock issuable upon conversion of such convertible
notes, which may be sold from time to time by such selling securityholder
pursuant to this prospectus. Such information has been obtained from the selling
securityholders.

     The shares of common stock to be registered by this prospectus are
calculated on an "as converted" basis using the conversion rate in effect on the
date of this prospectus of 30.5550 shares of common stock per $1,000 principal
amount of convertible notes.

<Table>
<Caption>
                                         PRINCIPAL AMOUNT OF
                                          CONVERTIBLE NOTES     PERCENT OF TOTAL
                                            BENEFICIALLY       PRINCIPAL AMOUNT OF      COMMON STOCK         COMMON STOCK
                                          OWNED AND OFFERED        OUTSTANDING         OWNED PRIOR TO     TO BE REGISTERED BY
SELLING SECURITY HOLDERS                 BY THIS PROSPECTUS     CONVERTIBLE NOTES    ORIGINAL OFFERING      THIS PROSPECTUS
- ------------------------                 -------------------   -------------------   ------------------   -------------------
                                                                                              
AAM/Zazove Institutional Income Fund
  LLP..................................       1,000,000                   *                     --              30,554.88
AIG SoundShore Holdings Ltd............       3,926,000                   *                     --             119,958.45
AIG SoundShore Opportunity Holding Fund
  Ltd..................................         231,000                   *                     --               7,058.18
AIG SoundShore Strategic Holding Fund
  Ltd..................................       1,343,000                   *                     --              41,035.20
Amaranth Securities....................      10,000,000                   *                 32,450             305,548.77
American Samoa Government..............          68,000                   *                     --               2,077.73
Anegada Fund, Ltd......................         604,800                   *                     --              18,479.59
Argent Classic Convertible Arbitrage
  Fund (Bermuda) Ltd...................       4,500,000                   *                     --             137,496.95
Argent Classic Convertible Arbitrage
  Fund L.P.............................       2,700,000                   *                     --              82,498.17
Argent Convertible Arbitrage
  Fund Ltd.............................       1,000,000                   *                     --              30,554.88
Associated Electric & Gas Insurance
  Services Limited.....................       1,700,000                   *                     --              51,943.29
Bear, Sterns & Co. Inc.................       7,500,000                   *                     --             229,161.57
BNP CooperNeff Convertible Strategies
  Fund, L.P............................       4,057,000                   *                     --             123,961.13
BNP Paribas Equity Strategies,
  SNC..................................      24,343,000                2.12%                    --             743,797.36
BP Amoco PLC Master Trust..............       1,426,000                   *                     --              43,571.25
Chrysler Corporation Master Retirement
  Trust(1).............................       6,790,000                   *                     --             207,467.61
CIBC World Markets.....................       9,000,000                   *                     --             274,993.89
Credit Suisse First Boston
  Corporation..........................       2,500,000                   *                     --              76,387.19
Deam Convertible Arbitrage FD..........       4,000,000                   *                     --             122,219.51
Deeprock & Co .........................       2,000,000                   *                     --              61,109.75
Delta Air Lines Master Trust(2)........       1,685,000                   *                     --              51,484.97
Delta Air Lines Master Trust -- High
  Income...............................         795,000                   *                     --              24,291.13
</Table>

                                        58
   63

<Table>
<Caption>
                                         PRINCIPAL AMOUNT OF
                                          CONVERTIBLE NOTES     PERCENT OF TOTAL
                                            BENEFICIALLY       PRINCIPAL AMOUNT OF      COMMON STOCK         COMMON STOCK
                                          OWNED AND OFFERED        OUTSTANDING         OWNED PRIOR TO     TO BE REGISTERED BY
SELLING SECURITY HOLDERS                 BY THIS PROSPECTUS     CONVERTIBLE NOTES    ORIGINAL OFFERING      THIS PROSPECTUS
- ------------------------                 -------------------   -------------------   ------------------   -------------------
                                                                                              
Delta Pilots D & S Trust(3)............         880,000                   *                     --              26,888.29
Deutsche Bank Alex Brown(4)............     115,700,000               10.06%                    --           3,535,199.22
Fidelity Financial Trust: Fidelity
  Equity Income II Fund................       9,810,000                   *                     --             299,743.34
Fidelity Management Trust Company......         190,000                   *                     --               5,805.43
First Union International Capital
  Markets Inc..........................      27,000,000                2.35%                    --             824,981.67
First Union Securities Inc.............      18,500,000                1.61%                    --             565,265.22
GM Employee Global Grp Pen Tr (Abs
  Return Portfolio)....................       2,000,000                   *                     --              61,109.75
GSPP Portfolio, Ltd....................         688,800                   *                     --              21,046.20
HBK Master Fund L.P.(5)................      96,200,000                8.37%                30,000           2,939,379.12
HFR Master Trust.......................         300,000                   *                     --               9,166.46
Hotel Union & Hotel Industry of
  Hawaii...............................         711,000                   *                     --              21,724.52
Hourglass Fund, L.P....................       3,000,000                   *                     --              91,664.63
IBM Retirement Plan -- High Income.....         545,000                   *                     --              16,652.41
James Campbell Corporation.............         600,000                   *                     --              18,332.93
Jefferies & Company Inc................          15,000                   *                     --                 458.32
JMG Capital Partners, L.P.(6)..........      26,000,000                2.26%                    --             794,426.79
JMG Triton Offshore Fund Ltd.(7).......      39,000,000                3.91%                    --           1,191,640.19
Leonardo, L.P.(8)......................      53,000,000                4.61%                    --           1,619,408.46
Lipper Convertible Series II,
  L.P.(9)..............................       1,350,000                   *                     --              41,249.08
Lipper Convertibles (Class B)..........         675,000                   *                     --              20,624.54
Lipper Convertibles L.P.(10)...........      21,600,000                1.88%                    --             659,985.33
Lipper Offshore Convertibles #2........         675,000                   *                     --              20,624.54
Lipper Offshore Convertibles,
  L.P.(11).............................       2,700,000                   *                     --              82,498.17
Lydian Overseas Partners Master Fund...      10,000,000                   *                     --             305,548.77
Morgan Stanley & Co.(12)...............      35,000,000                3.04%                    --           1,069,420.68
Motion Picture Industry Health Plan --
  Active Member Fund(13)...............         625,000                   *                     --              19,096.80
Motion Picture Industry Health Plan --
  Retiree Member Fund(14)..............         265,000                   *                     --               8,097.04
OCM Convertible Trust(15)..............       3,210,000                   *                     --              98,081.15
Partner Reinsurance Company(16)........       1,045,000                   *                     --              31,929.85
People Benefit Life Insurance
  Company..............................       2,000,000                   *                     --              61,109.75
Peoples Benefit Life Insurance Company
  TEAMSTERS............................      10,000,000                   *                     --             305,548.77
Plejades Investment Partners...........         249,600                   *                     --               7,626.50
Sagamore Hill Hub Fund Ltd. ...........      32,000,000                2.78%                    --             977,756.04
San Diego County Employee's Retirement
  Association(17)......................       2,910,000                   *                     --               8,914.69
SG Cowen Securities Corp. .............       4,000,000                   *                     --             122,219.51
</Table>

                                        59
   64

<Table>
<Caption>
                                         PRINCIPAL AMOUNT OF
                                          CONVERTIBLE NOTES     PERCENT OF TOTAL
                                            BENEFICIALLY       PRINCIPAL AMOUNT OF      COMMON STOCK         COMMON STOCK
                                          OWNED AND OFFERED        OUTSTANDING         OWNED PRIOR TO     TO BE REGISTERED BY
SELLING SECURITY HOLDERS                 BY THIS PROSPECTUS     CONVERTIBLE NOTES    ORIGINAL OFFERING      THIS PROSPECTUS
- ------------------------                 -------------------   -------------------   ------------------   -------------------
                                                                                              
St. Albans Partners Ltd. ..............      11,000,000                   *                     --             336,103.64
State of Connecticut Combined
  Investment Funds(18).................       7,125,000                   *                     --             217,703.50
State Employees' Retirement Fund of the
  State of Delaware(19)................       2,695,000                   *                     --              82,345.39
The Cuttyhunk Fund Limited.............       2,091,200                   *                     --              63,896.36
The Estate of James Campbell...........         450,000                   *                     --              13,749.69
Tonga Partners L.P. ...................       2,365,600                   *                     --              72,280.62
TQA Master Fund Ltd. ..................       4,000,000                   *                     --             122,219.51
TQA Master Plus Fund, Ltd. ............       4,000,000                   *                     --             122,219.51
UBS AG London Branch...................       9,000,000                   *                     --             274,993.89
Vanguard Convertible Securities Fund,
  Inc.(20).............................       6,680,000                   *                     --             204,106.58
Viacom Inc. Pension Plan Master
  Trust................................          80,000                   *                     --               2,444.39
White River Securities L.L.C. .........       7,500,000                   *                     --             229,161.57
Zazove Hedged Convertible Fund LP......       1,700,000                   *                     --              51,943.29
Zurich Institutional Benchmarks........         400,000                   *                     --              12,221.95
Zurich Institutional Benchmarks Master
  Fund Ltd. ...........................       1,200,000                   *                     --              36,665.85
</Table>

- ---------------
 (1) Also owns 4,975,000 principal amount 7% convertible notes due 2008.
 (2) Also owns 1,235,000 principal amount 7% convertible notes due 2008.
 (3) Also owns 640,000 principal amount 7% convertible notes due 2008.
 (4)Also owns 22,500,000 principal amount 5.75% convertible notes due 2009.
 (5) Also owns 16,500,000 principal amount 5.75% convertible notes due 2009.
 (6) Also owns 29,671,000 principal amount 5.75% convertible notes due 2009.
 (7) Also owns 29,670,000 principal amount 5.75% convertible notes due 2009.
 (8)Also owns 30,000,000 principal amount 5.75% convertible notes due 2009.
 (9) Also owns 1,317,000 principal amount 7% convertible notes due 2008.
(10) Also owns 26,683,000 principal amount 7% convertible notes due 2008.
(11) Also owns 4,500,000 principal amount 7% convertible notes due 2008.
(12) Also owns 33,000,000 principal amount 7% convertible notes due 2008 and
     5,000,000 principal amount 5.75% convertible notes due 2009.
(13) Also owns 455,000 principal amount 7% convertible notes due 2008.
(14) Also owns 195,000 principal amount 7% convertible notes due 2008.
(15) Also owns 3,030,000 principal amount 7% convertible notes due 2008.
(16) Also owns 765,000 principal amount 7% convertible notes due 2008.
(17)Includes 410,000 principal amount held by Oaktree Capital Management LLC and
    2,500,000 principal amount held by Zazove Associates LLC.
(18) Also owns 4,230,000 principal amount 7% convertible notes due 2008.
(19) Also owns 1,975,000 principal amount 7% convertible notes due 2008.
(20) Also owns 4,890,000 principal amount 7% convertible notes due 2008.
 *   Less than one percent.

                                        60
   65

     None of the selling securityholders listed above has, or within the past
three years has had, any position, office or other material relationship with us
or any of our predecessors or affiliates. Because the selling securityholders
may offer all or some portion of the above referenced securities pursuant to
this prospectus or otherwise, no estimate can be given as to the amount or
percentage of such securities that will be held by the selling securityholders
upon termination of any such sale. In addition, the selling securityholders
identified above may have sold, transferred or otherwise disposed of all or a
portion of such securities since the date on which they provided the information
regarding their securities in transactions exempt from the registration
requirements of the Securities Act. The selling securityholders may sell all,
part or none of the securities listed above.

     Generally, only selling securityholders identified in the foregoing table
who beneficially own the offered securities set forth opposite their respective
names may sell such offered securities pursuant to the registration statement,
of which this prospectus forms a part. We may from time to time include
additional selling securityholders in supplements to this prospectus.

                                        61
   66

                              PLAN OF DISTRIBUTION

     The offered securities are being registered to permit public secondary
trading of such securities by the holders thereof from time to time after the
date of this prospectus. Neither NTL Incorporated nor NTL Communications will
receive any of the proceeds from the sale by the selling securityholders of the
offered securities. NTL Incorporated and NTL Communications will bear all fees
and expenses incurred in connection with their obligation to register the
offered securities.

     The selling securityholders may sell all or a portion of the offered
securities beneficially owned by them and offered hereby from time to time
directly through one or more underwriters, broker-dealers or agents. If the
offered securities are sold through underwriters or broker-dealers, the selling
securityholder will be responsible for underwriting discounts or commissions or
agent's commissions. Such offered securities may be sold in one or more
transactions at fixed prices, at prevailing market prices at the time of the
sale, at varying prices determined at the time of sale, or at negotiated prices.
Such sales may be effected in transactions (which may involve crosses or block
transactions)

         (1)on any national securities exchange or quotation service on which
     the offered securities may be listed or quoted at the time of sale
     (including the New York Stock Exchange for the common stock),

         (2)in the over-the-counter market, or

         (3)through the writing of options (whether such options are listed on
     an options exchange or otherwise).

     In connection with sales of the offered securities or otherwise, the
selling securityholder may enter into hedging transactions with broker-dealers,
which may in turn engage in short sales of the offered securities in the course
of hedging in positions they assume. The selling securityholder may also sell
offered securities short and deliver offered securities to close out short
positions, or loan or pledge offered securities to broker-dealers that in turn
may sell such offered securities. If the selling securityholders effect such
transactions by selling offered securities to or through underwriters, broker-
dealers or agents, such underwriters, brokers, dealers or agents may receive
commissions in the form of discounts, concessions or commissions from the
selling securityholders or commissions from purchasers of offered securities for
whom they may act as agent or to whom they may sell as principal (which
discounts, concessions or commissions as to particular underwriters,
brokers-dealers or agents may be in excess of those customary in the types of
transactions involved).

     The outstanding common stock of NTL Incorporated is listed for trading on
the New York Stock Exchange under the symbol "NLI." We do not intend to apply
for listing of the convertible notes on any securities exchange. Accordingly, no
assurance can be given as to the development of liquidity or any trading market
for the convertible notes. See "Risk Factors -- There has been no public market
for the convertible notes -- we cannot assure you that a liquid market will
develop for the convertible notes."

                                        62
   67

     The selling securityholders and any broker-dealer participating in the
distribution of the offered securities may be deemed to be "underwriters" within
the meaning of the Securities Act, and any commissions paid, or any discounts or
concessions allowed to any such broker-dealer may be deemed to be underwriting
commissions or discounts under the Securities Act.

     Under the securities laws of certain states, the offered securities may be
sold in such states only through registered or licensed brokers or dealers. In
addition, in certain states the offered securities may not be sold unless the
offered securities have been registered or qualified for sale in such state or
an exemption from registration or qualification is available and is complied
with.

     There can be no assurance that any selling securityholder will sell any or
all of the convertible notes or offered securities registered pursuant to the
shelf registration statement, or which this prospectus forms a part. In
addition, any securities covered by this prospectus that qualify for sale
pursuant to Rule 144 or Rule 144A of the Securities Act may be sold under Rule
144 or Rule 144A rather than pursuant to this prospectus.

     The selling securityholders and any other person participating in such
distribution will be subject to applicable provisions of the Exchange Act and
the rules and regulations thereunder, including, without limitation, Regulation
M of the Exchange Act, which may limit the timing of purchases and sales of any
of the offered securities by the selling securityholders and any other such
person. Furthermore, Regulation M may restrict the ability of any person engaged
in the distribution of the offered securities to engage in market-making
activities with respect to the particular offered securities being distributed.
All of the foregoing may affect the marketability of the offered securities and
the ability of any person or entity to engage in market-making activities with
respect to the offered securities.

     All expenses of the registration of the convertible notes and common stock
pursuant to the registration rights agreement will be paid by NTL Incorporated
and NTL Communications including, without limitation, Commission filing fees and
expenses of compliance with state securities or "blue sky" laws; provided,
however, that the selling securityholders will pay all underwriting discounts
and selling commissions, if any. The selling securityholders will be indemnified
by NTL Incorporated and NTL Communications against certain civil liabilities,
including certain liabilities under the Securities Act, or will be entitled to
contribution in connection therewith. NTL Incorporated and NTL Communications
will be indemnified by the selling securityholders against certain civil
liabilities, including certain liabilities under the Securities Act, or will be
entitled to contribution in connection therewith.

     Upon sale pursuant to the shelf registration statement, of which this
prospectus forms a part, the offered securities will be freely tradable in the
hands of persons other than affiliates of NTL Incorporated.

                                        63
   68

                                 LEGAL MATTERS

     The validity of the issuance of the convertible notes and the common stock
issuable upon conversion of the convertible notes will be passed upon for NTL
Incorporated and NTL Communications by Skadden, Arps, Slate, Meagher & Flom LLP,
London, England.

                                    EXPERTS

     The consolidated financial statements and schedules of NTL Incorporated
appearing in NTL Incorporated's Annual Report on Form 10-K for the year ended
December 31, 2000 and the consolidated financial statements of NTL
Communications at December 31, 2000 set forth in its Form 8-K/A dated May 4,
2001 have been audited by Ernst & Young LLP, independent auditors, as set forth
in their reports thereon included therein and incorporated herein by reference.
The consolidated financial statements of NTL (CWC Holdings) as of December 31,
2000 and for the seven months then ended set forth in NTL Communications' Form
8-K/A dated May 4, 2001 have been audited by Ernst & Young, independent
auditors, as set forth in their report thereon and incorporated herein by
reference. Such consolidated financial statements are incorporated herein by
reference in reliance upon such reports given on the authority of such firms as
experts in accounting and auditing.

     The combined financial statements of CWC ConsumerCo as of March 31, 1999
and 2000 and for the three years ended March 31, 2000 have been audited by
Arthur Andersen, Chartered Accountants, as indicated in their report, and are
incorporated by reference in this prospectus in reliance upon the report of said
firm as experts in giving said report.

     The consolidated financial statements of Cablecom Holding AG as of December
31, 1999 and 1998 and for each of the two years in the period ended December 31,
1999 incorporated by reference in this prospectus have been so included in
reliance on the report of PricewaterhouseCoopers AG, independent accountants,
given on the said authority of said firm as experts in auditing and accounting.

                      ENFORCEABILITY OF CIVIL LIABILITIES

     Some of our directors and officers are not U.S. residents and a substantial
majority of our assets are located outside the United States. As a result, it
may not be possible for you to realize in the United States upon judgments of
courts of the United States predicated upon the civil liability under the
federal securities laws of the United States. The United States and England do
not currently have a treaty providing for the reciprocal recognition and
enforcement of judgments, other than arbitration awards, in civil and commercial
matters. Therefore, a final judgment for the payment of a fixed debt or sum of
money rendered by any United States court based on civil liability, whether or
not predicated solely upon the United States federal securities laws, would not
automatically be enforceable in England. In order to enforce in England a United
States judgment, proceedings must be initiated by way of common law action
before a court of competent jurisdiction in England. An English court will,
subject to what is said below, normally order summary judgment on the basis that
there is no defense to the
                                        64
   69

claim for payment and will not reinvestigate the merits of the original dispute.
In such an action, an English court will treat the United States judgment as
creating a valid debt upon which the judgment creditor could bring an action for
payment, as long as

     (1) the United States court had jurisdiction over the original proceeding,

     (2) the judgment is final and conclusive on the merits,

     (3) the judgment does not contravene English public policy,

     (4) the judgment must not be for a tax, penalty or a judgment arrived at by
         doubling, trebling or otherwise multiplying a sum assessed as
         compensation for the loss or damage sustained and

     (5) the judgment has not been obtained by fraud or in breach of the
         principles of natural justice.

     Based on the foregoing, there can be no assurance that you will be able to
enforce in England judgments in civil and commercial matters obtained in any
United States court. There is doubt as to whether an English court would impose
civil liability in an original action predicated solely upon the United States
federal securities laws brought in a court of competent jurisdiction in England.

                  WHERE YOU CAN FIND MORE INFORMATION ABOUT US

     NTL Incorporated and NTL Communications are currently subject to the
informational requirements of the Securities Exchange Act of 1934, as amended
and file reports, proxy statements, information statements and other information
with the Commission under the Exchange Act. You can inspect and copy any
reports, proxy statements, information statements and other information we file
with the Commission at the public reference facilities the Commission maintains
at:

      Room 1024, Judiciary Plaza,
      450 Fifth Street, N.W.,
      Washington, D.C. 20549,

      and at the Commission's Regional Offices located at:

      Suite 1400, Northwestern Atrium Center,
      500 West Madison Street,
      Chicago, Illinois 60661

      and

      13th Floor, Seven World Trade Center,
      New York, New York 10048,

     and you may also obtain copies of such material at prescribed rates by mail
from the Public Reference Section of the Commission at:

      450 Fifth Street, N.W.,
      Washington, D.C. 20549,

     The Commission also maintains a site on the World Wide Web, the address of
which is http://www.sec.gov. That site also contains our reports, proxy and
information statements and other information.

                                        65
   70

     Reports, proxy statements and other information concerning the Company may
also be inspected at the offices of the New York Stock Exchange, at:

      New York Stock Exchange, Inc.
      11 Wall Street
      New York, New York 10005
      Tel (212) 656-3000

                           INCORPORATION BY REFERENCE

     The Commission allows us to "incorporate by reference" information into
this prospectus, which means that we can disclose important information to you
by referring you to another document filed separately with the Commission. The
information incorporated by reference is deemed to be part of this prospectus,
except for any information superseded by information in, or incorporated by
reference in, this prospectus. This prospectus incorporates by reference the
documents set forth below that we have previously filed with the Commission.

     We incorporate by reference the following documents that have been filed
with the Commission:

     (a)   NTL Incorporated's Annual Report filed on Form 10-K for the year
           ended December 31, 2000, filed on March 30, 2001;

     (b)   NTL Incorporated's Quarterly Reports on Form 10-Q for the quarter
           ended March 31, 2001, dated May 14, 2001, as amended by Form
           10-Q/A-1, dated May 21, 2001 and for the quarter ended June 30, 2001,
           dated August 9, 2001;

     (c)   NTL Incorporated's Current Reports on Form 8-K, dated January 11,
           2001 (filed on January 16, 2001), January 29, 2001 (filed on February
           5, 2001), February 8, 2001 (filed on February 9, 2001), March 8, 2001
           (filed on March 8, 2001), May 8, 2001 (filed on May 8, 2001), May 10,
           2001 (filed on May 10, 2001), May 10, 2001 (filed on May 10, 2001),
           May 24, 2001 (filed on May 24, 2001), June 5, 2001 (filed on June 8,
           2001), June 12, 2001 (filed on June 13, 2001), July 9 (filed on July
           9, 2001), July 13, 2001 (filed on July 13, 2001), July 19, 2001
           (filed on July 19, 2001) and July 26, 2001 (filed on July 26, 2001);

     (d)  NTL's Form 8-B dated October 14, 1993 (filed by NTL Communications
          Corp. on October 18, 1993), with a description of the common stock and
          associated rights as amended by Form 8-A12B, filed by NTL Incorporated
          on October 20, 2000;

     (e)   NTL Communications' Annual Report on Form 10-K for the year ended
           December 31, 2000, dated March 30, 2001, as amended by Form 8-K/A
           dated May 4, 2001 (filed on May 7, 2001);

     (f)   NTL Communications' Quarterly Reports on Form 10-Q for the quarter
           ended March 31, 2001, dated May 14, 2001, as amended by Form
           10-Q/A-1,

                                        66
   71

          dated May 21, 2001 and for the quarter ended June 30, 2001, dated
          August 9, 2001; and

     (g)   NTL Communications' Current Reports on Form 8-K dated January 16,
           2001 (filed on January 16, 2001), January 19, 2001 (filed on January
           19, 2001), February 5, 2001 (filed on February 7, 2001), February 21,
           2001 (filed on March 7, 2001), as amended by Form 8-K/A, dated May 4,
           2001 (filed on May 7, 2001), May 8, 2001 (filed on May 8, 2001), May
           10, 2001 (filed on May 10, 2001), May 24, 2001 (filed on May 24,
           2001) and July 19, 2001 (filed July 19, 2001).

     Any statement in NTL Incorporated's Annual Report on Form 10-K, NTL
Communications' Annual Report on Form 10-K and NTL Communications' Current
Report on Form 8-K/A, filed on May 7, 2001, in this prospectus or in a document
incorporated or deemed to be incorporated by reference in this prospectus shall
be deemed to be modified or superseded for purposes of this prospectus to the
extent that a statement contained in this prospectus or in any subsequently
filed document which also is or is deemed to be or is incorporated by reference
modifies or supersedes such statement. Any statement or document so modified or
superseded shall not be deemed, except as so modified or superseded, to
constitute part of this prospectus.

     In addition, all documents filed by NTL Incorporated or NTL Communications,
pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act (including
reports on Form 8-K furnished by NTL Incorporated or NTL Communications, but
only to the extent designated in those reports on Form 8-K) after the date of
this prospectus and prior to the termination of the offering contemplated by
this prospectus shall be incorporated by reference in this prospectus from the
date of filing or furnishing of these documents or reports.

     You can obtain any of these documents incorporated by reference by written
or oral request through us or the Commission. Documents incorporated by
reference are available from us without charge, excluding all exhibits unless we
have specifically incorporated by reference an exhibit in this prospectus.
Exhibits to such documents will not be provided without charge to those persons
seeking such information unless the requested exhibits are specifically
incorporated by reference in those documents. You may obtain documents
incorporated by reference in this prospectus by requesting them from:
                        NTL INCORPORATED
                        NTL COMMUNICATIONS CORP.
                        110 East 59th Street
                        26th Floor
                        New York NY 10022
                        Attention: Richard J. Lubasch
                        Tel: (212) 906-8440

                                        67
   72

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

                            NTL COMMUNICATIONS CORP.
                                NTL INCORPORATED

                               6 3/4% CONVERTIBLE
                                  SENIOR NOTES
                                    DUE 2008

                                NTL INCORPORATED
                                  COMMON STOCK

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

                                   PROSPECTUS
                            ------------------------

                                August 22, 2001

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