FORM S-11

                                                                 NO. 333-109144


    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 12, 2003

             _____________________________________________________
             _____________________________________________________


                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC 20549
                             ____________________
                               Amendment No. 2 to
                                   FORM S-11
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
                             ____________________


                        PERMANENT FINANCING (NO. 3) PLC
    (Exact name of Registrant 1 as Specified in Its Governing Instruments)
  BLACKWELL HOUSE, GUILDHALL YARD, LONDON EC2V 5AE, UNITED KINGDOM, (+44) 020
                                   7556 0972
 (Address and Telephone Number of Registrant 1's Principal Executive Offices)
                             CT Corporation System
                               111 Eighth Avenue
                           New York, New York 10011
                                (212) 894-8600

 (Name, Address, Including Zip Code and Telephone Number, Including Area Code,
                     of Registrant 1's Agent for Service)
                       PERMANENT FUNDING (NO. 1) LIMITED
    (Exact name of Registrant 2 as Specified in Its Governing Instruments)
  BLACKWELL HOUSE, GUILDHALL YARD, LONDON EC2V 5AE, UNITED KINGDOM, (+44) 020
                                   7556 0972
 (Address and Telephone Number of Registrant 2's Principal Executive Offices)
                             CT Corporation System
                               111 Eighth Avenue
                           New York, New York 10011
                                (212) 894-8600

 (Name, Address, Including Zip Code and Telephone Number, Including Area Code,
                     of Registrant 2's Agent for Service)

                      PERMANENT MORTGAGES TRUSTEE LIMITED
    (Exact name of Registrant 3 as Specified in Its Governing Instruments)
         47 ESPLANADE, ST. HELIER, JERSEY JE1 0BD, (+44) 01534 510 924
 (Address and Telephone Number of Registrant 3's Principal Executive Offices)
                             CT Corporation System
                               111 Eighth Avenue
                           New York, New York 10011
                                (212) 894-8600

 (Name, Address, Including Zip Code and Telephone Number, Including Area Code,
                     of Registrant 3's Agent for Service)
                             ____________________

                                  Copies to:



                                                              
David Balai                       Thomas Jones, Esq.                Robert Torch, Esq.
HBOS Treasury Services plc        Allen & Overy                     Sidley Austin Brown & Wood
33 Old Broad Street               One New Change                    1 Threadneedle Street
London EC2N 1HZ, United Kingdom   London EC4M 9QQ, United Kingdom   London EC2R 8AW, United Kingdom


    Approximate date of commencement of proposed sale to the public: As soon as
practicable after the registration statement becomes effective.
    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. {square}
    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. {square}
    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. {square}
    If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. {square}
             _____________________________________________________
             _____________________________________________________

                                      I-1




                        CALCULATION OF REGISTRATION FEE



               TITLE OF SECURITIES BEING REGISTERED                 AMOUNT BEING       PROPOSED          PROPOSED        AMOUNT OF
                                                                     REGISTERED        MAXIMUM            MAXIMUM       REGISTRATION
                                                                                   OFFERING PRICE       AGGREGATE          FEE (3)
                                                                                    PER UNIT (1)    OFFERING PRICE (1)
                                                                                                                  
$1,100,000,000 series 1 class A floating rate notes due 2004      $1,100,000,000          100%       $1,100,000,000         $88,990
$38,000,000 series 1 class B floating rate notes due 2042            $38,000,000          100%          $38,000,000          $3,074
$38,000,000 series 1 class C floating rate notes due 2042            $38,000,000          100%          $38,000,000          $3,074
$1,700,000,000 series 2 class A floating rate notes due 2010      $1,700,000,000          100%       $1,700,000,000        $137,530
$59,000,000 series 2 class B floating rate notes due 2042            $59,000,000          100%          $59,000,000          $4,773
$59,000,000 series 2 class C floating rate notes due 2042            $59,000,000          100%          $59,000,000          $4,773
$1,500,000,000 series 3 class A floating rate notes due 2033      $1,500,000,000          100%       $1,500,000,000        $121,350
$52,000,000 series 3 class B floating rate notes due 2042            $52,000,000          100%          $52,000,000          $4,207
$52,000,000 series 3 class C floating rate notes due 2042            $52,000,000          100%          $52,000,000          $4,207
Series 1 term AAA advance (2)
Series 2 term AAA advance (2)
Series 3 term AAA advance (2)
Funding interest in the mortgages trust (2)



___________

(1)Estimated solely for the purposes of computing the amount of the
   registration fee in accordance with Rule 457(a) under the Securities Act of
   1933, as amended.
(2)These items are not being offered directly to investors. Permanent Mortgages
   Trustee Limited is the registrant for the Funding interest in the mortgages
   trust and is holding the Funding interest in the mortgages trust on behalf
   of Permanent Funding (No. 1) Limited. The Funding interest in the mortgages
   trust will be the primary source of payments on the term advances listed.
   Permanent Funding (No. 1) Limited is the registrant for those term advances
   and is issuing those term advances to Permanent Financing (No. 3) PLC. Those
   term advances will be the primary source of payments on the series 1 notes,
   the series 2 notes and the series 3 notes being registered hereby,
   respectively. Permanent Financing (No. 3) PLC is the registrant for the
   series 1 notes, the series 2 notes and the series 3 notes being registered
   hereby.


(3)  The total registration fee is $371,979, of which $283,150 was paid
   previously.

                         _____________________________


    The registrants hereby amend this registration statement on such date or
dates as may be necessary to delay its effective date until the registrants
shall file a further amendment which specifically states that this registration
statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the registration statement shall become
effective on such date as the Commission acting pursuant to said Section 8(a),
may determine.



                                      I-2



The information in this prospectus is not complete and may be amended. We may
not sell these securities until the registration statement filed with the
Securities and Exchange Commission is effective. This prospectus is not an
offer to sell these securities and is not soliciting an offer to buy these
securities in any state where the offer or sale is not permitted.


SUBJECT TO COMPLETION AND AMENDMENT


                             PRELIMINARY PROSPECTUS

                        PERMANENT FINANCING (NO. 3) PLC

  (incorporated in England and Wales with limited liability, registered number
                                    4907355)


                                  HALIFAX PLC

                       SELLER, SERVICER AND CASH MANAGER




                                                       PRINCIPAL AMOUNT OF
                                            PRICE TO     ISSUER NOTES AND
                                             PUBLIC     PROCEEDS TO ISSUER     SCHEDULED
                                           PER ISSUER       PER CLASS         REDEMPTION    FINAL MATURITY DATE
CLASS                  INTEREST RATE          NOTE                               DATES
                                                                                     
series 1 class A      __% margin below        100%       $1,100,000,000     December 2004     December 2004
                    one-month USD-LIBOR
series 1 class B  __% margin above three-     100%         $38,000,000            ---            June 2042
                      month USD-LIBOR
series 1 class C   __%margin above three-     100%         $38,000,000            ---            June 2042
                      month USD-LIBOR
series 2 class A  __% margin above three-     100%        $1,700,000,000    September 2006    September 2010
                      month USD-LIBOR
series 2 class B   __%margin above three-     100%         $59,000,000            ---            June 2042
                      month USD-LIBOR
series 2 class C  __% margin above three-     100%         $59,000,000            ---            June 2042
                      month USD-LIBOR
series 3 class A  __% margin above three-     100%       $1,500,000,000     June 2008 and     September 2033
                      month USD-LIBOR                                       September 2008
series 3 class B  __% margin above three-     100%         $52,000,000            ---            June 2042
                      month USD-LIBOR
series 3 class C  __% margin above three-     100%         $52,000,000            ---            June 2042
                      month USD-LIBOR




      *      The principal asset from which Permanent Financing (No. 3) PLC will
             make payments on the issuer notes is an intercompany loan to an
             affiliated company called Permanent Funding (No. 1) Limited.

       *     The principal asset from which Permanent Funding (No. 1) Limited
             will make payments on the intercompany loan is its interest in a
             master trust over a pool of residential mortgage loans held by
             Permanent Mortgages Trustee Limited.

       *     The residential mortgage loans were originated by Halifax plc and
             are secured over properties located in England and Wales. The
             transaction documents are governed by English law (other than the
             issuer underwriting agreement, which is governed by New York law
             and the mortgages trustee corporate services agreement, which is
             governed by Jersey law).

       *     Permanent Holdings Limited, the parent of Permanent Financing (No.
             3) PLC and Permanent Funding (No. 1) Limited, is also the parent of
             the previous issuers, Permanent Financing (No. 1) PLC and Permanent
             Financing (No. 2) PLC, which have issued the previous notes as
             referred to in this document. Among others, Permanent Financing
             (No. 3) PLC, Permanent Financing (No. 2) PLC and Permanent
             Financing (No. 1) PLC will share the security granted by Permanent
             Funding (No. 1) Limited to secure its obligations to each of them
             under their respective intercompany loans.


    PLEASE CONSIDER CAREFULLY THE RISK FACTORS BEGINNING ON PAGE 37 IN THIS
PROSPECTUS.


    THE ISSUER NOTES OFFERED BY THIS PROSPECTUS WILL BE OBLIGATIONS OF THE
ISSUER ONLY. THE ISSUER NOTES WILL NOT BE OBLIGATIONS OF HALIFAX PLC OR ANY OF
ITS AFFILIATES OR ANY OF THE UNDERWRITERS.

    Application has been made to the UK Listing Authority for each class of
issuer notes to be admitted to the official list maintained by the UK Listing
Authority and to the London Stock Exchange plc (the London Stock Exchange) for
each class of issuer notes to be admitted to trading on the London Stock
Exchange's market for listed securities.

    NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THE NOTES OR DETERMINED THAT THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENCE.


                                    ARRANGER
                           CREDIT SUISSE FIRST BOSTON

JOINT LEAD UNDERWRITERS FOR THE SERIES 1, SERIES 2 AND SERIES 3 CLASS A ISSUER
                                      NOTES


                                                                 
CITIGROUP                  CREDIT SUISSE FIRST BOSTON        UBS INVESTMENT BANK



JOINT LEAD UNDERWRITERS FOR THE SERIES 1, SERIES 2 AND SERIES 3 CLASS B AND
                              CLASS C ISSUER NOTES


                                                  
                      CITIGROUP           CREDIT SUISSE FIRST BOSTON




 CO-UNDERWRITERS FOR THE SERIES 1, SERIES 2 AND SERIES 3 CLASS A ISSUER NOTES


                                                    
                       JPMORGAN                   MORGAN STANLEY




                Preliminary Prospectus dated 12th November, 2003




    Subject to conditions described further in this prospectus, Permanent
Holdings Limited may establish new issuers which will issue new notes that are
secured ultimately over the same property as the issuer notes and may rank
equally or ahead of the notes issued by the issuer.

    A note is not a deposit and neither the issuer notes nor the underlying
receivables are insured or guaranteed by any United Kingdom or United States
governmental agency.

    Currently, there is no public market for the issuer notes.


    We expect that delivery of the issuer notes offered by this prospectus will
be made to investors in book-entry form through The Depository Trust Company on
or about 25th November, 2003.


                           FORWARD-LOOKING STATEMENTS

    This prospectus includes forward-looking statements including, but not
limited to, statements made under the captions "RISK FACTORS", "THE LOANS",
"THE SERVICER", "THE SERVICING AGREEMENT" and "MATURITY AND PREPAYMENT
CONSIDERATIONS". These forward-looking statements can be identified by the use
of forward-looking terminology, such as the words "believes", "expects", "may",
"intends", "should" or "anticipates", or the negative or other variations of
those terms. These statements involve known and unknown risks, uncertainties
and other important factors that could cause the actual results and performance
of the issuer notes, Halifax plc or the UK residential mortgage industry to
differ materially from any future results or performance expressed or implied
in the forward-looking statements. These risks, uncertainties and other factors
include, among others: general economic and business conditions in the UK;
currency exchange and interest rate fluctuations; government, statutory,
regulatory or administrative initiatives affecting Halifax plc; changes in
business strategy, lending practices or customer relationships; and other
factors that may be referred to in this prospectus. Some of the most
significant of these risks, uncertainties and other factors are discussed under
the caption "RISK FACTORS", and you are encouraged to carefully consider those
factors prior to making an investment decision.

                                        2



                                TABLE OF CONTENTS



                                                                                             
DEFINED TERMS.................................................................................    5
SUMMARY OF PROSPECTUS.........................................................................    6
RISK FACTORS..................................................................................   37
US DOLLAR PRESENTATION........................................................................   66
THE ISSUER....................................................................................   67
USE OF PROCEEDS...............................................................................   69
HALIFAX PLC...................................................................................   70
FUNDING 1.....................................................................................   72
THE MORTGAGES TRUSTEE.........................................................................   76
HOLDINGS......................................................................................   78
PERMANENT PECOH LIMITED.......................................................................   80
THE ISSUER SWAP PROVIDERS.....................................................................   81
THE FUNDING 1 LIQUIDITY FACILITY PROVIDER.....................................................   84
DESCRIPTION OF THE PREVIOUS ISSUERS AND THE PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS   85
THE LOANS.....................................................................................   92
THE SERVICER..................................................................................  117
THE SERVICING AGREEMENT.......................................................................  122
ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY............................................  127
THE MORTGAGES TRUST...........................................................................  134
THE ISSUER INTERCOMPANY LOAN AGREEMENT........................................................  147
SECURITY FOR FUNDING 1'S OBLIGATIONS..........................................................  154
SECURITY FOR THE ISSUER'S OBLIGATIONS.........................................................  161
CASHFLOWS.....................................................................................  168
CREDIT STRUCTURE..............................................................................  192
THE SWAP AGREEMENTS...........................................................................  202
CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING 1.......................................  208
CASH MANAGEMENT FOR THE ISSUER................................................................  211
DESCRIPTION OF THE ISSUER TRUST DEED..........................................................  213
THE ISSUER NOTES AND THE GLOBAL ISSUER NOTES..................................................  215
TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES..............................................  221
RATINGS OF THE ISSUER NOTES...................................................................  239
MATURITY AND PREPAYMENT CONSIDERATIONS........................................................  240
MATERIAL LEGAL ASPECTS OF THE LOANS...........................................................  242
UNITED KINGDOM TAXATION.......................................................................  244
PROPOSED EU SAVINGS DIRECTIVE.................................................................  247
UNITED STATES FEDERAL INCOME TAXATION.........................................................  248
MATERIAL JERSEY (CHANNEL ISLANDS) TAX CONSIDERATIONS..........................................  253
ERISA CONSIDERATIONS..........................................................................  254
ENFORCEMENT OF FOREIGN JUDGMENTS IN ENGLAND AND WALES.........................................  256
UNITED STATES LEGAL INVESTMENT CONSIDERATIONS.................................................  257
EXPERTS.......................................................................................  257
LEGAL MATTERS.................................................................................  257
UNDERWRITING..................................................................................  258
REPORTS TO NOTEHOLDERS........................................................................  263
WHERE INVESTORS CAN FIND MORE INFORMATION.....................................................  263
MARKET-MAKING.................................................................................  263
AFFILIATIONS..................................................................................  263
LISTING AND GENERAL INFORMATION...............................................................  264
GLOSSARY......................................................................................  267
ANNEX A.......................................................................................  310
INDEX OF APPENDICES...........................................................................  317
APPENDIX A....................................................................................  318



                                       3





                                                                                             
APPENDIX B....................................................................................  319
APPENDIX C....................................................................................  320
APPENDIX D....................................................................................  321
APPENDIX E....................................................................................  322
APPENDIX F....................................................................................  325



                                        4



                                  DEFINED TERMS

    The principal and technical terms used in this prospectus have the meanings
set forth in the glossary, unless otherwise defined where they appear in the
text.

    References in this document to "WE" or "US" mean the issuer and references
to "YOU" mean potential investors in the issuer notes.

    References in this prospectus to "[GBP]", "POUNDS" or "STERLING" are to the
lawful currency for the time being of the United Kingdom of Great Britain and
Northern Ireland. References in this prospectus to "US$", "$", "US DOLLARS" or
"DOLLARS" are to the lawful currency of the United States of America.

    References to "g", "EURO" or "EURO" are to the single currency introduced at
the third stage of European Economic and Monetary Union pursuant to the Treaty
establishing the European Communities, as amended from time to time.

    As this transaction is connected, by virtue of its structure, with previous
transactions and may be connected with future transactions, it is necessary in
this prospectus to refer to any or all of these transactions. In respect of
notes, term advances, intercompany loans or other terms derived from or related
to them we use the word "PREVIOUS" when referring to the previous transactions,
the word "ISSUER" when referring to the present transaction, the word "CURRENT"
when referring to the previous transactions and the present transaction, the
word "NEW" when referring to future transactions and "ANY" or "ALL" when
referring to any or all of the current transactions and future transactions.
For example, the "ISSUER NOTES" are the notes issued by Permanent Financing
(No. 3) PLC, the "PREVIOUS NOTES" are the notes issued by each of Permanent
Financing (No. 1) PLC and Permanent Financing (No. 2) PLC, the "CURRENT NOTES"
are the notes issued by Permanent Financing (No. 1) PLC, Permanent Financing
(No. 2) PLC and Permanent Financing (No. 3) PLC, the "NEW NOTES" are notes
which may be issued in future transactions and the "NOTES" are the previous
notes, the issuer notes and any new notes.

                                        5



                              SUMMARY OF PROSPECTUS


    The information on pages 6 to 36, inclusive, is a summary of the principal
features of the issuer notes, including the loans and the issuer transaction
documents that will generate the income for the issuer to make payments on the
issuer notes. This summary does not contain all of the information that you
should consider before investing in the issuer notes. You should read the
entire prospectus carefully, especially the risks of investing in the issuer
notes discussed under "RISK FACTORS".



OVERVIEW OF THE TRANSACTION

    The following is a brief overview of the transaction and is further
illustrated by the "STRUCTURAL DIAGRAM OF THE SECURITISATION BY THE ISSUER"
(the numbers in the diagram refer to the numbered paragraphs in this section).

       (1)   On 14th June, 2002 and on several subsequent dates, the seller
             assigned the loans in the portfolio and their related security to
             the mortgages trustee pursuant to the mortgage sale agreement.
             These assignments are further described in "ASSIGNMENT OF THE LOANS
             AND THEIR RELATED SECURITY". The loans are residential mortgage
             loans originated by Halifax plc and secured over residential
             properties located in England and Wales.

       (2)   The mortgages trustee holds the trust property on trust for the
             benefit of the seller and Funding 1 pursuant to a mortgages trust
             deed initially entered into on 13th June, 2002. On the closing
             date, the trust property will include the portfolio which will
             consist of the loans, their related security, any accrued interest
             on the loans and other amounts derived from the loans and their
             related security. The seller and Funding 1 each has a joint and
             undivided interest in the trust property but their entitlement to
             the proceeds from the trust property is in proportion to their
             respective shares of the trust property.

       (3)   The mortgages trustee distributes interest on the loans to Funding
             1 based on the share that Funding 1 has in the trust property
             expressed as a percentage (or if less, the amount that Funding 1
             needs to meet its obligations to pay interest on the intercompany
             loans and other amounts on the date of distribution). The mortgages
             trustee distributes the rest of the interest on the loans to the
             seller. The mortgages trustee distributes losses on the loans to
             the seller and Funding 1 in accordance with the share that each of
             them has in the trust property, expressed as a percentage. These
             percentages may fluctuate as described in "THE MORTGAGES TRUST".
             The mortgages trustee distributes principal receipts on the loans
             depending on whether Funding 1 is required to pay amounts on an
             intercompany loan on the next Funding 1 interest payment date or
             Funding 1 is accumulating cash to repay a bullet term advance or a
             scheduled amortisation instalment. See further "THE MORTGAGES
             TRUST".

       (4)   Funding 1 will use the proceeds of the issuer intercompany loan on
             the closing date to pay the seller for an increase in the Funding 1
             share of the trust property, thereby reducing the seller's share of
             the trust property. If Funding 1 has any excess income remaining
             after paying all amounts that it is required to pay under the terms
             of the transaction, then, subject to applicable rules, that extra
             income will be allocated and distributed to the seller by the
             mortgages trustee.

       (5)   Funding 1 will use a portion of the amounts received from its share
             in the trust property to meet its obligations to pay interest and
             principal due to the issuer under the issuer intercompany loan.
             Funding 1's obligations to the issuer under the issuer intercompany
             loan will be secured under the Funding 1 deed of charge by, among
             other things, Funding 1's share of the trust property.

       (6)   The issuer's obligations to pay principal and interest on the
             issuer notes will be funded primarily from the payments of
             principal and interest received by it from Funding 1 under the
             issuer intercompany loan. The issuer's primary asset will be the
             issuer intercompany loan agreement. Neither the issuer nor the
             noteholders will have any direct interest in the trust property,
             although the issuer will have a shared security interest under the
             Funding 1 deed of charge in Funding 1's share of the trust
             property.

                                       6


       (7)   The issuer will sell the issuer notes to investors and then lend
             the proceeds to Funding 1 under the issuer intercompany loan
             agreement on the closing date.

       (8)   These items and their function in the transaction structure are
             described later in this prospectus. They are included in the first
             diagram below so that investors can refer back to see where they
             fit into the structure.


STRUCTURAL DIAGRAM OF THE SECURITISATION BY THE ISSUER

[Strucural diagram]






                                        7



DIAGRAM OF OWNERSHIP STRUCTURE

                        [Diagram of ownership structure]







    This diagram illustrates the ownership structure of the principal parties to
the transaction, as follows:

       *     Each of Funding 1, Funding 2, the issuer, the previous issuers and
             the post-enforcement call option holder is a wholly-owned
             subsidiary of Permanent Holdings Limited.

       *     The entire issued share capital of Holdings is held on trust by a
             corporate services provider, not affiliated with the seller, under
             the terms of a discretionary trust for the benefit of one or more
             charities. Any profits received by Holdings, after payment of the
             costs and expenses of Holdings, will be paid for the benefit of The
             National Society for the Prevention of Cruelty to Children
             (registered charity number 216401) in the United Kingdom and for
             other charitable purposes selected at the discretion of the
             corporate services provider. The payments on your issuer notes will
             not be affected by this arrangement.

       *     The entire issued share capital of the mortgages trustee (not shown
             in the diagram above) is held beneficially on trust by SFM Offshore
             Limited, a corporate services provider, not affiliated with the
             seller, under the terms of a discretionary trust for the benefit of
             one or more charities. Any profits received by the mortgages
             trustee, after payment of the costs and expenses of the mortgages
             trustee, will be paid for the benefit of charities and charitable
             purposes selected at the discretion of SFM Offshore Limited. The
             payments on your issuer notes will not be affected by this
             arrangement.

       *     Halifax plc has no ownership interest in any of the entities in the
             diagrams above. This should ensure, among other things, that the
             ownership structure and its impact on investors are not linked to
             the credit of Halifax plc, and that Halifax plc has no obligation
             to support the transaction financially, although Halifax plc may
             still have a connection with the transaction for other reasons
             (such as acting as servicer of the loans and as a beneficiary under
             the mortgages trust).

       *     The previous issuers are Permanent Financing (No. 1) PLC and
             Permanent Financing (No. 2) PLC, each of which is a wholly-owned
             subsidiary of Holdings. The previous issuers issued the previous
             notes to investors and loaned the proceeds to Funding 1 pursuant to
             separate intercompany loan agreements dated 14th June, 2002 and 6th
             March, 2003 respectively. See "-- THE PREVIOUS ISSUERS, NEW
             ISSUERS, NEW INTERCOMPANY LOANS, NEW START-UP LOANS AND FUNDING 2".
             The issuer notes offered pursuant to this prospectus rank behind,
             equally or ahead of the previous notes, as further described under
             "-- THE PREVIOUS ISSUERS, NEW ISSUERS, NEW INTERCOMPANY LOANS, NEW
             START-UP LOANS AND FUNDING 2". The issuer and the previous issuers
             will share in the security granted by Funding 1 for its respective
             obligations to them under their respective intercompany loans.

                                       8


       *     Holdings may establish new issuers that issue new notes that may
             rank behind, equally or ahead of the issuer notes, depending on the
             ratings of the new notes as described under "-- THE PREVIOUS
             ISSUERS, NEW ISSUERS, NEW INTERCOMPANY LOANS, NEW START-UP LOANS
             AND FUNDING 2". Any new issuer established after the closing date
             will be a wholly-owned subsidiary of Holdings.

       *     Holdings has established an additional entity, Permanent Funding
             (No. 2) PLC ("FUNDING 2"), which may in the future issue new notes
             from time to time and use most of the proceeds to pay the seller
             for a direct interest in the trust property rather than lending the
             proceeds to Funding 1. Funding 2 is a wholly-owned subsidiary of
             Holdings.

       *     In certain circumstances (including when new issuers are
             established or Funding 2 becomes a beneficiary of the mortgages
             trust), the security trustee will consent to modifications to be
             made to some of the issuer transaction documents. Your consent will
             not be obtained in relation to those modifications (see further
             "RISK FACTORS -- THE SECURITY TRUSTEE MAY AGREE MODIFICATIONS TO
             THE ISSUER TRANSACTION DOCUMENTS WITHOUT YOUR PRIOR CONSENT, WHICH
             MAY ADVERSELY AFFECT YOUR INTERESTS").


SUMMARY OF THE ISSUER NOTES

    In addition to the issuer notes offered by this prospectus, the issuer will
also issue the series 4 class A1 issuer notes, the series 4 class A2 issuer
notes (together, the "SERIES 4 CLASS A ISSUER NOTES"), the series 4 class B
issuer notes, the series 4 class C issuer notes, the series 5 class A issuer
notes, the series 5 class B issuer notes and the series 5 class C issuer notes.
These additional issuer notes will be secured over the same property as the
notes offered by this prospectus. These additional issuer notes have not been
registered in the United States and are not being offered by this prospectus.
However, the term "ISSUER NOTES" when used in this prospectus includes all of
the series 1 issuer notes, series 2 issuer notes, series 3 issuer notes, series
4 issuer notes and series 5 issuer notes, some features of which are summarised
in this section.

    Some series of issuer notes will be paid ahead of others, regardless of the
ranking of the issuer notes. In particular, some payments on some series of
class B issuer notes and class C issuer notes will be paid before some series
of class A issuer notes, as described in "-- THE ISSUER NOTES -- PAYMENT AND
RANKING OF THE ISSUER NOTES".

                                        9






                   SERIES OF ISSUER NOTES
                   ----------------------------------------------------------------------
                   SERIES 1                SERIES 1                SERIES 1
                   CLASS A                 CLASS B                 CLASS C
                   ----------------------  ----------------------  ----------------------

                                                          
Principal amount:  $1,100,000,000          $38,000,000             $38,000,000
Credit             Subordination of the    Subordination of the    The reserve fund
  enhancement:     class B issuer notes    class C issuer notes
                   and the class C issuer  and the reserve fund
                   notes and the reserve
                   fund

Interest rate:     One-month USD-          Three-month USD-        Three-month USD-
                   LIBOR - margin            LIBOR + margin          LIBOR + margin
Margin:            __% p.a.                __% p.a.                __% p.a.
Until interest     N/A                     December 2010           December 2010
  payment date
  falling in:
And thereafter:    N/A                     __% p.a.                __% p.a.

Scheduled          December 2004           N/A                     N/A
  redemption
  date(s):
Interest accrual   Actual/360              Actual/360              Actual/360
  method:
Interest payment   For  the series  1 class  A  issuer notes,  monthly in  arrear on  the
  dates:           interest payment date falling in each consecutive month. For the other
                   series 1  issuer notes,  quarterly in arrear  on the  interest payment
                   dates falling in March, June,  September and December of each year. If
                   a trigger event occurs or the issuer security is enforced prior to the
                   interest  payment  date  falling  in   December  2004,   interest  and
                   principal due and payable on the series 1 class A issuer notes will be
                   payable quarterly in  arrear on the interest payment  dates falling in
                   March, June, September and December of each year.
First interest     December 2003           March 2004              March 2004
  payment date:

Final maturity     December 2004           June 2042               June 2042
  date:
Tax treatment:     Debt for United States  Debt for United States  Debt for United States
                   federal income tax      federal income tax      federal income tax
                   purposes, subject to    purposes, subject to    purposes, subject to
                   the considerations      the considerations      the considerations
                   contained in "UNITED    contained in "UNITED    contained in "UNITED
                   STATES FEDERAL          STATES FEDERAL          STATES FEDERAL
                   INCOME TAXATION"        INCOME TAXATION"        INCOME TAXATION"
ERISA eligible:    Yes, subject to the     Yes, subject to the     Yes, subject to the
                   considerations in       considerations in       considerations in
                   "ERISA                  "ERISA                  "ERISA
                   CONSIDERATIONS"         CONSIDERATIONS"         CONSIDERATIONS"
Listing:           UK Listing Authority    UK Listing Authority    UK Listing Authority
                   and London Stock        and London Stock        and London Stock
                   Exchange                Exchange                Exchange

ISIN:              US71419MAA53            US71419MAB37            US71419MAC10
Common code:       __                      __                      __
CUSIP number:      71419MAA5               71419MAB3               71419MAC1

Expected ratings   A-1+/P-1/F1+            AA/Aa3/AA               BBB/Baa2/BBB
  (S&P/Moody's/
  Fitch):





                                       10






                   SERIES OF ISSUER NOTES
                   ----------------------------------------------------------------------
                   SERIES 2                SERIES 2                SERIES 2
                   CLASS A                 CLASS B                 CLASS C
                   ----------------------  ----------------------  ----------------------

                                                          
Principal amount:  $1,700,000,000          $59,000,000             $59,000,000
Credit             Subordination of the    Subordination of the    The reserve fund
  enhancement:     class B issuer notes    class C issuer notes
                   and the class C issuer  and the reserve fund
                   notes and the reserve
                   fund

Interest rate:     Three-month USD-        Three-month USD-        Three-month USD-
                   LIBOR + margin          LIBOR + margin          LIBOR + margin
Margin:            __% p.a.                __% p.a.                __% p.a.
Until interest     N/A                     December 2010           December 2010
  payment date
  falling in:
And thereafter:    N/A                     __% p.a.                __% p.a.

Scheduled          September 2006          N/A                     N/A
  redemption
  date(s):
Interest accrual   Actual/360              Actual/360              Actual/360
  method:
Interest payment   For the  series 2  issuer notes, quarterly  in arrear on  the interest
  dates:           payment dates falling  in March, June, September and  December of each
                   year.
First interest     September 2010          March 2004              March 2004
  payment date:

Final maturity     June 2009               June 2042               June 2042
  date:
Tax treatment:     Debt for United States  Debt for United States  Debt for United States
                   federal income tax      federal income tax      federal income tax
                   purposes, subject to    purposes, subject to    purposes, subject to
                   the considerations      the considerations      the considerations
                   contained in "UNITED    contained in "UNITED    contained in "UNITED
                   STATES FEDERAL          STATES FEDERAL          STATES FEDERAL
                   INCOME TAXATION"        INCOME TAXATION"        INCOME TAXATION"
ERISA eligible:    Yes, subject to the     Yes, subject to the     Yes, subject to the
                   considerations in       considerations in       considerations in
                   "ERISA CONSIDERATIONS"  "ERISA                  "ERISA
                                           CONSIDERATIONS"         CONSIDERATIONS"
Listing:           UK Listing Authority    UK Listing Authority    UK Listing Authority
                   and London Stock        and London Stock        and London Stock
                   Exchange                Exchange                Exchange

ISIN:              US71419MAD92            US71419MAE75            US71419MAF41
Common code:       __                      __                      __
CUSIP number:      71419MAD9               71419MAE7               71419MAF4

Expected ratings   AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB
  (S&P/Moody's/
  Fitch):





                                       11






                   SERIES OF ISSUER NOTES

                   ----------------------------------------------------------------------
                   SERIES 3                SERIES 3                SERIES 3
                   CLASS A                 CLASS B                 CLASS C
                   ----------------------  ----------------------  ----------------------


                                                          
Principal amount:  $1,500,000,000          $52,000,000             $52,000,000
Credit             Subordination of the    Subordination of the    The reserve fund
  enhancement:     class B issuer notes    class C issuer notes
                   and the class C issuer  and the reserve fund
                   notes and the reserve
                   fund
Interest rate:     Three-month USD-        Three-month USD-        Three-month USD-
                   LIBOR + margin          LIBOR + margin          LIBOR + margin

Margin:            __% p.a.                __% p.a.                __% p.a.
Until interest     December 2010           December 2010           December 2010
  payment date
  falling in:
And thereafter:    __% p.a.                __% p.a.                __% p.a.
Scheduled          June 2008 and           N/A                     N/A
  redemption       September 2008
  date(s):

Interest accrual   Actual/360              Actual/360              Actual/360
  method:
Interest payment   For the  series 3  issuer notes, quarterly  in arrear on  the interest
  dates:           payment dates falling  in March, June, September and  December of each
                   year.
First interest     March 2004              March 2004              March 2004
  payment date:

Final maturity     September 2033          June 2042               June 2042
  date:
Tax treatment:     Debt for United States  Debt for United States  Debt for United States
                   federal income tax      federal income tax      federal income tax
                   purposes, subject to    purposes, subject to    purposes, subject to
                   the considerations      the considerations      the considerations
                   contained in "UNITED    contained in "UNITED    contained in "UNITED
                   STATES FEDERAL          STATES FEDERAL          STATES FEDERAL
                   INCOME TAXATION"        INCOME TAXATION"        INCOME TAXATION"
ERISA eligible:    Yes, subject to the     Yes, subject to the     Yes, subject to the
                   considerations in       considerations in       considerations in
                   "ERISA CONSIDERATIONS"  "ERISA CONSIDERATIONS"  "ERISA
                                                                   CONSIDERATIONS"
Listing:           UK Listing Authority    UK Listing Authority    UK Listing Authority
                   and London Stock        and London Stock        and London Stock
                   Exchange                Exchange                Exchange

ISIN:              US71419MAG24            US71419MAH07            US71419MAJ62
Common code:       __                      __                      __
CUSIP number:      71419MAG2               71419MAH0               71419MAJ6
Expected ratings   AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB
  (S&P/Moody's/
  Fitch):






                                       12






                      SERIES OF ISSUER NOTES

                      --------------------------------------------------------------------------------------
                      SERIES 4              SERIES 4              SERIES 4              SERIES 4
                      CLASS A1              CLASS A2              CLASS B               CLASS C
                      --------------------  --------------------  --------------------  --------------------


                                                                            
Principal amount:     [e]700,000,000        [GBP]750,000,000      [e]62,000,000         [e]62,000,000
Credit enhancement:   Subordination of      Subordination of      Subordination of      The reserve fund
                      the class B issuer    the class B issuer    the class C issuer
                      notes and the class   notes and the class   notes and the
                      C issuer notes and    C issuer notes and    reserve fund
                      the reserve fund      the reserve fund
Interest rate:        Three-month           Three-month           Three-month           Three-month
                      EURIBOR + margin      Sterling LIBOR +      EURIBOR + margin      EURIBOR + margin
                                            margin

Margin:               __% p.a.              __% p.a.              __% p.a.              __% p.a.
Until interest        December 2010         December 2010         December 2010         December 2010
  payment date
  falling in:
And thereafter:       __% p.a.              __% p.a.              __% p.a.              __% p.a.
Scheduled redemption  March 2009 and        March 2009 and        N/A                   N/A
  date(s):            June 2009             June 2009

Interest accrual      Actual/360            Actual/365            Actual/360            Actual/360
  method:
Interest payment      For all  the series 4 issuer  notes, quarterly in  arrear on the
  dates:              interest
                      payment dates falling in March, June, September and December
                      of each year.
First interest        March 2004            March 2004            March 2004            March 2004
  payment date:

Final maturity date:  September 2033        September 2033        June 2042             June 2042
Tax treatment:        N/A (These issuer     N/A (These issuer     N/A (These issuer     N/A (These issuer
                      notes are not being   notes are not being   notes are not being   notes are not being
                      offered or sold in    offered or sold in    offered or sold in    offered or sold in
                      the United States)    the United States)    the United States)    the United States)
ERISA eligible:       N/A (These issuer     N/A (These issuer     N/A (These issuer     N/A (These issuer
                      notes are not being   notes are not being   notes are not being   notes are not being
                      offered or sold in    offered or sold in    offered or sold in    offered or sold in
                      the United States)    the United States)    the United States)    the United States)
Listing:              UK Listing Authority  UK Listing Authority  UK Listing Authority  UK Listing Authority
                      and London Stock      and London Stock      and London Stock      and London Stock
                      Exchange              Exchange              Exchange              Exchange

ISIN:                 XS0179397772          XS0179398317          XS0179398580          XS0179398663
Common code:          017939777             017939831             017939858             017939866
CUSIP number:         N/A                   N/A                   N/A                   N/A
Expected ratings
(S&P/Moody's/Fitch):  AAA/Aaa/AAA           AAA/Aaa/AAA           AA/Aa3/AA             BBB/Baa2/BBB






                                       13






                   SERIES OF ISSUER NOTES

                   -----------------------------------------------------------------------
                   SERIES 5                 SERIES 5                SERIES 5
                   CLASS A                  CLASS B                 CLASS C
                   -----------------------  ----------------------  ----------------------


                                                           
Principal amount:  [GBP]400,000,000         [e]20,000,000           [e]20,000,000
Credit             Subordination of the     Subordination of the    The reserve fund
  enhancement:     class B issuer notes     class C issuer notes
                   and the class C issuer   and the reserve fund
                   notes and the reserve
                   fund
Interest rate:     __ % p.a.                Three-month             Three-month
                                            EURIBOR + margin        EURIBOR + margin

Margin:            N/A                      __% p.a.                __% p.a.
Until interest     December 2010            December 2010           December 2010
  payment date
  falling in:
And thereafter:    Three-month              __% p.a.                __% p.a.
                   sterling LIBOR +
                   margin of __% p.a.
Scheduled          N/A                      N/A                     N/A
  redemption
  date(s):

Interest accrual   Actual/Actual (ISMA)     Actual/360              Actual/360
  method:          until the interest
                   payment date falling in
                   December 2010 and
                   then Actual/365
Interest payment   For the series 5 class A  class issuer notes, annually in arrear on the
  dates:           interest  payment date falling  in December  of each  year and  for the
                   other  series 5  issuer  notes,  quarterly in  arrear  on the  interest
                   payment dates  falling in March,  June, September and December  of each
                   year.  If a trigger  event occurs  or the  issuer security  is enforced
                   prior  to the  interest payment  date  in December  2010, interest  and
                   principal due and payable on the  series 5 class A issuer notes will be
                   payable quarterly  in arrear on  the interest payment dates  falling in
                   March, June,  September and December  of each year. After  the interest
                   payment date falling in  December  2010,  interest and principal on the
                   series 5  class A issuer notes  will be payable quarterly  in arrear on
                   the  interest  payment dates  falling  in  March,  June, September  and
                   December of each year.
First interest     December 2004            March 2004              March 2004
  payment date:

Final maturity     June 2042                June 2042               June 2042
  date:
Tax treatment:     N/A (These issuer        N/A (These issuer       N/A (These issuer
                   notes are not being      notes are not being     notes are not being
                   offered or sold in the   offered or sold in the  offered or sold in the
                   United States)           United States)          United States)
ERISA eligible:    N/A (These issuer        N/A (These issuer       N/A (These issuer
                   notes are not being      notes are not being     notes are not being
                   offered or sold in the   offered or sold in the  offered or sold in the
                   United States)           United States)          United States)
Listing:           UK Listing Authority     UK Listing Authority    UK Listing Authority
                   and London Stock         and London Stock        and London Stock
                   Exchange                 Exchange                Exchange

ISIN:              XS0179401806             XS0179402796            XS0179403257
Common code:       017940180                017940279               017940325
CUSIP number:      N/A                      N/A                     N/A
Expected ratings   AAA/Aaa/AAA              AA/Aa3/AA               BBB/Baa2/BBB
  (S&P/Moody's/
  Fitch):



                                       14




THE ISSUER

    Permanent Financing (No. 3) PLC is a public limited company incorporated in
England and Wales. Its registered office is Blackwell House, Guildhall Yard,
London EC2V 5AE. Its telephone number is (+44) (0)20 7556 0972.

    The issuer is a newly created special purpose company. The purpose of the
issuer is to issue the issuer notes which represent its asset-backed
obligations and to lend the equivalent net issue proceeds to Funding 1. The
issuer will not engage in any activities that are unrelated to these purposes.


FUNDING 1

    Permanent Funding (No. 1) Limited is a private limited company incorporated
in England and Wales. Its registered office is Blackwell House, Guildhall Yard,
London EC2V 5AE. Its telephone number is (+44) (0)20 7556 0972.

    Funding 1 is a special purpose company. Funding 1 will borrow money from us
pursuant to the terms of the issuer intercompany loan agreement. Funding 1 will
use the money borrowed from us to pay the seller for the increased Funding 1
share of the trust property on the closing date. Together, Funding 1 and the
seller will be beneficially entitled to all of the trust property. Funding 2
may also acquire a share of the trust property in the future.


THE MORTGAGES TRUSTEE

    Permanent Mortgages Trustee Limited is a private limited company
incorporated in Jersey, Channel Islands. Its registered office is 47 Esplanade,
St. Helier, Jersey, JE1 OBD, Channel Islands. Its telephone number is (+44) (0)
1534 510 924.

    The mortgages trustee is a special purpose company. The purpose of the
mortgages trustee is to hold the trust property. The mortgages trustee holds
the trust property on trust for the seller and Funding 1 and, if applicable,
Funding 2, under the terms of the mortgages trust deed.


THE SELLER, THE SERVICER, THE CASH MANAGER AND THE ISSUER CASH MANAGER


    The seller is a bank incorporated in England and Wales as a public limited
company. It is regulated by the Financial Services Authority. Its registered
office is Trinity Road, Halifax, West Yorkshire HX1 2RG. Its telephone number
is (+44) (0) 113 235 7511.


    The seller originated all of the loans in the portfolio according to the
lending criteria applicable at the time of origination and has assigned those
loans to the mortgages trustee under the mortgage sale agreement.

    Although the loans have been assigned to the mortgages trustee, the seller
continues to perform administration and servicing functions in respect of the
loans on behalf of the mortgages trustee and the beneficiaries, including
collecting payments under the loans and taking steps to recover arrears. The
seller may not resign as servicer unless a successor servicer has been
appointed. In addition, the servicer may be replaced by a successor servicer if
it defaults in its obligations under the servicing agreement.

    The seller has also been appointed as the cash manager for the mortgages
trustee and Funding 1 to manage their bank accounts, determine the amounts of
and arrange payments of monies to be made by them and keep certain records on
their behalf.

    The seller will also be appointed as the issuer cash manager to manage our
bank accounts, determine the amounts of and arrange payments of monies to be
made by us and keep certain records on our behalf.

    Although the seller has assigned the loans to the mortgages trustee, the
seller continues to have an interest in the loans as one of the beneficiaries
of the mortgages trust under the mortgages trust deed.

                                       15



THE ACCOUNT BANK AND THE ISSUER ACCOUNT BANK

    Bank of Scotland, acting through its offices at 116 Wellington Street, Leeds
LS1 4LT will be appointed as the issuer account bank to provide banking
services to us, and has been appointed as the account bank to Funding 1 and the
mortgages trustee.


THE ISSUER NOTES

CLASSES OF ISSUER NOTES

    In this prospectus, we are offering the following series 1 issuer notes,
series 2 issuer notes and series 3 issuer notes:


       *     the $1,100,000,000 floating rate series 1 class A issuer notes due
             December 2004;



       *     the $38,000,000 floating rate series 1 class B issuer notes due
             June 2042;



       *    the $38,000,000 floating rate series 1 class C issuer notes due
            September 2010;



       *     the $1,700,000,000 floating rate series 2 class A issuer notes
             due June 2009;



       *     the $59,000,000 floating rate series 2 class B issuer notes due
             June 2042;



       *     the $59,000,000 floating rate series 2 class C issuer notes due
             June 2042;



       *     the $1,500,000,000 floating rate series 3 class A issuer notes
             due September 2033;



       *     the $52,000,000 floating rate series 3 class B issuer notes due
             June 2042; and



       *     the $52,000,000 floating rate series 3 class C issuer notes due
             June 2042.


    In addition, we are issuing the following issuer notes, which are not being
offered by this prospectus:


       *     the [e]700,000,000 floating rate series 4 class A1 issuer notes due
             September 2033;



       *     the [GBP]750,000,000 floating rate series 4 class A2 issuer notes
             due September 2033;



       *     the [e]62,000,000 floating rate series 4 class B issuer notes due
             June 2042;



       *     the [e]62,000,000 floating rate series 4 class C issuer notes due
             June 2042;



       *     the [GBP]400,000,000 fixed-floating rate series 5 class A issuer
             notes due June 2042;



       *     the [e]20,000,000 floating rate series 5 class B issuer notes due
             June 2042; and



       *     the [e]20,000,000 floating rate series 5 class C issuer notes due
             June 2042.


    The series 1 class A issuer notes, the series 1 class B issuer notes and the
series 1 class C issuer notes are collectively referred to as the series 1
issuer notes and references to the series 2 issuer notes, the series 3 issuer
notes, the series 4 issuer notes and the series 5 issuer notes are to be
construed in an analogous manner. The series 1 class A issuer notes, the series
2 class A issuer notes, the series 3 class A issuer notes, the series 4 class A
issuer notes and the series 5 class A issuer notes are also collectively
referred to as the class A issuer notes and references to the class B issuer
notes and the class C issuer notes are to be construed in an analogous manner.

    The series 4 class A1 issuer notes and the series 4 class A2 issuer notes
together are referred to as the series 4 class A issuer notes.

    The series 4 issuer notes and the series 5 issuer notes are not being
offered to the public in the United States by this prospectus. Instead, they
will be offered to institutional investors outside the United States in
transactions exempt from the registration requirements of the US Securities Act
of 1933, as amended.

    The series 1 issuer notes, the series 2 issuer notes, the series 3 issuer
notes, the series 4 issuer notes and the series 5 issuer notes together
represent our asset-backed obligations.

RELATIONSHIP BETWEEN THE ISSUER NOTES AND THE ISSUER INTERCOMPANY LOAN

    On the closing date we will make an issuer intercompany loan to Funding 1
from the net proceeds of the issue of the issuer notes (after making
appropriate currency exchanges under the relevant issuer swaps). The issuer
intercompany loan will consist of separate issuer term advances. There will be
a total of 16 issuer term advances -- an issuer series 1 term AAA advance, an
issuer
                                       16



series 1 term AA advance, an issuer  series 1 term BBB advance, an issuer series
2 term AAA advance, an issuer series  2 term AA advance, an issuer series 2 term
BBB advance,  an issuer series 3  term AAA advance,  an issuer series 3  term AA
advance, an  issuer series  3 term BBB  advance, an  issuer series 4A1  term AAA
advance,  an issuer series  4A2 term  AAA advance,  an issuer  series 4  term AA
advance,  an issuer  series 4  term BBB  advance, an  issuer series  5  term AAA
advance, an  issuer series 5  term AA  advance and an  issuer series 5  term BBB
advance. The  proceeds of the different series  of class A issuer  notes will be
used  to make  the corresponding  issuer  term AAA  advances to  Funding 1,  the
proceeds of the  different series of class  B issuer notes will be  used to make
the corresponding issuer  term AA advances to Funding 1 and  the proceeds of the
different series of class C issuer  notes will be used to make the corresponding
issuer  term BBB  advances to  Funding  1. For  more information  on the  issuer
intercompany loan, see "-- THE ISSUER INTERCOMPANY LOAN".

    We will repay the class A issuer notes from payments made by Funding 1 under
the corresponding issuer term AAA advances, the class B issuer notes from
payments made by Funding 1 under the corresponding issuer term AA advances and
the class C issuer notes from payments made by Funding 1 under the
corresponding issuer term BBB advances (in each case where the relevant class
of issuer notes is denominated in US dollars or euro after making appropriate
currency exchanges under the relevant issuer currency swaps). The ability of
Funding 1 to make payments on the issuer intercompany loan will depend to a
large extent on (a) Funding 1 receiving its share of collections on the trust
property, which will in turn depend principally on the collections the
mortgages trustee receives on the loans and the related security and (b) the
allocation of monies between the previous intercompany loans, the issuer
intercompany loan and any new intercompany loans. See "-- THE ISSUER
INTERCOMPANY LOAN".

OPERATIVE DOCUMENTS CONCERNING THE ISSUER NOTES

    We will issue the issuer notes under the issuer trust deed. The issuer notes
will also be subject to the issuer paying agent and agent bank agreement. The
security for the issuer notes will be created under the issuer deed of charge
between ourselves, the security trustee and our other secured creditors.
Operative legal provisions relating to the issuer notes will be included in the
issuer trust deed, the issuer paying agent and agent bank agreement, the issuer
deed of charge, the issuer cash management agreement and the issuer notes
themselves, each of which will be governed by English law.

PAYMENT AND RANKING OF THE ISSUER NOTES

    Payments of interest and principal on the class A issuer notes of each
series will rank ahead of payments of interest and principal on the class B
issuer notes of any series and the class C issuer notes of any series and
payments of interest and principal on the class B issuer notes of each series
will rank ahead of payments of interest and principal on the class C issuer
notes of any series. For more information on the priority of payments to you,
see "CASHFLOWS" and see also "RISK FACTORS -- SUBORDINATION OF OTHER NOTE
CLASSES MAY NOT PROTECT YOU FROM ALL RISK OF LOSS".

    Payments of interest and principal on the class A issuer notes of each
series rank equally (but subject to the scheduled redemption dates or permitted
redemption dates of each series of class A issuer notes). Payments of interest
and principal on the class B issuer notes of each series rank equally (but
subject to the permitted redemption dates of each series of class B issuer
notes). Payments of interest and principal on the class C issuer notes of each
series rank equally (but subject to the permitted redemption dates of each
series of class C issuer notes).

    Unless an asset trigger event or a non-asset trigger event (each as
described in "THE MORTGAGES TRUST") has occurred or the issuer security or the
Funding 1 security has been enforced (see "-- SECURITY GRANTED BY FUNDING 1 AND
THE ISSUER"):


       *     the series 1 class A issuer notes will be redeemed in full on the
             interest payment date falling in December 2004 (their final
             maturity date);


                                       17



       *     the series 1 class B issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 1 class A issuer notes have
             been redeemed in full;

       *     the series 1 class C issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 1 class B issuer notes have
             been redeemed in full;


       *     the series 2 class A issuer notes will be redeemed in full or in
             part on each interest payment date starting with the interest
             payment date falling inSeptember 2006 (as described in "--
             SCHEDULED REDEMPTION");


       *     the series 2 class B issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 2 class A issuer notes have
             been redeemed in full;

       *     the series 2 class C issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 2 class B issuer notes have
             been redeemed in full;


       *     the series 3 class A issuer notes will be redeemed according to the
             series 3 class A redemption schedule starting on or after the
             interest payment date falling in June 2008 (as described in "--
             SCHEDULED REDEMPTION");


       *     the series 3 class B issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 3 class A issuer notes have
             been redeemed in full;

       *     the series 3 class C issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 3 class B issuer notes have
             been redeemed in full;


       *     the series 4 class A1 issuer notes will be redeemed according to
             the series 4 class A1 redemption schedule starting on or after the
             interest payment date falling in March 2009 (as described in "--
             SCHEDULED REDEMPTION");



       *     the series 4 class A2 issuer notes will be redeemed according to
             the series 4 class A2 redemption schedule starting on or after the
             interest payment date falling in March 2009 (as described in "--
             SCHEDULED REDEMPTION");


       *     the series 4 class B issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 4 class A issuer notes have
             been redeemed in full;

       *     the series 4 class C issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 4 class B issuer notes have
             been redeemed in full;


       *     the series 5 class A issuer notes will be redeemed in full or in
             part on each interest payment date starting with the interest
             payment date falling in December 2010;


       *     the series 5 class B issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 5 class A issuer notes have
             been redeemed in full; and

       *     the series 5 class C issuer notes will be redeemed in full or in
             part on each interest payment date falling on or after the interest
             payment date on which all the series 5 class B issuer notes have
             been redeemed in full.

    Investors should note that the principal repayment schedule outlined here
could result in lower ranking issuer notes being repaid before higher ranking
issuer notes. For example, the series 1 class B issuer notes and the series 1
class C issuer notes could be repaid in full prior to principal payments being
made on the series 2 class A issuer notes. If on any interest payment date,
however, amounts are due and payable on a series of the class A issuer notes
and amounts are also due and payable on any series of the class B issuer notes
and/or the class C issuer notes,

                                       18



then  payments of  principal on  the class  A issuer  notes will  rank  ahead of
payments of principal on  the class B issuer notes and the  class C issuer notes
and  payments of  principal  on the  class B  issuer  notes will  rank ahead  of
payments of principal on the class C issuer notes.

SCHEDULED REDEMPTION


    If not redeemed earlier, the issuer notes will be redeemed by us on the
final maturity date of each issuer note. Funding 1 will seek to accumulate
funds relating to principal payments on each of the issuer series 1 term AAA
advance and the issuer series 2 term AAA advance over their respective cash
accumulation periods in order to repay those issuer term advances (each such
issuer term advance being an issuer bullet term advance) as lump sum payments
to us so that we can redeem the series 1 class A issuer notes in full on the
interest payment date falling in December 2004 and the series 2 class A issuer
notes in full on the interest payment date falling in September 2006. A cash
accumulation period in respect of a bullet term advance is the period of time
estimated to be the number of months prior to the relevant scheduled redemption
date necessary for Funding 1 to accumulate enough payments of principal on the
loans to repay that issuer bullet term advance to us so that we will be able to
redeem the corresponding series 1 class A issuer notes and the series 2 class A
issuer notes in full on the relevant interest payment dates. The cash
accumulation period will be determined according to a formula described under
"THE MORTGAGES TRUST -- CASH MANAGEMENT OF TRUST PROPERTY -- PRINCIPAL
RECEIPTS". The interest payment date falling in December 2004 is the final
maturity date of the series 1 class A issuer notes. To the extent that there
are insufficient funds to redeem the series 2 class A issuer notes on the
relevant interest payment date, the shortfall will be redeemed on subsequent
interest payment dates to the extent of principal receipts available to the
issuer, until the series 2 class A issuer notes are fully redeemed.



    As set out in the schedule following this paragraph, we will seek to repay
each of the series 3 class A issuer notes, the series 4 class A1 issuer notes
and the series 4 class A2 issuer notes in two equal instalments (each a
"SCHEDULED AMORTISATION INSTALMENT") on the interest payment dates falling in
June 2008 and September 2008 in respect of the series 3 class A issuer notes
and on the interest payment dates falling in March 2009 and June 2009 in
respect of the series 4 class A issuer notes. The transaction has been
structured in the expectation that Funding 1 will receive sufficient funds
under the mortgages trust on each scheduled repayment date of the issuer series
3 term AAA advance and each scheduled repayment date of the issuer series 4 AAA
term advances in order to repay that issuer term advance to us, so that we can
redeem the corresponding series 3 class A issuer notes and the corresponding
series 4 class A issuer notes on their respective scheduled redemption dates.
Funding 1 will seek to accumulate funds relating to each scheduled amortisation
instalment over its cash accumulation period in order to repay each scheduled
amortisation instalment on its scheduled repayment date. The cash accumulation
period in respect of each scheduled amortisation instalment is three months,
but may be extended in the circumstances described under "THE MORTGAGES TRUST".
If there are insufficient funds on the first relevant scheduled redemption date
to repay the relevant scheduled amortisation instalment on that date (and to
make a corresponding payment on the series 3 class A issuer notes and/or the
series 4 class A issuer notes, as applicable), then the shortfall shall be due
and payable on the subsequent interest payment dates.




                                      SCHEDULED
                               REDEMPTION DATES            AMOUNT
- -----------------------------  ----------------  ----------------
                                                        
series 3 class A issuer notes     June 2008 and      $750,000,000
                                 September 2008      $750,000,000
series 4 class A1 issuer
  notes......................    March 2009 and    [e]350,000,000
                                      June 2009    [e]350,000,000
series 4 class A2 issuer
  notes......................    March 2009 and  [GBP]375,000,000
                                      June 2009  [GBP]375,000,000




                                       19




    NO ASSURANCE CAN BE GIVEN THAT FUNDING 1 WILL ACCUMULATE SUFFICIENT FUNDS
DURING THE CASH ACCUMULATION PERIOD RELATING TO ANY ISSUER BULLET TERM ADVANCE
OR, AS APPLICABLE, ANY SCHEDULED AMORTISATION INSTALMENT TO ENABLE IT TO REPAY
THE RELEVANT TERM ADVANCE TO US SO THAT THE SERIES 1 CLASS A ISSUER NOTES OR
THE SERIES 2 CLASS A ISSUER NOTES WILL BE REDEEMED IN THEIR ENTIRETY OR, IN THE
CASE OF THE SERIES 3 CLASS A ISSUER NOTES AND THE SERIES 4 CLASS A ISSUER
NOTES, IN THE AMOUNTS SPECIFIED IN THE SCHEDULE ABOVE, ON THEIR RESPECTIVE
SCHEDULED REDEMPTION DATES. SEE "RISK FACTORS -- THE YIELD TO MATURITY OF THE
ISSUER NOTES MAY BE ADVERSELY AFFECTED BY PREPAYMENTS OR REDEMPTIONS ON THE
LOANS" and "RISK FACTORS -- OUR ABILITY TO REDEEM THE SERIES 1 CLASS A ISSUER
NOTES AND/OR THE SERIES 2 CLASS A ISSUER NOTES AND/OR THE SERIES 3 CLASS A
ISSUER NOTES AND/OR THE SERIES 4 CLASS A ISSUER NOTES ON THEIR SCHEDULED
REDEMPTION DATES IS AFFECTED BY THE RATE OF PREPAYMENT ON THE LOANS".

    For more information on the redemption of the issuer notes, including a
description of asset trigger events and non-asset trigger events, see "THE
MORTGAGES TRUST -- CASH MANAGEMENT OF TRUST PROPERTY -- PRINCIPAL RECEIPTS" and
"CASHFLOWS".


OPTIONAL REDEMPTION OF THE ISSUER NOTES FOR TAX AND OTHER REASONS

    We may redeem (unless otherwise provided) all, but not a portion, of the
issuer notes at our option if we give not more than 60 nor less than 30 days
notice to noteholders and the note trustee in accordance with the terms and
conditions of the issuer notes and if (a) on the interest payment date on which
such notice expires, no issuer note acceleration notice has been served in
respect of the issuer notes, and (b) we have, prior to giving such notice,
certified to the note trustee and produced evidence acceptable to the note
trustee (as specified in the issuer trust deed) that we will have the necessary
funds to pay principal and interest due in respect of the issuer notes on the
relevant interest payment date.

    If we exercise this option, then we may redeem the issuer notes at their
principal amount outstanding on the following dates:

       *     if at any time it would become unlawful for the issuer to make,
             fund or to allow to remain outstanding a term advance made by it
             under the issuer intercompany loan agreement and the issuer
             requires Funding 1 to repay the issuer term advances; or

       *     in the case of all the issuer notes, on any interest payment date
             in the event of particular tax changes affecting us or the issuer
             notes or the issuer intercompany loan; or


       *     in the case of all of the issuer notes (other than the series 1
             class A issuer notes and the series 2 class A issuer notes), on any
             interest payment date falling on or after the interest payment date
             in December 2010.


    In addition, we may redeem in the same manner the issuer notes outstanding,
on any interest payment date on which the aggregate principal amount of the
issuer notes then outstanding is less than 10 per cent. of the aggregate
principal amount outstanding of the issuer notes on the closing date.

    Any issuer notes that we redeem under these circumstances will be redeemed
at their principal amount outstanding together with accrued but unpaid interest
on that principal amount. If we exercise our option to redeem the issuer notes
as described above, this will not cause the seller to repurchase any loans and
their related security in the mortgages trust at that time.


WITHHOLDING TAX

    Payments of interest and principal with respect to the issuer notes will be
subject to any applicable withholding taxes and we will not be obliged to pay
additional amounts in relation thereto. The applicability of any UK withholding
tax is discussed under "UNITED KINGDOM TAXATION".


THE CLOSING DATE


    The issuer notes will be issued on or about 25th November, 2003.


                                       20



THE NOTE TRUSTEE

    The Bank of New York will be appointed as the note trustee on the closing
date. Its address is One Canada Square, London E14 5AL. The note trustee will
act as trustee for the noteholders under the issuer trust deed.


THE PAYING AGENTS, AGENT BANK, REGISTRAR AND TRANSFER AGENT

    Citibank, N.A. is the principal paying agent. Its address is 5 Carmelite
Street, London EC4Y 0PA. Citibank, N.A. is the US paying agent and its address
is 14th Floor Zone 3, 111 Wall Street, New York, New York 10043. The paying
agents will make payments on the issuer notes to noteholders.

    Citibank, N.A. is the agent bank. Its address is 5 Carmelite Street, London
EC4Y 0PA. The agent bank will calculate the interest rate on the issuer notes.

    Citibank, N.A. is the registrar and the transfer agent. Its address is 5
Carmelite Street, London EC4Y 0PA. The registrar will maintain a register in
respect of the issuer notes.


THE LOANS

    The loans in the portfolio as at the closing date will comprise:


       *     loans which are subject to variable rates of interest set by
             reference to a variable base rate from time to time;


       *     loans which track a variable rate of interest other than a variable
             rate set by the seller or the servicer (for example, a rate set at
             a margin above rates set by the Bank of England); and

       *     loans which are subject to fixed rates of interest set by reference
             to a pre-determined rate or series of rates for a fixed period or
             periods.

    Additional features of the loans in the portfolio are described in "THE
LOANS -- CHARACTERISTICS OF THE LOANS".

    In addition to the loans in the portfolio as at the closing date, the trust
property may also include new loans assigned by the seller to the mortgages
trustee after the closing date. The new loans may include new types of loan
products including loans known as flexible loans. Generally, a flexible loan
allows the borrower, among other things, to make larger repayments than are due
on a given payment date (which may reduce the life of the loan) or draw further
amounts under the loan under some circumstances. Any drawings under flexible
loans will be funded solely by the seller. This means that the drawings under
flexible loans will be added to the trust property and will be included in the
seller's share of the trust property for purposes of allocating interest and
principal.

    New loans assigned to the mortgages trustee will be required to comply with
specified criteria (see "ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY --
ASSIGNMENT OF NEW LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE").
Any new loans assigned to the mortgages trustee will increase the total size of
the trust property, and will increase the Funding 1 share of the trust property
to the extent only that Funding 1 has paid for an increased interest in the
trust property. To the extent that Funding 1 does not pay for an increased
interest, the seller share of the trust property will increase by a
corresponding amount.

    All the loans in the portfolio as at the closing date and any new loans or
drawings under flexible loans, if any, added to the trust property thereafter
will be secured by first legal charges over freehold or leasehold properties
located in England or Wales.

    The loans have been or will be originated according to the seller's lending
criteria for mortgage loans applicable at the time of origination. The seller's
current lending criteria are described further in "THE LOANS -- LENDING
CRITERIA". The seller has given or, as applicable, will give warranties to the
mortgages trustee in the mortgage sale agreement that, among other things, the
loans have been originated in accordance with the seller's policy in effect at
the time of origination. If a loan or its related security does not comply with
these warranties, then the seller will have 20 London business days in which to
cure the default. If the default cannot be or is not cured within 20 London
business days, then the seller will be required to repurchase the loan or

                                       21



loans under  the relevant mortgage account  and their related security  from the
mortgages  trustee. If  the seller  does not  repurchase those  loans and  their
related security,  then the trust  property will be  deemed to be reduced  by an
amount  equal to  the amount  outstanding  under those  loans. The  size of  the
seller's share of the trust property will  reduce by that amount but the size of
Funding  1's share  of the  trust property  will not  alter, and  the respective
percentage shares of  the seller and Funding 1 in the  trust property will alter
accordingly.


ASSIGNMENT OF THE LOANS

    On 14th June, 2002, the seller assigned the initial loans and on subsequent
dates has assigned further loans, together with their related security, to the
mortgages trustee, subject to the terms of the mortgage sale agreement. After
the closing date, the seller may assign new loans and their related security to
the mortgages trustee in order to increase or maintain the size of the trust
property. The seller may increase the size of the trust property from time to
time in relation to an issue of new notes by a new issuer, the proceeds of
which may be applied to fund the assignment of the new loans and their related
security to the mortgages trustee, or to comply with the seller's obligations
under the mortgage sale agreement as described under "ASSIGNMENT OF THE LOANS
AND THEIR RELATED SECURITY -- ASSIGNMENT OF NEW LOANS AND THEIR RELATED
SECURITY TO THE MORTGAGES TRUSTEE".

    The seller may, from time to time, change its lending criteria and any other
terms applicable to the new loans or their related security assigned to the
mortgages trustee after the closing date so that all new loans originated after
the date of that change will be subject to the new lending criteria.
Notwithstanding any change to the lending criteria or other terms applicable to
new loans, those new loans and their related security may only be assigned to
the mortgages trustee if those new loans comply with the warranties set out in
the mortgage sale agreement.

    When new loans are assigned to the mortgages trustee, the amount of the
trust property will increase. Depending on the circumstances, the increase in
the trust property may result in an increase in either the seller's share of
the trust property or Funding 1's share of the trust property. For a
description of how adjustments are made to the seller's share and Funding 1's
share of the trust property, see "THE MORTGAGES TRUST".

    Some fees payable by the mortgage borrowers, such as early repayment fees,
will be given back to the seller and not allocated in the same manner as the
other receipts arising from the portfolio comprised in the trust property. For
more information on the mortgage sale agreement, see "ASSIGNMENT OF THE LOANS
AND THEIR RELATED SECURITY".


THE MORTGAGES TRUST

    The mortgages trustee holds the trust property for both Funding 1 and the
seller. Funding 1 and the seller each has a joint and undivided beneficial
interest in the trust property. However, payments of interest and principal
arising from the loans in the trust property are allocated to Funding 1 and the
seller according to Funding 1's share of the trust property and the seller's
share of the trust property, calculated periodically as described later in this
section. As at the date of this prospectus, the beneficiaries of the trust are
Funding 1 and the seller only.

    On the closing date, the trust property will include the loans in the
portfolio as at that date and their related security and any income generated
by the loans or their related security. The trust property will also include
any money in the mortgages trustee guaranteed investment contract, or GIC
account. The mortgages trustee GIC account is the bank account in which the
mortgages trustee holds any cash that is part of the trust property until it is
distributed to the beneficiaries.

    Payments by borrowers and any recoveries made in respect of the loans in the
portfolio will be paid initially into the collection account in the name of the
servicer and swept into the mortgages trustee GIC account on a regular basis
but in any event in the case of direct debits no later than the next London
business day after they are deposited in the collection account.

    In addition, drawings under flexible loans, if any, and any new loans and
their related security that the seller assigns to the mortgages trustee after
the closing date, will be part of the trust property, unless they are
repurchased by the seller. The seller will be solely responsible for funding

                                       22



drawings under  any flexible loans. The  composition of the trust  property will
fluctuate as  drawings under any flexible loans  and new loans are  added and as
the loans that  are already part of  the trust property are repaid  or mature or
default or are repurchased by the seller.

    At the closing date:


       *     Funding 1's share of the trust property will be approximately
             [GBP] 11,562,300,000, representing approximately 60.5 per cent. of
             the trust property; and



       *     the seller's share of the trust property will be approximately
             [GBP] 7,537,700,000, representing approximately 39.5 per cent. of
             the trust property.


    The actual amounts of Funding 1's share and the seller's share of the trust
property as at the closing date will not be determined until the day before the
closing date which will be after the date of this prospectus.


    Income from the trust property is distributed at least monthly to Funding 1
and the seller on each distribution date. A distribution date is the date which
is two London business days after each calculation date (being the first day of
each month or, if not a London business day, the next succeeding London
business day or any other day during a month that Funding 1 acquires a further
interest in the trust property). On each calculation date, Funding 1's share
and the seller's share of the trust property, and the percentage of the total
to which each relates, are recalculated based on the aggregate outstanding
principal balance of the loans constituting the trust property on the London
business day immediately before that calculation date to take effect from the
next distribution date to take into account:


       *     any principal payments on the loans to be distributed to Funding 1
             and/or the seller on the distribution date (a principal payment
             made to a beneficiary reduces that beneficiary's share of the trust
             property);

       *     losses sustained on the loans since the last calculation date;

       *     any drawings under flexible loans (if any) since the last
             calculation date (these will be funded by the seller and the
             seller's share of the trust property will increase accordingly);

       *     an amount (if any) equal to any consideration to be paid by Funding
             1 to the seller on the relevant calculation date for an increase in
             Funding 1's share of the trust property (which may happen when
             Funding 1 receives additional funds under a new intercompany loan
             from a new issuer);

       *     any acquisition of trust property by the seller on the last
             distribution date (which happens when the seller makes a payment to
             Funding 1 in relation to Funding 1's share of any increase in the
             balance of a loan due to borrowers taking payment holidays or
             Funding 1 receives a payment from the seller of the amount
             outstanding under an intercompany loan); and

       *     an amount (if any) equal to any consideration to be paid by Funding
             1 to the seller in relation to the assignment of any new loans to
             the mortgages trustee which increases the total size of Funding 1's
             share of the trust property.

    Adjustments to the trust property may also occur if borrowers make
overpayments or underpayments or take payment holidays or if borrowers do not
pay premiums due on their insurance policies.

    On each distribution date, income (but not principal) from the trust
property is allocated to Funding 1 (after paying amounts due to the mortgages
trustee or third parties) in an amount equal to the lesser of (a) what Funding
1 needs on that distribution date in order to pay interest due on the issuer
term advances and to meet its other obligations as described in the Funding 1
pre-enforcement revenue priority of payments (or, as applicable, the Funding 1
post-enforcement priority of payments), and (b) Funding 1's percentage share of
the revenue receipts. Any remaining revenue receipts are allocated to the
seller.

    Losses on the loans are allocated to Funding 1 and the seller based on their
respective percentage shares in the trust property.

                                       23



    Whether the mortgages trustee allocates principal received on the loans to
Funding 1 depends on a number of factors. In general, Funding 1 receives
payment of principal in the following circumstances:

       *     when, in relation to any term advance, Funding 1 is either
             accumulating principal during a cash accumulation period or is
             scheduled to make principal repayments on those term advances (in
             which case principal receipts will be paid to Funding 1 based on
             its cash accumulation requirements or repayment requirements in
             relation to those term advances);

       *     when a non-asset trigger event has occurred (in which case all
             principal receipts on the loans will be paid to Funding 1 until the
             Funding 1 share of the trust property is zero); or

       *     when an asset trigger event has occurred or the security granted by
             Funding 1 to the security trustee is being enforced (in which case
             principal receipts on the loans will be paid to Funding 1 in
             proportion to its share of the trust property until the Funding 1
             share of the trust property is zero).

    For more information on the mortgages trust, cash accumulation periods and
the distribution of principal receipts on the loans, including a description of
when a non-asset trigger event or an asset trigger event will occur, see "THE
MORTGAGES TRUST".


THE ISSUER INTERCOMPANY LOAN

    On the closing date, we will lend the equivalent net issue proceeds of the
issue of the issuer notes to Funding 1. Funding 1 will pay the proceeds of this
issuer intercompany loan to the seller as consideration in part for an increase
in Funding 1's share of the trust property (resulting in a corresponding
decrease in the seller share of the trust property).

    As described in "-- THE ISSUER NOTES -- RELATIONSHIP BETWEEN THE ISSUER
NOTES AND THE ISSUER INTERCOMPANY LOAN", the issuer intercompany loan will be
split into separate term advances to match the underlying series and classes of
issuer notes: the issuer term AAA advances, matching the issue of the class A
issuer notes of each series; the issuer term AA advances, matching the issue of
the class B issuer notes of each series; and the issuer term BBB advances,
matching the issue of the class C issuer notes of each series. Together these
advances are referred to in this prospectus as the issuer term advances.

    The issuer term AAA advances reflect the rating expected to be assigned to
the class A issuer notes by the rating agencies on the closing date (being, in
the case of the series 1 class A issuer notes, A-1+ by Standard & Poor's, P-1
by Moody's and F1+ by Fitch and, in the case of the other class A issuer notes,
AAA by Standard & Poor's, Aaa by Moody's and AAA by Fitch). The issuer term AA
advances reflect the rating expected to be assigned to the class B issuer notes
by the rating agencies on the closing date (being AA by Standard & Poor's, Aa3
by Moody's and AA by Fitch). The issuer term BBB advances reflect the rating
expected to be assigned to the class C issuer notes by the rating agencies on
the closing date (being BBB by Standard & Poor's, Baa2 by Moody's and BBB by
Fitch).

    Funding 1 will repay the issuer intercompany loan primarily from payments
received from Funding 1's share of the trust property. We will make payments of
interest and principal on the issuer notes from payments of interest and
principal made by Funding 1 under the issuer intercompany loan. As further
described in "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
RECEIPTS -- DUE AND PAYABLE DATES OF ISSUER TERM ADVANCES", under the terms of
the issuer intercompany loan agreement, Funding 1 is required, prior to the
occurrence of a trigger event or enforcement of the security granted by Funding
1 or the issuer, to:


       *     repay the issuer series 1 term AAA advance in full on the interest
             payment date falling in December 2004;


       *     repay the issuer series 1 term AA advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 1 term AAA advance has been
             fully repaid;

                                       24



       *     repay the issuer series 1 term BBB advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 1 term AA advance has been
             fully repaid;


       *     repay the issuer series 2 term AAA advance on the Funding 1
             interest payment date falling inSeptember 2006, but to the extent
             there are insufficient funds to repay the issuer series 2 term AAA
             advance on that Funding 1 interest payment date, the shortfall
             shall be repaid on subsequent Funding 1 interest payment dates to
             the extent of principal receipts available to Funding 1 for that
             purpose, until the issuer series 2 term AAA advance is fully
             repaid;


       *     repay the issuer series 2 term AA advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 2 term AAA advance has been
             fully repaid;

       *     repay the issuer series 2 term BBB advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 2 term AA advance has been
             fully repaid;


       *     repay the issuer series 3 term AAA advance in an amount equal to
             the scheduled amortisation instalment due on the Funding 1 interest
             payment date falling in June 2008 and in an amount equal to the
             scheduled amortisation instalment due on the Funding 1 interest
             payment date falling in September 2008, but to the extent there are
             insufficient funds to repay a scheduled amortisation instalment
             according to the repayment schedule on the relevant Funding 1
             interest payment date, the shortfall shall be repaid on subsequent
             Funding 1 interest payment dates to the extent of principal
             receipts available to Funding 1 for that purpose, until the issuer
             series 3 term AAA advance is fully repaid;


       *     repay the issuer series 3 term AA advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 3 term AAA advance has been
             fully repaid;

       *     repay the issuer series 3 term BBB advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 3 term AA advance has been
             fully repaid;


       *     repay the issuer series 4A1 term AAA advance in an amount equal to
             the scheduled amortisation instalment due on the Funding 1 interest
             payment date falling in March 2009 and in an amount equal to the
             scheduled amortisation instalment due on the Funding 1 interest
             payment date falling in June 2009, but to the extent there are
             insufficient funds to repay a scheduled amortisation instalment
             according to the repayment schedule on the relevant Funding 1
             interest payment date, the shortfall shall be repaid on subsequent
             Funding 1 interest payment dates to the extent of principal
             receipts available to Funding 1 for that purpose, until the issuer
             series 4A1 term AAA advance is fully repaid;



       *     repay the issuer series 4A2 term AAA advance in an amount equal to
             the scheduled amortisation instalment due on the Funding 1 interest
             payment date falling in March 2009 and in an amount equal to the
             scheduled amortisation instalment due on the Funding 1 interest
             payment date falling in June 2009, but to the extent there are
             insufficient funds to repay a scheduled amortisation instalment
             according to the repayment schedule on the relevant Funding 1
             interest payment date, the shortfall shall be repaid on subsequent
             Funding 1 interest payment dates to the extent of principal
             receipts available to Funding 1 for that purpose, until the issuer
             series 4A2 term AAA advance is fully repaid;


                                       25



       *     repay the issuer series 4 term AA advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 4 term AAA advance has been
             fully repaid;

       *     repay the issuer series 4 term BBB advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 4 term AA advance has been
             fully repaid;


       *     repay the issuer series 5 term AAA advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date falling in December 2010 until the issuer series 5
             term AAA advance has been fully repaid;


       *     repay the issuer series 5 term AA advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 5 term AAA advance has been
             fully repaid; and

       *     repay the issuer series 5 term BBB advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 5 term AA advance has been
             fully repaid.

    The repayment schedule for the issuer term AAA advances (other than the
issuer series 5 term AAA advance) is as follows:



                                        SCHEDULED
ISSUER TERM ADVANCE               REPAYMENT DATES              AMOUNT
- --------------------------------  ---------------  ------------------
                                                            
Issuer series 1 term AAA advance    December 2004    [GBP]658,500,000
Issuer series 2 term AAA advance   September 2006  [GBP]1,018,000,000
Issuer series 3 term AAA advance    June 2008 and    [GBP]449,125,000
                                  September 2008    [GBP]449,125,000
Issuer series 4A1 term AAA
  advance.......................   March 2009 and    [GBP]241,375,000
                                       June 2009    [GBP]241,375,000
Issuer series 4A2 term AAA
  advance.......................   March 2009 and    [GBP]375,000,000
                                       June 2009    [GBP]375,000,000




    During the cash accumulation period for any bullet term advance or scheduled
amortisation instalment, Funding 1 will continue to make principal repayments
on any other term advances that are then due and payable, subject to having
sufficient moneys therefor after meeting its obligations with a higher priority
(see "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS --
REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE OF A TRIGGER
EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN
ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION
NOTICE").

    Whether Funding 1 will have sufficient funds to repay the issuer term
advances, on the dates described in this section, will depend on a number of
factors (see "RISK FACTORS -- THE YIELD TO MATURITY OF THE ISSUER NOTES MAY BE
ADVERSELY AFFECTED BY PREPAYMENTS OR REDEMPTIONS ON THE LOANS" and "RISK
FACTORS -- OUR ABILITY TO REDEEM THE SERIES 1 CLASS A ISSUER NOTES AND/OR
SERIES 2 CLASS A ISSUER NOTES AND/OR THE SERIES 3 CLASS A ISSUER NOTES AND/OR
THE SERIES 4 CLASS A ISSUER NOTES ON THEIR SCHEDULED REDEMPTION DATES IS
AFFECTED BY THE RATE OF PREPAYMENT ON THE LOANS").

    In certain circumstances, payment on the scheduled amortisation term
advances will be deferred. This will occur if, on a Funding 1 interest payment
date, one or more bullet term advances are within a cash accumulation period at
that time (irrespective of whether any scheduled amortisation instalments are
then in a cash accumulation period) and either:

       *     the quarterly CPR is less than 10 per cent; or

                                       26



       *     both:

             (i) the quarterly CPR is equal to or greater than 10 per cent, but
                 less than 15 per cent, and

             (ii)the annualised CPR is less than 10 per cent.

    In these circumstances, the scheduled amortisation term advances will be
entitled to receive principal repayments only to the extent permitted under the
scheduled amortisation repayment restrictions (see "CASHFLOWS -- DISTRIBUTION
OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS -- REPAYMENT OF TERM ADVANCES OF EACH
SERIES PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO THE SERVICE ON
FUNDING 1 OF AN INTERCOMPANY LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH
ISSUER OF A NOTE ACCELERATION NOTICE").

    The circumstances under which we can take action against Funding 1 if it
does not make a repayment under the issuer intercompany loan are limited. In
particular, it will not be an event of default in respect of the issuer
intercompany loan if Funding 1 does not repay amounts due in respect of the
issuer intercompany loan where Funding 1 does not have the money to make the
relevant repayment. For more information on the issuer intercompany loan, see
"THE ISSUER INTERCOMPANY LOAN AGREEMENT".

    Prior to the occurrence of a trigger event or the service of an intercompany
loan acceleration notice on Funding 1 or the service of a note acceleration
notice on each and every issuer, Funding 1 is generally required to repay
principal on the term advances (after repaying amounts owed to the Funding 1
liquidity facility provider and after replenishing the reserve fund) based on
their respective term advance ratings. This means that the term AAA advances
are repaid before the term AA advances, which in turn are repaid before the
term BBB advances. There are a number of exceptions to this priority of
payments. Some of these exceptions are summarised below, but for further
information you should read the "CASHFLOWS" section of this prospectus.

    In certain circumstances, payment on the term BBB advances and the term AA
advances is deferred. Those circumstances are that as at the relevant Funding 1
interest payment date:

       (i)   there is a debit balance on the BBB principal deficiency sub-ledger
             or the AA principal deficiency sub-ledger after application of the
             Funding 1 available revenue receipts on the relevant Funding 1
             interest payment date; or

       (ii)  the adjusted reserve fund level is less than the reserve fund
             threshold; or

       (iii) the aggregate outstanding principal balance of loans in the
             mortgages trust, in respect of which the aggregate amount in
             arrears is more than three times the monthly payment then due, is
             more than 5 per cent. of the aggregate outstanding principal
             balance of loans in the mortgages trust,

and, as at that date, there are any term AAA advances outstanding or, in
respect of the term BBB advances, any term AA advances are outstanding (whether
or not such term advances are then due and payable). Any deferral of the
principal amounts due on the term BBB advances or the term AA advances will
result in deferral of principal amounts due on the corresponding classes of
notes.

    Furthermore, if, on a Funding 1 interest payment date:

       *     one or more bullet term advances and/or scheduled amortisation
             instalments are then in a cash accumulation period; and

       *     the quarterly CPR is less than 15 per cent; and

       *     there is a cash accumulation shortfall at that time,

then, on or before their step-up dates, the issuer series 5 term AAA advances,
the issuer term AA advances and the issuer term BBB advances will be entitled
to principal repayments only to the extent permitted under the pass-through
repayment restrictions (see -- "CASHFLOWS -- DISTRIBUTION OF FUNDING 1
AVAILABLE PRINCIPAL RECEIPTS -- REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR
TO THE OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF
AN INTERCOMPANY LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A
NOTE ACCELERATION NOTICE").

                                       27



    If the issuer intercompany loan is not repaid on the step-up date, then the
amount of principal receipts that Funding 1 can allocate to repay the
outstanding issuer term advances (other than issuer bullet term advances or
issuer scheduled amortisation instalments) on a Funding 1 interest payment date
may not exceed the proportion that the issuer intercompany loan bears to the
aggregate outstanding principal balance of all of the intercompany loans.

    If a note acceleration notice is served on us (but not on every other
issuer), then the issuer term advances will be immediately due and payable, but
the Funding 1 security will not be automatically enforced unless Funding 1 is
also in default under the issuer intercompany loan agreement, and Funding 1
will allocate its principal receipts to repay the outstanding issuer term
advances based on the proportion that the issuer intercompany loans bear to the
aggregate outstanding principal balance of all of the intercompany loans.

    If a note acceleration notice is served on us (and a note acceleration
notice is or has been served on every other issuer as well), then the issuer
term advances will be immediately due and payable, but the Funding 1 security
will not be automatically enforced unless Funding 1 is also in default under
one or other of the relevant intercompany loan agreements, and Funding 1 will
allocate its principal receipts to repay the various term advances based on
their respective term advance ratings (the highest rated term advances being
paid in priority to the lower rated term advances).

    If a trigger event occurs or an intercompany loan acceleration notice is
served on Funding 1, then principal receipts will be allocated as described in
the "CASHFLOWS" section of this prospectus.


THE SECURITY TRUSTEE

    The Bank of New York was appointed security trustee in respect of the
security created under the Funding 1 deed of charge pursuant to a deed of
appointment dated 25th July, 2003. Its address is One Canada Square, London E14
5AL. The Bank of New York will also be appointed to act as the security trustee
for the issuer secured creditors under the issuer deed of charge on the closing
date. See "SECURITY FOR THE ISSUER'S OBLIGATIONS".


SECURITY GRANTED BY FUNDING 1 AND THE ISSUER

    On 14th June, 2002, Funding 1 entered into a deed of charge to secure its
obligations to its then existing secured creditors. On 6th March, 2003, Funding
1 entered into a first deed of accession to the Funding 1 deed of charge
pursuant to which Permanent Financing (No. 2) PLC, among others, acceded to the
Funding 1 deed of charge as a Funding 1 secured creditor. To secure its
obligations to us under the issuer intercompany loan and to the start-up loan
provider under the third start-up loan agreement, Funding 1 will on the closing
date enter into a second Funding 1 deed of accession to the Funding 1 deed of
charge with us, the start-up loan provider and with Funding 1's other secured
creditors. Together, the deed of charge, the first deed of accession and the
second deed of accession are referred to as the Funding 1 deed of charge.

    Besides ourselves, Funding 1's secured creditors on the closing date will be
the previous issuers (in relation to their respective previous intercompany
loans), the Funding 1 swap provider, the Funding 1 GIC provider, the cash
manager, the Funding 1 liquidity facility provider, the account bank, the
corporate services provider, the security trustee, the start-up loan provider
(in respect of each of the start-up loans) and the seller.

    Pursuant to the terms of the Funding 1 deed of charge, Funding 1 has granted
security over all of its assets in favour of the security trustee. On the
closing date, the security trustee will continue to hold that security for the
benefit of the secured creditors of Funding 1 (which from the closing date will
include us). This means that Funding 1's obligations to us under the issuer
intercompany loan and to the other secured creditors will be secured over the
same assets. Except in very limited circumstances, only the security trustee
will be entitled to enforce the security granted by Funding 1. For more
information on the security granted by Funding 1, see "SECURITY FOR FUNDING 1'S
OBLIGATIONS". For details of post-enforcement priority of payments, see
"CASHFLOWS".

                                       28



    To secure our obligations to the noteholders and to our other secured
creditors, we will grant security over all of our assets in favour of the
security trustee. Our secured creditors will be the noteholders, the security
trustee, the note trustee, the agent bank, the issuer cash manager, the issuer
account bank, the paying agents, the issuer swap providers and the corporate
services provider. The security trustee will hold that security for the benefit
of our secured creditors, including the note trustee. This means that our
obligations to our other secured creditors will be secured over the same assets
that secure our obligations under the issuer notes. Except in very limited
circumstances, only the security trustee will be entitled to enforce the
security granted by us. For more information on the security granted by us, see
"SECURITY FOR THE ISSUER'S OBLIGATIONS". For details of post-enforcement
priority of payments, see "CASHFLOWS".


SWAP PROVIDERS


    The Funding 1 swap provider is Halifax plc, and its registered office is at
Trinity Road, Halifax, West Yorkshire HX1 2RG. For more information about the
Funding 1 swap provider, see "HALIFAX PLC". The issuer swap provider for the
series 1 issuer notes and the series 2 issuer notes is Credit Suisse First
Boston International and its registered office is at One Cabot Square,
London, E14 4QJ. The issuer swap provider for the series 3 issuer notes and
the series 5 issuer notes (other than the series 5 class A issuer notes) is
Banque AIG, whose registered office is at 46, rue de Bassano, 75008, Paris,
France, acting through its London branch located at 5th Floor, One Curzon
Street, London W1J 5RT ("BANQUE AIG") and its payment obligations will be
guaranteed by American International Group, Inc. (the "AIG ISSUER SWAP
GUARANTOR"). The issuer swap provider for the series 4 issuer notes (other than
the series 4 class A2 issuer notes) is JPMorgan Chase Bank and its registered
office is at 270 Park Avenue, New York, NY 10017-2070, USA. The issuer swap
provider for the series 5 class A issuer notes is HBOS Treasury Services plc
and its registered office is at 33 Old Broad Street, London EC2N 1HZ. For more
information about the issuer swap providers, see "THE ISSUER SWAP PROVIDERS".


    The Funding 1 swap provider has entered into the Funding 1 swap agreement,
which is an ISDA master agreement (including a schedule and a confirmation)
with Funding 1 and the security trustee. The Funding 1 swap agreement will be
amended and restated on the closing date. The issuer dollar currency swap
providers will enter into the issuer dollar currency swap agreements, which are
ISDA master agreements (each including a schedule and a confirmation), with us
and the security trustee. The issuer euro currency swap provider will enter
into the issuer euro currency swap agreements, which are ISDA master agreements
(each including a schedule and a confirmation), with us and the security
trustee. The issuer interest rate swap provider will enter into the issuer
interest rate swap agreement, which is an ISDA master agreement (including a
schedule and a confirmation) with us and the security trustee.


SWAP AGREEMENTS

    Borrowers will make payments under the loans in sterling. Some of the loans
in the portfolio carry variable rates of interest based on a variable base
rate, some of the loans pay interest at a fixed rate or rates of interest and
some of the loans pay interest which tracks an interest rate other than one of
the two variable base rates set by Halifax or the mortgages trustee (the
tracker rate is currently set at a margin above or below a rate set by the Bank
of England). These interest rates do not necessarily match the floating rate of
interest payable on the issuer intercompany loan. Funding 1 will enter into a
swap documented under the Funding 1 swap agreement to hedge against these
potential interest rate mismatches.

    In relation to the previous issue by Permanent Financing (No. 1) PLC,
Funding 1 entered into the Funding 1 swap under the Funding 1 swap agreement.
On 6th March, 2003 the swap agreement was amended and restated in relation to
the previous issue by Permanent Financing (No. 2) PLC.

    In relation to this issue, in order to provide a hedge against the possible
variance between:

       (1)   the mortgages trustee variable base rate payable on the variable
             rate loans, the rates of interest payable on the tracker rate loans
             and the fixed rates of interest payable on the fixed rate loans;
             and

                                       29



       (2)   a LIBOR based rate for three-month sterling deposits,

    the Funding 1 swap agreement will be amended and restated on the closing
date in order to adjust the margins that will be applied to the three-month
LIBOR rate by reference to which amounts payable by the Funding 1 swap provider
(if any) will be calculated.

    When the Funding 1 swap agreement is amended and restated, all of the rights
and obligations of Funding 1 and the Funding 1 swap provider under the existing
Funding 1 swap will cease to exist and will be replaced by the rights and
obligations arising under the Funding 1 swap agreement as amended and restated.

    Payments made by the mortgages trustee to Funding 1 under the mortgages
trust deed and payments made by Funding 1 to us under the issuer intercompany
loan will be made in sterling.

    To enable us to make payments on the interest payment dates in respect of
each of the series 1 issuer notes, the series 2 issuer notes and the series 3
issuer notes in US dollars, we will enter into the issuer dollar currency swap
agreements with the issuer dollar currency swap providers and the security
trustee. Under the issuer dollar currency swaps, we will pay to the issuer
dollar currency swap providers the sterling amounts received on the issuer term
advances corresponding to each of the classes of the series 1 issuer notes, the
series 2 issuer notes and the series 3 issuer notes and the issuer dollar
currency swap providers will pay to us amounts in US dollars that are equal to
the amounts to be paid on the classes of series 1 issuer notes, series 2 issuer
notes and the series 3 issuer notes, respectively.

    Similarly, to enable us to make payments on the interest payment dates in
respect of each of the series 4 class A1 issuer notes, the series 4 class B
issuer notes, the series 4 class C issuer notes, the series 5 class B issuer
notes and the series 5 class C issuer notes in euro we will enter into the
issuer euro currency swap agreements with the issuer euro currency swap
providers and the security trustee. Under the issuer euro currency swaps, we
will pay to the issuer euro currency swap providers the sterling amounts
received on the issuer term advances corresponding to each of the series 4
class A1 issuer notes, the series 4 class B issuer notes, the series 4 class C
issuer notes, the series 5 class B issuer notes and the series 5 class C issuer
notes and the issuer euro currency swap providers will pay to us amounts in
euro that are equal to the amounts to be paid on the series 4 class A1 issuer
notes, the series 4 class B issuer notes, the series 4 class C issuer notes,
the series 5 class B issuer notes and the series 5 class C issuer notes,
respectively.


    In addition, Funding 1 will pay to us a LIBOR based rate of interest for
three-month sterling deposits on the advances we will make to them under the
issuer intercompany loan. However, until the interest payment date falling in
December, 2010 we will pay a fixed rate of interest on the series 5 class A
issuer notes. To provide a hedge against possible adverse floating rate
interest movements, we will enter into an interest rate swap agreement with the
series 5 class A issuer swap provider. Under this interest rate swap, we will
pay to the series 5 class A issuer swap provider the floating rate of interest
we receive on the issuer series 5 term AAA advance and the series 5 class A
issuer swap provider will pay to us an interest amount that is equal to the
amount to be paid on the series 5 class A issuer notes on the applicable
interest payment date. The terms of the swaps are described in greater detail
below in "THE SWAP AGREEMENTS".



ISSUER POST-ENFORCEMENT CALL OPTION AGREEMENT

    The issuer post-enforcement call option agreement will be entered into
between the note trustee, as trustee for and on behalf of the class B
noteholders and the class C noteholders, the security trustee, the issuer and a
subsidiary of Holdings called Permanent PECOH Limited. The terms of the option
will require, upon exercise of the option by Permanent PECOH Limited following
the enforcement of the security granted by us pursuant to the issuer deed of
charge, the transfer to Permanent PECOH Limited of all of the class B issuer
notes and/or all of the class C issuer notes, as the case may be. The class B
noteholders and the class C noteholders will be bound by the terms of the class
B issuer notes and the class C issuer notes, respectively, to transfer the
issuer notes to Permanent PECOH Limited in these circumstances. The class B
noteholders and the class C noteholders will be paid a nominal amount only for
that transfer.

                                       30



    However, as the post-enforcement call option can be exercised only after the
security trustee has enforced the security granted by us under the issuer deed
of charge and has determined that there are no further assets available to pay
amounts due and owing to the class B noteholders and/or the class C
noteholders, as the case may be, the exercise of the post-enforcement call
option will not further disadvantage the economic position of those
noteholders. In addition, exercise of the post-enforcement call option and
delivery by the class B noteholders and/or the class C noteholders of the class
B issuer notes and/or the class C issuer notes to Permanent PECOH Limited will
not extinguish any other rights or claims other than the rights to payment of
interest and repayment of principal under the class B issuer notes and/or the
class C issuer notes that such class B noteholders and/or class C noteholders,
as the case may be, may have against us.


RATING OF THE ISSUER NOTES

    The series 1 class A issuer notes are expected to be assigned an A-1+ rating
by Standard & Poor's, a P-1 rating by Moody's and an F1+ rating by Fitch on the
closing date. The series 2 class A issuer notes, the series 3 class A issuer
notes, the series 4 class A1 issuer notes, the series 4 class A2 issuer notes
and the series 5 class A issuer notes are expected to be assigned an AAA rating
by Standard & Poor's, an Aaa rating by Moody's and an AAA rating by Fitch on
the closing date. The class B issuer notes are expected to be assigned an AA
rating by Standard & Poor's, an Aa3 rating by Moody's and an AA rating by Fitch
on the closing date. The class C issuer notes are expected to be assigned a BBB
rating by Standard & Poor's, a Baa2 rating by Moody's and a BBB rating by Fitch
on the closing date.

    A credit rating is not a recommendation to buy, sell or hold securities and
may be subject to revision, suspension or withdrawal at any time by the
assigning rating organisation if, in its judgment, circumstances in the future
so warrant.

    Together Standard & Poor's, Moody's and Fitch comprise the rating agencies,
which is to be understood to include any further or replacement rating agency
appointed by us with the approval of the note trustee to give a credit rating
to the issuer notes or any class of the issuer notes.


LISTING

    Application has been made to the UK Listing Authority for each class of the
issuer notes to be admitted to the official list maintained by the UK Listing
Authority. Application has also been made to the London Stock Exchange for each
class of the issuer notes to be admitted to trading on the London Stock
Exchange's market for listed securities.


THE PREVIOUS ISSUERS, NEW ISSUERS, NEW INTERCOMPANY LOANS, NEW START-UP LOANS
AND FUNDING 2

    The previous issuers, each of which is a wholly owned subsidiary of
Holdings, issued the previous notes and used the equivalent net issue proceeds
to make the previous intercompany loans to Funding 1 as follows:

       *     Permanent Financing (No. 1) PLC, on 14th June, 2002; and

       *     Permanent Financing (No. 2) PLC, on 6th March, 2003.

    Funding 1's obligations under the previous intercompany loans are secured by
the same security that secures the issuer intercompany loan. In addition, it is
expected that in the future, subject to satisfaction of certain conditions,
Holdings will establish additional wholly owned subsidiary companies to issue
new notes to investors. One of these conditions is that the ratings of your
issuer notes will not be downgraded by the rating agencies as a result of a new
issuer issuing new notes. Any new issuers will loan the proceeds of any issue
of new notes to Funding 1 pursuant to the terms of a new intercompany loan
agreement. Funding 1 will use the proceeds of a new intercompany loan to do one
or more of the following:

       *     pay the seller for new loans and their related security to be
             assigned to the mortgages trustee, which will result in an increase
             in Funding 1's share of the trust property;

       *     pay the seller for a portion of the seller share of the trust
             property, which will result in an increase in Funding 1's share of
             the trust property;

                                       31



       *     refinance an intercompany loan or intercompany loans outstanding at
             that time, which will not result in a change in the size of Funding
             1's share of the trust property. In these circumstances, Funding 1
             will use the proceeds of the new intercompany loan to repay an
             intercompany loan outstanding at that time, which the relevant
             issuer will use to repay the relevant noteholders. If our issuer
             intercompany loan to Funding 1 is refinanced in these
             circumstances, you could be repaid early; and/or

       *     to use a portion of the proceeds to make a deposit in the reserve
             fund.

    Regardless of which of these uses of proceeds is selected, all notes issued
(including your issuer notes) will be secured ultimately over Funding 1's share
of the trust property and will be subject to the ranking described in the
following paragraphs.

    Funding 1 will apply amounts it receives from the trust property to pay
amounts it owes under the term advances (including the issuer term advances)
without distinguishing when the interest in the trust property was acquired or
when the relevant term advance was made. Funding 1's obligations to pay
interest and principal to us on the issuer term advances and to the previous
issuers or new issuers on their respective term advances will rank either equal
with, ahead of or after each other, primarily depending on the relative term
advance rating of each such term advance. The rating of a term advance will be
the rating assigned by the rating agencies to the corresponding notes, which
are used to fund the relevant term advance, on their date of issue. Funding 1
will pay interest and (subject to their respective scheduled repayment dates
and the rules for application of principal receipts described in "CASHFLOWS --
DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS -- REPAYMENT OF TERM
ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO
THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN ACCELERATION NOTICE OR THE
SERVICE ON EACH ISSUER OF A NOTE ACCELERATION NOTICE") principal first on the
term advances with the highest term advance rating and thereafter on the term
advances with the next highest term advance rating, and so on down to the term
advances with the lowest term advance rating. Accordingly, any term advance in
relation to previous notes or new notes that has an AAA rating will rank
equally with Funding 1's payments of interest and (subject to their respective
scheduled repayment dates and the rules referred to in this paragraph)
principal on the issuer term AAA advances and will rank ahead of Funding 1's
payments of interest and principal on the issuer term AA advances and the
issuer term BBB advances.

    It should be noted however, that although an issuer term advance, a previous
term advance and any new term advance may rank equally, principal payments may
be made earlier on the previous term advances or the new term advances or the
issuer term advances, as the case may be, depending on their scheduled
repayment dates and final maturity dates.

    You should also note that during a cash accumulation period for any bullet
term advance or scheduled amortisation instalment under an intercompany loan
(for example, the issuer intercompany loan), Funding 1 will continue to make
principal repayments in respect of amounts due and payable in respect of pass-
through term advances under any intercompany loan, including the issuer
intercompany loan, provided that the quarterly CPR is greater than 15 per cent.
and there is no cash accumulation shortfall at that time.

    If Funding 1 enters into a new intercompany loan agreement, it will also, if
required, enter into a new Funding 1 swap with either the Funding 1 swap
provider or a new Funding 1 swap provider and (in either case) with the
security trustee in order to address the potential mismatch between the
variable loan rates, tracker loan rates and fixed loan rates paid by borrowers
on the loans and the LIBOR-based rate of interest paid by Funding 1 on the new
intercompany loan. Each new Funding 1 swap and the Funding 1 swap will rank
without any order of priority between themselves, but in proportion to the
amounts due and, in each case, ahead of payments on the term AAA advances, as
described further in "THE SWAP AGREEMENTS". The various margins on the fixed,
floating and tracker elements of the Funding 1 swap may be varied from time to
time by agreement between Funding 1 and the Funding 1 swap provider (subject to
the prior written consent of the security trustee).

                                       32



    As Funding 1 enters into new intercompany loan agreements, it will, if
required, simultaneously enter into new start-up loan agreements with a new
start-up loan provider which will provide for the costs and expenses of the
issue of the new notes and, if required by the rating agencies, for extra
amounts to be credited to the reserve fund.

    Pursuant to its obligations under the Listing Rules of the UK Listing
Authority, if a new issuer is established to issue new notes, then we will
notify or procure that notice is given of that new issue.

    Holdings has established an entity, Funding 2, which may, in the future,
issue new notes from time to time and use the proceeds to pay the seller for a
direct interest in the trust property rather than lending the proceeds to
Funding 1. Funding 2 is a wholly-owned subsidiary of Holdings. Funding 2 will
become a beneficiary of the mortgages trust subject to satisfaction of certain
conditions, including that the ratings of your notes will not be downgraded by
the rating agencies at the time Funding 2 becomes such a beneficiary (see "RISK
FACTORS -- HOLDINGS HAS ESTABLISHED ANOTHER COMPANY, FUNDING 2, WHICH MAY
BECOME AN ADDITIONAL BENEFICIARY UNDER THE MORTGAGES TRUST").


UNITED KINGDOM TAX STATUS

    Subject to important qualifications and conditions set out under "UNITED
KINGDOM TAXATION", including as to final documentation and assumptions, Allen &
Overy, our UK tax advisers, are of the opinion that:

       *     if and for so long as the issuer notes are listed on the London
             Stock Exchange, no UK withholding tax will be required on interest
             payments to any noteholder. If the issuer notes cease to be listed
             on a "recognised stock exchange" at the time of the relevant
             interest payment, UK withholding tax at the then applicable rate
             (currently 20 per cent.) will be imposed on interest payments;

       *     US persons who are not and have never been either resident or
             ordinarily resident in the UK and who are not carrying on a trade,
             profession or vocation in the UK through a branch or agency or
             permanent establishment in the UK will not be subject to UK
             taxation in respect of payment of principal and interest on the
             issuer notes, except to the extent that any withholding or
             deduction from interest payments made to such persons is required,
             as described in the paragraph above;

       *     US resident noteholders will not be liable to UK tax in respect of
             a disposal of the issuer notes provided they are not within the
             charge to UK corporation tax and (i) are not resident or ordinarily
             resident in the UK, or (ii) do not carry on a trade, profession or
             vocation in the UK through a branch or agency in connection with
             which interest is received or to which the issuer notes are
             attributable;

       *     no UK stamp duty or stamp duty reserve tax is payable on the issue
             or transfer of the global issuer notes or on the issue or transfer
             of an issuer note in definitive form;

       *     Funding 1 and the issuer will generally be subject to UK
             corporation tax, currently at a rate of 30 per cent., on the pre-
             tax profit reflected in their respective profit and loss accounts
             as increased by the amounts of any non-deductible expenses or
             losses. Examples of non deductible expenses and losses include
             general provisions for bad debts. In respect of Funding 1, the
             profit in the profit and loss account will not exceed 0.01 per cent
             of the Funding 1 available revenue receipts. In respect of the
             issuer, the profit in the profit and loss account will not exceed
             0.01 per cent of the interest on the issuer term advances under the
             issuer intercompany loan. We refer you to "RISK FACTORS -- TAX
             PAYABLE BY FUNDING 1 OR THE ISSUER MAY ADVERSELY AFFECT OUR ABILITY
             TO MAKE PAYMENTS ON THE ISSUER NOTES"; and

       *     the mortgages trustee will have no liability to UK tax in respect
             of any income, profit or gain arising under these arrangements.
             Accordingly, the mortgages trustee will have no liability to UK tax
             in relation to amounts which it receives on behalf of Funding 1 or
             the seller under the mortgages trust.

                                       33



UNITED STATES TAX STATUS

    In the opinion of Allen & Overy, our US tax advisers, the series 1 issuer
notes, the series 2 issuer notes and the series 3 issuer notes will be treated
as debt for US federal income tax purposes. Our US tax advisers have also
provided their opinion that, assuming compliance with the transaction
documents, the mortgages trustee acting in its capacity as trustee of the
mortgages trust, Funding 1 and the issuer will not be subject to US federal
income tax. See "UNITED STATES FEDERAL INCOME TAXATION" for the relevant
limitations relating to the foregoing and a complete discussion of the
characterisation of (and the consequences of owning) the issuer notes for US
federal income tax purposes and the tax status of the mortgages trustee,
Funding 1 and the issuer as just described.


JERSEY (CHANNEL ISLANDS) TAX STATUS

    It is the opinion of Mourant du Feu & Jeune, our Jersey (Channel Islands)
tax counsel, that the mortgages trustee is resident in Jersey for taxation
purposes and will be liable to income tax in Jersey at a rate of 20 per cent.
in respect of the profits it makes from acting as trustee of the mortgages
trust. The mortgages trustee will not be liable for any income tax in Jersey in
respect of any income it receives in its capacity as mortgages trustee on
behalf of the beneficiaries of the mortgages trust. See "MATERIAL JERSEY
(CHANNEL ISLANDS) TAX CONSIDERATIONS".


ERISA CONSIDERATIONS FOR INVESTORS

    The series 1 issuer notes, the series 2 issuer notes, and the series 3
issuer notes are eligible for purchase by employee benefit and other plans
subject to Section 406 of ERISA or Section 4975 of the Code and by governmental
plans that are subject to any state, local or other federal law of the United
States that is substantially similar to Section 406 of ERISA or Section 4975 of
the Code, subject to consideration of the issues described herein under "ERISA
CONSIDERATIONS". Each purchaser of any such issuer notes (and all subsequent
transferees thereof) will be deemed to have represented and warranted that its
purchase, holding and disposition of such issuer notes will not result in a
non-exempt prohibited transaction under ERISA or the Code (or in the case of
any governmental plan, any substantially similar state, local or other federal
law of the United States). In addition, any fiduciary of a plan subject to the
fiduciary responsibility provisions of ERISA or similar provisions of state,
local or other federal laws of the United States should consult with their
counsel to determine whether an investment in the issuer notes satisfies the
prudence, investment diversification and other applicable requirements of those
provisions and to determine the impact that an investment in the issuer notes
would have if the issuer notes were to be deemed an "EQUITY INTEREST" under the
United States Department of Labor plan asset regulations described in the
"ERISA CONSIDERATIONS" section below.


FEES

    The following table sets out the on-going fees to be paid by the issuer, the
previous issuers, Funding 1 and the mortgages trustee to transaction parties.


TYPE OF FEE                AMOUNT OF FEE            PRIORITY IN CASHFLOW  FREQUENCY
- -------------------------  -----------------------  --------------------  ----------------------
                                                                 
Servicing fee              0.05 per cent. per       Ahead of all revenue  Each distribution
                           year of the              amounts payable to    date
                           aggregate                Funding 1 by the
                           outstanding principal    mortgages trustee
                           amount of the trust
                           property
Mortgages trustee fee      [GBP]1,000 each year     Ahead of all revenue  On each anniversary
                                                    amounts payable to    of the initial closing
                                                    Funding 1 by the      date
                                                    mortgages trustee


                                       34






TYPE OF FEE                AMOUNT OF FEE            PRIORITY IN CASHFLOW  FREQUENCY
- -------------------------  -----------------------  --------------------  ----------------------
                                                                 
Funding 1 cash management  0.025 per cent. per      Ahead of all issuer   Each Funding 1
fee                        year of principal        term advances         interest payment
                           amount outstanding                             date
                           of the notes
Permanent Financing (No.   Estimated 0.025 per      Ahead of all          Each interest
1)                         cent. per year of the    outstanding previous  payment date
PLC cash management fee    principal amount         notes of Permanent
                           outstanding of the       Financing (No. 1)
                           applicable previous      PLC
                           intercompany loan
Corporate expenses of      Estimated [GBP]5,200     Ahead of all          Each interest
Permanent Financing (No.   each year                outstanding previous  payment date
1)                                                  notes of Permanent
PLC                                                 Financing (No. 1)
                                                    PLC

Permanent Financing (No.   Estimated 0.025 per      Ahead of all          Each interest
2)                         cent. per year of the    outstanding previous  payment date
PLC cash management fee    principal amount         notes of Permanent
                           outstanding of the       Financing (No. 2)
                           applicable previous      PLC
                           intercompany loan
Corporate expenses of      Estimated [GBP]5,200     Ahead of all          Each interest
Permanent Financing (No.   each year                outstanding previous  payment date
2)                                                  notes of Permanent
PLC                                                 Financing (No. 2)
                                                    PLC
Issuer cash management     Estimated 0.025 per      Ahead of all          Each interest
fee                        cent. per year of the    outstanding issuer    payment date
                           principal amount         notes
                           outstanding of the
                           issuer intercompany
                           loan
Corporate expenses of      Estimated [GBP]1,750     Ahead of all revenue  Each distribution
mortgages trustee          each year                amounts payable to    date
                                                    Funding 1 by the
                                                    mortgages trustee

Corporate expenses of      Estimated [GBP]1,200     Ahead of all issuer   Each Funding 1
Funding 1                  each year                term advances         interest payment
                                                                          date
Corporate expenses of      Estimated [GBP]5,200     Ahead of all          Each interest
issuer                     each year                outstanding issuer    payment date
                                                    notes
Commitment fee under       0.08 per cent. of        Ahead of all issuer   Each Funding 1
Funding                    undrawn amount           term advances         interest payment
1 liquidity facility       under Funding 1                                date
                           liquidity facility from
                           time to time
Fee payable by Funding 1   [GBP]2,500 each year     Ahead of all issuer   Each Funding 1
to                                                  term advances         interest payment
security trustee                                                          date
(including
paying agents)



                                       35




    Each of the fees set out in the preceding table is, where applicable,
inclusive of value added tax, which is currently assessed at 17.5 per cent. The
fees will be subject to adjustment if the applicable rate of value added tax
changes.

                                       36



                                  RISK FACTORS

    This section describes the principal risk factors associated with an
investment in the issuer notes. If you are considering purchasing our issuer
notes, you should carefully read and think about all the information contained
in this document, including the risk factors set out here, prior to making any
investment decision.


YOU CANNOT RELY ON ANY PERSON OTHER THAN US TO MAKE PAYMENTS ON THE ISSUER
NOTES

    The issuer notes will not represent an obligation or be the responsibility
of Halifax plc or any of its affiliates, the managers, the underwriters, the
mortgages trustee, the note trustee or any other party to the transaction other
than us.


WE HAVE A LIMITED SET OF RESOURCES AVAILABLE TO US TO MAKE PAYMENTS ON THE
ISSUER NOTES

    Our ability to make payments of principal and interest on the issuer notes
and to pay our operating and administrative expenses will depend primarily on
the funds being received under the issuer intercompany loan. In addition, we
will rely on the issuer dollar currency swaps and the issuer euro currency
swaps to provide payments on the issuer notes denominated in US dollars and
euro, respectively and we will rely on the issuer interest rate swap to provide
payments of interest on the series 5 class A notes until the interest payment
date falling in December 2010. You should note that there is no liquidity
facility directly available to the issuer, although Funding 1 has the benefit
of a liquidity facility to pay interest on the issuer term advances
corresponding to the issuer notes and to pay principal on issuer term advances
corresponding to the series 1 class A issuer notes, the series 2 class A issuer
notes, the series 3 class A issuer notes and the series 4 class A issuer notes.
The ability of Funding 1 to draw on the Funding 1 liquidity facility is subject
to satisfying conditions precedent which are described in "CREDIT STRUCTURE --
FUNDING 1 LIQUIDITY FACILITY -- CONDITIONS PRECEDENT TO A FUNDING 1 LIQUIDITY
DRAWING". The Funding 1 liquidity facility will be available to repay principal
due on the issuer term advance corresponding to the series 3 class A issuer
notes and the series 4 class A issuer notes on their final maturity date only.

    In addition to us, each previous issuer has an indirect interest in the
Funding 1 liquidity facility (the Funding 1 liquidity facility will be
available to meet interest and principal obligations of Funding 1 to the
previous issuers and us, subject to certain conditions precedent). If a drawing
is made under the Funding 1 liquidity facility to enable Funding 1 to meet its
obligations to a previous issuer, then that may affect the amount of funds
available to Funding 1 to meet its obligations to us.

    We will not have any other significant sources of funds available to meet
our obligations under the issuer notes and/or any other payments ranking in
priority to the issuer notes.


FUNDING 1 IS NOT OBLIGED TO MAKE PAYMENTS ON THE ISSUER TERM ADVANCES IF IT
DOES NOT HAVE ENOUGH MONEY TO DO SO, WHICH COULD ADVERSELY AFFECT PAYMENTS ON
THE ISSUER NOTES

    Funding 1's ability to pay amounts due on the issuer term advances will
depend upon:

       *     Funding 1 receiving enough funds from its entitlement to the trust
             property on or before each Funding 1 interest payment date;

       *     Funding 1 receiving the required funds from the Funding 1 swap
             provider;

       *     the amount of funds credited to the reserve fund (as described in
             "CREDIT STRUCTURE -- RESERVE FUND");

       *     Funding 1 making drawings as permitted under the Funding 1
             liquidity facility (as described in "CREDIT STRUCTURE -- FUNDING 1
             LIQUIDITY FACILITY"); and

       *     the allocation of funds between the issuer term advances, the
             previous term advances and any new term advances (as described in
             "CASHFLOWS").

                                       37



    According to the terms of the mortgages trust deed, the mortgages trustee is
obliged to pay to Funding 1 the Funding 1 share percentage of revenue receipts
on the loans by crediting those amounts to the Funding 1 GIC account on each
distribution date. The mortgages trustee is obliged to pay to Funding 1
principal receipts on the loans by crediting those amounts to the Funding 1 GIC
account as and when required pursuant to the terms of the mortgages trust deed.

    Funding 1 will be obliged to pay revenue receipts due to us under the issuer
intercompany loan only to the extent that it has revenue receipts left over
after making payments ranking in priority to us, such as payments of certain
fees and expenses of Funding 1 and payments on certain higher ranking term
advances under any intercompany loan agreements.

    Funding 1 will be obliged to pay principal receipts due to us under the
issuer intercompany loan only to the extent that it has principal receipts
available for that purpose after repaying amounts ranking in priority to us
(including repaying any higher ranking previous term advances or new term
advances), as described in "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE
PRINCIPAL RECEIPTS -- REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR TO THE
OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN
INTERCOMPANY LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE
ACCELERATION NOTICE".

    If there is a shortfall between the amounts payable by Funding 1 to us under
the issuer intercompany loan agreement and the amounts payable by us on the
issuer notes, you may, depending on what other sources of funds are available
to us and to Funding 1, not receive the full amount of interest and/or
principal which would otherwise be due and payable on the issuer notes.


FAILURE BY FUNDING 1 TO MEET ITS OBLIGATIONS UNDER THE ISSUER INTERCOMPANY LOAN
AGREEMENT WOULD ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    If Funding 1 does not make payments due and payable on the issuer
intercompany loan, then we may not have enough money to make payments on the
issuer notes, and in addition we will have only limited recourse to the assets
of Funding 1. If Funding 1 does not pay amounts under the issuer intercompany
loan because it does not have enough money available, those amounts will be
deemed not to be due and payable, so there will not be an event of default
under the issuer intercompany loan, and we will not have recourse to the assets
of Funding 1 in that instance.


ON THE FINAL REPAYMENT DATE OF THE ISSUER INTERCOMPANY LOAN ANY OUTSTANDING
AMOUNTS IN RESPECT OF THE ISSUER TERM AA ADVANCES AND THE ISSUER TERM BBB
ADVANCES WILL BE EXTINGUISHED, WHICH WOULD CAUSE A LOSS ON ANY CLASS B ISSUER
NOTES AND ANY CLASS C ISSUER NOTES STILL OUTSTANDING

    The transaction has been structured in the expectation that on the final
repayment date of the issuer intercompany loan in June 2042, the interest and
principal due and payable on the issuer term AA advances and the issuer term
BBB advances will be in an amount equal to the sum available to pay all
outstanding interest and/or principal (including interest and/or principal
deferred and unpaid) on the issuer term AA advances and the issuer term BBB
advances (after paying amounts of a higher order of priority as required by the
Funding 1 priority of payments).

    If there is a shortfall between the amount available to pay such interest
and/or principal and the amount required to pay all outstanding interest and/or
principal on the issuer term AA advances and the issuer term BBB advances, then
the shortfall will be deemed to be not due and payable under the issuer
intercompany loan agreement and we will not have any claim against Funding 1
for the shortfall.

    If there is such a shortfall in interest and/or principal payments under the
issuer intercompany loan agreement, you may not receive the full amount of
interest and/or principal which would otherwise be due and payable on the class
B issuer notes or the class C issuer notes outstanding.

                                       38



ENFORCEMENT OF THE ISSUER SECURITY IS THE ONLY REMEDY FOR A DEFAULT IN THE
ISSUER'S OBLIGATIONS, AND THE PROCEEDS OF THAT ENFORCEMENT MAY NOT BE ENOUGH TO
MAKE PAYMENTS ON THE ISSUER NOTES

    The only remedy for recovering amounts on the issuer notes is through the
enforcement of the issuer security. We have no recourse to the assets of
Funding 1 unless Funding 1 has also defaulted on its obligations under the
issuer intercompany loan and the Funding 1 security has been enforced.

    If the security created as required by the issuer deed of charge is
enforced, the proceeds of enforcement may be insufficient to pay all principal
and interest due on the issuer notes.


THE TRANSACTION HAS BEEN STRUCTURED IN THE EXPECTATION THAT THE SERIES 1 ISSUER
NOTES WILL BE REDEEMED BEFORE THE SERIES 2 ISSUER NOTES AND SO ON

    The transaction has been structured in the expectation that:

       *     the series 1 issuer notes will be redeemed in full prior to the
             redemption of the series 2 issuer notes, the series 3 issuer notes,
             the series 4 issuer notes and the series 5 issuer notes;

       *     the series 2 issuer notes will be redeemed in full prior to the
             redemption of the series 3 issuer notes, the series 4 issuer notes
             and the series 5 issuer notes;

       *     the series 3 issuer notes will be redeemed in full prior to the
             redemption of the series 4 issuer notes and the series 5 issuer
             notes; and

       *     the series 4 issuer notes will be redeemed in full prior to the
             redemption of the series 5 issuer notes.

    This means, among other things, that the series 1 class B issuer notes and
the series 1 class C issuer notes are expected to be redeemed before the series
2 class A issuer notes, the series 3 class A issuer notes, the series 4 class A
issuer notes and the series 5 class A issuer notes, even though the series 2
class A issuer notes, the series 3 class A issuer notes, the series 4 class A
issuer notes and the series 5 class A issuer notes have a higher rating than
the series 1 class B issuer notes and the series 1 class C issuer notes.
Similarly, the series 2 class B issuer notes and the series 2 class C issuer
notes are expected to be redeemed before the series 3 class A issuer notes, the
series 4 class A issuer notes and the series 5 class A issuer notes, and so on
for each series of issuer notes.

    However, there is no assurance that the series 1 issuer notes will be
redeemed in full before the series 2 issuer notes, the series 3 issuer notes,
the series 4 issuer notes and the series 5 issuer notes or that the series 2
issuer notes will be redeemed in full before the series 3 issuer notes, the
series 4 issuer notes and the series 5 issuer notes or that the series 3 issuer
notes will be redeemed in full before the series 4 issuer notes and the series
5 issuer notes or that the series 4 issuer notes will be redeemed in full
before the series 5 issuer notes. In each case, redemption of the issuer notes
is ultimately dependent on, among other things, repayment and redemptions on
the loans and on the term advance rating of the issuer term advances. Further,
if on any interest payment date, amounts are due and payable in respect of the
class A issuer notes of any series and amounts are due and payable in respect
of the class B issuer notes of any series and/or the class C issuer notes of
any series, then payments of principal will be made on the class A issuer notes
in priority to payments of principal on the class B issuer notes and the class
C issuer notes. Similarly, if on any interest payment date, amounts are payable
in respect of the class B issuer notes of any series and the class C issuer
notes of any series, then payments of principal will be made on the class B
issuer notes in priority to payments of principal on the class C issuer notes.
See "-- SUBORDINATION OF OTHER NOTE CLASSES MAY NOT PROTECT YOU FROM ALL RISK
OF LOSS" and "MATURITY AND PREPAYMENT CONSIDERATIONS".


THERE MAY BE CONFLICTS BETWEEN YOUR INTERESTS AND THE INTERESTS OF ANY OF OUR
OTHER SECURED CREDITORS, AND THE INTERESTS OF THOSE SECURED CREDITORS MAY
PREVAIL OVER YOUR INTERESTS

    The issuer deed of charge requires the security trustee to consider the
interests of each of the issuer secured creditors in the exercise of all of its
powers, trusts, authorities, duties and discretions, but requires the security
trustee, in the event of a conflict between your interests and

                                       39



the interests  of any of  the other issuer  secured creditors, to  consider only
your  interests.  In  certain  circumstances,  the  security  trustee  can  make
amendments to  the documents  without your  prior consent,  as described  in the
next risk factor.


THE SECURITY TRUSTEE MAY AGREE MODIFICATIONS TO THE ISSUER TRANSACTION
DOCUMENTS WITHOUT YOUR PRIOR CONSENT, WHICH MAY ADVERSELY AFFECT YOUR INTERESTS

    Pursuant to the terms of the Funding 1 deed of charge and the issuer deed of
charge, the security trustee may, without the consent or sanction of Funding
1's secured creditors or the issuer's secured creditors, concur with any person
in making or sanctioning any modifications to the transaction documents:

       *     which in the opinion of the security trustee it may be expedient to
             make, provided that the security trustee is of the opinion that
             such modification will not be materially prejudicial to the
             interests of the secured creditors or, if it is not of that opinion
             in relation to any secured creditor, such secured creditor has
             given its written consent to such modification; or

       *     which in the opinion of the security trustee is made to correct a
             manifest error or an error established as such to the satisfaction
             of the security trustee or is of a formal, minor or technical
             nature.

    The security trustee will be entitled to assume that the exercise of its
discretions will not be materially prejudicial to your interests if each of the
rating agencies has confirmed that the then current rating by it of the notes
would not be adversely affected by such exercise.

    In addition, the security trustee will give its consent to any modifications
to the mortgage sale agreement, the servicing agreement, the cash management
agreement, the Funding 1 deed of charge, the Funding 1 liquidity facility
agreement, the Funding 1 swap agreement, the intercompany loan terms and
conditions, the bank account agreement and the master definitions and
construction schedule, that are requested by Funding 1 or the cash manager,
provided that Funding 1 or the cash manager certifies to the security trustee
in writing that such modifications are required in order to accommodate:

       (i)   the entry by Funding 1 into new intercompany loan agreements, and/
             or the issue of new types of notes by new issuers, and/or the
             addition of other relevant creditors to the transaction;

       (ii)  the inclusion of Funding 2 as a beneficiary of the mortgages trust;

       (iii) the issue of notes by Funding 2;

       (iv)  the assignment of new types of loans to the mortgages trustee;

       (v)   changes to be made to the reserve fund required amount and/or the
             manner in which the reserve fund is funded;

       (vi)  changes to be made to the definitions of asset trigger event and
             non-asset trigger event; and

       (vii) the inclusion of an additional Funding 1 liquidity facility in the
             circumstances described in "CREDIT STRUCTURE -- ADDITIONAL FUNDING
             1 LIQUIDITY FACILITY",

             and provided further that:

       *     in respect of the matters listed in paragraphs (i) to (iv), the
             relevant conditions precedent have been satisfied; and

       *     in respect of the matters listed in paragraphs (i) to (vii), the
             security trustee has received written confirmation from each of the
             rating agencies that the relevant modifications will not adversely
             affect the then current ratings of the notes.

    The modifications required to give effect to the matters listed in
paragraphs (i) to (vii) above may include, amongst other matters, amendments to
the provisions of the Funding 1 deed of charge relating to the application of
monies. Accordingly, there can be no assurance that the effect of the
modifications to the transaction documents will not ultimately adversely affect
your interests.
                                       40



Any  modifications to  the documents  described  above will  require the  actual
consent  of the  Funding  1  liquidity facility  provider,  the  Funding 1  swap
provider and each of the issuer  swap providers, as applicable, such consent not
to  be unreasonably  withheld and  to  be deemed  given if  no written  response
(affirmative or  negative) is given  within 10  business days after  the written
request for consent is sent to each such party.


THERE MAY BE A CONFLICT BETWEEN THE INTERESTS OF THE HOLDERS OF CLASS A ISSUER
NOTES, THE HOLDERS OF CLASS B ISSUER NOTES AND THE HOLDERS OF CLASS C ISSUER
NOTES, AND THE INTERESTS OF OTHER CLASSES OF NOTEHOLDERS MAY PREVAIL OVER YOUR
INTERESTS

    The issuer trust deed and the terms of the issuer notes will provide that
the note trustee is to have regard to the interests of the holders of all the
classes of issuer notes. There may be circumstances, however, where the
interests of one class of the noteholders conflicts with the interests of
another class or classes of the noteholders. The issuer trust deed and the
terms of the issuer notes will provide that where, in the sole opinion of the
note trustee there is such a conflict, then:

       *     the note trustee is to have regard only to the interests of the
             class A noteholders in the event of a conflict between the
             interests of the class A noteholders on the one hand and the class
             B noteholders and/or the class C noteholders on the other hand; and

       *     the note trustee is to have regard only to the interests of the
             class B noteholders in the event of a conflict between the
             interests of the class B noteholders on the one hand and the class
             C noteholders on the other hand.


THERE MAY BE A CONFLICT BETWEEN THE INTERESTS OF THE HOLDERS OF EACH SERIES OF
THE CLASS A ISSUER NOTES, THE HOLDERS OF EACH SERIES OF THE CLASS B ISSUER
NOTES AND THE HOLDERS OF EACH SERIES OF THE CLASS C ISSUER NOTES, AND THE
INTERESTS OF OTHER SERIES OF NOTEHOLDERS MAY PREVAIL OVER YOUR INTERESTS

    There may also be circumstances where the interests of the class A
noteholders of one series of the issuer notes conflicts with the interests of
the class A noteholders of another series of the issuer notes. Similarly, there
may be circumstances where the interests of the class B noteholders of one
series of the issuer notes conflicts with the interests of the class B
noteholders of another series of the issuer notes or the interests of the class
C noteholders of one series of the issuer notes conflicts with the interests of
the class C noteholders of another series of the issuer notes.

    The issuer trust deed and the terms of the issuer notes will provide that
where, in the sole opinion of the note trustee there is such a conflict, then a
resolution directing the note trustee to take any action must be passed at
separate meetings of the holders of each series of the class A issuer notes,
or, as applicable, each series of the class B issuer notes or each series of
the class C issuer notes. A resolution may only be passed at a single meeting
of the noteholders of each series of the relevant class if the note trustee is,
in its absolute discretion, satisfied that there is no conflict between them.

    Similar provisions will apply in relation to requests in writing from
holders of a specified percentage of the principal amount outstanding of the
issuer notes of each class within each series (the principal amount outstanding
being converted into sterling for the purposes of making the calculation). You
should note that as a result of repayments of principal first to the series 1
issuer notes, then to the series 2 issuer notes, then to the series 3 issuer
notes, then to the series 4 issuer notes and then to the series 5 issuer notes,
the principal amount outstanding of each series of the issuer notes will change
after the closing date.


HOLDINGS HAS ESTABLISHED ANOTHER COMPANY, FUNDING 2, WHICH MAY BECOME AN
ADDITIONAL BENEFICIARY UNDER THE MORTGAGES TRUST

    Holdings has established a separate entity, Funding 2, which may issue notes
from time to time and use the proceeds to pay for a direct interest in the
trust property rather than lending the proceeds to Funding 1. Simultaneously
with the acquisition by Funding 2 of an interest in the trust

                                       41



property, the seller  and Funding 1, as existing beneficiaries  of the mortgages
trust, would  be required to agree  to a decrease in  their beneficial interests
in the  trust property  (which would  require a partial  release of  security by
Funding 1 over its share in the trust property).

    The seller, Funding 1 and Funding 2 would each have a joint and undivided
interest in the trust property but their entitlement to the proceeds from the
trust property would be in proportion to their respective shares of the trust
property. On each distribution date the mortgages trustee would distribute
interest and principal receipts to one, two or all three beneficiaries,
depending on the terms of the mortgages trust.

    It is anticipated that Funding 2 will issue notes directly to investors from
time to time backed by its share of the trust property. You would not have a
direct or indirect interest in Funding 2's share of the trust property.

    Amendments would be made to a number of the issuer transaction documents as
a result of the inclusion of Funding 2 as a beneficiary of the mortgages trust.
In particular (but without limitation), amendments would be made to:

       *     the mortgage sale agreement to enable the purchase by Funding 2 of
             interests in the trust property;

       *     the mortgages trust deed (i) to establish Funding 2 as a
             beneficiary of the trust, (ii) to enable the acquisition by Funding
             2 of an interest in the trust property from time to time (and vice
             versa) and (iii) to regulate the distribution of interest and
             principal receipts in the trust property to Funding 2 and the other
             beneficiaries; and

       *     the cash management agreement to regulate the application of monies
             to Funding 2.

    There may be conflicts of interest between Funding 1 and Funding 2, in which
case it is expected that the mortgages trustee will follow the directions given
by the relevant beneficiary (excluding the seller) that has the largest share
of the trust property at that time. The interests of Funding 1 may not prevail,
which may adversely affect your interests.

    Your prior consent to the inclusion of Funding 2 as a beneficiary of the
mortgages trust and the subsequent amendments to the documents and/or release
of security by Funding 1 will not be required (see "THE SECURITY TRUSTEE MAY
AGREE MODIFICATIONS TO THE ISSUER TRANSACTION DOCUMENTS WITHOUT YOUR PRIOR
CONSENT, WHICH MAY ADVERSELY AFFECT YOUR INTERESTS" above). Before becoming a
beneficiary of the mortgages trust, however, Funding 2 will be required to
satisfy a number of conditions, including:

       *     obtaining a written confirmation from each of the rating agencies
             that the then current ratings of the notes outstanding at that time
             will not be adversely affected as a result of Funding 2 becoming a
             beneficiary of the mortgages trust;

       *     providing written certification to the security trustee that no
             event of default under any of Funding 1's intercompany loan
             agreements outstanding at that time has occurred which has not been
             remedied or waived and no event of default will occur as a result
             of Funding 2 becoming a beneficiary of the mortgages trust; and

       *     providing written certification to the security trustee that no
             principal deficiency is recorded on the principal deficiency ledger
             in relation to Funding 1's term advances that are outstanding at
             that time.

    There can be no assurance that the inclusion of Funding 2 as a beneficiary
of the mortgages trust would not affect cashflows available to pay amounts due
on your issuer notes and therefore adversely affect your interests.


IF FUNDING 1 ENTERS INTO NEW INTERCOMPANY LOAN AGREEMENTS, THEN THE NEW TERM
ADVANCES MAY RANK AHEAD OF ISSUER TERM ADVANCES AS TO PAYMENT, AND ACCORDINGLY
NEW NOTES MAY RANK AHEAD OF ISSUER NOTES AS TO PAYMENT

    It is likely that Holdings will establish new issuers to issue new notes to
investors. The proceeds of each new issue will be used by the new issuer to
make a new intercompany loan to Funding 1. Funding 1 will use the proceeds of
the new intercompany loan to:

                                       42



       *     pay the seller for new loans and their related security to be
             assigned to the mortgages trustee;

       *     pay the seller for a portion of the seller share of the trust
             property, which will result in an increase in Funding 1's share of
             the trust property;

       *     refinance an intercompany loan or intercompany loans outstanding at
             that time (and if our issuer intercompany loan to Funding 1 is
             refinanced, you could be repaid early); and/or

       *     deposit some of those proceeds in the reserve fund.

    The current payment and security priorities of the issuer notes relative to
each other as set out in the issuer deed of charge and the issuer cash
management agreement will not be affected as a result of an issue of new notes
by a new issuer, because the new issue will be separately documented. However,
Funding 1 may be required to pay to a new issuer amounts owing under a new term
advance ahead of or in the same order of priority as amounts owing to us on the
issuer term advances, depending on the term advance rating, the scheduled
repayment date of that new term advance and other rules regarding the payment
of interest and the repayment of principal by Funding 1, as described in
"SUMMARY OF PROSPECTUS -- THE PREVIOUS ISSUERS, NEW ISSUERS, NEW INTERCOMPANY
LOANS, NEW START-UP LOANS AND FUNDING 2". If this is the case, then the
relevant new noteholders will be paid before you.

    If Holdings establishes new issuers to make new intercompany loans to
Funding 1, you will not have any right of prior review or consent with respect
to those new intercompany loans or the corresponding issuance by new issuers of
new notes. Similarly, the terms of the Funding 1 transaction documents
(including the mortgage sale agreement, the mortgages trust deed, the Funding 1
deed of charge, the definitions of the trigger events, the criteria for the
assignment of new loans to the mortgages trustee and the amount available to be
drawn under the Funding 1 liquidity facility) may be amended to reflect the new
issue. Your consent to these changes will not be required. There can be no
assurance that these changes will not affect the cashflows available to pay
amounts due on your notes. See "-- THE SECURITY TRUSTEE MAY AGREE MODIFICATIONS
TO THE ISSUER TRANSACTION DOCUMENTS WITHOUT YOUR PRIOR CONSENT, WHICH MAY
ADVERSELY AFFECT YOUR INTERESTS" above.

    However, before issuing new notes, a new issuer will be required to satisfy
a number of conditions, including:

       *     obtaining a written confirmation from each of the rating agencies
             that the then current ratings of the notes outstanding at that time
             will not be adversely affected because of the new issue;

       *     providing written certification to the security trustee that no
             event of default under any of the intercompany loan agreements
             outstanding at that time has occurred which has not been remedied
             or waived and no event of default will occur as a result of the
             issue of the new notes; and

       *     providing written certification to the security trustee that no
             principal deficiency is recorded on the principal deficiency ledger
             in relation to the term advances outstanding at that time.


FUNDING 1 HAS ENTERED INTO THE PREVIOUS INTERCOMPANY LOAN AGREEMENTS WITH THE
PREVIOUS ISSUERS, AND SOME OF THE PREVIOUS TERM ADVANCES IN THE PREVIOUS
INTERCOMPANY LOANS RANK AHEAD OF SOME OF THE ISSUER TERM ADVANCES IN THE ISSUER
INTERCOMPANY LOAN AS TO PAYMENT, AND ACCORDINGLY SOME OF THE NOTES ISSUED BY
THE PREVIOUS ISSUERS RANK AHEAD OF SOME OF THE ISSUER NOTES AS TO PAYMENT

    The previous issuers issued the previous notes to investors, the equivalent
net issue proceeds of which were used by the previous issuers to make the
previous intercompany loans to Funding 1. Funding 1 used most of the proceeds
of the previous intercompany loan from Permanent Financing (No. 1) PLC to pay
the seller for the initial loans (together with their related security)
assigned to the mortgages trustee on 14th June, 2002 which comprised Funding
1's original share of the trust

                                       43



property. Funding 1 used most of  the proceeds of the previous intercompany loan
from Permanent Financing (No. 2) PLC  to pay the seller for loans (together with
their related security) assigned to the mortgages trustee on 6th March, 2003.

    The current payment and security priorities of the issuer notes relative to
each other as set out in the issuer deed of charge and the issuer cash
management agreement are not affected as a result of the issue of the previous
notes by the previous issuers, because the previous issues were separately
documented. However, Funding 1 may be required to pay to the previous issuers
amounts which are owing under one or more previous term advances ahead of or in
the same order of priority as amounts owing to us on the issuer term advances,
depending on the term advance rating, the scheduled repayment date of that
previous term advance and other rules regarding the payment of interest and the
repayment of principal by Funding 1, as described in "SUMMARY OF PROSPECTUS --
THE PREVIOUS ISSUERS, NEW ISSUERS, NEW INTERCOMPANY LOANS, NEW START-UP LOANS
AND FUNDING 2". If this is the case, then the relevant previous noteholders
will be paid before you.


OTHER CREDITORS WILL SHARE IN THE SAME SECURITY GRANTED BY FUNDING 1 TO THE
ISSUER, AND THIS MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    If Funding 1 enters into a new intercompany loan agreement, then if required
it will also enter into a new start-up loan agreement with a new start-up loan
provider and the security trustee.

    If required by the rating agencies, Funding 1 will use part of the proceeds
of the new start-up loan to fund further the existing reserve fund. Similarly,
if necessary, Funding 1 will also enter into a new Funding 1 swap with either
the Funding 1 swap provider or a new Funding 1 swap provider and the security
trustee.

    The new issuer, any new start-up loan provider and any new Funding 1 swap
provider will become party to the Funding 1 deed of charge and will be entitled
to share in the security granted by Funding 1 for our benefit (and the benefit
of the other Funding 1 secured creditors) under the Funding 1 deed of charge.
In addition, the liabilities owed to the Funding 1 liquidity facility provider
and the Funding 1 swap provider which are secured by the Funding 1 deed of
charge may increase each time that Funding 1 enters into a new intercompany
loan agreement. These factors could ultimately cause a reduction in the
payments you receive on your issuer notes. Your consent to the requisite
changes to the transaction documents will not be required (see "-- THE SECURITY
TRUSTEE MAY AGREE MODIFICATIONS TO THE ISSUER TRANSACTION DOCUMENTS WITHOUT
YOUR CONSENT, WHICH MAY ADVERSELY AFFECT YOUR INTERESTS" above). There may be
conflicts between us and any new issuers, and our interests may not prevail,
which may adversely affect payments on the issuer notes.

    The security trustee will exercise its rights under the Funding 1 deed of
charge only in accordance with directions given by the issuers (which could be
us, any previous issuer or, if Funding 1 enters into new intercompany loans,
any new issuer) that has or have the highest-ranking outstanding term advances
at that time, provided that the security trustee is indemnified and/or secured
to its satisfaction.

    If the security trustee receives conflicting directions, it will follow the
directions given by the relevant issuers representing the largest principal
amount outstanding of relevant term advances. If we are not in the group
representing that largest principal amount, then our interests may not prevail.
This could ultimately cause a reduction in the payments you receive on your
issuer notes.


AS NEW LOANS ARE ASSIGNED TO THE MORTGAGES TRUSTEE, THE CHARACTERISTICS OF THE
TRUST PROPERTY MAY CHANGE FROM THOSE EXISTING AT THE CLOSING DATE, AND THOSE
CHANGES MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    There is no guarantee that any new loans assigned to the mortgages trustee
will have the same characteristics as the loans in the portfolio as at the
closing date. In particular, new loans may have different payment
characteristics than the loans in the portfolio as at the closing date.

                                       44



The  ultimate effect  of  this could  be to  delay  or reduce  the payments  you
receive on  the issuer notes.  However, any new  loans will be required  to meet
the  conditions  described  in  "ASSIGNMENT  OF  THE  LOANS  AND  THEIR  RELATED
SECURITY".


THE YIELD TO MATURITY OF THE ISSUER NOTES MAY BE ADVERSELY AFFECTED BY
PREPAYMENTS OR REDEMPTIONS ON THE LOANS

    The yield to maturity of the issuer notes of each class will depend mostly
on (a) the amount and timing of payment of principal on the loans and (b) the
price paid by the noteholders of each class of issuer notes.

    The yield to maturity of the issuer notes of each class may be adversely
affected by a higher or lower than anticipated rate of prepayments on the
loans. The factors affecting the rate of prepayment on the loans are described
in "-- OUR ABILITY TO REDEEM THE SERIES 1 CLASS A ISSUER NOTES AND/OR THE
SERIES 2 CLASS A ISSUER NOTES AND/OR THE SERIES 3 CLASS A ISSUER NOTES AND/OR
THE SERIES 4 CLASS A ISSUER NOTES ON THEIR SCHEDULED REDEMPTION DATES IS
AFFECTED BY THE RATE OF PREPAYMENT ON THE LOANS" and "-- THE OCCURRENCE OF
TRIGGER EVENTS AND ENFORCEMENT OF THE ISSUER SECURITY MAY ADVERSELY AFFECT THE
SCHEDULED REDEMPTION DATES OF THE SERIES 1 CLASS A ISSUER NOTES, SERIES 2 CLASS
A ISSUER NOTES, SERIES 3 CLASS A ISSUER NOTES AND/OR SERIES 4 CLASS A ISSUER
NOTES".

    No assurance can be given that Funding 1 will accumulate sufficient funds
during the cash accumulation period relating to the issuer series 1 term AAA
advance, the issuer series 2 term AAA advance, each scheduled amortisation
instalment under the issuer series 3 term AAA advance and/or each scheduled
amortisation instalment under the issuer series 4 term AAA advance to enable it
to repay these issuer term advances to us so that the corresponding classes of
issuer notes will be redeemed in accordance with their scheduled redemption
dates. During the cash accumulation period for the issuer bullet term advances
and scheduled amortisation instalments, repayments of principal will only be
made on the issuer series 5 term AAA advance, the issuer term AA advances or
the issuer term BBB advances that are due and payable if the quarterly CPR of
the loans in the trust property is greater than 15 per cent. and other
conditions are met as described in
"-- PRINCIPAL PAYMENTS ON THE ORIGINAL PASS-THROUGH NOTES WILL BE DEFERRED IN
CERTAIN CIRCUMSTANCES" below. This means that there may be no corresponding
repayments of principal on the series 5 class A issuer notes, the class B
issuer notes or the class C issuer notes.

    The extent to which sufficient funds are saved by Funding 1 during a cash
accumulation period or received by it from its share in the mortgages trust for
application on a scheduled repayment date will depend on whether the actual
principal prepayment rate of the loans is the same as the assumed principal
prepayment rate. If Funding 1 is not able to save enough money during a cash
accumulation period or does not receive enough money from its share in the
mortgages trust for application on a scheduled repayment date to repay the
relevant issuer term AAA advance (and, if in respect of the issuer bullet term
advances or, where applicable, scheduled amortisation instalments) it is unable
to make a drawing on the Funding 1 liquidity facility or the reserve fund to
make good the shortfall) so that we can redeem the class A issuer notes of the
corresponding series on their respective scheduled redemption date(s), then
Funding 1 will be required to pay to us on those scheduled redemption dates
only the amount that it has actually saved or received. Any shortfall will be
deferred and paid on subsequent Funding 1 interest payment dates when Funding 1
has money available to make the payment. In these circumstances, unless Funding
1 is able to make a drawing on the Funding 1 liquidity facility, there will be
a variation in the yield to maturity of the relevant class of issuer notes.


OUR ABILITY TO REDEEM THE SERIES 1 CLASS A ISSUER NOTES AND/OR THE SERIES 2
CLASS A ISSUER NOTES AND/OR THE SERIES 3 CLASS A ISSUER NOTES AND/OR THE SERIES
4 CLASS A ISSUER NOTES ON THEIR SCHEDULED REDEMPTION DATES IS AFFECTED BY THE
RATE OF PREPAYMENT ON THE LOANS

    The rate of prepayment of loans is influenced by a wide variety of economic,
social and other factors, including prevailing mortgage market interest rates,
the availability of alternative financing programs, local and regional economic
conditions and homeowner mobility. For instance, prepayments on the loans may
be due to borrowers refinancing their loans and sales of properties

                                       45



by borrowers  (either voluntarily or as  a result of enforcement  action taken).
In addition,  if the seller is  required to repurchase  a loan or loans  under a
mortgage account  and their related  security because,  for example, one  of the
loans does  not comply with the  representations and warranties in  the mortgage
sale agreement,  then the payment  received by  the mortgages trustee  will have
the same effect as a prepayment of  all of the loans under the mortgage account.
Because these factors are not within our  control or the control of Funding 1 or
the  mortgages  trustee, we  cannot  give  any assurances  as  to  the level  of
prepayments that the portfolio may experience.

    Variation in the rate of prepayments of principal on the loans may affect
each class of issuer notes differently depending upon amounts already repaid by
Funding 1 to us under the issuer intercompany loan and whether a trigger event
has occurred, or a loan is subject to a product switch or a further advance or
the security granted by us under the issuer deed of charge has been enforced.
If prepayments on the loans occur less frequently than anticipated, then there
may not be sufficient funds available to redeem the series 1 class A issuer
notes and/or the series 2 class A issuer notes and/or the series 3 class A
issuer notes and/or the series 4 class A issuer notes in full on their
respective scheduled redemption dates.


THE SELLER MAY CHANGE THE LENDING CRITERIA RELATING TO LOANS THAT ARE
SUBSEQUENTLY ASSIGNED TO THE MORTGAGES TRUSTEE, WHICH COULD AFFECT THE
CHARACTERISTICS OF THE TRUST PROPERTY AND WHICH MAY ADVERSELY AFFECT PAYMENTS
ON THE ISSUER NOTES

    Each of the loans was originated in accordance with the seller's lending
criteria at the time of origination. The current lending criteria are set out
in the section "THE LOANS -- CHARACTERISTICS OF THE LOANS -- LENDING CRITERIA".
These lending criteria consider a variety of factors such as a potential
borrower's credit history, employment history and status and repayment ability,
as well as the value of the property to be mortgaged. In the event of the
assignment of any new loans and new related security to the mortgages trustee,
the seller will warrant that those new loans and new related security were
originated in accordance with the seller's lending criteria at the time of
their origination. However, the seller retains the right to revise its lending
criteria as determined from time to time, and so the lending criteria
applicable to any loan at the time of its origination may not be or have been
the same as those set out in the section "THE LOANS -- CHARACTERISTICS OF THE
LOANS -- LENDING CRITERIA".

    If new loans that have been originated under revised lending criteria are
assigned to the mortgages trustee, the characteristics of the trust property
could change. This could lead to a delay or a reduction in the payments
received on the issuer notes.


THE SELLER HAS ADOPTED PROCEDURES RELATING TO INVESTIGATIONS AND SEARCHES FOR
REMORTGAGES WHICH COULD AFFECT THE CHARACTERISTICS OF THE TRUST PROPERTY AND
WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    The seller does not require a solicitor or licensed conveyancer to conduct a
full investigation of the title to a property in all cases. Where the borrower
is remortgaging there will be a limited investigation to carry out some but not
all of the searches and investigations which would normally be carried out in
England and Wales by a solicitor conducting a full investigation of the title
to a property. Properties which have undergone such a limited investigation may
be subject to matters which would have been revealed by a full investigation of
title and which may have been remedied or, if incapable of remedy, may have
resulted in the properties not being accepted as security for a loan had such
matters been revealed, though to mitigate against this risk search indemnity
insurance is obtained in respect of such properties. The introduction of loans
secured by such properties into the trust property could result in a change of
the characteristics of the trust property. This could lead to a delay or a
reduction in the payments received on the issuer notes.


THE TIMING AND AMOUNT OF PAYMENTS ON THE LOANS COULD BE AFFECTED BY VARIOUS
FACTORS WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    The loans are affected by credit, liquidity and interest rate risks. Various
factors influence mortgage delinquency rates, prepayment rates, repossession
frequency and the ultimate payment of interest and principal, such as changes
in the national or international economic climate, regional

                                       46



economic or housing conditions, changes  in tax laws, interest rates, inflation,
the  availability of  financing,  yields on  alternative investments,  political
developments and  government policies.  Other factors in  borrowers' individual,
personal  or financial  circumstances may  affect  the ability  of borrowers  to
repay loans.  Loss of earnings, illness,  divorce and other similar  factors may
lead  to an  increase in  delinquencies by  and bankruptcies  of borrowers,  and
could ultimately  have an adverse  impact on the  ability of borrowers  to repay
loans.

    In addition, the ability of a borrower to sell a property given as security
for a loan at a price sufficient to repay the amounts outstanding under the
loan will depend upon a number of factors, including the availability of buyers
for that property, the value of that property and property values in general at
the time.

    Further, the mortgage loan industry in the United Kingdom is highly
competitive. This competitive environment may affect the rate at which the
seller originates new loans and may also affect the level of attrition of the
seller's existing borrowers.

    The principal source of income for repayment of the issuer notes by us is
the issuer intercompany loan. The principal source of income for repayment by
Funding 1 of the issuer intercompany loan is its interest in the loans held on
trust by the mortgages trustee for Funding 1 and the seller. If the timing and
payment of the loans is adversely affected by any of the risks described in
this section, then the payments on the issuer notes could be reduced or
delayed.


THE OCCURRENCE OF TRIGGER EVENTS AND ENFORCEMENT OF THE ISSUER SECURITY MAY
ADVERSELY AFFECT THE SCHEDULED REDEMPTION DATES OF THE SERIES 1 CLASS A ISSUER
NOTES, SERIES 2 CLASS A ISSUER NOTES, SERIES 3 CLASS A ISSUER NOTES AND/OR
SERIES 4 CLASS A ISSUER NOTES

    If no trigger event has occurred and the issuer security has not been
enforced in accordance with the terms of the issuer deed of charge, then
payments of principal will not occur on the series 1 class A issuer notes,
series 2 class A issuer notes, series 3 class A issuer notes and/or series 4
class A issuer notes before their respective scheduled redemption dates.

    If a trigger event occurs or the issuer security is enforced in accordance
with the issuer deed of charge prior to the scheduled redemption dates for the
series 1 class A issuer notes, series 2 class A issuer notes, series 3 class A
issuer notes and/or series 4 class A issuer notes, then the relevant classes of
issuer notes outstanding will not be repaid on their scheduled redemption dates
but will be repaid on each interest payment date from monies received from
Funding 1 on the issuer term AAA advances of the corresponding series as
described in the following three risk factors.


IF AN ASSET TRIGGER EVENT OCCURS, ANY SERIES 1 CLASS A ISSUER NOTES, SERIES 2
CLASS A ISSUER NOTES, SERIES 3 CLASS A ISSUER NOTES AND/OR SERIES 4 CLASS A
ISSUER NOTES THEN OUTSTANDING WILL NOT BE REPAID ON THEIR SCHEDULED REDEMPTION
DATES

    When an asset trigger event has occurred, the mortgages trustee will
distribute principal receipts on the loans to Funding 1 and the seller
proportionally and equally based on their percentage shares of the trust
property (that is, the Funding 1 share percentage and the seller share
percentage). When an asset trigger event has occurred, Funding 1 will repay
(after making requisite payments to the Funding 1 liquidity facility provider
and to replenish the reserve fund):

       first, the term AAA advances in respect of the issuer intercompany loan,
       the previous intercompany loans and any new intercompany loans, until
       each of those term AAA advances is fully repaid;

       then, the term AA advances in respect of the issuer intercompany loan,
       the previous intercompany loans and any new intercompany loans, until
       each of those term AA advances is fully repaid; and

       then, the term BBB advances in respect of the issuer intercompany loan,
       the previous intercompany loans and any new intercompany loans, until
       each of those term BBB advances is fully repaid.

                                       47



    If an asset trigger event occurs, any series 1 class A issuer notes and/or
series 2 class A issuer notes and/or series 3 class A issuer notes and/or
series 4 class A issuer notes then outstanding will not be repaid on their
scheduled redemption dates, and there is also a risk that they will not be
repaid by their final maturity dates.


IF A NON-ASSET TRIGGER EVENT OCCURS, ANY SERIES 1 CLASS A ISSUER NOTES, SERIES
2 CLASS A ISSUER NOTES, SERIES 3 CLASS A ISSUER NOTES AND/OR SERIES 4 CLASS A
ISSUER NOTES THEN OUTSTANDING WILL NOT BE REPAID ON THEIR SCHEDULED REDEMPTION
DATES

    If a non-asset trigger event has occurred but an asset trigger event has not
occurred, the mortgages trustee will distribute all principal receipts to
Funding 1 until the Funding 1 share percentage of the trust property is zero.
When a non-asset trigger event has occurred, Funding 1 will repay (after making
requisite payments to the Funding 1 liquidity facility provider and to
replenish the reserve fund):

       first, the term AAA advance with the earliest final repayment date, then
       to repay the term AAA advance with the next earliest final repayment
       date, and so on until the term AAA advances in respect of the issuer
       intercompany loan, the previous intercompany loans and any new
       intercompany loans are fully repaid;

       then, the term AA advances in respect of the issuer intercompany loan,
       the previous issuer intercompany loans and any new intercompany loans,
       until each of those term AA advances is fully repaid; and

       finally, the term BBB advances in respect of the issuer intercompany
       loan, the previous issuer intercompany loans and any new intercompany
       loans, until each of those term BBB advances is fully repaid.

    If a non-asset trigger event occurs, any series 1 class A issuer notes,
series 2 class A issuer notes, series 3 class A issuer notes and/or series 4
class A issuer notes then outstanding will not be repaid on their scheduled
redemption dates.


IF THE ISSUER SECURITY IS ENFORCED, ANY SERIES 1 CLASS A ISSUER NOTES, SERIES 2
CLASS A ISSUER NOTES, SERIES 3 CLASS A ISSUER NOTES AND/OR SERIES 4 CLASS A
ISSUER NOTES THEN OUTSTANDING WILL NOT BE REPAID ON THEIR SCHEDULED REDEMPTION
DATES

    If the issuer security is enforced, then the mortgages trustee will
distribute funds in the manner described in "CASHFLOWS". In these
circumstances, any series 1 class A issuer notes, series 2 class A issuer
notes, series 3 class A issuer notes and/or series 4 class A issuer notes then
outstanding will not be repaid on their scheduled redemption dates and there is
also a risk that those class A issuer notes may not be repaid by their final
maturity dates.


LOANS SUBJECT TO FURTHER ADVANCES WILL BE REPURCHASED BY THE SELLER FROM THE
MORTGAGES TRUSTEE, WHICH WILL AFFECT THE PREPAYMENT RATE OF THE LOANS, AND THIS
MAY AFFECT THE YIELD TO MATURITY OF THE ISSUER NOTES

    If the servicer at its discretion decides to grant a borrower a further
advance under a loan which has been assigned to the mortgages trustee, then the
seller will be required to repurchase that loan under the relevant mortgage
account and its related security from the mortgages trustee save for any loan
in arrears at a price equal to the outstanding principal balance of those loans
together with any accrued and unpaid interest and expenses to the date of
purchase. The yield to maturity of the issuer notes may be affected by the
repurchase of loans subject to further advances.


IN LIMITED CIRCUMSTANCES, LOANS SUBJECT TO PRODUCT SWITCHES WILL BE REPURCHASED
BY THE SELLER FROM THE MORTGAGES TRUSTEE, WHICH WILL AFFECT THE PREPAYMENT RATE
OF THE LOANS, AND THIS MAY AFFECT THE YIELD TO MATURITY OF THE ISSUER NOTES

    Loans subject to product switches will not be repurchased unless on any
distribution date, the seller is in breach of the conditions precedent to the
sale of new loans to the mortgages trustee as described in "ASSIGNMENT OF LOANS
AND THEIR RELATED SECURITY -- ASSIGNMENT OF NEW LOANS AND

                                       48



THEIR RELATED SECURITY TO THE MORTGAGES  TRUSTEE" in paragraphs (A) to (P). From
and  including  that date  to  but  excluding  the  date when  those  conditions
precedent have  been satisfied, the  seller will  be required to  repurchase any
loans  and their  related security  that are  subject to  product switches.  The
seller  will be  required to  repurchase the  relevant loan  or loans  under the
relevant mortgage account and their  related security from the mortgages trustee
at a  price equal to the  outstanding principal balance of  those loans together
with accrued and unpaid interest and expenses to the date of purchase.

    A loan will be subject to a product switch if the borrower and the seller
agree on or the servicer offers a variation in the financial terms and
conditions applicable to the relevant borrower's loan, other than:

       *     any variation agreed with a borrower to control or manage arrears
             on the loan;

       *     any variation to the interest rate as a result of a borrower being
             linked to HVR 2;

       *     any variation in the maturity date of the loan unless, while the
             issuer intercompany loan is outstanding, it is extended beyond June
             2040;

       *     any variation imposed by statute;

       *     any variation of the rate of interest payable in respect of the
             loan where that rate is offered to the borrowers of more than 10
             per cent. by outstanding principal amount of loans in the trust
             property in any interest period; or

       *     any variation in the frequency with which the interest payable in
             respect of the loan is charged.

    The yield to maturity of the issuer notes may be affected by the repurchase
of loans subject to product switches.


RATINGS ASSIGNED TO THE ISSUER NOTES MAY BE LOWERED OR WITHDRAWN AFTER YOU
PURCHASE THE ISSUER NOTES, WHICH MAY LOWER THE MARKET VALUE OF THE ISSUER NOTES

    The ratings assigned to each class of issuer notes address the likelihood of
full and timely payment to you of all payments of interest on each interest
payment date under those classes of issuer notes. The ratings also address the
likelihood of "ultimate" payment of principal on the final maturity date of
each class of issuer notes. The expected ratings of each class of issuer notes
on the closing date are set out in "RATINGS OF THE ISSUER NOTES". Any rating
agency may lower its rating or withdraw its rating if, in the sole judgment of
the rating agency, the credit quality of the issuer notes has declined or is in
question. If any rating assigned to the issuer notes is lowered or withdrawn,
the market value of the issuer notes may be reduced. A change to the ratings
assigned to each class of issuer notes will not affect the term advance ratings
assigned to each issuer term advance in the intercompany loans.


SUBORDINATION OF OTHER NOTE CLASSES MAY NOT PROTECT YOU FROM ALL RISK OF LOSS

    The class B issuer notes and the class C issuer notes are subordinated in
right of payment of interest to the class A issuer notes. The class C issuer
notes are subordinated in right of payment of interest to the class B issuer
notes. However, as described in "-- THE TRANSACTION HAS BEEN STRUCTURED IN THE
EXPECTATION THAT THE SERIES 1 ISSUER NOTES WILL BE REDEEMED BEFORE THE SERIES 2
ISSUER NOTES AND SO ON" above, the transaction has been structured in the
expectation that the series 1 issuer notes will be repaid in full prior to the
redemption of the series 2 class A issuer notes, the series 3 class A issuer
notes, the series 4 class A issuer notes and the series 5 class A issuer notes
and so on for each class of each series of issuer notes.

    Accordingly, there is no assurance that these subordination rules will
protect the holders of class A issuer notes or the holders of class B issuer
notes from all risk of loss.


PRINCIPAL PAYMENTS ON THE ORIGINAL PASS-THROUGH NOTES WILL BE DEFERRED IN SOME
CIRCUMSTANCES

    Principal repayments on the issuer term AA advances and/or the issuer term
BBB advances will be deferred in the following circumstances:

    If on a Funding 1 interest payment date:

                                       49



       *     there is a debt balance on the BBB principal deficiency sub-ledger
             or the AA principal deficiency sub-ledger, after application of the
             Funding 1 available revenue receipts on that Funding 1 interest
             payment date; or

       *     the adjusted reserve fund level is less than the reserve fund
             threshold; or

       *     the aggregate outstanding principal balance of loans in the
             mortgages trust, in respect to which the aggregate amount in
             arrears is more than three times the monthly payment then due, is
             more than 5 per cent of the aggregate outstanding principal balance
             of loans in the mortgages trust;

then to the extent that any term AAA advance remains outstanding (whether or
not such term AAA advance is then due and payable) after the allocation of
principal on that Funding 1 interest payment date to those term advances, the
issuer term AA advances and issuer term BBB advances will not be entitled to
principal repayments until the relevant circumstance as described above has
been remedied or otherwise ceases to exist. In addition, if any term AA advance
remains outstanding (whether or not such term AA advance is then due and
payable) after the allocation of principal on that Funding 1 interest payment
date to those term advances, the issuer term BBB advances will not be entitled
to principal repayments until the relevant circumstances as described above
have been remedied or otherwise cease to exist. This means that payments of
principal on the class C issuer notes of all series and, as applicable, the
class B issuer notes of all series will be deferred until the earlier of the
time when the relevant circumstance described in this risk factor has been
remedied (if ever) and the final maturity date of the relevant issuer notes.

    Furthermore, if, on a Funding 1 interest payment date prior to the issuer
step-up date:

       *     one or more bullet term advances and/or scheduled amortisation
             instalments are then in a cash accumulation period; and

       *     the quarterly CPR is less than 15 per cent; and

       *     there is a cash accumulation shortfall at that time;

then, on or before their step-up dates, the issuer term advances which are
original pass-through term advances will be entitled to principal repayments
only to the extent permitted under the pass-through repayment restrictions see
"CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS --
REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE OF A TRIGGER
EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN
ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION
NOTICE".


SERIES 2 ISSUER NOTES, SERIES 3 ISSUER NOTES, SERIES 4 ISSUER NOTES AND SERIES
5 ISSUER NOTES MAY BE SUBJECT TO RISK IF THE TRUST PROPERTY DETERIORATES AFTER
REPAYMENT OF PREVIOUS SERIES OF THE ISSUER NOTES

    If the loans comprising the trust property do not perform as expected at any
time after the repayment in full of the series 1 issuer notes, then the series
2 issuer notes and/or the series 3 issuer notes and/or the series 4 issuer
notes and/or the series 5 issuer notes may not be repaid in full. This risk
will not affect the series 1 noteholders.


YOU MAY NOT BE ABLE TO SELL THE ISSUER NOTES

    There currently is no secondary market for the issuer notes. The relevant
underwriters expect, but are not obliged, to make a market in the issuer notes.
If no secondary market develops, you may not be able to sell the issuer notes
prior to maturity. We cannot offer any assurance that a secondary market will
develop or, if one does develop, that it will continue.

                                       50



YOU MAY BE SUBJECT TO EXCHANGE RATE RISKS ON THE SERIES 1 ISSUER NOTES, THE
SERIES 2 ISSUER NOTES, THE SERIES 3 ISSUER NOTES, THE SERIES 4 CLASS A1 ISSUER
NOTES, THE SERIES 4 CLASS B ISSUER NOTES, THE SERIES 4 CLASS C ISSUER NOTES,
THE SERIES 5 CLASS B ISSUER NOTES AND THE SERIES 5 CLASS C ISSUER NOTES

    Investors will pay for the series 1 issuer notes, the series 2 issuer notes
and the series 3 issuer notes in US dollars and the series 4 class A1 issuer
notes, series 4 class B issuer notes, series 4 class C issuer notes, series 5
class B issuer notes and series 5 class C issuer notes in euro, but the issuer
term advances to be made by us to Funding 1 and repayments of principal and
payments of interest by Funding 1 to us under the issuer intercompany loan will
be in sterling.

    To hedge:

       *     our currency exchange rate exposure, including the interest rate
             exposure connected with that currency exposure; and

       *     the difference in periodicity between quarterly Funding 1 interest
             payment dates, and the monthly interest payment dates in relation
             to the series 1 class A issuer notes,

we will enter into the issuer dollar currency swaps for the series 1 issuer
notes, the series 2 issuer notes and the series 3 issuer notes with the issuer
dollar currency swap providers and, the issuer euro currency swaps for the
series 4 class A1 issuer notes, the series 4 class B issuer notes, the series 4
class C issuer notes, the series 5 class B issuer notes and the series 5 class
C issuer notes with the issuer euro currency swap providers (see "THE SWAP
AGREEMENTS -- THE ISSUER CURRENCY SWAPS").

    If we fail to make timely payments of amounts due under an issuer currency
swap, then we will have defaulted under that issuer currency swap. Each issuer
currency swap provider is obliged only to make payments under an issuer
currency swap if and for so long as we make payments under the same. If an
issuer currency swap provider is not obliged to make payments, or if it
defaults in its obligations to make payments of amounts in US dollars or euro,
as applicable, equal to the full amount to be paid by it on the payment dates
under the relevant issuer currency swap (which are the same dates as the
interest payment dates in respect of the issuer notes), we will be exposed to
changes in US dollar/sterling or euro/sterling currency exchange rates and in
the associated interest rates on these currencies. Unless a replacement issuer
currency swap is entered into, we may have insufficient funds to make payments
due on the issuer notes of any class and any series that are then outstanding.


    The AIG issuer swap guarantor will be obliged to gross up payments made by
it to the issuer if withholding taxes are imposed on payments under the AIG
issuer swap guarantee. However, the AIG issuer swap guarantee provides that, if
the AIG issuer swap guarantor is required to gross up a payment under the AIG
issuer swap guarantee in respect of a relevant issuer currency swap, it may
terminate the relevant issuer currency swap. If it does terminate the relevant
issuer currency swap, we will be exposed to changes in US dollar/sterling or
euro/sterling currency exchange rates and in the associated interest rates on
these currencies. Unless a replacement issuer currency swap is entered into, we
may have insufficient funds to make payments due on the issuer notes of any
class and any series that are then outstanding.


YOU MAY BE SUBJECT TO INTEREST RATE RISK ON THE SERIES 5 CLASS A ISSUER NOTES.

    We will pay investors a fixed rate of interest on the series 5 class A notes
until the interest payment date falling in December 2010 but Funding 1 will pay
to us a LIBOR based rate of interest for three-month sterling deposits on the
advances we will make to them under the issuer intercompany loan. To hedge our
interest rate exposure against possible adverse floating rate interest
movements, we will enter into the issuer interest rate swap for the series 5
class A issuer notes with the issuer interest rate swap provider (see "THE SWAP
AGREEMENTS -- THE ISSUER INTEREST RATE SWAP").


    If we fail to make timely payments of amounts due under the issuer interest
rate swap, then we will have defaulted under the issuer interest rate swap. The
issuer interest rate swap provider is obliged only to make payments under the
issuer interest rate swap if and for so long as we make payments under the
same. If the issuer interest rate swap provider is not obliged to make

                                       51



payments,  or if  it defaults  in its  obligations to  make payments  of amounts
equal to the full amount to be paid  by it on the payment dates under the issuer
interest rate  swap (which are the same  dates as the interest  payment dates in
respect  of the  series 5  class A  issuer  notes), we  will be  exposed to  any
difference between  the amount  of interest payable  to us  by Funding 1  on the
issuer series  5 term AAA advance  and the amount  of interest payable by  us to
investors on  the series  5 class  A issuer notes.  Unless a  replacement issuer
interest  rate swap  is entered  into, we  may have  insufficient funds  to make
payments of  interest due on the  issuer notes of  any class or series  that are
then outstanding.


THERE MAY BE A DELAY IN PAYMENT OF INTEREST ON SERIES 1 CLASS A ISSUER NOTES ON
THE OCCURRENCE OF A TRIGGER EVENT OR ENFORCEMENT OF THE ISSUER SECURITY

    After the occurrence of a trigger event or enforcement of the issuer
security, the interest payments on the series 1 class A issuer notes will no
longer be payable monthly, but will be payable quarterly. In these
circumstances a noteholder will not receive interest under the series 1 class A
issuer notes on the expected payment dates.


THE MORTGAGES TRUSTEE GIC PROVIDER OR THE FUNDING 1 GIC PROVIDER MAY CEASE TO
SATISFY CERTAIN CRITERIA TO PROVIDE THE MORTGAGES TRUSTEE GIC ACCOUNT OR THE
FUNDING 1 GIC ACCOUNT

    The mortgages trustee GIC provider and the Funding 1 GIC provider are
required to satisfy certain criteria (including certain criteria and/or
permissions set or required by the FSA from time to time) in order to continue
to receive deposits in the mortgages trustee GIC account and the Funding 1 GIC
account respectively. If either the mortgages trustee GIC provider or the
Funding 1 GIC provider ceases to satisfy that criteria the relevant account
would need to be transferred to another entity which does satisfy that
criteria. In these circumstances the new GIC provider may not offer a GIC on
terms as favourable as those provided by the mortgages trustee GIC provider or
the Funding 1 GIC provider.


TERMINATION PAYMENTS ON THE ISSUER SWAPS MAY ADVERSELY AFFECT THE FUNDS
AVAILABLE TO MAKE PAYMENTS ON THE ISSUER NOTES

    If any of the issuer swaps terminates, we may as a result be obliged to make
a termination payment to the relevant issuer swap provider. The amount of the
termination payment will be based on the cost of entering into a replacement
issuer swap. Under the issuer intercompany loan agreement, Funding 1 will be
required to pay us an amount equal to any termination payment due by us to the
relevant issuer swap provider. Funding 1 will also be obliged to pay us any
extra amounts which we may be required to pay to enter into a replacement swap.

    We cannot give you any assurance that Funding 1 will have the funds
available to make that payment or that we will have sufficient funds available
to make any termination payment under any of our issuer swaps or to make
subsequent payments to you in respect of the relevant series and class of
issuer notes. Nor can we give you any assurance that we will be able to enter
into a replacement issuer swap or, if one is entered into, that the credit
rating of the replacement issuer swap provider will be sufficiently high to
prevent a downgrading of the then current ratings of the issuer notes by the
rating agencies.

    Except where the relevant issuer swap provider has caused the relevant
issuer swap to terminate by its own default, any termination payment due by us
will rank equally not only with payments due to the holders of the series and
class of issuer notes to which the relevant issuer swap relates but also with
payments due to the holders of any other series and class of issuer notes which
rank equally with the series and class of issuer notes to which the relevant
issuer swap relates. Any additional amounts required to be paid by us following
termination of the relevant issuer swap (including any extra costs incurred
(for example, from entering into "spot" currency transactions or interest rate
swaps) if we cannot immediately enter into a replacement issuer swap) will also
rank equally not only with payments due to the holders of the series and class
of issuer notes to which the relevant issuer swap relates but also with
payments due to the holder of any other series and class of issuer notes which
rank equally with the series and class of issuer notes to which the relevant
issuer swap relates. Furthermore, any termination payment or additional

                                       52



payment or  additional amounts required to  be paid by us  following termination
of an issuer swap  will rank ahead of payments due to  the holders of any series
and  class of issuer  notes which  ranks below  the series  and class  of issuer
notes to  which the relevant issuer  swap relates. Therefore, if  we are obliged
to make  a termination payment  to the relevant  issuer swap provider or  to pay
any  other additional  amount as  a result  of the  termination of  the relevant
issuer swap, this may affect the  funds which we have available to make payments
on the issuer notes of any class and any series.


RISKS ASSOCIATED WITH THE FUNDING 1 SWAP

    To provide a hedge against (a) the mortgages trustee variable base rate
payable on the variable rate loans, the rates of interest payable on the
tracker rate loans and the fixed rates of interest payable on the fixed rate
loans; and (b) the rate of interest payable by Funding 1 on the intercompany
loans, Funding 1 has entered into the Funding 1 swap agreement. If Funding 1
fails to make timely payments under the Funding 1 swap, it will have defaulted
under the Funding 1 swap. The Funding 1 swap provider is obliged only to make
payments under the Funding 1 swap if and for so long as Funding 1 makes
payments under the same. If the Funding 1 swap provider is not obliged to make
payments, or defaults in its obligation to make payments under the Funding 1
swap, Funding 1 will be exposed to the variance between the rates of interest
payable on the loans and the rate of interest payable by it under the
intercompany loans unless a replacement Funding 1 swap is entered into. If the
Funding 1 swap terminates, Funding 1 may as a result be obliged to make a
termination payment to the Funding 1 swap provider. Any variance between the
rates of interest payable on the loans and the rate of interest payable by
Funding 1 under the intercompany loans and any termination payment payable by
it to the Funding 1 swap provider may adversely affect the ability of Funding 1
to meet its obligations under the issuer intercompany loan agreement (see also
"-- FAILURE BY FUNDING 1 TO MEET ITS OBLIGATIONS UNDER THE ISSUER INTERCOMPANY
LOAN AGREEMENT WOULD ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES" above).

    Funding 1 will receive interest on the variable rate loans, which is based
on HVR 1 or HVR 2. The payment obligations of Funding 1 under the Funding 1
swap will, among other things, be based on the average of the standard variable
mortgage rates or their equivalent charged to existing borrowers on residential
mortgage loans as published from time to time, after excluding the highest and
the lowest rate, of Abbey National plc, HSBC Bank plc, Lloyds TSB plc,
Nationwide Building Society, Northern Rock plc, National Westminster Bank Plc,
and Woolwich plc (and where those banks have more than one standard variable
rate, the highest of those rates). While it is anticipated that such average
rate will broadly track both HVR 1 and HVR 2, the variance between such average
rate and HVR 1 and HVR 2 respectively, may affect the ability of Funding 1 to
meet its payment obligations under the Funding 1 swap agreement.


WE RELY ON THIRD PARTIES TO PERFORM SERVICES IN RELATION TO THE ISSUER NOTES,
AND YOU MAY BE ADVERSELY AFFECTED IF THEY FAIL TO PERFORM THEIR OBLIGATIONS

    We are a party to contracts with a number of other third parties that have
agreed to perform services in relation to the issuer notes. For example, the
issuer swap providers have agreed to provide their respective issuer swaps, the
corporate services provider has agreed to provide corporate services and the
paying agents and the agent bank have agreed to provide payment and calculation
services in connection with the issuer notes. In the event that any of these
parties were to fail to perform their obligations under the respective
agreements to which they are a party, you may be adversely affected.


WE MAY BE UNABLE TO PAY, IN FULL OR AT ALL, INTEREST DUE ON THE ISSUER NOTES IF
THERE IS AN INCOME OR PRINCIPAL DEFICIENCY

    If, on any Funding 1 interest payment date, revenue receipts available to
Funding 1 (including the reserve fund) are insufficient to enable Funding 1 to
pay interest on issuer term advances, previous term advances and any new term
advances and other expenses of Funding 1 ranking higher in seniority to
interest due on these term advances, then Funding 1 may use principal receipts
on the loans received by it in the mortgages trust to make up the shortfall.

                                       53



    Funding 1 will use principal receipts that would have been applied to repay
the term advances with the lowest term advance rating to pay interest on those
other term advances and senior expenses described in the preceding paragraph
where there is a shortfall of monies to pay those amounts. At the closing date,
the relevant term advances with the lowest term advance rating include the
issuer term BBB advances. If Funding 1 uses principal to repay interest and
senior expenses in this manner, there will be less principal available to repay
the issuer term BBB advances.

    Funding 1 will be obliged to keep a ledger that records any principal
applied to pay interest and senior expenses (as well as any losses on the loans
causing a principal deficiency). When the amount recorded on the ledger is
equal to the principal amount outstanding of the term BBB advances, then
Funding 1 will use principal receipts that would have been applied to repay the
term advance with the next lowest ranking term advance rating to pay interest
on the term advances and senior expenses where there is a shortfall of money to
pay those amounts. At the closing date, the term advances with the next lowest
term advance rating include the issuer term AA advances. When the amount
recorded on the principal deficiency ledger exceeds the principal amount
outstanding on the term AA advances, Funding 1 will use principal receipts that
would have been applied to repay the term AAA advances to pay those amounts.

    During the term of the transaction, however, it is expected that any
principal deficiencies of this sort will be recouped from subsequent excess
revenue receipts and amounts standing to the credit of the reserve fund. The
revenue receipts will be applied first to cover any principal deficiency in
respect of the term advances with the highest term advance rating (at the
closing date, these include the issuer term AAA advances), and then the term
advances with the next highest-ranking term advance rating (at the closing
date, these include the issuer term AA advances), and so on down to the term
advances with the lowest term advance rating.

    If there are insufficient funds available because of revenue or principal
deficiencies, then one or more of the following consequences may occur:

       *     the interest and other net income of Funding 1 may not be
             sufficient, after making the payments to be made in priority, to
             pay, in full or at all, interest due on the issuer term BBB
             advances and the issuer term AA advances;

       *     there may be insufficient funds to repay the principal due and
             payable on any of the issuer term BBB advances and the issuer term
             AA advances prior to their final repayment dates unless the other
             net income of Funding 1 is sufficient, after making other prior
             ranking payments, to reduce any principal deficiency in respect of
             the term BBB advances and term AA advances;

       *     if the amount of principal deficiencies exceeds the principal
             amount outstanding of any of the term advances (and the principal
             deficiencies cannot be covered by the other income of Funding 1),
             then we may not receive the full principal amount of any or all of
             the issuer term advances and, accordingly, you may not receive the
             full face value of the class C issuer notes, the class B issuer
             notes and the class A issuer notes, as the case may be; and/or

       *     we may be unable to pay, in full or at all, interest due on your
             issuer notes.

    For more information on income and principal deficiencies, see "CREDIT
STRUCTURE -- PRINCIPAL DEFICIENCY LEDGER".


THE SELLER SHARE OF THE TRUST PROPERTY DOES NOT PROVIDE CREDIT ENHANCEMENT FOR
THE ISSUER NOTES

    Any losses from loans included in the trust property will be allocated to
Funding 1 and the seller proportionally on each distribution date in accordance
with the Funding 1 share percentage and the seller share percentage of the
trust property. The seller's share of the trust property therefore does not
provide credit enhancement for the Funding 1 share of the trust property or the
issuer notes. Losses on the loans in the trust property are allocated
proportionately between the seller and Funding 1 depending on their respective
shares in the trust property.

                                       54



WE WILL ONLY HAVE RECOURSE TO THE SELLER IF THERE IS A BREACH OF WARRANTY BY
THE SELLER, BUT OTHERWISE THE SELLER'S ASSETS WILL NOT BE AVAILABLE TO US AS A
SOURCE OF FUNDS TO MAKE PAYMENTS ON THE ISSUER NOTES

    After an intercompany loan acceleration notice under an intercompany loan is
given (as described in "SECURITY FOR FUNDING 1'S OBLIGATIONS"), the security
trustee may, but shall not be obliged to, sell the Funding 1 share of the trust
property. There is no assurance that a buyer would be found or that such a sale
would realise enough money to repay amounts due and payable under the issuer
intercompany loan agreement.

    We will not, and Funding 1 and the mortgages trustee will not, have any
recourse to the seller of the loans, other than in respect of a breach of
warranty under the mortgage sale agreement.

    We will not, and the mortgages trustee, Funding 1 and the security trustee
will not, undertake any investigations, searches or other actions on any loan
or its related security and we and each of them will rely instead on the
warranties given in the mortgage sale agreement by the seller.

    If any of the warranties made by the seller (a) in the case of each loan in
the portfolio, was materially untrue on the date that loan was assigned to the
mortgages trustee or (b) in the case of each new loan, is materially untrue on
the date that new loan is assigned to the mortgages trustee, then the seller
will be required to remedy the breach within 20 London business days of the
seller becoming aware of the same or of receipt by it of a notice from the
mortgages trustee.

    If the seller fails to remedy the breach within 20 London business days,
then the seller will be required to repurchase the loan or loans under the
relevant mortgage account and their related security at their outstanding
principal balance as of the date of repurchase together with any arrears of
interest and accrued and unpaid interest and expenses. There can be no
assurance that the seller will have the financial resources to repurchase the
loan or loans under the relevant mortgage account and their related security.
However, if the seller does not repurchase those loans and their related
security when required, then the seller's share of the trust property will be
deemed to be reduced by an amount equal to the principal amount outstanding of
those loans together with any arrears of interest and accrued and unpaid
interest and expenses.

    Other than as described here, neither you nor we will have any recourse to
the assets of the seller.


THERE CAN BE NO ASSURANCE THAT A BORROWER WILL REPAY PRINCIPAL AT THE END OF
THE TERM ON AN INTEREST-ONLY LOAN, WHICH MAY ADVERSELY AFFECT REPAYMENTS ON THE
ISSUER NOTES

    Each loan in the portfolio is repayable either on a principal repayment
basis or an interest-only basis. Of the loans in the portfolio as at 3rd
October, 2003, approximately 40 per cent. are interest-only loans. For
interest-only loans, because the principal is repaid in a lump sum at the
maturity of the loan, the borrower is required to have some repayment mechanism
such as an investment plan in place to ensure that funds will be available to
repay the principal at the end of the term. However, the seller does not ensure
that a repayment mechanism is in place in all cases and does not take security
over these repayment mechanisms. The borrower is also recommended to take out a
life insurance policy in relation to the loan but, as with repayment
mechanisms, the seller does not take security over these life insurance
policies.

    The ability of a borrower to repay the principal on an interest-only loan at
maturity depends on the borrower ensuring that sufficient funds are available
from an investment plan or another source, such as ISAs, pension policies,
personal equity plans or endowment policies, as well as the financial condition
of the borrower, tax laws and general economic conditions at the time.

    There can be no assurance that the borrower will have the funds required to
repay the principal at the end of the term. If a borrower cannot repay the loan
and a loss occurs on the loan, then this may affect repayments of principal on
the issuer notes if that loss cannot be cured by amounts standing to the credit
of the reserve fund or the application of excess Funding 1 available revenue
receipts.

                                       55



THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT THE MORTGAGES TRUSTEE HAS NO
LEGAL TITLE TO THE MORTGAGES WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER
NOTES

    The sale by the seller to the mortgages trustee of the mortgages will take
effect, in equity only. This means that legal title to the loans in the trust
property remains with the seller, but the mortgages trustee has all the other
rights and benefits relating to ownership of each loan and its related security
(which rights and benefits are subject to the trust in favour of the
beneficiaries). The mortgages trustee has the right to demand that the seller
give it legal title to the loans and the related security in the circumstances
described in "ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY -- LEGAL
ASSIGNMENT OF THE LOANS TO THE MORTGAGES TRUSTEE" and until then the mortgages
trustee will not give notice of the assignment of the loans and related
security to any borrower or apply to H.M. Land Registry or the Central Land
Charges Registry to register or record its equitable interest in the mortgages.

    Because the mortgages trustee has not obtained legal title to the loans or
their related security, there are risks, as follows:

       *     firstly, if the seller wrongly sold a loan to another person which
             has already been assigned to the mortgages trustee, and that person
             acted in good faith and did not have notice of the interests of the
             mortgages trustee or the beneficiaries in the loan, then she or he
             might obtain good title to the loan, free from the interests of the
             mortgages trustee and the beneficiaries. If this occurred then the
             mortgages trustee would not have good title to the affected loan
             and its related security and it would not be entitled to payments
             by a borrower in respect of that loan. This may affect the ability
             of the issuer to repay the issuer notes; and

       *     secondly, the rights of the mortgages trustee and the beneficiaries
             may be subject to the rights of the borrowers against the seller,
             such as the rights of set-off (see in particular "-- SET-OFF RISKS
             IN RELATION TO FLEXIBLE LOANS AND DELAYED CASHBACKS MAY ADVERSELY
             AFFECT THE FUNDS AVAILABLE TO THE ISSUER TO REPAY THE ISSUER
             NOTES") which occur in relation to transactions or deposits made
             between some borrowers and the seller and the rights of borrowers
             to redeem their mortgages by repaying the loan directly to the
             seller. If these rights were exercised, the mortgages trustee may
             receive less money than anticipated from the loans, which may
             affect the ability of the issuer to repay the issuer notes.

    However, if a borrower exercises any set-off rights, then an amount equal to
the amount set off will reduce the total amount of the seller share of the
trust property only, and the minimum seller share has been sized in an amount
expected to cover this risk, although there is no assurance that it will. If
the minimum seller share is exhausted, then the amount of any set-offs would be
applied to reduce the Funding 1 share of the trust property.

    Once notice has been given to borrowers of the transfer of the loans and
their related security to the mortgages trustee, independent set-off rights
which a borrower has against the seller will crystallise and further rights of
independent set-off would cease to accrue from that date and no new rights of
independent set-off could be asserted following that notice. Set-off rights
arising under transaction set-off (which are set-off claims arising out of a
transaction connected with the loan) will not be affected by that notice.


SET-OFF RISKS IN RELATION TO FLEXIBLE LOANS AND DELAYED CASHBACKS MAY ADVERSELY
AFFECT THE FUNDS AVAILABLE TO THE ISSUER TO REPAY THE ISSUER NOTES

    As described in "-- THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT THE
MORTGAGES TRUSTEE HAS NO LEGAL TITLE TO THE MORTGAGES WHICH MAY ADVERSELY
AFFECT PAYMENTS ON THE ISSUER NOTES", the seller has made, and in the future
may make, an equitable assignment of the mortgages to the mortgages trustee,
with legal title being retained by the seller. Therefore, the rights of the
mortgages trustee may be subject to the direct rights of the borrowers against
the seller, including rights of set-off existing prior to notification to the
borrowers of the assignment of the mortgages. Although the seller does not
currently offer flexible loans or delayed cashbacks, it may offer products in
the future with those features, and those loans may be added to the

                                       56



mortgages trust.  Set-off rights may occur if  the seller fails to  advance to a
borrower a drawing  under a flexible loan when the borrower  is entitled to draw
additional amounts  under a flexible  loan or  if the seller  fails to pay  to a
borrower  any delayed  cashback  which the  seller  had agreed  to  pay to  that
borrower after completion of the relevant loan.

    If the seller fails to advance the drawing or pay the delayed cashback, then
the relevant borrower may set off any damages claim arising from the seller's
breach of contract against the seller's (and, as assignee of the mortgages, the
mortgages trustee's) claim for payment of principal and/or interest under the
loan as and when it becomes due. These set-off claims will constitute
transaction set-off as described in the immediately preceding risk factor.

    The amount of the claim in respect of a drawing will, in many cases, be the
cost to the borrower of finding an alternative source of finance: the borrower
may obtain a loan elsewhere in which case the damages would be equal to any
difference in the borrowing costs together with any consequential losses,
namely the associated costs of obtaining alternative funds (for example, legal
fees and survey fees). If the borrower is unable to obtain an alternative loan,
he or she may have a claim in respect of other losses arising from the seller's
breach of contract where there are special circumstances communicated by the
borrower to the seller at the time the mortgage was taken out.

    In respect of a delayed cashback, the claim is likely to be in an amount
equal to the amount due under the delayed cashback together with interest and
expenses and consequential losses (if any).

    A borrower may also attempt to set-off against his or her mortgage payments
an amount greater than the amount of his or her damages claim. In that case,
the servicer will be entitled to take enforcement proceedings against the
borrower although the period of non-payment by the borrower is likely to
continue until a judgment is obtained.

    The exercise of set-off rights by borrowers would reduce the incoming
cashflow to the mortgages trustee during the exercise. However, the amounts
set-off will be applied to reduce the seller share of the trust property only.
Further there may be circumstances in which:

       *     a borrower may seek to argue that certain drawings under flexible
             loans are unenforceable by virtue of non-compliance with the
             Consumer Credit Act 1974 ("CCA"); or

       *     certain drawings may rank behind liens created by a borrower after
             the date upon which the borrower entered into its mortgage with the
             seller.

    The minimum seller share has been sized in an amount expected to cover this
risk, although there is no assurance that it will. If the minimum seller share
is not sufficient in this respect then there is a risk that you may not receive
all amounts due on the issuer notes.


IF THE SERVICER IS REMOVED, THERE IS NO GUARANTEE THAT A SUBSTITUTE SERVICER
WOULD BE FOUND, WHICH COULD DELAY COLLECTION OF PAYMENTS ON THE LOANS AND
ULTIMATELY COULD ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    The seller has been appointed by the mortgages trustee and the beneficiaries
as servicer to service the loans. If the servicer breaches the terms of the
servicing agreement, then the mortgages trustee, Funding 1 and/or the security
trustee will be entitled to terminate the appointment of the servicer and
appoint a new servicer in its place.

    There can be no assurance that a substitute servicer with sufficient
experience of administering mortgages of residential properties would be found
who would be willing and able to service the loans on the terms of the
servicing agreement. In addition, as described below, any substitute servicer
may be required to be authorised under FSMA (as defined below) once mortgage
lending becomes a regulated activity. The ability of a substitute servicer
fully to perform the required services would depend, among other things, on the
information, software and records available at the time of the appointment. Any
delay or inability to appoint a substitute servicer may affect payments on the
loans and hence our ability to make payments when due on the issuer notes.

                                       57



    You should note that the servicer has no obligation itself to advance
payments that borrowers fail to make in a timely fashion.


FUNDING 1 MAY NOT RECEIVE THE BENEFIT OF ANY CLAIMS MADE ON THE BUILDINGS
INSURANCE WHICH COULD ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    The practice of the seller in relation to buildings insurance is described
under "THE LOANS -- INSURANCE POLICIES". As described in that section, no
assurance can be given that Funding 1 will always receive the benefit of any
claims made under any applicable insurance contracts. This could reduce the
principal receipts received by Funding 1 according to the Funding 1 share
percentage and could adversely affect our ability to redeem the issuer notes.
You should note that buildings insurance is renewed annually.

    Possible regulatory changes by the Office of Fair Trading, the Financial
Services Authority and any other regulatory authorities may have an impact on
the seller, the issuer, the servicer, and/or the loans and may adversely affect
our ability to make payments when due on the issuer notes.

    In the United Kingdom, the Office of Fair Trading (the "OFT") is responsible
for the issue of licences under, and the superintendence of the working and the
enforcement of, the CCA, related consumer credit regulations and other consumer
protection legislation. The OFT may review businesses and operations, provide
guidelines to follow and take actions when necessary with regard to the
mortgage market in the United Kingdom.

    The UK's Financial Services and Markets Act 2000 ("FSMA") represents a major
overhaul of financial services regulation in the UK and brings a wide range of
financial activities under a single regime of statutory-based regulation. FSMA
is being brought into effect in stages. The first stage (known as "N2") came
into effect on 1st December, 2001. The FSA has announced that the rules
relating to the regulation of mortgages will come into effect on 31st October,
2004 (the date known as "N(M)").

    FSMA applies to any "regulated activity". H.M. Treasury has made the
Financial Services and Markets Act 2000 (Regulated Activities) Order 2001 as
amended, specifying that entering into and (in certain circumstances)
administering a "regulated mortgage contract" are regulated activities
(although the provisions specifying such will not come into force until N(M)).
H.M. Treasury has made the Financial Services and Markets Act 2000 (Regulated
Activities) (Amendment) No. 1 Order 2003, specifying that arranging and
advising on a regulated mortgage contract are also to be regulated activities
(and that such provisions will also not come into force until N(M)).

    A mortgage loan contract will be a regulated mortgage contract if, at the
time it is entered into: (a) the borrower is an individual or trustee, (b) the
contract provides for the obligation of the borrower to repay to be secured by
a first legal mortgage on land (other than timeshare accommodation) in the UK,
and (c) at least 40 per cent. of that land is used, or is intended to be used,
as or in connection with a dwelling by the borrower or (in the case of credit
provided to trustees) by an individual who is a beneficiary of the trust, or by
a related person.

    The main effect will be that each entity carrying on a regulated activity
will be required to hold authorisation and permission from the FSA to carry on
that activity. Generally, each financial promotion will have to be issued or
approved by a person holding authorisation and permission from the FSA. If
requirements as to authorisation of lenders and brokers or as to advertising
are not complied with, the regulated mortgage contract will be unenforceable
against the borrower except with the approval of a court.

    The seller will be required to hold authorisation and permission to enter
into and to administer regulated mortgage contracts. Brokers will be required
to hold authorisation and permission from the FSA to arrange and, where
applicable, to advise on regulated mortgage contracts.

    In August 2002, H.M. Treasury published feedback to its third consultation
on mortgage regulation. This feedback confirms H.M. Treasury's intention that
an entity (such as the issuer, the mortgages trustee or the security trustee)
will not carry on any regulated activity in relation to regulated mortgage
contracts that are administered pursuant to an administration agreement by an
entity having the required authorisation and permission. If such administration
agreement were to terminate, however, that entity (for example, the issuer, the
mortgages trustee or the security

                                       58



trustee) would have a period of not  more than one month in which to arrange for
mortgage administration to be carried  out by a replacement administrator having
the required authorisation and permission.

    In August 2002, the FSA published feedback to its consultation on conduct of
business rules on entering into and administering regulated mortgage contracts.
This feedback annexes near-final draft rules on certain post-origination
matters, such as product disclosure on and after origination and, where
applicable, provision of an FSA information sheet on mortgage arrears.

    In August 2002, the FSA also published its consultation on arranging and
advising on regulated mortgage contracts. This consultation annexes draft rules
on certain pre-origination matters, such as financial promotions, and draft
pre-application illustrations.

    In March 2003, the FSA published its consultation on changes that the FSA
proposes to make to the FSA Handbook relating to prudential and authorisation-
related requirements placed on authorised persons in respect of regulated
mortgage activities. In May 2003, the FSA published a further consultation on
conduct of business rules.

    On 15th October, 2003, the FSA published the Mortgages: Conduct of Business
Source Book ("MCOB"). MCOB provides rules and guidance in respect of conduct of
business requirements for authorised persons, including in relation to
disclosure, fair treatment of consumers, the extension of the complaints and
compensation regime to cover regulated mortgage contracts, and client money
rules. MCOB comes into force at N(M).

    Currently, a credit agreement is regulated by the CCA where: (a) the
borrower is or includes an individual, (b) the amount of "credit" as defined in
the CCA does not exceed the financial limit, which is [GBP]25,000 for credit
agreements made on or after 1st May, 1998, or lower amounts for credit
agreements made before that date, and (c) the credit agreement is not an exempt
agreement. In November 2002, the Department of Trade and Industry (the "DTI")
announced its intention that a credit agreement will be regulated where, for
credit agreements made after this change is implemented: (a) the borrower is or
includes an individual, save for partnerships of four or more partners, (b)
irrespective of the amount of credit (although in July 2003, the DTI announced
its intention that the financial limit will remain for certain business-to-
business lending), and (c) the credit agreement is not an exempt agreement. If
this change is implemented (which is expected by October 2004), then any loan
or further advance originated or varied bilaterally after this time, other than
a regulated mortgage contract under the FSMA or an exempt agreement under the
CCA, will be regulated by the CCA. Such loan or further advance will have to
comply with requirements as to form and content of the credit agreement and, if
it does not comply, will be unenforceable against the borrower. Further
consultation on exempt agreements, and consultation on requirements as to form
and content of regulated agreements, are expected to be published by the DTI in
the latter part of 2003.

    The FSA has stated in Consultation Paper 146 (Chapter 4, paragraph 4.24)
that to avoid dual regulation once the new regulatory regime applies, all
mortgages regulated by the FSA will not be covered by the CCA. This carve-out
only affects mortgages entered into after the new regulatory regime is
effective (i.e. (N(M)). Before that date, the CCA will continue to be the
relevant legislation.

    No assurance can be given that additional regulations from the OFT, the FSA
or any other regulatory authority will not arise with regard to the mortgage
market in the United Kingdom generally, the seller's particular sector in that
market or specifically in relation to the seller. Any such action or
developments may have a material adverse effect on the seller, the issuer and/
or the servicer and their respective businesses and operations. This may
adversely affect our ability to make payments in full on the issuer notes when
due.

    Meanwhile, in the United Kingdom, self-regulation of mortgage business
exists under the Mortgage Code (the "CML CODE") issued by the Council of
Mortgage Lenders (the "CML"). Halifax currently subscribes to the CML Code.
Membership of the CML and compliance with the CML Code are voluntary. The CML
Code sets out minimum standards of good mortgage business practice, from
marketing to lending procedures and dealing with borrowers experiencing
financial difficulties. Since 30th April, 1998 lender-subscribers to the CML
Code may not accept mortgage business

                                       59



introduced by intermediaries  who are not registered with  (before 1st November,
2000)  the  Mortgage Code  Register  of  Intermediaries  or  (on and  after  1st
November, 2000) the Mortgage Code Compliance Board.

    In March 2001, the European Commission published a Recommendation to member
states urging their lenders to subscribe to the code issued by the European
Mortgage Federation (the "EMF CODE"). On 26th July, 2001 the CML decided to
subscribe to the code collectively on behalf of its members. Lenders had until
30th September, 2002 to implement the EMF Code, an important element of which
is provision to consumers of a "European Standardised Information Sheet" (an
"ESIS") similar to the pre-application illustration proposed by the FSA.
Following postponement of regulation by the FSA of mortgage business, UK
lenders generally are not in a position to begin to provide an ESIS to
consumers until N(M). The CML has discussed this with the European Commission
and the European Mortgage Federation. While compliance with the EMF Code is
voluntary, if the EMF Code is not effective, the European Commission is likely
to see further pressure from consumer bodies to issue a directive on mortgage
credit or to extend its proposal for a directive on consumer credit to all
mortgage credit.

    In September 2002, the European Commission published a proposal for a
directive of the European Parliament and of the Council on the harmonisation of
the laws, regulations and administrative provisions of the member states
concerning credit for consumers and surety agreements entered into by
consumers. In its current form, the proposal does not include a threshold
amount for regulated agreements (unlike the existing Directive 87/102/EEC, as
amended, which provides that (subject to certain exceptions) loans in excess of
euro 20,000 are not regulated by such Directive) and requires specified
requirements to be met in respect of certain mortgage loan products (including
new credit agreements for further drawings under certain flexible mortgages and
for further advances and amortisation tables for repayment mortgages). If the
proposal comes into force in its current form, mortgage loans which do not
comply with these requirements may be unenforceable. Significantly, the
proposal provides that it does not apply retrospectively (subject to certain
exceptions including in respect of new drawings or further advances made in
respect of existing agreements) and does not apply to residential mortgage
loans except those which include an equity release component. The proposal is
unlikely to come into force before 2006 as the co-decision procedure of the
European Parliament and of the Commission, from the publication of the proposal
to the coming into force of the new consumer credit directive, is likely to
take at least two years and member states will then have a further two years in
which to bring national implementing legislation into force. The DTI is
currently in consultation with consumer and industry organisations in relation
to this proposal.

    No assurance can be given that the proposal will come into force in its
current form and it is unclear how the current proposal is intended to apply in
practice. If amendments are made (and, in particular, if the scope of the
proposal is extended to existing mortgage loans or mortgage loans without an
equity release component or if a directive on mortgage credit is adopted) or
certain provisions are interpreted to extend beyond their literal reading, the
implemented directive may have a material adverse impact on the seller, the
issuer and/or the servicer and their respective businesses and operations. This
may adversely affect our ability to make payments in full on the issuer notes
when due.


REGULATIONS IN THE UNITED KINGDOM COULD LEAD TO SOME TERMS OF THE LOANS BEING
UNENFORCEABLE, WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    In the United Kingdom, the Unfair Terms in Consumer Contracts Regulations
1999 as amended (the "UTCCR"), which, together with (in so far as applicable)
the Unfair Terms in Consumer Contracts Regulations 1994, apply to agreements
made on or after 1st July, 1995 and affect all or almost all of the loans,
provide that:

       *     a consumer may challenge a term in an agreement on the basis that
             it is "unfair" within the UTCCR and therefore not binding on the
             consumer; and

       *     the OFT and any "qualifying body" within the UTCCR (such as the
             FSA) may seek to injunct a business against relying on unfair
             terms.

                                       60



    The UTCCR will not generally affect "core terms" which define the main
subject matter of the contract, such as the borrower's obligation to repay the
principal, but may affect terms that are not considered to be core terms, such
as the lender's power to vary the interest rate.

    For example, if a term permitting the lender to vary the interest rate (as
the servicer is permitted to do) is found to be unfair, the borrower will not
be liable to pay the increased rate or, to the extent that the borrower has
paid it, will be able, as against the lender, or any assignee such as the
issuer or the mortgages trustee, to claim repayment of the extra interest
amounts paid or to set-off the amount of the claim against the amount owing by
the borrower under the loan. Any such non-recovery, claim or set-off may
adversely affect our ability to make payments on the issuer notes.

    In February 2000, the OFT issued a guidance note on what the OFT considers
to be fair terms and unfair terms for interest variation in mortgage contracts.
Where the interest variation term does not provide for precise and immediate
tracking of an external rate outside the lender's control, and if the borrower
is locked in, for example by an early repayment charge that is considered to be
a penalty, the term is likely to be regarded as unfair under the UTCCR unless
the lender (i) notifies each affected borrower in writing at least 30 days
before the rate change and (ii) permits the affected borrower to repay the
whole loan during the next three months after the rate change, without paying
the early repayment charge. The seller has reviewed the guidance note and has
concluded that its compliance with it will have no material adverse effect on
the loans or its business. The guidance note has been withdrawn from the OFT
website and is currently under review by the OFT and FSA, but there is no
indication as to when this review is likely to be concluded or what changes, if
any, may arise from it.

    In August 2002, the Law Commission for England and Wales and the Scottish
Law Commission issued a joint consultation LCCP No. 166/SLCDP 119 on proposals
to rationalise the UK's Unfair Contract Terms Act 1977 and the UTCCR into a
single piece of legislation and a final report, together with a bill on unfair
terms, is expected early in 2004. The Law Commissions have a duty under section
3 of the UK's Law Commissions Act 1965 to keep the law under review for a
number of purposes, including its simplification. The proposals are primarily
to simplify the legislation on unfair terms. It is not proposed that there
should be any significant increase in the extent of controls over terms in
consumer contracts. Some changes are proposed, however, such as that the
legislation should not affect core terms in so far as they are not
substantially different from what the borrower should reasonably expect and are
transparent. It is too early to tell how the proposals, if enacted, would
affect the loans.


DECISIONS OF THE OMBUDSMAN COULD LEAD TO SOME TERMS OF THE LOANS BEING VARIED,
WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES

    Under FSMA, the Financial Ombudsman Service is required to make decisions
on, among other things, complaints relating to the terms in agreements on the
basis of what, in the Ombudsman's opinion, would be fair and reasonable in all
circumstances of the case, taking into account, among other things, law and
guidance. Complaints brought before the Financial Ombudsman Service for
consideration must be decided on a case-by-case basis, with reference to the
particular facts of any individual case. Each case would first be adjudicated
by an adjudicator. Either party to the case may appeal against the
adjudication. In the event of an appeal, the case proceeds to a final decision
by the Ombudsman.

    In January 2002, the Ombudsman made a determination on the seller's appeal
to an earlier decision by an adjudicator at the Financial Ombudsman Service
concerning a case involving HVR 1 and HVR 2. In March 2001, two joint borrowers
with a capped rate loan originated when Halifax offered only a single standard
variable base rate contacted Halifax and requested that their loan be linked to
HVR 2. Halifax informed the borrowers that, because they were still in their
product period, they could either transfer to HVR 2 when their product period
expired or transfer to HVR 2 immediately and pay the applicable early repayment
fee. The borrowers complained to the Financial Ombudsman Service and, on 29th
January, 2002, on appeal by Halifax, the Ombudsman determined in the borrowers'
favour and recommended that Halifax recalculate the borrowers'

                                       61



mortgage by  reference to HVR 2 from  the date when Halifax  should have granted
their request  in March 2001, refund  any overpayments and pay  [GBP]150 for any
inconvenience caused.  HVR 2  was withdrawn  and ceased to  be available  to new
borrowers with effect from 1st February, 2002.

    The Ombudsman's decision only applies to the two borrowers and their
particular circumstances, though other borrowers may also complain to the
Ombudsman. In March 2002, Halifax announced that borrowers under loans who were
in similar circumstances and who had asked to be transferred to HVR 2 when it
was available would be invited to make a product switch to HVR 2 and to obtain
a refund for all overpayments of interest since the date they had asked to be
transferred. For each of those loans, the borrowers would also receive [GBP]150
for any inconvenience caused. The borrowers under loans who requested to be
transferred after HVR 2 was withdrawn and before the announcement in March 2002
were not offered a switch or a refund, though Halifax has given or will give
each of these customers an ex gratia payment of [GBP]100.

    Since then, further decisions by the Ombudsman in similar cases have
confirmed that affected borrowers were only entitled to a refund of
overpayments of interest from the date when they asked to be transferred to HVR
2 and not from the date when HVR 2 first became available, and also that
affected borrowers were not entitled to apply to be transferred to HVR 2 after
it was withdrawn.

    The seller does not believe that any Ombudsman's decision to date or any
other decision by any competent authority in the future (in respect of the
seller's two variable base rates, HVR 1 and HVR 2) would affect the yield on
the loans in such a way as to have a material adverse effect on our ability to
meet our obligations on the issuer notes.

    As regards other borrowers, in the event that a decision (in respect of the
seller's variable base rate) by the Ombudsman or any other competent authority
finds that a borrower's loan should be linked to HVR 2, then that borrower may
set-off the overpaid sum against the amount owing under his or her loan if the
seller does not reimburse that borrower. Any such non-recovery, claim or set-
off ultimately may adversely affect our ability to make payments on the issuer
notes, as described in "-- SET-OFF RISKS IN RELATION TO FLEXIBLE LOANS AND
DELAYED CASHBACKS MAY ADVERSELY AFFECT THE FUNDS AVAILABLE TO THE ISSUER TO
REPAY THE ISSUER NOTES" above.


TAX PAYABLE BY FUNDING 1 OR THE ISSUER MAY ADVERSELY AFFECT OUR ABILITY TO MAKE
PAYMENTS ON THE ISSUER NOTES

    As explained in "UNITED KINGDOM TAX STATUS", Funding 1 and the issuer will
generally be subject to UK corporation tax, currently at a rate of 30 per
cent., on the profit reflected in their respective profit and loss accounts as
increased by the amount of any non-deductible expenses or losses. If the tax
payable by Funding 1 or the issuer is greater than expected because, for
example, non-deductible expenses or losses are greater than expected, the funds
available to make payments on your issuer notes will be reduced and this may
adversely affect our ability to make payments on the issuer notes.


YOUR INTERESTS MAY BE ADVERSELY AFFECTED BY A CHANGE OF LAW IN RELATION TO UK
WITHHOLDING TAX

    In the event that amounts due under the issuer notes are subject to
withholding tax, we will not be obliged to pay additional amounts in relation
thereto. We may, in certain circumstances, redeem the issuer notes (as
described in paragraph 5(E) (Optional redemption for tax and other reasons) in
the section "TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES"). The
applicability of any UK withholding tax under current English law is discussed
under "UNITED KINGDOM TAXATION -- WITHHOLDING TAX".


YOUR INTERESTS MAY BE ADVERSELY AFFECTED IF THE UNITED KINGDOM JOINS THE
EUROPEAN MONETARY UNION

    If the United Kingdom joins the European Monetary Union prior to the
maturity of the issuer notes, we cannot assure you that this would not
adversely affect payments on your issuer notes.

    It is possible that prior to the maturity of the issuer notes the United
Kingdom may become a participating member state in the European economic and
monetary union and that the euro may become the lawful currency of the United
Kingdom. In that event, (a) all amounts payable in

                                       62



respect of any issuer notes denominated  in sterling may become payable in euro;
(b) applicable provisions  of law may allow or require  us to re-denominate such
issuer notes  into euro and take  additional measures in respect  of such issuer
notes;  and (c)  the introduction  of the  euro as  the lawful  currency  of the
United Kingdom may  result in the disappearance of published  or displayed rates
for deposits in pounds sterling used  to determine the rates of interest on such
issuer  notes or  changes in  the  way those  rates are  calculated, quoted  and
published or displayed.  The introduction of the euro could  also be accompanied
by  a  volatile  interest  rate  environment  which  could  adversely  affect  a
borrower's ability to  repay its loan as well as  adversely affect investors. It
cannot be said with  certainty what effect, if any, adoption of  the euro by the
United Kingdom will have on investors in the issuer notes.


CHANGES OF LAW MAY ADVERSELY AFFECT YOUR INTERESTS

    The structure of the issue of the issuer notes and the ratings which are to
be assigned to them are based on English law in effect as at the date of this
prospectus. We cannot provide assurance as to the impact of any possible change
to English law or administrative practice in the United Kingdom after the date
of this prospectus.

INSOLVENCY ACT 2000

    Significant changes to the English insolvency regime have recently been
enacted, including the Insolvency Act 2000. The Insolvency Act 2000 allows
certain "SMALL" companies to seek protection from their creditors for a period
of 28 days, for the purposes of putting together a company voluntary
arrangement, with the option for creditors to extend the moratorium for a
further two months. A "small" company is defined as one which satisfies, in any
financial year, two or more of the following criteria: (i) its turnover is not
more than [GBP]2.8 million, (ii) its balance sheet total is not more than
[GBP]1.4 million and (iii) the number of employees is not more than 50. Whether
or not a company is a "small" company may change from period to period and
consequently no assurance can be given that the issuer, the mortgages trustee
or Funding 1 will not, at any given time, be determined to be a "small"
company. The Secretary of State for Trade and Industry may by regulation modify
the eligibility requirements for "small" companies and can make different
provisions for different cases. In this respect, the Government White Paper
"Modernising Company Law" issued on 16th July, 2002 included a proposal to
increase the limits for the definition of a small company to the EU maximum
([GBP]4.8 million turnover, [GBP]2.4 million balance sheet total, 50
employees). No assurance can be given that any such modification or different
provisions will not be detrimental to the interests of noteholders.

    Secondary legislation has now been enacted which excludes certain special
purpose companies in relation to capital markets transactions from the optional
moratorium provisions. Such exceptions include (amongst other matters) (i) a
company which is a party to an agreement which is or forms part of a capital
market arrangement (as defined in the secondary legislation) under which (a) a
party has incurred or when the agreement was entered into was expected to incur
a debt of at least [GBP]10 million under the arrangement and (b) the
arrangement involves the issue of a capital market investment (also defined,
but generally, a rated, listed or traded bond) and (ii) a company which has
incurred a liability (including a present, future or contingent liability) of
at least [GBP]10 million. While the issuer, the mortgages trustee and Funding 1
should fall within the exceptions, there is no guidance as to how the
legislation will be interpreted and the Secretary of State for Trade and
Industry may by regulation modify the exception. No assurance may be given that
any modification of the eligibility requirements for "small" companies and/or
the exceptions will not be detrimental to the interests of noteholders.

    If the issuer and/or the mortgages trustee and/or Funding 1 is determined to
be a "small" company and determined not to fall within one of the exceptions
(by reason of modification of the exceptions or otherwise), then the
enforcement of the issuer security by the security trustee may, for a period,
be prohibited by the imposition of a moratorium.

                                       63



ENTERPRISE ACT 2002

    On 15th September, 2003, the corporate insolvency provisions of the
Enterprise Act 2002 came into force, amending certain provisions of the
Insolvency Act 1986 (as amended, the "INSOLVENCY ACT"). These provisions
introduced significant reforms to corporate insolvency law. In particular the
reforms restrict the right of the holder of a floating charge created after
15th September, 2003 to appoint an administrative receiver (unless an exception
applies) and instead gives primacy to collective insolvency procedures (in
particular, administration).

    The holder of a floating charge created before 15th September, 2003 over the
whole or substantially the whole of the assets of a company (such as the
security trustee under the Funding 1 deed of charge) retains the ability to
block the appointment of an administrator by appointing an administrative
receiver, who will primarily act in the interests of the floating charge
holder.

    The Insolvency Act contains provisions which continue to allow for the
appointment of an administrative receiver in relation to certain transactions
in the capital markets. The relevant exception provides that the right to
appoint an administrative receiver is retained for certain types of security
(such as the issuer security) that form part of a capital markets arrangement
(as defined in the Insolvency Act) that involves indebtedness of at least
[GBP]50,000,000 (or, when the relevant security document was entered into
(being in respect of the transactions described in this prospectus, the issuer
deed of charge), a party to the relevant transaction (such as the issuer) was
expected to incur a debt of at least [GBP]50,000,000) and the issue of a
capital markets investment (also defined but generally a rated, listed or
traded bond). The Secretary of State for Trade and Industry may, by secondary
legislation, modify the capital market exception and/or provide that the
exception shall cease to have effect. No assurance can be given that any such
modification or provision in respect of the capital market exception, or its
ceasing to be applicable to the transactions described in this document will
not adversely affect payments on the issuer notes. In addition, as the
provisions of the Enterprise Act have never been considered judicially, no
assurance can be given as to whether the Enterprise Act could have a
detrimental effect on the transaction described in this prospectus or on the
interests of noteholders.

    The Insolvency Act also contains a new out-of-court route into
administration for a qualifying floating charge holder, the directors or the
company itself. The relevant provisions provide for a notice period during
which the holder of the floating charge can either agree to the administrator
proposed by the directors of the company or appoint an alternative
administrator, although the moratorium will take effect immediately after
notice is given. If the qualifying floating charge holder does not respond to
the directors' notice of intention to appoint, the directors', or as the case
may be, the company's appointee will automatically take office after the notice
period has elapsed. Where the holder of a qualifying floating charge within the
context of a capital market transaction retains the power to appoint an
administrative receiver, such holder may prevent the appointment of an
administrator (either by the new out-of-court route or by the court based
procedure), by appointing an administrative receiver prior to the appointment
of the administrator being completed.

    The new provisions of the Insolvency Act give primary emphasis to the rescue
of the company as a going concern. The purpose of realising property to make a
distribution to one or more secured creditors is subordinated to the primary
purposes of rescuing the company as a going concern or achieving a better
result for the creditors as a whole than would be likely if the company were
wound up. No assurance can be given that the primary purposes of the new
provisions will not conflict with the interests of noteholders were the issuer
ever subject to administration.

    In addition to the introduction of a prohibition on the appointment of an
administrative receiver as set out above, section 176A of the Insolvency Act
provides that in relation to floating charges created after 15th September,
2003 any receiver (including an administrative receiver), liquidator or
administrator of a company is required to make a "prescribed part" of the
company's "net property" available for the satisfaction of unsecured debts in
priority to the claims of the floating charge holder. The company's "net
property" is defined as the amount of the chargor's property which would be
available for satisfaction of debts due to the holder(s) of any debentures
secured by a floating charge and so refers to any floating charge realisations
less any amounts payable to the preferential creditors or in respect of the
expenses of the liquidation or administration. The

                                       64



"prescribed part" is defined in The  Insolvency Act 1986 (Prescribed Part) Order
2003  (SI 2003/2097)  to  be  an amount  equal  to 50  per  cent.  of the  first
[GBP]10,000 of  floating charge realisations plus  20 per cent. of  the floating
charge  realisations  thereafter,  provided  that such  amount  may  not  exceed
[GBP]600,000.

    This obligation does not apply if the net property is less than a prescribed
minimum and the relevant officeholder is of the view that the cost of making a
distribution to unsecured creditors would be disproportionate to the benefits.
The relevant officeholder may also apply to court for an order that the
provisions of section 176A of the Insolvency Act should not apply on the basis
that the cost of making a distribution would be disproportionate to the
benefits.

    Floating charge realisations upon the enforcement of the issuer security may
be reduced by the operation of these "ring fencing" provisions.


YOU WILL NOT RECEIVE ISSUER NOTES IN PHYSICAL FORM, WHICH MAY CAUSE DELAYS IN
DISTRIBUTIONS AND HAMPER YOUR ABILITY TO PLEDGE OR RESELL THE ISSUER NOTES

    Unless the global issuer notes are exchanged for definitive issuer notes,
which will only occur under a limited set of circumstances, your beneficial
ownership of the issuer notes will only be recorded in book-entry form with
DTC, Euroclear or Clearstream, Luxembourg. The lack of issuer notes in physical
form could, among other things:

       *     result in payment delays on the issuer notes because the issuer
             will be sending distributions on the issuer notes to DTC, Euroclear
             or Clearstream, Luxembourg instead of directly to you;

       *     make it difficult for you to pledge the issuer notes if issuer
             notes in physical form are required by the party demanding the
             pledge; and

       *     hinder your ability to resell the issuer notes because some
             investors may be unwilling to buy issuer notes that are not in
             physical form.


IF YOU HAVE A CLAIM AGAINST US IT MAY BE NECESSARY FOR YOU TO BRING SUIT
AGAINST US IN ENGLAND TO ENFORCE YOUR RIGHTS

    We have agreed to submit to the non-exclusive jurisdiction of the courts of
England, and it may be necessary for you to bring a suit in England to enforce
your rights against us.


PROPOSED CHANGES TO THE BASEL CAPITAL ACCORD AND THE RISK-WEIGHTED ASSET
FRAMEWORK MAY RESULT IN CHANGES TO THE RISK-WEIGHTING OF YOUR ISSUER NOTES

    The Basel Committee on Banking Supervision has issued proposals for reform
of the 1988 Capital Accord and has proposed a framework that places enhanced
emphasis on market discipline. In parallel, the European Commission has issued
proposals for reform of the existing EU Capital Adequacy Directive which is
based on the 1988 Capital Accord and applies to banks and investment firms in
the European Union. While the European Commission has indicated that its
proposals are intended to implement the new Basel Capital Accord proposals, it
has noted that there will be appropriate modifications where it considers
necessary. At present, both sets of proposals are under consultation and are
not in final form; however, the proposals are expected to be finalised in 2004,
with a view to allowing for implementation at the end of 2006. If adopted in
their current form, the proposals could affect the risk weighting of the issuer
notes in respect of some investors if those investors are regulated in a manner
which will be affected by the proposals. Consequently, you should consult your
own advisers as to the consequences to and effect on you of the potential
application of the new Basel Capital Accord proposals. We cannot predict the
precise effects of potential changes which might result if the proposals were
adopted in their current form.

                                       65



                             US DOLLAR PRESENTATION


    Unless otherwise stated in this prospectus, any translations of pounds
sterling into US dollars have been made at the rate of [GBP]0.5974 = US$1.00,
which was the noon buying rate in the City of New York for cable transfers in
sterling per US$1.00 as certified for customs purposes by the Federal Reserve
Bank of New York on 10th November, 2003. Use of this rate does not mean that
sterling amounts actually represent those US dollar amounts or could be
converted into US dollars at that rate at any particular time.



STERLING/US DOLLAR EXCHANGE RATE HISTORY




                                  PERIOD
                                   ENDED
                                    10TH        YEARS ENDED 31ST DECEMBER,
                               NOVEMBER,  --------------------------------------
                                    2003    2002    2001    2000    1999    1998
                               ---------  ------  ------  ------  ------  ------

                                                           
Last(1)......................     1.6725  1.6100  1.4546  1.4930  1.6182  1.6600
Average(2)...................     1.6196  1.5038  1.4407  1.5160  1.6177  1.6575
High.........................     1.6999  1.6100  1.5038  1.6537  1.6746  1.7115
Low..........................     1.5502  1.4082  1.3727  1.3977  1.5485  1.6128







Notes:

(1) Last is the closing exchange rate on the last operating business day of
    each of the periods indicated, years commencing from 1st January or the
    next operating business day.

(2) Average is the average daily exchange rate during the period.

Source: Bloomberg

                                       66



                                   THE ISSUER

INTRODUCTION

    The issuer was incorporated in England and Wales on 22nd September, 2003
(registered number 4907355) and is a public limited company under the Companies
Act 1985. The authorised share capital of the issuer comprises 50,000 ordinary
shares of [GBP]1 each. The issued share capital of the issuer comprises 50,000
ordinary shares of [GBP]1 each, 49,998 of which are partly paid to [GBP]0.25
each and 2 of which are fully paid and all of which are beneficially owned by
Holdings (see "HOLDINGS"). The registered office of the issuer is Blackwell
House, Guildhall Yard, London EC2V 5AE.

    The issuer is organised as a special purpose company. The issuer has no
subsidiaries. The seller does not own directly or indirectly any of the share
capital of Holdings or the issuer.

    The principal objects of the issuer are set out in its memorandum of
association and include:

       *     lending money and giving credit, with or without security;

       *     borrowing or raising money and obtaining credit or finance; and

       *     securing payment or repayment of money credit or finance by any
             security over the issuer's property.

    The issuer was established to issue the issuer notes and to make the issuer
term AAA advances, the issuer term AA advances and the issuer term BBB advances
to Funding 1.

    The issuer has not engaged, since its incorporation, in any material
activities other than those incidental to its incorporation as a public company
under the Companies Act 1985 and to the proposed issue of the issuer notes and
to the authorisation of the other issuer transaction documents referred to in
this prospectus.

    There is no intention to accumulate surplus cash in the issuer except in the
circumstances set out in "SECURITY FOR THE ISSUER'S OBLIGATIONS".

    The accounting reference date of the issuer is the last day of December.


DIRECTORS AND SECRETARY

    The following table sets out the directors of the issuer and their
respective business addresses and occupations.


NAME                           BUSINESS ADDRESS            BUSINESS OCCUPATION
- -----------------------------  --------------------------  ---------------------------

                                                     
SFM Directors Limited........  Blackwell House             Director of special purpose
                               Guildhall Yard              companies
                               London EC2V 5AE
SFM Directors (No. 2) Limited  Blackwell House             Director of special purpose
                               Guildhall Yard              companies
                               London EC2V 5AE
David Balai..................  HBOS Treasury Services plc  Head of Capital Markets and
                               33 Old Broad Street         Securitisation
                               London EC2N 1HZ




    David Balai is an employee of a company in the same group of companies as
the seller.

    The directors of SFM Directors Limited and SFM Directors (No. 2) Limited are
set out under the section "HOLDINGS" in this prospectus.

       The company secretary of the issuer is:

       SFM Corporate Services Limited
       Blackwell House
       Guildhall Yard
       London EC2V 5AE

                                       67



    The activities of the issuer will be restricted by the terms and conditions
of the issuer notes and will be limited to the issue of the issuer notes,
making the issuer term advances to Funding 1, the exercise of related rights
and powers, and other activities referred to in this prospectus or incidental
to those activities.


CAPITALISATION STATEMENT

    The following table shows the capitalisation of the issuer as at 30th
October, 2003:


                                                                      AS AT 30TH
                                                                        OCTOBER,
                                                                            2003
                                                                           [GBP]
                                                                      ----------

                                                                          
AUTHORISED SHARE CAPITAL
Ordinary shares of [GBP]1 each......................................      50,000
                                                                      ----------
ISSUED SHARE CAPITAL
2 ordinary shares of [GBP]1 each fully paid.........................           2
49,998 ordinary shares each one quarter paid........................      12,500
                                                                      ----------
                                                                          12,502
                                                                      ==========



    The issuer has no loan capital, term loans, other borrowings or indebtedness
or contingent liabilities or guarantees as at 30th October, 2003.

    There has been no material change in the capitalisation, indebtedness,
guarantees or contingent liabilities of the issuer since 30th October, 2003.

    It is not intended that there be any further payment of the issued share
capital.


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OF THE ISSUER

SOURCES OF CAPITAL AND LIQUIDITY

    The issuer's source of capital will be the net proceeds of the offering of
the issuer notes.

    The issuer's primary source of liquidity will be payments of interest and
principal on the issuer intercompany loan.

RESULTS OF OPERATIONS

    As of the date of this prospectus, the issuer does not have an operating
history. Therefore, this prospectus does not include any historical or pro
forma ratio of earnings to fixed charges. The earnings on the issuer
intercompany loan, the interest costs of the issuer notes and the related
operating expenses will determine the issuer's results of operations in the
future. Fees and expenses of the issuer in connection with the issuance of the
issuer notes will be borne by Funding 1. The income generated on the issuer
intercompany loan will be used to pay principal and interest on the issuer
notes.

                                       68


                                USE OF PROCEEDS


     The net  proceeds of the  issuance of the offered  issuer  notes will equal
approximately  $4,598,000,000 and together with the net proceeds of the series 4
issuer notes and series 5 issuer notes (in each case where the relevant class of
issuer  notes is  denominated  in US dollars or euro  after  making  appropriate
currency  exchanges  under the issuer swaps) will be applied in accordance  with
the issuer intercompany loan, to make the issuer term advances to Funding 1. The
net  proceeds of the  issuance of the offered  issuer notes will equal the gross
proceeds of the offered issuer notes as (1) the management and underwriting fees
and  selling  commissions  otherwise  payable by the issuer  will be paid to the
underwriters  on behalf of the issuer by Funding 1 from part of the  proceeds of
the third  start-up loan, and (2) the  additional  offering  expenses  otherwise
payable by the issuer in  connection  with the  issuance of the  offered  issuer
notes will be paid by the seller on the issuer's behalf, see ``UNDERWRITING''.

                                       69




                                   HALIFAX PLC

THE SELLER

    Halifax Building Society was founded in 1853 as the Halifax Permanent
Benefit Building and Investment Society. In 1928, it merged with Halifax
Equitable Building Society to form Halifax Building Society. The seller was
incorporated in England and Wales with registered number 02367076 on 31st
March, 1989. On 2nd June, 1997 Halifax Building Society, at that time the UK's
largest building society, transferred its business to the seller, which on that
date became authorised under the UK Banking Act 1987. Upon completion of the
transfer, Halifax Building Society ceased to exist. On 4th December, 1996 the
seller changed its name to Halifax plc and re-registered as a public limited
company. The UK Banking Act 1987 was repealed when section 19 of the FSMA was
brought into force on 1st December, 2001. The seller is now authorised as
required under the FSMA. On 1st June, 1999, through a scheme of arrangement,
Halifax Group plc acquired and became the holding company of the seller. On 1st
July, 2002 Halifax plc became a directly held subsidiary undertaking of HBOS
plc having formerly been a subsidiary undertaking of Halifax Group plc. On 10th
September, 2001 Halifax Group plc and The Governor and Company of the Bank of
Scotland were acquired by a new holding company, HBOS plc ("HBOS"). HBOS is the
fourth largest banking group in the UK in terms of assets and is the UK's
largest savings banking group.

    HBOS was incorporated in Scotland on 3rd May, 2001. HBOS had consolidated
total assets at 30th June, 2003 of [GBP]382,219 million. HBOS's consolidated
profit on ordinary activities before tax for the six months ended 30th June,
2003 was [GBP]1,781 million.

    The seller had total consolidated assets at 31st December, 2002 of
[GBP]141,218 million. In the year to 31st December, 2002, the seller's
consolidated profit on ordinary activities before tax was [GBP]1,187 million.


MORTGAGE BUSINESS

    The total consolidated value of the seller's mortgage loans and advances
secured on residential properties as at 31st December, 2002 was approximately
[GBP]122.1 billion (for 2001 this figure was [GBP]110.1 billion).


HALIFAX GENERAL INSURANCE SERVICES LTD

    Halifax General Insurance Services Ltd was incorporated in England and Wales
on 19th February, 1993 as a private limited company. Halifax General Insurance
Services Ltd is a wholly and indirectly owned subsidiary of Halifax Group plc
and its registered office is at Trinity Road, Halifax, West Yorkshire HX1 2RG.
The principal business activity of Halifax General Insurance Services Ltd is
that of general insurance.


HBOS INSURANCE (PCC) GUERNSEY LTD

    HBOS Insurance (PCC) Guernsey Ltd was incorporated in Guernsey on 14th
December, 2001 as a protected cell company in accordance with the provisions of
the Guernsey Protected Cell Companies Ordinance 1997. HBOS Insurance (PCC)
Guernsey Limited is a wholly owned subsidiary of HBOS Guernsey Mortgage Limited
and its registered office is at Maison Trinity, Trinity Square, St. Peter Port,
Guernsey GY1 4AT. The principal business activity of HBOS Insurance (PCC)
Guernsey Ltd, an indirect subsidiary of HBOS, is insurance. The company
commenced insurance business on 19th December, 2001, when it acquired by
portfolio transfer the insurance businesses of Halifax Mortgage Re Limited and
Halifax Guarantee Insurance Company Limited. HBOS Insurance (PCC) Guernsey Ltd
is the current owner of the mortgage indemnity insurance policies contracted
between Halifax Mortgage Re Limited and Halifax plc.


HALIFAX INSURANCE IRELAND LIMITED

    Halifax Insurance Ireland Limited was incorporated in Ireland on 29th March,
2000 and was registered as company number 323923. Halifax Insurance Ireland
Limited is a wholly owned subsidiary of Halifax Jersey Holdings Limited and its
registered office is at Dromore House, East Park, Shannon. The principal
business activity of Halifax Insurance Ireland Limited is that of general

                                       70



insurance. On  2nd January,  2001 the company  began providing  underwriting for
mortgage repayment insurance  offered by the seller to borrowers.  In March 2001
the  seller  introduced the  Total  Mortgage  Protection  Policy, of  which  the
mortgage repayment  cover element is  underwritten by Halifax  Insurance Ireland
Limited.  In  a  few  instances,  the seller  still  offers  mortgage  repayment
insurance. In  these instances,  the insurance continues  to be  underwritten by
Halifax Insurance Ireland Limited.

                                       71



                                    FUNDING 1

INTRODUCTION

    Funding 1 was incorporated in England and Wales on 9th August, 2001
(registered number 4267660) as a private limited company under the Companies
Act 1985. The authorised share capital of Funding 1 comprises 100 ordinary
shares of [GBP]1 each. The issued share capital of Funding 1 comprises one
ordinary share of [GBP]1, which is beneficially owned by Holdings (see
"HOLDINGS"). The registered office of Funding 1 is Blackwell House, Guildhall
Yard, London EC2V 5AE.

    Funding 1 is organised as a special purpose company. Funding 1 has no
subsidiaries. The seller does not own directly or indirectly any of the share
capital of Holdings or Funding 1.

    The principal objects of Funding 1 are set out in its memorandum of
association and are, among other things, to:

       *     carry on business as a property investment company and an
             investment holding company;

       *     acquire trust property and enter into loan arrangements;

       *     invest, buy, sell and otherwise acquire and dispose of mortgage
             loans, advances and other investments and all forms of security;

       *     carry on business as a money lender, financier and investor; and

       *     undertake and carry on all kinds of loan, financial and other
             operations.

    Since its incorporation, Funding 1 has not engaged in any material
activities, other than those relating to the issue of the previous notes by the
previous issuers, those incidental to the authorisation of the issuer
transaction documents referred to in this prospectus to which it is or will be
a party, applying for a standard licence under the Consumer Credit Act 1974 and
other matters which are incidental to those activities. Funding 1 has no
employees.

    The accounting reference date of Funding 1 is the last day of December.


DIRECTORS AND SECRETARY

    The following table sets out the directors of Funding 1 and their respective
business addresses and occupations.


NAME                           BUSINESS ADDRESS            BUSINESS OCCUPATION
- -----------------------------  --------------------------  -----------------------
                                                     
SFM Directors Limited........  Blackwell House             Director of special
                               Guildhall Yard              purpose companies
                               London EC2V 5AE

SFM Directors (No. 2) Limited  Blackwell House             Director of special
                               Guildhall Yard              purpose companies
                               London EC2V 5AE
David Balai..................  HBOS Treasury Services plc  Head of Capital Markets
                               33 Old Broad Street         and Securitisation
                               London EC2N 1HZ



    David Balai is an employee of a company in the same group of companies as
the seller.

    The directors of SFM Directors Limited and SFM Directors (No. 2) Limited are
set out under the section "HOLDINGS" in this prospectus.

                                       72



    The company secretary of Funding 1 is:

       SFM Corporate Services Limited
       Blackwell House
       Guildhall Yard
       London EC2V 5AE


CAPITALISATION STATEMENT

    The following table shows the capitalisation of Funding 1 as at 30th June,
2003:


                                                                           AS AT
                                                                      30TH JUNE,
                                                                            2003
                                                                           [GBP]
                                                                      ----------

                                                                          
AUTHORISED SHARE CAPITAL
Ordinary shares of [GBP]1 each......................................         100
                                                                      ----------

ISSUED SHARE CAPITAL
Allotted and fully paid.............................................           1
Allotted and unpaid.................................................           0
Allotted and partly paid............................................           0
                                                                      ----------
Total issued share capital..........................................           1
                                                                      ==========





                                       73



    The following table shows the indebtedness of Funding 1 as at 30th June,
2003, all of which is secured and unguaranteed and relates to the previous
issues:


                                                                   
TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 1) PLC.......
series 1 term AA advance due June 2042......................     [GBP]17,666,644
series 1 term BBB advance due June 2042.....................     [GBP]17,666,644
series 2 term AAA advance due June 2007.....................    [GBP]509,614,731
series 2 term AA advance due June 2042......................     [GBP]17,666,644
series 2 term BBB advance due June 2042.....................     [GBP]17,666,644
series 3 term AAA advance due December 2007.................    [GBP]748,299,320
series 3 term AA advance due June 2042......................     [GBP]26,190,476
series 3 term BBB advance due June 2042.....................     [GBP]26,190,476
series 4A1 term AAA advance due June 2009...................    [GBP]484,000,000
series 4A2 term AAA advance due June 2042...................  [GBP]1,000,000,000
series 4 term AA advance due June 2042......................     [GBP]52,000,000
series 4 term BBB advance due June 2042.....................     [GBP]52,000,000
first start-up loan:
 principal .................................................     [GBP]64,200,000
 unpaid interest ...........................................      [GBP]2,713,571
                                                              ------------------
TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 2) PLC.......
series 1 term AAA advance due March 2004....................    [GBP]633,312,000
series 1 term AA advance due June 2042......................     [GBP]21,533,000
series 1 term BBB advance due June 2042.....................     [GBP]21,533,000
series 2 term AAA advance due September 2007................  [GBP]1,108,016,000
series 2 term AA advance due June 2042......................     [GBP]38,622,000
series 2 term BBB advance due June 2042.....................     [GBP]38,622,000
series 3 term AAA advance due December 2032.................    [GBP]854,375,000
series 3 term AA advance due June 2042......................     [GBP]29,732,000
series 3 term BBB advance due June 2042.....................     [GBP]29,732,000
series 4 term AAA advance due December 2009.................  [GBP]1,107,250,000
series 4 term AA advance due June 2042......................     [GBP]38,644,000
series 4 term BBB advance due June 2042.....................     [GBP]38,644,000
series 5 term AAA advance due June 2042.....................    [GBP]750,000,000
series 5 term AA advance due June 2042......................     [GBP]26,000,000
series 5 term BBB advance due June 2042.....................     [GBP]26,000,000
second start-up loan:
 principal .................................................          67,159,278
 unpaid interest ...........................................             689,004
                                                              ------------------
Total.......................................................  [GBP]7,865,738,432
                                                              ==================




    Other than as set out in the preceding table, Funding 1 has no loan capital,
term loans, other borrowings or indebtedness or contingent liabilities or
guarantees as at 30th June, 2003.

    There has been no material change in the capitalisation, indebtedness or
contingent liabilities or guarantees of Funding 1 since 30th June, 2003.


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OF FUNDING 1

SOURCES OF CAPITAL AND LIQUIDITY

    Funding 1's source of capital is the previous term advances made to it by
the previous issuers pursuant to the previous intercompany loan agreements and
this will be increased by the issuer term advances made to it by the issuer
pursuant to the issuer intercompany loan agreement.

    Funding 1's principal source of liquidity is earnings on its interest in the
trust property, the reserve fund and the Funding 1 liquidity facility.

                                       74



RESULTS OF OPERATIONS

    This prospectus does not include any historical or pro forma ratio of
Funding 1's earnings to fixed charges. The earnings on its interest in the
trust property, the interest costs of the issuer term advances it pays to the
issuer pursuant to the issuer intercompany loan agreement, the interest costs
of the previous term advances it pays to the previous issuers pursuant to the
previous intercompany loan agreements and the related operating expenses are
the principal components of Funding 1's results of operations. The income
generated on its interest in the trust property will be used to pay principal
and interest on the issuer intercompany loan to the issuer and on the previous
intercompany loans to the previous issuers.

                                       75



                              THE MORTGAGES TRUSTEE

INTRODUCTION

    The mortgages trustee was incorporated in Jersey, Channel Islands on 13th
May, 2002 (registered number 83116) as a private company with limited liability
under the Companies (Jersey) Law 1991, for a period of unlimited duration. The
authorised share capital of the mortgages trustee is [GBP]2 divided into two
ordinary shares of [GBP]1 each. Two ordinary shares have been issued and fully
paid and are held in trust for charitable purposes by SFM Offshore Limited
pursuant to an instrument of trust dated 7th May, 2002. The registered office
of the mortgages trustee is at 47 Esplanade, St. Helier, Jersey JE1 0BD,
Channel Islands.

    The mortgages trustee is organised as a special purpose company. The
mortgages trustee has no subsidiaries. The seller does not own directly or
indirectly any of the share capital of Holdings or the mortgages trustee.

    The principal activities of the mortgages trustee are, among other things,
to:

       *     invest and deal in mortgage loans secured on residential or other
             properties within England and Wales;

       *     invest in, buy, sell and otherwise acquire and dispose of mortgage
             loans, advances, other similar investments and all forms of
             security;

       *     carry on business as a money lender, financier and investor;

       *     undertake and carry on all kinds of loan, financial and other
             operations; and

       *     act as trustee in respect of carrying on any of these activities.

    The mortgages trustee has not engaged, since its incorporation, in any
material activities other than those incidental to its incorporation, the
settlement of the trust property on the mortgages trustee, acting as trustee of
the mortgages trust since the initial closing date, the issue of the previous
notes by the previous issuers, the authorisation of the issuer transaction
documents referred to in this prospectus to which it is or will be a party,
obtaining a standard licence under the Consumer Credit Act 1974, filing a
notification under the Data Protection Act 1998 and other matters which are
incidental or ancillary to the foregoing. The mortgages trustee has no
employees.

    The accounting reference date of the mortgages trustee is the last day of
December.


DIRECTORS AND SECRETARY

    The following table sets out the directors of the mortgages trustee and
their respective business addresses and occupations.



NAME                   BUSINESS ADDRESS            BUSINESS OCCUPATION
- ---------------------  --------------------------  -----------------------
                                             
Michael George Best    47 Esplanade, St Helier,    Trust Company Director
                       Jersey JE1 0BD

Peter John Richardson  47 Esplanade, St Helier,    Trust Company Director
                       Jersey JE1 0BD
David Balai            HBOS Treasury Services plc  Head of Capital Markets
                       33 Old Broad Street         and Securitisation
                       London EC2N 1HZ



    David Balai is an employee of a company in the same group of companies as
the seller.

                                       76



    The directors of SFM Offshore Limited and their respective occupations are:

                           
Jonathan Eden Keighley......................  Company Director
James Garner Smith Macdonald................  Company Director
Michael George Best.........................  Trust Company Director
Peter John Richardson.......................  Trust Company Director
Anthony John Olsen..........................  Jersey Advocate & Notary Public



    The company secretary of the mortgages trustee is:

       SFM Offshore Limited
       47 Esplanade
       St Helier
       Jersey
       JE1 0BD

                                       77



                                    HOLDINGS

INTRODUCTION

    Holdings was incorporated in England and Wales on 9th August, 2001
(registered number 4267664) as a private limited company under the Companies
Act 1985. The registered office of Holdings is Blackwell House, Guildhall Yard,
London EC2V 5AE.

    Holdings has an authorised share capital of [GBP]100 divided into 100
ordinary shares of [GBP]1 each, of which two shares have been issued, one share
at par value and one share at a premium, and are beneficially owned by SFM
Corporate Services Limited on a discretionary trust for the benefit of The
National Society for the Prevention of Cruelty to Children (registered charity
number 216401) in the United Kingdom and for charitable purposes.

    Holdings is organised as a special purpose company.

    The principal objects of Holdings are set out in its memorandum of
association and are, among other things, to:

       *     acquire and hold, by way of investments or otherwise; and

       *     deal in or exploit in such manner as may from time to time be
             considered expedient,

all or any part of any securities or other interests of or in any company
(including the previous issuers, the issuer, the mortgages trustee, Funding 1,
and the post-enforcement call option holder).

    Holdings has acquired all of the issued share capital of the issuer, the
previous issuers, Funding 1, Funding 2 and Permanent PECOH Limited and Holdings
has not engaged in any other activities since its incorporation other than
changing its name from Alnery No. 2224 Limited on 21st March, 2002 and those
incidental to the authorising of the previous transaction documents and the
issuer transaction documents and other matters which are incidental to those
activities. Holdings has no employees.

    The accounting reference date of Holdings is the last day of December.


DIRECTORS AND SECRETARY

    The following table sets out the directors of Holdings and their respective
business addresses and occupations.


NAME                           BUSINESS ADDRESS            BUSINESS OCCUPATION
- -----------------------------  --------------------------  -----------------------
                                                     
SFM Directors Limited          Blackwell House             Director of special
                               Guildhall Yard              purpose companies
                               London EC2V 5AE

SFM Directors (No. 2) Limited  Blackwell House             Director of special
                               Guildhall Yard              purpose companies
                               London EC2V 5AE
David Balai                    HBOS Treasury Services plc  Head of Capital Markets
                               33 Old Broad Street         and Securitisation
                               London EC2N 1HZ



    David Balai is an employee of a company in the same group of companies as
the seller.

                                       78



    The directors of SFM Directors Limited and their respective occupations are:


NAME                                                     BUSINESS OCCUPATION
- ---------------------                                    ----------------------
                                                      
Jonathan Keighley......................................  Company Director
James Macdonald........................................  Company Director
Robert Berry...........................................  Company Director
Annika Aman-Goodwille..................................  Company Secretary
Paivi Helena Whitaker..................................  Company Secretary
Ryan O'Rourke..........................................  Administration Manager



    The business address of the directors of SFM Directors Limited is Blackwell
House, Guildhall Yard, London EC2V 5AE.

    The directors of SFM Directors (No. 2) Limited and their respective
occupations are:


NAME                                                     BUSINESS OCCUPATION
- ---------------------                                    ----------------------
                                                      
Jonathan Keighley......................................  Company Director
James Macdonald........................................  Company Director
Robert Berry...........................................  Company Director
Annika Aman-Goodwille..................................  Company Secretary
Paivi Helena Whitaker..................................  Company Secretary
Ryan O'Rourke..........................................  Administration Manager



    The business address of the directors of SFM Directors (No. 2) Limited is
Blackwell House, Guildhall Yard, London EC2V 5AE.

    The company secretary of Holdings is:

       SFM Corporate Services Limited
       Blackwell House
       Guildhall Yard
       London EC2V 5AE

                                       79



                             PERMANENT PECOH LIMITED

INTRODUCTION

    The post-enforcement call option holder was incorporated in England and
Wales on 9th August, 2001 (registered number 4267666) as a private limited
company under the Companies Act 1985. The registered office of the post-
enforcement call option holder is Blackwell House, Guildhall Yard, London EC2V
5AE.

    The authorised share capital of the post-enforcement call option holder
comprises 100 ordinary shares of [GBP]1 each. The issued share capital of the
post-enforcement call option holder comprises one ordinary share of [GBP]1,
which is beneficially owned by Holdings.

    The post-enforcement call option holder is organised as a special purpose
company. The post-enforcement call option holder has no subsidiaries. The
seller does not own directly or indirectly any of the share capital of Holdings
or the post-enforcement call option holder.

    The principal objects of the post-enforcement call option holder are as set
out in its memorandum of association and are, among others, to hold bonds,
notes, obligations and securities issued or guaranteed by any company and any
options or rights in respect of them. The post-enforcement call option holder
has not engaged since its incorporation in any material activities other than
changing its name from Alnery No. 2223 Limited on 21st March, 2002, those
activities relating to the issue of the previous notes by the previous issuers
and those incidental to the authorising of the issuer transaction documents
referred to in this prospectus and other matters which are incidental to those
activities. The post-enforcement call option holder has no employees.

    The accounting reference date of the post-enforcement call option holder is
the last day of December.


DIRECTORS AND SECRETARY

    The following table sets out the directors of the post-enforcement call
option holder and their respective business addresses and occupations.


NAME                           BUSINESS ADDRESS            BUSINESS OCCUPATION
- -----------------------------  --------------------------  -----------------------
                                                     
SFM Directors Limited          Blackwell House             Director of special
                               Guildhall Yard              purpose companies
                               London EC2V 5AE

SFM Directors (No. 2) Limited  Blackwell House             Director of special
                               Guildhall Yard              purpose companies
                               London EC2V 5AE
David Balai                    HBOS Treasury Services plc  Head of Capital Markets
                               33 Old Broad Street         and Securitisation
                               London EC2N 1HZ



    David Balai is an employee of a company in the same group of companies as
the seller.

    The directors of SFM Directors Limited and SFM Directors (No. 2) Limited are
set out under the section "HOLDINGS" in this prospectus.

    The company secretary of the post-enforcement call option holder is:

       SFM Corporate Services Limited
       Blackwell House
       Guildhall Yard
       London EC2V 5AE

                                       80



                            THE ISSUER SWAP PROVIDERS


CREDIT SUISSE FIRST BOSTON INTERNATIONAL


    Credit Suisse First Boston International ("CSFBI") is the issuer dollar
currency swap provider in respect of the series 1 issuer notes and the series 2
issuer notes. CSFBi was incorporated in England and Wales under the Companies
Act 1985, on 9th May, 1990 with registered number 2500199 and was re-registered
as an unlimited liability company under the name "Credit Suisse Financial
Products" on 6th July, 1990. Its registered office and principal place of
business is at One Cabot Square, London E14 4QJ. CSFBi is an English bank and
is regulated as an EU Credit Institution by the FSA under the FSMA. The FSA has
issued a scope of permission notice authorising CSFBi to carry out specified
regulated investment activities. With effect from 27th March, 2000, Credit
Suisse Financial Products was renamed "Credit Suisse First Boston
International". This change was a renaming only.

    CSFBi is an unlimited liability company and, as such, its shareholders have
a joint, several and unlimited obligation to meet any insufficiency in the
assets of CSFBi in the event of its liquidation.

    CSFBi commenced business on 16th July, 1990. Its principal business is
banking, including the trading of derivative products linked to interest rates,
equities, foreign exchange and credit. The primary objective of CSFBi is to
provide comprehensive treasury and risk management derivative products services
worldwide. CSFBi has established a significant presence in global derivative
markets through offering a full range of basic derivative products and
continues to develop new products in response to the needs of its customers and
changes in underlying markets. CSFBi is part of the Credit Suisse First Boston
business unit of Credit Suisse Group. Credit Suisse First Boston is a leading
global investment bank, serving institutional, corporate, government and
individual clients.

    CSFBi's ordinary voting shares are owned, as to 56 per cent., by Credit
Suisse First Boston, as to 24 per cent., by Credit Suisse First Boston
(International) Holding AG, and, as to 20 per cent. by Credit Suisse Group.
CSFBi's participating non-voting shares (other than an issue of "Class A"
participating non-voting shares) are held, as to 4.9 per cent. by Credit Suisse
First Boston, as to 75.1 per cent. by Credit Suisse First Boston (UK)
Investments, a wholly owned subsidiary of Credit Suisse First Boston, and, as
to 20 per cent. by Credit Suisse Group. In addition, Credit Suisse First Boston
and Credit Suisse First Boston (UK) Investments each holds half of an issue of
"Class A" participating non-voting shares and Credit Suisse First Boston (UK)
Investments holds 80 per cent. and Credit Suisse Group holds 20 per cent. of an
issue of perpetual non-cumulative "Class A" preference shares of CSFBi. Credit
Suisse First Boston and Credit Suisse First Boston (International) Holding AG
have entered into a voting agreement relating to the election of CSFBi
directors.

    The long-term unsecured, unsubordinated debt of CSFBi has been assigned
ratings of Aa3 (negative outlook) by Moody's, A+ by Standard & Poor's and AA-
(negative outlook) by Fitch Ratings, and the short-term unsecured,
unsubordinated debt of CSFBi has been assigned ratings of P-1 by Moody's, A-1
by Standard & Poor's and F1+ by Fitch Ratings.


    The information contained in the preceding five paragraphs relates to and
has been obtained from CSFBi. Save for the information contained in the
preceding five paragraphs, CSFBi has not been involved in the preparation of,
and does not accept responsibility for, this prospectus as a whole. The
delivery of this prospectus shall not create any implication that there has
been no change in the affairs of CSFBi since the date hereof or that the
information contained or referred to in the preceding five paragraphs is
correct as of any time subsequent to its date.



JPMORGAN CHASE BANK

    JPMorgan Chase Bank is the issuer euro currency swap provider in respect of
the series 4 issuer notes (other than the series 4 class A2 issuer notes).
JPMorgan Chase Bank is a wholly owned bank subsidiary of J.P. Morgan Chase &
Co., a Delaware corporation whose principal office is located in New York, New
York. JPMorgan Chase Bank is a commercial bank offering a wide range of banking
services to its customers both domestically and internationally. Its business
is
                                       81



subject to examination  and regulation by US Federal and  New York State banking
authorities. As  of 30th  June, 2003,  JPMorgan Chase Bank  had total  assets of
$661.8 billion,  total net  loans of  $193.4 billion,  total deposits  of $315.6
billion, and total  stockholder's equity of $37.6 billion. As  of 31st December,
2002, JP Morgan  Chase Bank had total assets of $622.4  billion, total net loans
of $180.6  billion, total  deposits of $300.6  billion, and  total stockholder's
equity of $35.5 billion.

    Additional information, including the most recent Form 10-K for the year
ended 31st December, 2002 of J.P. Morgan Chase & Co., the 2002 Annual Report of
J.P. Morgan Chase & Co. and additional annual, quarterly and current reports
filed with the Securities and Exchange Commission by J.P. Morgan Chase & Co.,
as they become available, may be obtained without charge by each person to whom
this prospectus is delivered upon the written request of any such person to the
Office of the Secretary, J.P. Morgan Chase & Co., 270 Park Avenue, New York,
New York 10017.

    The information contained in the preceding two paragraphs relates to and has
been obtained from JPMorgan Chase Bank. This data has been taken from the
Consolidated Reports of Condition and Income filed with the Board of Governors
of the U.S. Federal Reserve System compiled in accordance with regulatory
accounting principles. Save for the information contained in the preceding two
paragraphs, JPMorgan Chase Bank has not been involved in the preparation of,
and does not accept responsibility for, this prospectus as a whole.


BANQUE AIG AND AMERICAN INTERNATIONAL GROUP, INC.

    Banque AIG is the issuer dollar currency swap provider and the issuer euro
currency swap provider in respect of the series 3 issuer notes, the series 5
class B issuer notes and the series 5 class C issuer notes and American
International Group, Inc. ("AIG") is the guarantor of the issuer dollar
currency swap provider's payment obligations and the issuer euro currency swap
provider's payment obligations under the series 3 issuer swap, the series 5
class B issuer swap and the series 5 class C issuer swap (the "AIG ISSUER SWAP
GUARANTOR"). Banque AIG is a French bank, acting through its London branch, and
is a subsidiary of AIG Financial Products Corp. ("AIGFP"). AIGFP is a wholly
owned subsidiary of AIG. Banque AIG conducts, primarily as principal, a
financial derivative products business. It also enters into investment
contracts and other structured transactions, and invests in a diversified
portfolio of securities. In the course of conducting its business, Banque AIG
also engages in a variety of other related transactions. Banque AIG's London
branch is located at 5th Floor, One Curzon Street, London W1J 5RT.

    AIG, a Delaware corporation, is a holding company which through its
subsidiaries is primarily engaged in a broad range of insurance and insurance-
related activities and financial services in the United Sates and abroad.
Reports, proxy statements and other information filed by AIG with the
Securities and Exchange Commission (the "COMMISSION") pursuant to the
informational requirements of the Securities Exchange Act of 1934, as amended,
can be inspected and copied at the public reference facilities maintained by
the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, and at the
following regional offices of the Commission: Pacific Regional Office, 5670
Wilshire Boulevard, 11th Floor, Los Angeles, California 90036-3648; and Midwest
Regional Office, Citicorp Center, Suite 1400, 500 West Madison Street, Chicago,
Illinois 60661-2511. Copies of such material can be obtained from the Public
Reference Section of the Commission, 450 Fifth Street, N.W., Washington, D.C.
20549, at prescribed rates. The Commission also maintains a web site at http://
www.sec.gov which contains reports, proxy and information statements and other
information regarding registrants that file electronically with the Commission.
AIG's common stock is listed on the New York Stock Exchange and reports, proxy
statements and other information can also be inspected at the Information
Center of the New York Stock Exchange, Inc., 20 Broad Street, New York, New
York 10005.

    The information contained in the preceding two paragraphs has been provided
by Banque AIG for use in this prospectus. Banque AIG and AIG and their
respective affiliates have not been involved in the preparation of, and do not
accept responsibility for, this prospectus as a whole.

                                       82




HBOS TREASURY SERVICES PLC

   HBOS Treasury Services plc ("HBOSTS") is the issuer interest rate swap
provider in respect of the series 5 class A issuer notes. HBOSTS is a direct,
wholly owned subsidiary of Bank of Scotland. It was registered in England and
Wales on 26th February, 1992 as Bank of Scotland Treasury Services PLC
(registered number 2692890) for the purpose of taking over and developing Bank
of Scotland's treasury operations. Following the merger of Halifax Group and
Bank of Scotland in 2001, substantially all of the treasury business of Halifax
plc was transferred to HBOSTS with effect from 1st June, 2002. On 14th June,
2002, HBOSTS changed its name from Bank of Scotland Treasury Services PLC to
HBOS Treasury Services plc. HBOSTS is an "authorised person" under FSMA.

   HBOSTS provides centralised wholesale multi-currency funding, liquidity
management and treasury services to HBOS plc and its subsidiary undertakings in
the United Kingdom and Ireland. From 1st April, 2003, HBOSTS also has
management responsibility for the treasury function in BOS International
(Australia) Limited. HBOSTS manages the market risk arising from the HBOS
Group's Retail Banking, Business Banking and Corporate Banking Divisions. It
operates in the world's foreign exchange and money markets and also provides a
range of treasury services to certain of the HBOS Group's customers from
offices in London and Glasgow. HBOSTS also trades in foreign exchange and in a
limited range of derivative instruments primarily for risk management purposes.
It leads the debt capital issuance and asset securitisation activities of the
HBOS Group in the United Kingdom. HBOSTS' registered office is located at 33
Old Broad Street, London EC2N 1HZ, England. It has no subsidiaries.

   The information in the preceding two paragraphs has been provided by HBOSTS
for use in this prospectus. HBOSTS has not been involved in the preparation of,
and does not accept responsibility for this prospectus as a whole.


    The information contained in this prospectus with respect to each of the
issuer swap providers relates to and has been obtained from each such issuer
swap provider. The delivery of this prospectus shall not create any
implications that there has been no change in the affairs of any of the issuer
swap providers since the date of this prospectus, or that the information
contained or referred to in this prospectus is correct as of any time
subsequent to its date.

                                       83



                    THE FUNDING 1 LIQUIDITY FACILITY PROVIDER

    JPMorgan Chase Bank is the Funding 1 liquidity facility provider and is a
wholly owned bank subsidiary of J.P. Morgan Chase & Co., a Delaware corporation
whose principal office is located in New York, New York. JPMorgan Chase Bank is
a commercial bank offering a wide range of banking services to its customers
both domestically and internationally. Its business is subject to examination
and regulation by Federal and New York State banking authorities. As of 30th
June, 2003, JPMorgan Chase Bank had total assets of $661.8 billion, total net
loans of $193.4 billion, total deposits of $315.6 billion, and total
stockholder's equity of $37.6 billion. As of 31st December, 2002, JPMorgan
Chase Bank had total assets of $622.4 billion, total net loans of $180.6
billion, total deposits of $300.6 billion, and total stockholder's equity of
$35.5 billion.

    Additional information, including the most recent Form 10-K for the year
ended 31st December, 2002 of J.P. Morgan Chase & Co., the 2002 Annual Report of
J.P. Morgan Chase & Co. and additional annual, quarterly and current reports
filed with the Securities and Exchange Commission by J.P. Morgan Chase & Co.,
as they become available, may be obtained without charge by each person to whom
this prospectus is delivered upon the written request of any such person to the
Office of the Secretary, J.P. Morgan Chase & Co., 270 Park Avenue, New York,
New York 10017.

    The information contained in the preceding two paragraphs relates to and has
been obtained from JPMorgan Chase Bank. This data has been taken from the
Consolidated Reports of Condition and Income filed with the Board of Governors
of the U.S. Federal Reserve System compiled in accordance with regulatory
accounting principles. Save for the information contained in the preceding two
paragraphs, JPMorgan Chase Bank has not been involved in the preparation of,
and does not accept responsibility for, this prospectus as a whole. The
delivery of this prospectus shall not create any implication that there has
been no change in the affairs of JPMorgan Chase Bank since the date hereof, or
that the information contained or referred to in the preceding two paragraphs
is correct as of any time subsequent to its date.

                                       84



             DESCRIPTION OF THE PREVIOUS ISSUERS, THE PREVIOUS NOTES
                       AND THE PREVIOUS INTERCOMPANY LOANS

    The previous issuers, Permanent Financing (No. 1) PLC and Permanent
Financing (No. 2) PLC, are each public limited companies incorporated in
England and Wales. The registered office of each previous issuer is Blackwell
House, Guildhall Yard London EC2V 5AE. The telephone number of each previous
issuer is (+44) 20 7556 0972. Each previous issuer is a special purpose company
whose purpose is to have issued the previous notes that represent their
respective asset-backed obligations and to have lent an amount equal to the
proceeds of their respective previous notes to Funding 1 under their respective
previous intercompany loans. Each previous issuer does not engage in any
activities that are unrelated to these purposes.

    Each previous issuer has appointed the seller as its cash manager to manage
its bank accounts, to determine the amounts of and arrange payments of monies
to be made by it and keep certain records on its behalf. Each previous issuer
has appointed the Bank of Scotland as its account bank, to provide banking
services to it.

    The following tables summarise the principal features of these previous
notes that remain outstanding. In each table, references to "PREVIOUS NOTES"
are references to the notes issued by the relevant previous issuer, the notes
of which previous issuer are described in that table. In the tables, the
alternative interest periods indicate the length of interest periods which
apply to the relevant class of previous notes upon the earlier of the
occurrence of a trigger event, the enforcement of the previous issuer security
and the relevant scheduled redemption date relating to that class of previous
issuer notes.


                                                           SERIES OF PREVIOUS NOTES ISSUED BY
                                                                       PERMANENT
                                                                  FINANCING (NO. 1) PLC
                                                        -----------------------------------------
                                                        SERIES 2       SERIES 2      SERIES 2
                                                        CLASS A        CLASS B       CLASS C
                                                        -------------  ------------  ------------

                                                                            
Initial principal amount:.............................  $750,000,000   $26,000,000   $26,000,000
Interest rate:........................................  4.20% p.a.     Three-month   Three-month
                                                                       USD--LIBOR +  USD--LIBOR +
                                                                       margin        margin
Margin:...............................................  N/A            0.28% p.a.    1.18% p.a.
Until interest payment date falling in:...............  June 2005      June 2007     June 2007
And thereafter:.......................................  Three-month    0.56% p.a.    2.18% p.a.
                                                        USD--LIBOR +
                                                        0.16%
Initial interest periods:.............................  Semi-annually  Quarterly     Quarterly
Alternative interest periods:.........................  Quarterly      N/A           N/A
Issuance date:........................................  June 2002      June 2002     June 2002
Scheduled redemption date(s):.........................  June 2005      N/A           N/A
Final maturity date:..................................  June 2007      June 2042     June 2042
Ratings as at 14th June, 2002
(S&P/Moody's/Fitch):..................................  AAA/Aaa/AAA    AA/Aa3/AA     BBB/Baa2/BBB
Ratings as at 12th November, 2003 (S&P/Moody's/Fitch):
                                                        AAA/Aaa/AAA    AA/Aa3/AA     BBB/Baa2/BBB



                                       85





                                             SERIES OF PREVIOUS NOTES ISSUED BY
                                                          PERMANENT
                                                    FINANCING (NO. 1) PLC
                                         ------------------------------------------
                                         SERIES 3        SERIES 3      SERIES 3
                                         CLASS A         CLASS B       CLASS C
                                         --------------  ------------  ------------


                                                              
Initial principal amount:..............  $1,100,000,000  $38,500,000   $38,500,000
Interest rate:.........................  Three-month     Three-month   Three-month
                                         USD--LIBOR +    USD--LIBOR +  USD--LIBOR +
                                         margin          margin        margin
Margin:................................  0.125% p.a.     0.30% p.a.    1.20% p.a.
Until interest payment date falling in:  N/A             June 2007     June 2007
And thereafter:........................  N/A             0.60% p.a.    2.20% p.a.
Initial interest periods:..............  Quarterly       Quarterly     Quarterly
Alternative interest periods:..........  N/A             N/A           N/A
Issuance date:.........................  June 2002       June 2002     June 2002
Scheduled redemption date(s):..........  December 2005   N/A           N/A
Final maturity date:...................  December 2007   June 2042     June 2042
Ratings as at 14th June, 2002
 (S&P/Moody's/Fitch): .................  AAA /Aaa/AAA    AA/Aa3/AA     BBB/Baa2/BBB
Ratings as at 12th November, 2003
  (S&P/Moody's/Fitch):.................  AAA /Aaa/AAA    AA/Aa3/AA     BBB/Baa2/BBB





                                            SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT FINANCING (NO. 1) PLC
                                         -----------------------------------------------------------------------
                                         SERIES 4         SERIES 4            SERIES 4          SERIES 4
                                         CLASS A1         CLASS A2            CLASS B           CLASS C
                                         ---------------  ------------------  ----------------  ----------------


                                                                                    
Initial principal amount:..............  [e]750,000,000   [GBP]1,000,000,000  [GBP]52,000,000   [GBP]52,000,000
Interest rate:.........................  5.10 p.a. until  Three-month         Three-month       Three-month
                                         the interest     sterling LIBOR +    sterling LIBOR +  sterling LIBOR +
                                         payment date in  margin              margin            margin
                                         June 2007 and
                                         then three-
                                         month
                                         EURIBOR +
                                         margin
Margin:................................  N/A              0.18% p.a.          0.30% p.a.        1.20% p.a.
Until interest payment date falling in:
                                         June 2007        June 2007           June 2007         June 2007
And thereafter:........................  0.20% p.a.       0.36% p.a.          0.60% p.a.        2.20% p.a.
Initial interest periods:..............  Annually         Quarterly           Quarterly         Quarterly
Alternative interest periods:..........
                                         Quarterly        N/A                 N/A               N/A
Issuance date:.........................  June 2002        June 2002           June 2002         June 2002
Scheduled redemption date(s):..........
                                         June 2007        N/A                 N/A               N/A
Final maturity date:...................  June 2009        June 2042           June 2042         June 2042
Ratings as at
  14th June, 2002
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA      AAA /Aaa/AAA        AA/Aa3/AA         BBB/Baa2/BBB
Ratings as at
  12th November, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA      AAA /Aaa/AAA        AA/Aa3/AA         BBB/Baa2/BBB






                                       86



                                              SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT
                                                         FINANCING (NO. 2) PLC
                                         -----------------------------------------------------
                                         SERIES 1        SERIES 1                SERIES 1
                                         CLASS A         CLASS B                 CLASS C
                                         --------------  ----------------------  -------------
                                              SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT
                                                         FINANCING (NO. 2) PLC
                                         -----------------------------------------------------
                                         Series 1        Series 1                Series 1
                                         class A         class B                 class C
                                         --------------  ----------------------  -------------


                                                                        
Initial principal amount:..............  $1,000,000,000  $34,000,000             $34,000,000
Interest rate:.........................  One-month       Three-month USD--LIBOR  Three-month
                                         USD--LIBOR      + margin                USD--LIBOR
                                         -- margin                               + margin
Margin:................................  0.04%           0.23% p.a.              1.25% p.a.
Until interest payment date falling in:  N/A             December 2008           December 2008
And thereafter:........................  N/A             0.46% p.a.              2.25% p.a.
Initial interest periods:..............  Monthly         Quarterly               Quarterly
Alternative interest periods:..........  Quarterly       N/A                     N/A
Issuance date:.........................  March 2003      March 2003              March 2003
Scheduled redemption date(s):..........  March 2004      N/A                     N/A
Final maturity date:...................  March 2004      June 2042               June 2042
Ratings as at 6th March, 2003
 (S&P/Moody's/Fitch): .................  A-1+/P-1/F1+    AA/Aa3/AA               BBB/Baa2/BBB
Ratings as at 12th November, 2003
 (S&P/Moody's/Fitch): .................  A-1+/P-1/F1+    AA/Aa3/AA               BBB/Baa2/BBB





                                               SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT
                                                          FINANCING (NO. 2) PLC
                                         -------------------------------------------------------
                                         SERIES 2             SERIES 2             SERIES 2
                                         CLASS A              CLASS B              CLASS C
                                         -------------------  -------------------  -------------


                                                                          
Initial principal amount:..............  $1,750,000,000       $61,000,000          $61,000,000
Interest rate:.........................  Three-month          Three-month          Three-month
                                         USD--LIBOR + margin  USD--LIBOR + margin  USD--LIBOR +
                                                                                   margin
Margin:................................  0.15% p.a.           0.33% p.a.           1.45% p.a.
Until interest payment date falling in:  N/A                  December 2008        December 2008
And thereafter:........................  N/A                  0.66% p.a.           2.45% p.a.
Initial interest periods:..............  Quarterly            Quarterly            Quarterly
Alternative interest periods:..........  Quarterly            N/A                  N/A
Issuance date:.........................  March 2003           March 2003           March 2003
Scheduled redemption date(s):..........  September 2005       N/A                  N/A
Final maturity date:...................  September 2007       June 2042            June 2042
Ratings as at 6th March, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA          AA/Aa3/AA            BBB/Baa2/BBB
Ratings as at 12th November, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA          AA/Aa3/AA            BBB/Baa2/BBB




                                       87





                                              SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT
                                                          FINANCING (NO. 2) PLC
                                         ------------------------------------------------------
                                         SERIES 3                  SERIES 3       SERIES 3
                                         CLASS A                   CLASS B        CLASS C
                                         ------------------------  -------------  -------------


                                                                         
Initial principal amount:..............  [e]1,250,000,000          [e]43,500,000  [e]43,500,000
Interest rate:.........................  Three-month               Three-month    Three-month
                                         EURIBOR +                 EURIBOR +      EURIBOR +
                                         margin                    margin         margin
Margin:................................  0.23% p.a.                0.43% p.a.     1.45% p.a.
Until interest payment date falling in:  December 2008             December 2008  December 2008
And thereafter:........................  0.46% p.a.                0.86% p.a.     2.45% p.a.
Initial interest periods:..............  Quarterly                 Quarterly      Quarterly
Alternative interest periods:..........  N/A                       N/A            N/A
Issuance date:.........................  March 2003                March 2003     March 2003
Scheduled redemption date(s):..........  March 2006 and June 2006  N/A            N/A
Final maturity date:...................  December 2032             June 2042      June 2042
Ratings as at 6th March, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA               AA/Aa3/AA      BBB/Baa2/BBB
Ratings as at 12th November, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA               AA/Aa3/AA      BBB/Baa2/BBB





                                         SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT
                                                     FINANCING (NO. 2) PLC
                                         --------------------------------------------
                                         SERIES 4        SERIES 4       SERIES 4
                                         CLASS A         CLASS B        CLASS C
                                         --------------  -------------  -------------


                                                               
Initial principal amount:..............  $1,750,000,000  [e]56,500,000  [e]56,500,000
Interest rate:.........................  Three-month     Three-month    Three-month
                                         USD--LIBOR +    EURIBOR +      EURIBOR +
                                         margin          margin         margin
Margin:................................  0.22% p.a.      0.45% p.a.     1.45% p.a.
Until interest payment date falling in:  N/A             December 2008  December 2008
And thereafter:........................  N/A             0.90% p.a.     2.45% p.a.
Initial interest periods:..............  Quarterly       Quarterly      Quarterly
Alternative interest periods:..........  N/A             N/A            N/A
Issuance date:.........................  March 2003      March 2003     March 2003
Scheduled redemption date(s):..........  December 2007   N/A            N/A
Final maturity date:...................  December 2009   June 2042      June 2042
Ratings as at 6th March, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA     AA/Aa3/AA      BBB/Baa2/BBB
Ratings as at 12th November, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA     AA/Aa3/AA      BBB/Baa2/BBB




                                       88





                                             SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT
                                                         FINANCING (NO. 2) PLC
                                         ----------------------------------------------------
                                         SERIES 5          SERIES 5          SERIES 5
                                         CLASS A           CLASS B           CLASS C
                                         ----------------  ----------------  ----------------


                                                                    
Initial principal amount:..............  [GBP]750,000,000  [GBP]26,000,000   [GBP]26,000,000
Interest rate:.........................  Three-month       Three-month       Three-month
                                         sterling LIBOR +  sterling LIBOR +  sterling LIBOR +
                                         margin            margin            margin
Margin:................................  0.25% p.a.        0.45% p.a.        1.45% p.a.
Until interest payment date falling in:  December 2008     December 2008     December 2008
And thereafter:........................  0.50% p.a.        0.90% P.A.        2.45% p.a.
Initial interest periods:..............  Quarterly         Quarterly         Quarterly
Alternative interest periods:..........  N/A               N/A               N/A
Issuance date:.........................  March 2003        March 2003        March 2003
Scheduled redemption date(s):..........  N/A               N/A               N/A
Final maturity date:...................  June 2042         June 2042         June 2042
Ratings as at 6th March, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB
Ratings as at 12th November, 2003
 (S&P/Moody's/Fitch): .................  AAA/Aaa/AAA       AA/Aa3/AA         BBB/Baa2/BBB



    Each previous issuer issued its previous notes to the previous noteholders
and entered into a previous intercompany loan with Funding 1. Funding 1 used
the proceeds of the previous intercompany, loan from Permanent Financing (No.
1) PLC to pay the seller for the initial loans, (and their related security)
assigned by the seller to the mortgages trustee. Funding 1 used the proceeds of
the previous intercompany loan from Permanent Financing (No. 2) PLC to pay the
seller for the additional loans (and their related security) assigned by the
seller to the mortgages trustee. Each of the previous issuers' obligations to
pay, principal and interest on its previous notes are funded primarily from the
payments of principal and interest received by it from Funding 1 under its
previous intercompany loan. Each previous issuers primary asset is its previous
intercompany loan. Neither of the previous issuers nor the previous noteholders
have any direct interest in the trust property, although the previous issuers
share the security interest under the Funding 1 deed of charge in Funding 1's
share of the trust property.

    Each of the previous intercompany loans is split into separate previous term
advances to match the underlying series and classes of the previous notes to
which it relates, which are set out in the following tables. Together these
advances are referred to in this prospectus as the previous term advances:

                                       89



PREVIOUS TERM ADVANCES OF PERMANENT FINANCING (NO. 1) PLC



                               INITIAL                STEPPED-UP
             DESIGNATED  INTEREST RATE             INTEREST RATE                                               PRINCIPAL
                   TERM      PER ANNUM                 PER ANNUM      SCHEDULED          FINAL                    AMOUNT
                ADVANCE         (LIBOR    STEP-UP         (LIBOR      REPAYMENT      REPAYMENT               OUTSTANDING
SERIES NAME      RATING    PLUS/MINUS)       DATE    PLUS/MINUS)           DATE           DATE  AS AT 30TH OCTOBER, 2003
- -----------  ----------  -------------  ---------  -------------  -------------  -------------  ------------------------
                                                                                                
Series 1...         AAA     --0.04030%        N/A            N/A      June 2003      June 2003                       nil
Series 1...          AA      +0.28760%  June 2007      +0.81760%            N/A      June 2042                       nil
Series 1...         BBB      +1.13060%  June 2007      +2.39060%            N/A      June 2042                       nil
Series 2...         AAA      +0.16834%        N/A            N/A      June 2005      June 2007          [GBP]509,614,731
Series 2...          AA      +0.29420%  June 2007      +0.83420%            N/A      June 2042           [GBP]17,666,644
Series 2...         BBB      +1.26850%  June 2007      +2.52850%            N/A      June 2042           [GBP]17,666,644
Series 3...         AAA      +0.12810%        N/A            N/A  December 2005  December 2007          [GBP]748,299,320
Series 3...          AA      +0.33100%  June 2007      +0.89100%            N/A      June 2042           [GBP]26,190,476
Series 3...         BBB      +1.27940%  June 2007      +2.53940%            N/A      June 2042           [GBP]26,190,476
Series 4A1.         AAA      +0.22000%        N/A            N/A      June 2007      June 2009          [GBP]484,000,000
Series 4A2.         AAA      +0.18000%  June 2007      +0.36000%            N/A      June 2042        [GBP]1,000,000,000
Series 4...          AA      +0.30000%  June 2007      +0.60000%            N/A      June 2042           [GBP]52,000,000
Series 4...         BBB      +1.20000%  June 2007      +2.20000%            N/A      June 2042           [GBP]52,000,000
                                                                                                ------------------------
TOTAL......                                                                                           [GBP]2,933,628,291
                                                                                                ========================



PREVIOUS TERM ADVANCES OF PERMANENT FINANCING (NO. 2) PLC



                               INITIAL                    STEPPED-UP                                                     PRINCIPAL
             DESIGNATED  INTEREST RATE                 INTEREST RATE                                                        AMOUNT
                   TERM      PER ANNUM                     PER ANNUM                 SCHEDULED           FINAL         OUTSTANDING
                ADVANCE         (LIBOR        STEP-UP         (LIBOR                 REPAYMENT       REPAYMENT          AS AT 30TH
SERIES NAME      RATING    PLUS/MINUS)           DATE    PLUS/MINUS)                      DATE            DATE       OCTOBER, 2003
- -----------  ----------  -------------  -------------  -------------  ------------------------  --------------  ------------------
                                                                                                          
Series 1...         AAA     --0.04930%            N/A            N/A                March 2004      March 2004    [GBP]633,312,000
Series 1...          AA      +0.25050%  December 2008     + 0.76100%                       N/A       June 2042     [GBP]21,533,000
Series 1...         BBB     + 1.36080%  December 2008     + 2.62080%                       N/A       June 2042     [GBP]21,533,000
Series 2...         AAA     + 0.15830%            N/A            N/A            September 2005  September 2007  [GBP]1,108,016,000
Series 2...          AA     + 0.35660%  December 2008      +0.97320%                       N/A       June 2042     [GBP]38,622,000
Series 2...         BBB     + 1.55060%  December 2008      +2.81060%                       N/A       June 2042     [GBP]38,622,000
Series 3...         AAA     + 0.23310%  December 2008     + 0.72620%  March 2006 and June 2006   December 2032    [GBP]854,375,000
Series 3...          AA     + 0.44595%  December 2008       1.15190%                       N/A       June 2042     [GBP]29,732,000
Series 3...         BBB     + 1.55880%  December 2008       2.81880%                       N/A       June 2042     [GBP]29,732,000
Series 4...         AAA     + 0.22360%            N/A            N/A             December 2007   December 2009  [GBP]1,107,250,000
Series 4...          AA     + 0.48380%  December 2008     + 1.22760%                       N/A       June 2042     [GBP]38,644,000
Series 4...         BBB     + 1.53690%  December 2008     + 2.79690%                       N/A       June 2042     [GBP]38,644,000
Series 5...         AAA        + 0.25%  December 2008        + 0.50%                       N/A       June 2042    [GBP]750,000,000
Series 5...          AA        + 0.45%  December 2008        + 0.90%                       N/A       June 2042     [GBP]26,000,000
Series 5...         BBB        + 1.45%  December 2008        + 2.45%                       N/A       June 2042     [GBP]26,000,000
                                                                                                                ------------------
TOTAL......                                                                                                     [GBP]4,762,015,000
                                                                                                                ==================



    The previous term AAA advances reflect the rating assigned by the rating
agencies to the class A previous notes at their time of issue (being, in the
case of the series 1 class A previous notes issued by Permanent Financing (No.
1) PLC and the series 1 class A previous notes issued by Permanent Financing
(No. 2) PLC, A-1+ by Standard and Poor's, P-1 by Moody's and F1 + by Fitch and
in the case of all other class A previous notes, AAA by Standard & Poor's, Aaa
by Moody's and AAA by Fitch). The previous term AA advances reflect the rating
assigned to the class B previous notes by the rating agencies (being AA by
Standard & Poor's, Aa3 by Moody's and AA by Fitch) and the previous term BBB
advances reflect the rating assigned to the class C previous notes by the
rating agencies (being BBB by Standard & Poor's, Baa2 by Moody's and BBB by
Fitch).

    The interest rates applicable to the previous term advances from time to
time are determined by reference to LIBOR for three-month sterling deposits
plus, in each case, a margin which will differ for each separate advance (as
outlined in the tables above). LIBOR for an interest period is determined on
the relevant Funding 1 interest determination date. The table above sets out
details relating to the payment of interest on the previous term advances.

                                       90



    The initial interest rate indicated in relation to a previous term advance
in the above tables applies to that previous term advance for each interest
period relating to that previous term advance to and including the interest
period which ends on the relevant step-up date indicated in that table in
relation to that previous term advance.

    The stepped-up interest rate indicated in relation to a previous term
advance in the above table applies to that previous term advance for each
interest period relating to that previous term advance from and including the
interest period which starts on the relevant step-up date indicated in that
table in relation to that previous term advance.

    The previous term advances will be repaid on the dates and in the priorities
described in "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
RECEIPTS".

                                       91



                                    THE LOANS

INTRODUCTION

    The UK housing market is primarily one of owner-occupied housing, with the
remainder in some form of public, private landlord or social ownership. The
mortgage market, whereby loans are provided for the purchase of a property and
secured on that property, is the primary source of household borrowings in the
UK. At 31st December, 2002, mortgage loans outstanding in the UK amounted to
[GBP]671 billion. Outstanding mortgage debt grew at an annual average rate of 7
per cent. between 1992 and 2002. At 31st December, 2002, 70 per cent. of
outstanding mortgage debt was held with banks and 18 per cent. with building
societies. The statistics in this paragraph have been sourced from the
Department of Transport, Local Government and the Regions, The Council of
Mortgage Lenders and the Bank of England.

    The following is a description of some of the characteristics of the loans
currently or previously offered by the seller including details of loan types,
the underwriting process, lending criteria and selected statistical
information.

    On 14th June, 2002 the seller assigned the initial loans and, on subsequent
dates, the seller has assigned further loans, in each case together with their
related security to the mortgages trustee pursuant to the mortgage sale
agreement. On the closing date, Funding 1 will make a payment to the seller in
consideration of an increased share of the trust property pursuant to the terms
of the mortgagees trust deed so that Funding 1's portion of the trust property
is of sufficient size for the purposes of this transaction. The loans currently
making up the trust property, together with their related security, accrued
interest and other amounts derived from the loans, will make up the trust
property on the closing date.

    The portfolio as at 3rd October, 2003, for which statistics are presented
later in this section, and the portfolio as at the closing date may differ due
to, among other things, amortisation of loans in the portfolio.

    Unless otherwise indicated, the description that follows relates to types of
loans that have been or could be assigned to the mortgages trustee, either as
part of the portfolio as at the closing date or as a new loan assigned to the
mortgages trustee at a later date.

    The portfolio as at 3rd October, 2003 comprised 358,227 mortgage accounts
having an aggregate outstanding principal balance of [GBP]20,114,380,916.61 as
at that date. The loans in the portfolio at that date were originated by the
seller between 1st February, 1996 and 2nd July, 2003. No loan in the portfolio
was delinquent or non-performing at the time it was assigned to the mortgages
trustee.

    After the closing date, the seller may assign new loans and their related
security to the mortgages trustee. The seller reserves the right to amend its
lending criteria and to assign to the mortgages trustee new loans which are
based upon mortgage terms (as defined in the glossary) different from those
upon which loans forming the portfolio as at 3rd October, 2003 are based. Those
new loans may include loans which are currently being offered to borrowers
which may or may not have some of the characteristics described here, but may
also include loans with other characteristics that are not currently being
offered to borrowers or that have not yet been developed. All new loans will be
required to comply with the warranties set out in the mortgage sale agreement
and all the material warranties in the mortgage sale agreement are described in
this prospectus. See "ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY".


CHARACTERISTICS OF THE LOANS

REPAYMENT TERMS

    Loans are typically repayable on one of the following bases:

       *     "repayment": the borrower makes monthly payments of both interest
             and principal so that, when the loan matures, the full amount of
             the principal of the loan will have been repaid;

                                       92



       *     "interest-only": the borrower makes monthly payments of interest
             but not of principal; when the loan matures, the entire principal
             amount of the loan is still outstanding and is payable in one lump
             sum; and

       *     a combination of both these options.

    In the case of either repayment loans or interest-only loans, the required
monthly payment may alter from month to month for various reasons, including
changes in interest rates.

    As at 3rd October, 2003, approximately 60 per cent. of the loans in the
portfolio were repayment loans and approximately 40 per cent. were interest-
only loans.

    As at 3rd October, 2003, approximately 24 per cent. of the loans in the
portfolio had their payment linked to the Halifax Payment Plan, where the
borrower pays the monthly payments using an internal transfer from a Halifax
current account or other account the borrower may have with the seller, and
approximately 72 per cent. had an active direct debit instruction from another
bank or building society account and the remainder were paid using various
other methods, such as by cheque.

    For interest-only loans (other than products offered by the seller which are
known as Retirement Home Plan loans), because the principal is repaid in a lump
sum at the maturity of the loan, the borrower is recommended to have some
repayment mechanism (such as an investment plan) in place to ensure that funds
will be available to repay the principal at the end of the term.

    Principal prepayments may be made in whole or in part at any time during the
term of a loan, subject to the payment of any repayment fees (as described in
"-- REPAYMENT FEES" below). A prepayment of the entire outstanding balance of
all loans under a mortgage account discharges the mortgage. Any prepayment in
full must be made together with all accrued interest, arrears of interest, any
unpaid expenses and any applicable repayment fee(s).

    Each of the loans is governed by English law.

INTEREST PAYMENTS AND INTEREST RATE SETTING

    The seller has responded to the competitive mortgage market by developing a
range of products with special features that are used to attract new borrowers
and retain existing customers. The seller currently offers the following
special rate loans and is able to combine these to suit the requirements of the
borrower:

       *     "discounted variable rate loans", which allow the borrower to pay
             interest at a specified discount to the variable base rate;

       *     "fixed rate loans", which are subject to a fixed rate of interest;

       *     "capped rate loans", where the borrower pays interest equal to the
             seller's variable base rate (or, as the case may be, the tracker
             rate), but where the interest rate cannot exceed a predetermined
             level, or cap; and

       *     "tracker rate loans", which are subject to a variable interest rate
             other than the variable base rate; for example the rate may be set
             at a fixed margin above or below rates set by the Bank of England.

    Each of the above special rates is offered for a predetermined period,
usually between one and five years, at the commencement of the loan (the
"PRODUCT PERIOD"). At the end of the product period the rate of interest
charged will either (a) move to some other interest rate type for a
predetermined period or (b) revert to, or remain at, a variable base rate of
interest (the "VARIABLE BASE RATE"), which is administered, at the discretion
of the seller, by reference to the general level of interest rates and
competitive forces in the UK mortgage market. In certain instances, early
repayment fees are payable by the customer if the loan is redeemed within the
product period. See "-- REPAYMENT FEES" below.

    No capped rate loans will be included in the portfolio as at the closing
date. In addition, the seller has in the past offered "added rate loans", where
the borrower pays interest at a margin above the variable base rate. Although
these products are not currently offered by the seller, some added rate loans
may be included in the portfolio as at the closing date.

                                       93



    Loans may combine one or more of the features listed in this section. Other
customer incentives may be offered with the product including cashback, free
valuations and payment of legal fees. Some product types require the borrower
to deposit a cash amount into a deposit account held with Halifax and to charge
that deposit account in favour of Halifax. Additional features such as payment
holidays (temporary suspension of monthly payments) and the ability to make
overpayments or underpayments are also available to most borrowers. See "--
OVERPAYMENTS AND UNDERPAYMENTS" and "-- PAYMENT HOLIDAYS" below. In respect of
the tracker rate loans where the tracker rate feature lasts for a specified
period of time, after the expiration of that period the interest on the tracker
rate loan will be charged at the variable base rate that applies to the
mortgage account unless the seller agrees to continue the tracker rate mortgage
or to allow the borrower to switch to a different product. In November 2002, a
new feature to vary the margin payable on the tracker rate was introduced in
respect of new tracker rate loans and new transfers to tracker rate loans only.
This feature allows Halifax to vary the tracker rate margin at any time where
such variation would be to the borrower's advantage. Halifax may vary the
margin payable on the tracker rate to the borrower's disadvantage only if the
tracker base rate (as calculated by reference to the Bank of England repo rate)
is below three per cent. All relevant borrowers are given written advance
notification of any such variation. A borrower with a tracker rate loan which
is subject to a repayment fee may, within three months of a variation which is
disadvantageous, repay that loan without having to pay an early repayment fee.
The features that apply to a particular loan are specified in the mortgage
conditions (as varied from time to time) and loan agreement.

    As at 3rd October, 2003, approximately 24 per cent. of the loans in the
portfolio were fixed rate loans. The remaining approximately 76 per cent. of
the loans in the portfolio were tracker rate loans or discounted variable rate
loans. These figures are calculated on the basis of the percentage of product
holdings of the loans in the pool, not the number of loans in the pool. Each
loan may have more than one active product.

    From 1st March, 2001 until 31st January, 2002, all new mortgage loans sold
under the Halifax brand were subject to a second variable base rate (HVR 2)
instead of the existing variable base rate (HVR 1) at the end of the
predetermined product period. Existing Halifax borrowers were in some
circumstances able to transfer to HVR 2, subject to the terms and conditions of
their existing loan and to the borrower entering a deed of variation to vary
the terms of the existing loan.

    Following the Ombudsman's determination referred to in "RISK FACTORS --
DECISIONS OF THE OMBUDSMAN COULD LEAD TO SOME TERMS OF THE LOANS BEING
UNENFORCEABLE, WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES",
Halifax announced that from 1st February, 2002 all new Halifax mortgage
products would be priced by reference to or revert to HVR 1. HVR 2 continues to
apply to existing mortgages that are linked to HVR 2.

    As at 3rd October, 2003, HVR 1 was 5.50 per cent. per annum, and HVR 2 was
4.75 per cent. per annum.

    As noted elsewhere in this prospectus, no capped rate loans will be included
in the portfolio as at the closing date, although such loans may be assigned to
the mortgages trustee in the future provided that each of the rating agencies
has confirmed that the then current ratings of the notes would not be adversely
affected.

    In addition, from 1st March, 2001, all new Halifax branded mortgages have
featured interest calculated on a daily basis rather than on an annual basis.
Any payment by the borrower will reduce the borrower's balance on which
interest will be calculated the following day. Prior to this date, most but not
all Halifax branded mortgage products had carried interest calculated on an
annual basis. Borrowers with existing loans on which interest is calculated on
an annual basis are in some circumstances able to change and have their
interest calculated on a daily basis, subject to the terms and conditions of
their existing loan and to the borrower entering a deed of variation to vary
the terms of the existing loan.

    The seller may change the interest rate, by giving the borrowers notice, on
any part of the loan, unless otherwise agreed in the loan agreement and subject
to certain restrictions set forth in the loan agreement. The seller may change
the interest rate by altering the base rate or, if permitted in the loan
agreement, charging an added rate. An added rate of not more than two per
                                       94



cent. may be  charged if the borrower  has let the property, changed  the use of
the property,  or it has  become more difficult  for the seller to  exercise its
powers over  the property.  The seller  may also  change the  borrower's monthly
payments,  the  repayment  period,  and  the accounting  period  by  giving  the
borrowers notice. In  the case of special rate loans, the  seller may cancel the
special rate under certain circumstances specified in the loan agreement.

    Except in limited circumstances as set out in "THE SERVICING AGREEMENT --
UNDERTAKINGS BY THE SERVICER", the servicer is responsible for setting the
mortgages trustee variable base rate on the loans in the portfolio as well as
on any new loans that are assigned to the mortgages trustee. The mortgage
conditions applicable to all of the variable rate loans provide that the
variable base rate may only be varied in accordance with a number of reasons
that are specified in the mortgage conditions. These reasons include:

       *     to reflect changes in the cost of funds used by the seller in its
             mortgage lending business;

       *     to reflect a change in the general practice of mortgage lenders;

       *     to reflect changes in the way the seller administers its mortgage
             accounts;

       *     to reflect any regulatory requirements or guidance or any change in
             the law or decision or recommendation by a court or an ombudsman;
             or

       *     to reflect changes to the way that the property over which the
             mortgage is granted is used or occupied.

    In respect of the variable rate loans with these mortgage conditions, the
servicer may also change the mortgages trustee variable base rate for any other
valid reason. In maintaining, determining or setting the mortgages trustee
variable base rate, the servicer will apply the factors set out here and,
except in limited circumstances as set out in "THE SERVICING AGREEMENT --
UNDERTAKINGS BY THE SERVICER", has undertaken to maintain, determine or set the
mortgages trustee variable base rate at a rate which is not higher than the
Halifax variable base rate from time to time.

    If applicable, the servicer will also be responsible for setting any
variable margins in respect of new tracker rate loans that are assigned to the
mortgages trustee in the future. However, in maintaining, determining or
setting these variable margins, except in the limited circumstances as set out
in "THE SERVICING AGREEMENT -- UNDERTAKINGS BY THE SERVICER", the servicer has
undertaken to maintain, determine or set the variable margins at a level which
is not higher than the variable margins set in accordance with the seller's
policy from time to time. The seller has a variable base rate cap whereby it
has limited its variable base rates to no more than two per cent. above the
Bank of England base rate at any time.

REPAYMENT FEES

    The borrower may be required to pay a repayment fee if certain events occur
during the predetermined product period and the loan agreement states that the
borrower is liable for repayment fees. The seller also offered some products in
the past with repayment fee periods that extended beyond the product period.
Although these types of products are not currently offered to new borrowers,
some are included in the portfolio. These events include a full or partial
unscheduled repayment of principal, or an agreement between the seller and the
borrower to switch to a different mortgage product. If all or part of the
principal owed by the borrower, other than the scheduled monthly payments, is
repaid before the end of the product period, the borrower will be liable to pay
to the seller all or part of the repayment fee based on the amount of principal
borrowed at the outset of the mortgage (if a mortgage is redeemed in part, then
a proportionate part of the repayment fee set out in the loan offer is
payable). If the borrower has more than one product attached to the mortgage,
the borrower may choose under which product the principal should be allocated.

                                       95



    The seller currently permits borrowers to repay up to 10 per cent. of the
amount outstanding on a mortgage in addition to scheduled repayments in any one
year without having to pay a repayment fee, though the seller may withdraw this
concession at its discretion. The seller currently has a policy not to charge
the repayment fee in certain circumstances, for example if the repayment is due
to the death of the borrower.

    If the seller changes the borrower's interest rate or the rate by which the
variable base rate cap exceeds the Bank of England base rate and the loan is
subject to a repayment fee, the borrower may in certain circumstances repay the
mortgage debt in full within three months of receiving notice of the change
without being charged the repayment fee.

    The mortgages trustee has agreed to pay back to the seller any repayment
fees received on the loan, so any sums received will be for the seller's
account and not for the account of the mortgages trustee.

    Some of the loans offered by the seller include a "CASHBACK" feature under
which the borrower is offered a sum of money, usually paid on completion of the
loan. The incentive may take the form of a fixed amount, a percentage of the
loan amount, or a combination of the two. Where any loan is subject to a
cashback, if there is an unscheduled principal repayment or a product switch
(as described in "-- PRODUCT SWITCHES"), in either case before a date specified
in the agreement, then a repayment fee may be repayable by the borrower.

    Some mortgage products do not include any provisions for the payment of a
repayment fee by the borrower.

OVERPAYMENTS AND UNDERPAYMENTS

    Borrowers with interest calculated annually who pay more than the scheduled
monthly payment will have the benefit of an interest adjustment on the amount
overpaid. This will only be done in cases where the total overpayment in a
month is [GBP]250 or more and the borrower has paid the normal required monthly
payments due for the rest of the year. The seller will not make any adjustment
to the interest charged in respect of the borrower's normal monthly payments,
but the borrower will be credited with interest at the rate of interest charged
on the borrower's mortgage. This concession may be withdrawn or changed by the
seller.

    If borrowers with daily calculations of interest pay more than the scheduled
monthly payment, the balance on their mortgage account will be reduced. The
seller will charge interest on the reduced balance, which reduces the amount of
interest the borrower must pay.

    Borrowers may underpay to the extent of previous overpayments.

    Missed payments or underpayments are rolled up and added to the mortgage,
and must be repaid over the remaining life of the mortgage unless it is
otherwise agreed by the seller and the borrower to extend the mortgage term.

    Any overpayments will be treated as prepayments of principal on the loans.

PAYMENT HOLIDAYS

    The seller offers "payment holidays" during which a borrower may suspend
mortgage payments without penalty. This option may be exercised, upon the
seller's agreement, for a maximum of six months during the life of the
mortgage. The payment holiday option does not include insurance premiums.

    In order to qualify, the mortgage cannot be more than one month in arrears
when the payment holiday is applied for and no payment arrangement may be
either currently in force or have been in force within the last six months.
Additionally, at least three months must have elapsed since the date of the
latest advance to the borrower. If a borrower's account is more than one month
in arrears, the seller will automatically reject the payment holiday
application.

    Furthermore, an applicant can neither be currently applying for, or in
receipt of, income support, nor in receipt of amounts to pay the mortgage under
a mortgage repayments insurance policy at the time of the application. The
applicant may not borrow any further money from the seller during the course of
the payment holiday.

                                       96



    Payments deferred under the payment holiday program are rolled up and added
to the mortgage and must be repaid over the remaining life of the mortgage,
unless the seller and the borrower agree to amend the mortgage term. The seller
will provide the borrower with a new scheduled monthly payment based on the new
amount owed. The total debt accumulated must not exceed 97 per cent. of the
value of the property and must comply with the seller's normal lending limits.

FURTHER ADVANCES

    If a borrower wishes to take out a further loan secured by the same
mortgage, the borrower will need to make a further advance application and the
seller will use the lending criteria applicable to further advances at that
time in determining whether to approve the application. All further advances
will be funded solely by the seller. Where the aggregate of the initial advance
and the further advance is greater than 90 per cent. of the indexation value of
the property, the seller will reassess the property's value, by instructing a
valuer, who may physically inspect the property. A new loan-to-value, or LTV,
ratio will be calculated by dividing the aggregate of the outstanding amount
and the further advance by the reassessed valuation. The seller reserves the
right to re-underwrite the loans. The aggregate of the outstanding amount of
the loan and the further advance may be greater than the original amount of the
loan. However, no loans will be assigned to the mortgages trustee where the LTV
ratio at the time of origination or further advance is in excess of 97 per
cent.

    In certain instances the further advance may be granted subject to the
completion of improvements, alterations, or repairs to the property. The seller
reserves the right to confirm the completion of the work, either through an
inspection of the improvement bills or a physical inspection of the property.

    In addition, the seller offers a further advance product called Home Cash
Reserve, which is a facility linked to a borrower's mortgage whereby a borrower
may draw additional funds from time to time. A borrower must have had a Halifax
mortgage for a minimum of three months to qualify for the Home Cash Reserve.
The total amount of the facility must not be less than [GBP]25,005, and
borrowers must draw down amounts of at least [GBP]1,000 at a time. Funds drawn
under the Home Cash Reserve are added to the mortgage loan. No redraw facility
is available under the Home Cash Reserve.

    None of the loans in the portfolio obliges the seller to make further
advances save for retentions and Home Cash Reserve withdrawals. However, some
loans in the portfolio may have further advances made on them prior to their
assignment to the mortgages trustee and new loans added to the portfolio in the
future may have had further advances made on them prior to that time.

    If a loan is subject to a further advance, the seller will be required to
repurchase the loan under the relevant mortgage account and its related
security from the mortgages trustee unless the relevant loan is in arrears
(although making further advances to borrowers in arrears is not in the normal
course of the seller's business) in which case no repurchase will be required.

PRODUCT SWITCHES

    From time to time borrowers may request or the servicer may offer a
variation in the financial terms and conditions applicable to the borrower's
loan. In limited circumstances, if a loan is subject to a product switch as a
result of a variation, then the seller will be required to repurchase the loan
or loans under the relevant mortgage account and their related security from
the mortgages trustee unless the relevant loan is in arrears in which case no
repurchase will be required. Those limited circumstances are that as at the
relevant date, any of the conditions precedent to the assignment of new loans
to the mortgages trustee as described in "ASSIGNMENT OF LOANS AND THEIR RELATED
SECURITY -- ASSIGNMENT OF NEW LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES
TRUSTEE" at paragraphs (A) to (P) has not been satisfied. From the date when
those conditions precedent have been satisfied, then a loan that has been
subject to a product switch will not be so repurchased by the seller. See
further "RISK FACTORS -- IN LIMITED CIRCUMSTANCES LOANS SUBJECT TO PRODUCT

                                       97



SWITCHES WILL  BE REPURCHASED BY  THE SELLER  FROM THE MORTGAGES  TRUSTEE, WHICH
WILL AFFECT THE PREPAYMENT  RATE OF THE LOANS, AND THIS MAY  AFFECT THE YIELD TO
MATURITY OF  THE ISSUER NOTES"  and "ASSIGNMENT OF  THE LOANS AND  THEIR RELATED
SECURITY".

ORIGINATION OF THE LOANS

    The seller currently derives its mortgage-lending business from the
following sources: through the Halifax and Bank of Scotland branch network
throughout the United Kingdom (including Halifax estate agency branches),
through intermediaries, through internet applications and from telephone sales.
Of the loans in the portfolio as at 3rd October, 2003, approximately 43 per
cent. were originated through the branch network, approximately 31 per cent.
through intermediaries and approximately 26 per cent. through other channels.

    Under the Halifax Mortgage Promise, the seller can provide customers with an
agreement in principle to lend almost immediately upon application. In May
2000, the seller launched the Halifax Mortgage Promise online. In June 2000,
the seller launched Mortgage Enquirer, allowing customers to view the progress
of their mortgage application via the Internet and selected intermediaries to
view their portfolio of customers' applications.

    In an effort to improve mortgage customer retention, the seller introduced
the Mortgage Review in May 2000. Over one million existing mortgage customers
were contacted during the remainder of 2000 and offered a review of their
mortgage. The programme continued throughout 2001. The seller believes that the
Mortgage Review was instrumental in retaining more existing customers and as a
result, the level of mortgage principal repaid has declined since 1999.

    The seller is a member of the Financial Ombudsman Scheme, which is a
statutory scheme under the FSMA, and follows both the Code of Banking Practice
and the Council of Mortgage Lenders' Code of Mortgage Lending Practice. The
seller has pledged its support for regulation of the UK mortgage industry by
the FSA and, in particular, the implementation of CAT marked loans. CAT is a
voluntary UK Government standard that was introduced for mortgages in 2000. The
CAT mark indicates that the product meets minimum standards for charges, access
and terms.

UNDERWRITING

    Traditionally, the seller's decision whether to underwrite or not underwrite
a loan has been made by underwriters in one of the seller's business centres,
who liaise with the intermediaries and sales staff in the branch network. Each
underwriter must undertake a training programme conducted by the seller to gain
the authority to approve loans. The seller has established various levels of
authority for its underwriters who approve loan applications. The levels are
differentiated by, among other things, degree of risk and the ratio of the loan
amount to the value of the property in the relevant application. An underwriter
wishing to move to the next level of authority must undertake further training.

    During 2001, the seller introduced a new automated system whereby the
majority of mortgages are underwritten at the point of sale and do not make use
of the traditional system of full evaluation by an underwriter. Mortgages
qualifying for the new underwriting format are, typically, either applications
from existing customers, applicants with long-standing credit or mortgages with
a low LTV ratio. Those mortgages qualifying for point-of-sale underwriting
remain subject to the seller's underwriting policies, lending criteria, and
internal procedures for compliance with government regulations, such as those
concerning money laundering.

    All mortgage underwriting decisions, whether completed at the point of sale
or in a servicing centre, are subject to internal monitoring by the seller in
order to ensure the seller's procedures and policies regarding underwriting are
being followed by staff.

LENDING CRITERIA

    Each loan in the portfolio was originated according to the seller's lending
criteria applicable at the time the loan was offered, which included some or
all of the criteria set out in this section. New loans may only be included in
the portfolio if they are originated in accordance with the lending criteria
applicable at the time the loan is offered and if the conditions contained in
"ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY -- ASSIGNMENT OF NEW LOANS
AND THEIR RELATED SECURITY TO

                                       98



THE  MORTGAGES TRUSTEE"  have been  satisfied. However,  the seller  retains the
right  to  revise its  lending  criteria  from time  to  time,  so the  criteria
applicable to  new loans may not  be the same  as those currently used.  Some of
the factors currently used in making a lending decision are as follows.

(1) Type of property

    Properties may be either freehold or leasehold. In the case of leasehold
properties, there must be at least 30 years left on the lease at the end of the
mortgage term. The property must be used solely for residential purposes (with
extremely limited case-by-case exceptions) and must be in sound structural
condition and repair or be capable of being put into such state. House boats,
mobile homes, and any property on which buildings insurance cannot be arranged
are not acceptable. All persons who are to be legal owners of the property on
completion must be borrowers under the mortgage.

    All properties have been valued by a valuer approved by the seller or, where
appropriate, according to a methodology which would meet the standards of a
reasonable, prudent mortgage lender (as referred to under "THE SERVICING
AGREEMENT -- UNDERTAKINGS BY THE SERVICER") and which has been approved by the
seller.

(2) Term of loan

    There is no minimum term on home purchase loans and the current maximum term
is 40 years for all loans. A repayment period for a new further advance that
would extend beyond the term of the original advance may also be accepted at
the seller's discretion, subject to the following:

       *     the consent of any subsequent lender or guarantor to the further
             advance;

       *     the seller may in its discretion extend the period of the original
             advance, provided that, in the case of all leasehold properties,
             not less than 30 years of the lease must be left unexpired at the
             end of the term of the mortgage; and

       *     the approval of the valuers is required where the valuer has
             previously recommended a term which is shorter than the maximum
             loan terms referred to above.

    If the customer requests to increase the term of the existing loan, the
maximum term for a repayment loan is 25 years from the date from which the
extended term is granted. However, the total term from the start date of the
account must not exceed 40 years.

(3) Age of applicant

    All borrowers must be aged 18 or over. There is no maximum age limit.
However, if the term of the mortgage extends into retirement, the seller will
attempt to ascertain the borrower's anticipated income in retirement. If the
seller determines the borrower will not be able to afford the mortgage into
retirement, the application will be declined. If the borrower is already
retired, the seller will consider the borrower's ability to support the loan.

(4) Loan-to-value (or LTV) ratio

    The maximum original LTV ratio of loans in the portfolio is 97 per cent. For
properties of [GBP]150,000 or less, the seller may currently lend up to 97 per
cent. of the improved valuation of the property (the original valuation plus
the increase in value deriving from any improvements). For properties in excess
of [GBP]150,000, the permissible LTV ratio decreases as the property value
increases. The seller does not provide loans in excess of 100 per cent. of the
sum of the purchase price and the increase in value deriving from any
improvements.

    In the case of a property that is being purchased, value is determined by
the lower of the valuation and the purchase price. In the case of a remortgage
or further advance, value is determined on the basis of a valuation only.

                                       99



(5) Mortgage indemnity guarantee policies and high LTV fees

    Borrowers are currently required to pay high LTV fees to the seller for each
mortgage account where the aggregate of the outstanding principal balance of
the relevant loan(s) at origination (excluding any capitalised high LTV fees
and/or booking fees and/or valuation fees) exceeds certain specified
percentages.

    If the LTV ratio exceeds 90 per cent., the borrower pays high LTV fees based
on the difference between the actual LTV ratio and a 75 per cent. LTV ratio.

    Prior to 1st January, 2001, the seller required cover under mortgage
indemnity guarantee, or MIG, policies for mortgages where the LTV ratio
exceeded 75 per cent., though during 1999 and 2000 the seller paid the premium
for the MIG cover if the LTV ratio was between 75 per cent. and 90 per cent.
Approximately 43 per cent. of the loans in the portfolio as at 3rd October,
2003 are covered by MIG policies. Since 1st January, 2001, the seller has not
required cover under MIG policies for any mortgage loans. See "-- INSURANCE
POLICIES -- MORTGAGE INDEMNITY GUARANTEE POLICIES AND HIGH LTV FEES" below.

(6) Status of applicant(s)

    The maximum amount of the aggregate loan(s) under a mortgage account is
determined by a number of factors, including the applicant's income. In
determining income, the seller includes basic salary as primary income, along
with performance or profit-related pay, allowances, mortgage subsidies,
pensions, annuities and state benefits. Payments for overtime, bonus and
commissions will not be automatically included in income. The seller will
deduct the annual cost of existing commitments from the applicant's gross
income, depending on the applicant's credit score. The seller will also verify
the applicant's employment.

    In cases where a single borrower is attempting to have the seller take a
secondary income into account, the seller will consider the sustainability of
the borrower's work hours, the similarity of the jobs and/or skills, the
commuting time and distance between the jobs, the length of employment at both
positions and whether the salary is consistent with the type of employment. The
seller will determine, after assessing the above factors, if it is appropriate
to use both incomes. If so, both incomes will be used as part of the normal
income calculation.

    When there are two applicants, the seller adds joint incomes together for
the purpose of calculating the applicants' total income. The seller may at its
discretion consider the income of one additional applicant as well, but only a
maximum rate of one times that income.

    Positive proof of the borrower's identity and address must be established.
In exceptional circumstances this requirement can be waived (provided money
laundering regulations are complied with), but the reasons for doing so must be
fully documented.

    The seller may exercise discretion within its lending criteria in applying
those factors that are used to determine the maximum amount of the loan(s).
Accordingly, these parameters may vary for some loans. The seller may take the
following into account when exercising discretion: credit score result,
existing customer relationship, percentage of LTV, stability of employment and
career progression, availability of living allowances and/or mortgage subsidy
from the employer, employer's standing, regularity of overtime, bonus or
commission (up to a maximum of 60 per cent. of the income), credit commitments,
quality of security (such as type of property, repairs, location or
saleability), and the increase in income needed to support the loan.

    The seller may not exercise discretion where it is lending over 95 per cent.
of value or the borrower's credit score fails. There is an exception from this
policy for existing Halifax mortgage customers who are moving home and the
seller's overall position is improved.

(7) Credit history

    (a)      Credit search

             With the exception, in some circumstances, of further advances to
             existing Halifax borrowers, a credit search is carried out in
             respect of all applicants. Applications may be declined where an
             adverse credit history (for example, county court judgment,
             default, or bankruptcy notice) is revealed.

                                       100



    (b)      Existing lender's reference

             In some cases, the seller may seek a reference from any existing
             and/or previous lender. Any reference must satisfy the seller that
             the account has been properly conducted and that no history of
             material arrears exists.

    (c)      First time buyers/applicants in rented accommodation

             Where applicants currently reside in rented accommodation, the
             seller may seek a landlord's reference. In addition, if considered
             appropriate, a further reference may be taken in connection with
             any other property rented by the applicant(s) within the preceding
             18 months.

    (d)      Bank reference

             A bank reference may be sought or the applicant may be required to
             provide bank statements in support of his or her application.

(8) Scorecard

    The seller uses some of the criteria described here and various other
criteria to produce an overall score for the application that reflects a
statistical analysis of the risk of advancing the loan. The lending policies
and processes are determined centrally to ensure consistency in the management
and monitoring of credit risk exposure. Full use is made of software technology
in credit scoring new applications. Credit scoring applies statistical analysis
to publicly available data and customer-provided data to assess the likelihood
of an account going into arrears. In addition, the seller is currently
developing behavioral scoring, which will enable it to use customer data on
existing accounts to make further lending decisions and to prioritise action in
the case of arrears. The development will encompass account management for
managing facilities such as flexible loans and is planned for delivery in the
first quarter of 2004. Mortgage collection is conducted through a number of
payment collection departments.

    The seller reserves the right to decline an application that has received a
passing score. The seller does have an appeals process if a potential borrower
believes his or her application has been unfairly denied. It is the seller's
policy to allow only authorised individuals to exercise discretion in granting
variances from the scorecard.

CHANGES TO THE UNDERWRITING POLICIES AND THE LENDING CRITERIA

    The seller's underwriting policies and lending criteria are subject to
change within the seller's sole discretion. New loans and further advances that
are originated under lending criteria that are different from the criteria set
out here may be assigned to the mortgages trustee.


INSURANCE POLICIES

INSURANCE ON THE PROPERTY

    A borrower is required to insure the mortgaged property with buildings
insurance. The insurance may be purchased through the seller, or alternatively
the borrower or landlord (in the case of a leasehold property) may arrange for
the buildings insurance independently. In either case, the borrower must ensure
that the buildings insurance payments are kept up to date.

    If the borrower does not insure the property, or insures the property but
violates a provision of the insurance contract, the seller will upon becoming
aware of the same insure the property itself, in which case the seller may
determine who the insurer will be, what will be covered by the policy, the
amount of the sum insured and any excess. The borrower will be responsible for
the payment of insurance premiums. The seller retains the right to settle all
insurance claims on reasonable terms without the borrower's consent.

HALIFAX POLICIES

    If the buildings insurance is purchased by the borrower through the seller,
the seller will arrange the insurance through Halifax General Insurance
Services Limited. The premiums paid by the borrower will be calculated
depending on the location of the borrower's residence, the type, age and use of
the borrower's property, and the borrower's age and past claims history. The
borrower will have the option of paying the premium as a lump sum or over a 12-
month period with the

                                       101



borrower's  monthly  mortgage  payments.  If  paid  monthly,  interest  will  be
charged. Any  unpaid premiums will  be added directly  to the mortgage  loan and
interest  charged. The  policy  will  be automatically  renewed  each year.  The
seller will  provide cover from the  date the purchase contracts  for a property
are exchanged;  if the borrower already  owns the property, cover  will start on
the date that the borrower's mortgage is completed.

    The borrower must ensure that nothing occurs which reduces the risk coverage
or the amount of the sum insured, increases the premiums or the excess,
prevents or hinders any claim from being settled in full, or renders the
insurance invalid. On newly originated loans, the conveyancer will advise the
customer in writing of the need to ensure that adequate insurance cover is in
place.


    The buildings insurance available through the seller does not cover the
contents of the borrower's home. Separate contents insurance is also available
through Halifax General Insurance Services Limited. Halifax General Insurance
Services Limited does not underwrite the buildings or contents insurance
itself; it acts as a broker and administrator for such policies. All buildings
and contents insurance is currently underwritten by Royal & Sun Alliance
Insurance plc ("ROYAL & SUN ALLIANCE"). With effect from 1st January, 2004,
however, it is expected that new business or renewals will beunderwritten by
St Andrew's Insurance.


    In the event of a claim, the insured will receive up to the full cost of
rebuilding the property in the same form as before the damage occurred,
including the costs of complying with local authority and other statutory
requirements, professional fees and related costs. Standard policy conditions
apply. Amounts paid under the insurance policy are generally utilised to fund
the reinstatement of the property or are otherwise paid to the seller to reduce
the amount of the loan(s).

    The seller has procured the endorsement of Royal & Sun Alliance to the
inclusion of Funding 1 and the mortgages trustee as an insured under the
Halifax policies in so far as the seller was so insured prior to the assignment
of the relevant loans to the mortgages trustee. In the servicing agreement, the
seller, acting in its capacity as servicer, has also agreed to deal with claims
under the Halifax policies in accordance with its normal procedures. If the
seller, acting in its capacity as servicer, receives any claim proceeds
relating to a loan which has been assigned to the mortgages trustee, these will
be required to be paid into the mortgages trustee's, rather than the seller's,
accounts.

BORROWER-ARRANGED BUILDINGS INSURANCE

    A borrower may elect not to take up a Halifax policy, or a borrower who
originally had a Halifax policy may elect to insure the property with an
independent insurer. The seller requires that any borrower-arranged insurance
policy be drawn in the joint names of the seller and all of the applicants and
be maintained in their joint names for the duration of the mortgage. If this is
not possible, for example because the property is leasehold and the lease
provides for the landlord to insure, the borrower must arrange for the seller's
interest to be noted on the landlord's policy. The seller also requires that
the sum insured be for an amount not less than the full reinstatement value of
the property and be reviewed annually, that the borrower inform the seller of
any damage to the property that occurs, and that the borrower make a claim
under the insurance for any damages covered by it unless the borrower makes
good the damage.

    If the borrower fails to maintain the existing insurance cover over his or
her property or wishes to change insurance providers, the borrower must contact
the seller and provide the details of any new insurance cover he or she has
taken out. Otherwise, the seller will arrange buildings insurance for the
property under its insurance arrangements with Royal & Sun Alliance and debit
the insurance premium amount to the borrower's account.

MORTGAGE PROTECTION PLANS

    The seller currently offers borrowers the option to purchase a total
mortgage protection plan. A total mortgage protection plan can provide cover in
cases of death, unemployment, accident, sickness, critical illness, or
disability. The borrower may choose the types and amount of cover that is
needed up to a maximum of [GBP]200,000 combined life and critical illness
cover, and may change the plan details each year. The borrower's premiums are
paid monthly in advance by direct debit separate from the monthly mortgage
payments. The seller has also offered mortgage repayments

                                       102



insurance in  the past, underwritten  by Halifax Insurance Ireland  Limited from
2nd  January, 2001,  and by  General  Electric Financial  Insurance before  that
date.  Though  the seller  does  not  currently  market the  mortgage  repayment
insurance, in  some instances it  is offered  to borrowers. In  those instances,
the  insurance  continues  to  be  underwritten  by  Halifax  Insurance  Ireland
Limited. Existing mortgage  repayment insurance policies will  continue unless a
borrower requests to change to a total mortgage protection plan.

PROPERTIES IN POSSESSION COVER

    When a mortgaged property is taken into possession by the seller and
buildings insurance has been arranged through the seller, Halifax General
Insurance Services Limited takes the necessary actions to ensure that the
appropriate insurance cover is provided on the property. The seller may claim
under this policy for any damage occurring to the property while in the
seller's possession.

    The seller also maintains a freedom of agency indemnity policy with Royal &
Sun Alliance, which provides cover for damage to properties over which the
seller exercises its power of sale and where insurance independently arranged
by the borrower will not cover the damage.

    The seller has procured the endorsement of Royal & Sun Alliance to the
inclusion of Funding 1 and the mortgages trustee as insured under the
properties in possession cover. To the extent that any proceeds are received by
the servicer, it has agreed to pay these into the mortgages trustee's accounts.
The servicer will make claims in accordance with the seller's policy and pay
proceeds relating to the loans into the mortgages trustee's accounts.

    In the mortgage sale agreement the seller has agreed to make and enforce
claims under the relevant policies and to hold the proceeds of claims on trust
for the mortgages trustee or as the mortgages trustee may direct.

TITLE INSURANCE

    As at the closing date, there will be no loans in the portfolio for which
the underlying mortgages have the benefit of a title insurance policy, although
the portfolio may contain loans of this type in the future. Inclusion of loans
in the portfolio having the benefit of a title insurance policy will be subject
to the approval of the security trustee and confirmation from each rating
agency that inclusion of these loans will not cause the downgrade or withdrawal
of the rating of any issuer note. Relevant representations and warranties will
be given in relation to any title insurance policy each time that Funding 1
provides consideration for the assignment of new loans to the mortgages trust.

MORTGAGE INDEMNITY GUARANTEE ("MIG") POLICIES AND HIGH LTV FEES

    The seller currently requires borrowers to pay high LTV fees for loans made
to borrowers that are over 90 per cent. of the property's value. The seller
currently does not use secondary cover, but collects high LTV fees from the
relevant borrower itself, with the risk remaining on the seller's balance
sheet. The high LTV fees are charged to the borrower based on the difference
between the actual LTV ratio and a 75 per cent. LTV ratio.

    Approximately 43 per cent. of the mortgages in the portfolio as at 3rd
October, 2003 are subject to MIG policies arranged when the loan was originated
by the seller. MIG policies are a type of agreement between a lender and an
insurance company to underwrite the amount of each relevant mortgage account
that exceeds a certain LTV ratio. Each MIG policy sets out a formula to
calculate the limit of indemnity in respect of each mortgage covered by the MIG
policy. See "-- CHARACTERISTICS OF THE LOANS -- LENDING CRITERIA -- (5)
MORTGAGE INDEMNITY GUARANTEE POLICIES AND HIGH LTV FEES". The seller previously
contracted with GE Capital, General Accident, Halifax Mortgage Re Ltd, a wholly
owned subsidiary of the seller, and Royal & Sun Alliance from 1st February,
1996 until 31st May, 1996. The seller then contracted with GE Capital, General
Accident and Halifax Mortgage Re Ltd from 1st June, 1996 until 31st December,
1997. From 1st January, 1998 until 31st December, 2000, Halifax Mortgage Re Ltd
was the seller's sole MIG insurer. The seller stopped placing MIG policies as
of 1st January, 2001. During the 1996-2000 period, cover under an MIG policy
was mandatory where the LTV ratio of a loan exceeded 75 per cent.

                                       103



    On 19th December, 2001, the insurance business, including the MIG policies,
of Halifax Mortgage Re Ltd was acquired by HBOS Insurance (PCC) Guernsey
Limited by portfolio transfer. HBOS Insurance (PCC) Guernsey Limited was
registered on 14th December, 2001 as a protected cell company in accordance
with provisions of the Guernsey Protected Cell Companies Ordinance 1997.

    The insured under each MIG policy is the seller and in certain circumstances
its relevant subsidiary. The seller has formally assigned, or will formally
assign, its interest in each MIG policy contracted with HBOS Insurance (PCC)
Guernsey Limited to the mortgages trustee to the extent that it relates to the
loans from time to time comprised in the portfolio. For MIG policies contracted
with GE Capital, General Accident or Royal & Sun Alliance, the seller has
procured or will procure the endorsement of each insurer to the inclusion of
Funding 1 and the mortgages trustee as an insured under each policy.
Practically speaking, this has little effect on the way in which claims are
made and paid under the policies as they continue to be administered by the
seller acting in its capacity as servicer. To the extent that claims relate to
loans in the portfolio, their proceeds will be paid by the seller into the
mortgages trustee's accounts and all other claims will be paid into the
seller's account.

    Management of the seller believes that financial information relating to
HBOS Insurance (PCC) Guernsey Limited is not material to an investor's decision
to purchase the issuer notes. HBOS Insurance (PCC) Guernsey Limited is not
rated by any nationally recognised statistical rating agency.


STATISTICAL INFORMATION ON THE PORTFOLIO

    The statistical and other information contained in this prospectus has been
compiled by reference to the loans and mortgage accounts in the portfolio as at
3rd October, 2003. Columns stating percentage amounts may not add up to 100 per
cent. due to rounding. A loan will be removed from the portfolio if in the
period up to (and including) the closing date the loan is repaid in full or if
the loan does not comply with the terms of the mortgage sale agreement on the
closing date. Except as otherwise indicated, these tables have been prepared
using the current balance, which includes all principal and accrued interest
for the loans in the pool.

                                       104



OUTSTANDING CURRENT BALANCES

    Range of outstanding current balances:


                                              AGGREGATE
RANGE OF OUTSTANDING CURRENT                OUTSTANDING
BALANCES (INCLUDING CAPITALISED                 CURRENT              NUMBER OF
HIGH LTV FEES AND/OR BOOKING                    BALANCE               MORTGAGE
FEES AND/OR VALUATION FEES)                     ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- -------------------------------  ----------------------  ----------  ---------  ----------
                                                                           
[GBP]0 -- [GBP]24,999.99.......        1,069,955,292.46         5.3     68,101        19.0
[GBP]25,000 -- [GBP]49,999.99..        4,917,553,372.12        24.4    132,065        36.9
[GBP]50,000 -- [GBP]74,999.99..        4,896,039,352.12        24.3     80,127        22.4
[GBP]75,000 -- [GBP]99,999.99..        3,209,231,651.97        16.0     37,334        10.4
[GBP]100,000 -- [GBP]124,999.99        2,002,742,703.95        10.0     17,983         5.0
[GBP]125,000 -- [GBP]149,999.99        1,283,374,741.62         6.4      9,413         2.6
[GBP]150,000 -- [GBP]174,999.99          773,171,299.14         3.8      4,799         1.3
[GBP]175,000 -- [GBP]199,999.99          557,432,510.08         2.8      2,986         0.8
[GBP]200,000 -- [GBP]224,999.99          376,591,483.76         1.9      1,778         0.5
[GBP]225,000 -- [GBP]249,999.99          282,929,380.46         1.4      1,190         0.3
[GBP]250,000 -- [GBP]349,999.99          593,543,698.17         3.0      2,045         0.6
[GBP]350,000 -- [GBP]399,999.99          148,005,995.83         0.7        397         0.1
[GBP]400,000 -- [GBP]449,999.99            2,406,581.09         0.0          6         0.0
[GBP]450,000 -- [GBP]500,000.00            1,402,853.85         0.0          3         0.0
                                 ----------------------  ----------  ---------  ----------
Totals.........................  [GBP]20,114,380,916.61       100.0    358,227       100.0
                                 ----------------------  ----------  ---------  ----------



    The largest mortgage account has an outstanding current balance of
[GBP]496,629.97 and the smallest mortgage account has an outstanding current
balance of [GBP]1.00. The average outstanding current balance is approximately
[GBP]56,149.82.

    There are nine mortgage accounts with an outstanding current balance of over
[GBP]400,000 in the portfolio. Each of these mortgage accounts will be
repurchased by the seller prior to the closing date.

LTV RATIOS AT ORIGINATION

    The following table shows the range of LTV ratios, which express the
outstanding balance of a mortgage loan as at the date of the original initial
mortgage loan origination divided by the value of the property securing that
mortgage loan at the same date. The seller has not revalued any of the
mortgaged properties since the date of the origination of the related mortgage
loan. Where, however, additional lending has been applied for or advanced on an
account since origination, the original valuation may have been updated with a
more recent valuation. Where this is the case, this revised valuation has been
used in formulating this data.

                                       105





RANGE OF LTV RATIOS AT              AGGREGATE
ORIGINATION (EXCLUDING            OUTSTANDING
CAPITALISED HIGH LTV FEES             CURRENT              NUMBER OF
AND/OR BOOKING FEES AND/OR            BALANCE               MORTGAGE
VALUATION FEES)                       ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- --------------------------  -----------------  ----------  ---------  ----------
                                                                 
0% -- 24.99%..............     510,852,197.72         2.5     20,420         5.7
25.00% -- 49.99%..........   3,112,030,751.75        15.5     70,459        19.7
50.00% -- 74.99%..........   7,277,058,565.89        36.2    115,490        32.2
75.00% -- 79.99%..........   1,517,933,254.01         7.5     22,134         6.2
80.00% -- 84.99%..........   1,287,744,990.99         6.4     20,263         5.7
85.00% -- 89.99%..........   1,900,575,525.96         9.4     29,309         8.2
90.00% -- 94.99%..........   3,713,172,562.03        18.5     65,694        18.3
95.00% -- 97%.............     795,013,068.26         4.0     14,458         4.0
                            -----------------  ----------  ---------  ----------
Totals....................  20,114,380,916.61       100.0    358,227       100.0
                            =================  ==========  =========  ==========



    The weighted average LTV ratio of the mortgage accounts (excluding any
capitalised high LTV fees and capitalised booking fees) at origination was
69.95 per cent. The highest LTV ratio of any mortgage account (excluding any
capitalised high LTV fees and any capitalised booking fees) at origination was
97 per cent. and the lowest was 0 per cent.

CURRENT LTV RATIOS

    The following table shows the range of LTV ratios, which express the
outstanding current balance of the mortgage loan as at 3rd October, 2003
divided by the indexed valuation of the property securing that mortgage loan at
the same date.


RANGE OF CURRENT LTV RATIOS               AGGREGATE
(EXCLUDING ANY OUTSTANDING FEES,        OUTSTANDING              NUMBER OF
SUCH AS INSURANCE FEES AND/OR       CURRENT BALANCE               MORTGAGE
HIGH LTV FEES)                              ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- --------------------------------  -----------------  ----------  ---------  ----------
                                                                       
0.00% -- 24.99%.................   2,300,386,034.65        11.4     77,839        21.7
25.00% -- 49.99%................   9,414,472,152.24        46.8    163,634        45.7
50.00% -- 74.99%................   7,662,239,529.39        38.1    108,955        30.4
75.00% -- 79.99%................     286,583,604.28         1.4      3,014         0.8
80.00% -- 84.99%................     175,877,058.60         0.9      1,913         0.5
85.00% -- 89.99%................     162,917,704.43         0.8      1,763         0.5
90.00% -- 94.99%................      80,466,588.81         0.4        770         0.2
95.00% -- 96.99%................      23,200,452.08         0.1        230         0.1
97.00% -- 100%..................       8,237,792.15         0.0        109         0.0
                                  -----------------  ----------  ---------  ----------
Totals..........................  20,114,380,916.61       100.0    358,227       100.0
                                  =================  ==========  =========  ==========



    The weighted average current LTV ratio of the mortgage accounts (excluding
any capitalised high LTV fees and capitalised booking fees) was 46.02 per cent.
The highest current LTV ratio of any mortgage account (including any
capitalised high LTV fees and any capitalised booking fees) was 99.30 per cent.
and the lowest was 0 per cent.

                                       106



GEOGRAPHICAL SPREAD

    The following table shows the spread of properties throughout England and
Wales. No properties are situated outside England and Wales. The geographical
location of a property has no impact upon the seller's lending criteria and
current credit scoring tests.


                                    AGGREGATE
                                  OUTSTANDING
                                      CURRENT              NUMBER OF
                                      BALANCE               MORTGAGE
HALIFAX MAPPED REGION                 ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- ----------------------      -----------------  ----------  ---------  ----------
                                                                 
London & South East.......   6,118,863,628.79        30.4     74,822        20.9
Midlands & East Anglia....   4,776,414,296.61        23.7     85,781        23.9
North.....................   3,083,780,601.34        15.3     75,723        21.1
North West................   2,810,459,242.72        14.0     62,571        17.5
South, West & Wales.......   3,199,659,064.83        15.9     57,402        16.0
Other.....................     125,204,082.31         0.6      1,928         0.5
                            -----------------  ----------  ---------  ----------
Totals....................  20,114,380,916.61       100.0    358,227       100.0
                            =================  ==========  =========  ==========



SEASONING OF LOANS

    The following table shows the time that has elapsed since the date of
origination of the loans. The data in this table has been forecast forward to
25th November, 2003 for the purposes of calculating the seasoning.


                                    AGGREGATE
                                  OUTSTANDING
                                      CURRENT              NUMBER OF
                                      BALANCE               MORTGAGE
AGE OF LOANS IN MONTHS                ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- --------------------------  -----------------  ----------  ---------  ----------
                                                                 
0 to <6...................     136,890,110.54         0.7      1,592         0.4
6 to <12..................   1,123,108,762.57         5.6     13,385         3.7
12 to <18.................   1,702,384,674.93         8.5     21,242         5.9
18 to <24.................   2,459,078,489.30        12.2     35,220         9.8
24 to <30.................   3,061,324,490.51        15.2     48,482        13.5
30 to <36.................   1,652,855,065.49         8.2     29,981         8.4
36 to <42.................   1,464,095,444.04         7.3     29,097         8.1
42 to <48.................   1,272,724,783.27         6.3     25,393         7.1
48 to <54.................   1,920,742,928.72         9.5     35,733        10.0
54 to <60.................   1,100,552,723.14         5.5     22,648         6.3
60 to <66.................   1,538,305,334.02         7.6     32,298         9.0
66 to <72.................     810,402,833.34         4.0     18,307         5.1
72 +......................   1,871,915,276.74         9.3     44,849        12.5
                            -----------------  ----------  ---------  ----------
Totals....................  20,114,380,916.61       100.0    358,227       100.0
                            =================  ==========  =========  ==========



    The weighted average seasoning of loans was 39.4 months and the maximum
seasoning of loans was 91.00 months. The minimum seasoning of loans was 4.00
months.

                                       107



YEARS TO MATURITY OF LOANS

    The following table shows the number of years of the mortgage term which
remain unexpired:


                                    AGGREGATE
                                  OUTSTANDING
                                      CURRENT              NUMBER OF
                                      BALANCE               MORTGAGE
YEARS TO MATURITY                     ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- --------------------------  -----------------  ----------  ---------  ----------
                                                                 
<5........................     187,789,643.12         0.9      8,386         2.3
5 to <10..................   1,750,150,452.47         8.7     47,575        13.3
10 to <15.................   3,603,898,934.41        17.9     70,729        19.7
15 to <20.................   5,559,645,029.93        27.6     97,003        27.1
20 to <25.................   8,840,614,646.39        44.0    128,138        35.8
25 to <30.................      27,646,557.93         0.1        316         0.1
30 to <35.................      67,021,825.41         0.3      3,134         0.9
35 to <40.................      77,401,504.69         0.4      2,941         0.8
40 to <41.................         212,322.27         0.0          5         0.0
                            -----------------  ----------  ---------  ----------
Totals....................  20,114,380,916.61       100.0    358,227         100
                            =================  ==========  =========  ==========



    The weighted average remaining term of loans was 18.11 years and the maximum
remaining term was 40 years. The minimum remaining term was 0 years.

    There are five mortgage accounts in the portfolio with a maximum remaining
term of over 40 years. These mortgage accounts will be repurchased by the
seller prior to the closing date.

PURPOSE OF LOAN

    The following table shows the purpose of the loans on origination:


                                    AGGREGATE
                                  OUTSTANDING
                                      CURRENT              NUMBER OF
                                      BALANCE               MORTGAGE
USE OF PROCEEDS                       ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- --------------------------  -----------------  ----------  ---------  ----------
                                                                 
Purchase..................  15,948,659,421.51        79.3    283,906        79.3
Remortgage................   4,165,721,495.10        20.7     74,321        20.7
                            -----------------  ----------  ---------  ----------
Totals....................  20,114,380,916.61       100.0    358,227       100.0
                            =================  ==========  =========  ==========




                                       108



PROPERTY TYPE

    The following table shows the types of properties to which the loans relate.
Descriptions of certain of the terms used in these property types are contained
in the glossary.


                                   AGGREGATE
                                 OUTSTANDING
                                     CURRENT
                                     BALANCE               NUMBER OF
PROPERTY TYPE                        ([GBP])  % OF TOTAL  PROPERTIES  % OF TOTAL
- -------------------------  -----------------  ----------  ----------  ----------
                                                                 
Detached.................   6,381,948,467.13        31.7      89,745        25.1
Other....................   2,204,847,246.16        11.0      34,353         9.6
Terraced.................   6,115,994,762.79        30.4     121,179        33.8
Semi-detached............   5,395,853,043.20        26.8     112,761        31.5
Unknown..................      15,737,397.34         0.1         189         0.1
                           -----------------  ----------  ----------  ----------
Totals...................  20,114,380,916.61       100.0     358,227       100.0
                           =================  ==========  ==========  ==========



DISTRIBUTION OF FIXED RATE LOANS

    Fixed rate loans remain at the relevant fixed rate for a period of time as
specified in the offer conditions, after which they move to a variable base
rate or some other rate as specified in the offer conditions.


                                    AGGREGATE
                                  OUTSTANDING
                                     INTEREST
                                      BEARING              NUMBER OF  % OF TOTAL
                                      BALANCE                PRODUCT  FIXED RATE
FIXED RATE %                          ([GBP])  % OF TOTAL   HOLDINGS    HOLDINGS
- ---------------------------  ----------------  ----------  ---------  ----------
                                                                 
0 -- 3.99..................    294,257,600.35         5.9      3,899         4.6
4.00 -- 4.99...............    845,845,920.71        17.0     11,826        14.0
5.00 -- 5.99...............  2,805,092,405.26        56.4     46,771        55.3
6.00 -- 6.99...............  1,003,519,689.38        20.2     21,213        25.1
7.00 -- 7.99...............     28,516,959.71         0.6        886         1.0
8.00 -- 8.99...............        539,294.07         0.0         14         0.0
                             ----------------  ----------  ---------  ----------
Totals.....................  4,977,771,869.48       100.0     84,609       100.0
                             ================  ==========  =========  ==========




                                       109





                                    AGGREGATE
                                  OUTSTANDING
                                     INTEREST
                                      BEARING              NUMBER OF  % OF TOTAL
YEAR IN WHICH FIXED RATE              BALANCE                PRODUCT  FIXED RATE
PERIOD                                ([GBP])  % OF TOTAL   HOLDINGS    HOLDINGS
- ---------------------------  ----------------  ----------  ---------  ----------
                                                                 
2003.......................    476,012,830.18         9.6      7,798         9.2
2004.......................  2,328,865,909.71        46.8     40,429        47.8
2005.......................    946,551,152.95        19.0     14,328        16.9
2006.......................    593,492,123.50        11.9      9,185        10.9
2007.......................    303,779,917.51         6.1      5,267         6.2
2008.......................    290,475,854.97         5.8      5,819         6.9
2009.......................     31,398,040.22         0.6        704         0.8
2013.......................      6,680,044.68         0.1        119         0.1
2014.......................        515,995.76         0.0        960         1.1
                             ----------------  ----------  ---------  ----------
Totals.....................  4,977,771,869.48       100.0     84,609       100.0
                             ================  ==========  =========  ==========



CHARACTERISTICS OF UNITED KINGDOM RESIDENTIAL MORTGAGE MARKET

    The housing market in the UK is primarily one of owner-occupied housing. At
31st December, 2002, owner-occupation and privately rented accommodation
accounted for 69.6 per cent. and 9.9 per cent. of the housing stock
respectively, according to the Department of Transport, Local Government, and
the Regions. The remainder were in some form of public/social ownership.

    According to the Council of Mortgage Lenders, at 31st December, 2002,
mortgage loans outstanding in the UK amounted to [GBP]671 billion, with banks
and building societies holding 70 per cent. and 18 per cent. of the total
respectively, and outstanding mortgage debt grew by 13.4 per cent., well above
the long-term average of 7 per cent. during 1992-2002.

    Set out in the following tables are a number of characteristics of the
United Kingdom mortgage market.


INDUSTRY AND CPR RATES

    This quarterly industry constant prepayment rate ("INDUSTRY CPR") data was
calculated by dividing the amount of scheduled and unscheduled repayments of
mortgages made by building societies in a quarter by the quarterly balance of
mortgages outstanding for building societies in the UK. These quarterly
repayment rates were then annualised using standard methodology.

    Over the past 40 years, industry CPRs experienced in respect of residential
mortgage loans made by building societies have been between 9.5 per cent. and
14.0 per cent. for approximately 78 per cent. of that time.

                                       110





                    AGGREGATE        AGGREGATE        AGGREGATE        AGGREGATE
                     QUARTERS         QUARTERS         QUARTERS         QUARTERS
                      OVER 40   CPR    OVER 40   CPR    OVER 40   CPR    OVER 40
CPR (%)                 YEARS   (%)      YEARS   (%)      YEARS   (%)      YEARS
- ---------           ---------  ----  ---------  ----  ---------  ----  ---------
                                                        
7.0                         0  11.5         16    16          4  20.5          1
7.5                         0    12         20  16.5          2    21          0
8.0                         4  12.5         13    17          1  21.5          0
8.5                         1    13         11  17.5          1    22          0
9.0                         6  13.5          5    18          1  22.5          2
9.5                         9    14          6  18.5          1
10.0                       10  14.5          2    19          1
10.5                       18    15          3  19.5          2
11.0                       18  15.5          2    20          2




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


Source: Council of Mortgage Lenders

    Over the past 40 years, the highest single quarter industry CPR experienced
in respect of residential mortgage loans made by building societies was
recorded in September 2002 at a level of 22.40 per cent. The lowest level was
7.94 per cent. in June and March of 1974.

    The highest 12-month rolling average industry CPR over the same 40-year
period was 21.06 per cent. The lowest was 8.84 per cent.


                           INDUSTRY                           INDUSTRY
                           CPR RATE  12-MONTH                 CPR RATE  12-MONTH
                            FOR THE   ROLLING                  FOR THE   ROLLING
                            QUARTER   AVERAGE                  QUARTER   AVERAGE
QUARTER                         (%)       (%)  QUARTER             (%)       (%)
- -------------------------  --------  --------  -------------  --------  --------
                                                              
March 1981...............      9.97      9.74  June 1981....     11.78     10.52
September 1981...........     12.53     11.19  December 1981     11.82     11.53
March 1982...............      9.63     11.44  June 1982....     12.91     11.72
September 1982...........     13.96     12.08  December 1982     14.20     12.68
March 1983...............     12.55     13.41  June 1983....     12.76     13.37
September 1983...........     12.48     13.00  December 1983     11.86     12.41
March 1984...............     10.40     11.88  June 1984....     12.13     11.72
September 1984...........     12.40     11.70  December 1984     11.87     11.70
March 1985...............     10.02     11.61  June 1985....     11.67     11.49
September 1985...........     13.46     11.76  December 1985     13.68     12.21
March 1986...............     11.06     12.47  June 1986....     15.53     13.43
September 1986...........     17.52     14.45  December 1986     15.60     14.92
March 1987...............     10.57     14.80  June 1987....     14.89     14.64
September 1987...........     16.79     14.46  December 1987     16.18     14.61
March 1988...............     13.55     15.35  June 1988....     16.03     15.64
September 1988...........     18.23     16.00  December 1988     12.60     15.10
March 1989...............      8.85     13.93  June 1989....     13.04     13.18
September 1989...........     11.53     11.51  December 1989     10.38     10.95
March 1990...............      8.91     10.96  June 1990....      9.37     10.05




                                       111





                           INDUSTRY                           INDUSTRY
                           CPR RATE  12-MONTH                 CPR RATE  12-MONTH
                            FOR THE   ROLLING                  FOR THE   ROLLING
                            QUARTER   AVERAGE                  QUARTER   AVERAGE
QUARTER                         (%)       (%)  QUARTER             (%)       (%)
- -------------------------  --------  --------  -------------  --------  --------
                                                              
September 1990...........      9.66      9.58  December 1990     10.58      9.63
March 1991...............      9.07      9.67  June 1991....     10.69     10.00
September 1991...........     11.57     10.48  December 1991     10.24     10.39
March 1992...............      9.14     10.41  June 1992....      9.12     10.02
September 1992...........      9.75      9.56  December 1992      7.96      8.99
March 1993...............      8.53      8.84  June 1993....      9.97      9.05
September 1993...........     10.65      9.28  December 1993     10.01      9.79
March 1994...............      8.97      9.90  June 1994....     10.48     10.03
September 1994...........     11.05     10.13  December 1994     10.68     10.29
March 1995...............      9.15     10.34  June 1995....     10.51     10.35
September 1995...........     11.76     10.53  December 1995     11.61     10.76
March 1996...............     10.14     11.00  June 1996....     11.32     11.21
September 1996...........     13.20     11.57  December 1996     12.58     11.81
March 1997...............      9.75     11.71  June 1997....     15.05     12.65
September 1997...........     12.18     12.39  December 1997     11.17     12.04
March 1998...............     10.16     12.14  June 1998....     12.05     11.39
September 1998...........     13.79     11.79  December 1998     13.43     12.36
March 1999...............     11.14     12.60  June 1999....     14.27     13.16
September 1999...........     15.60     13.61  December 1999     14.94     13.99
March 2000...............     13.83     14.66  June 2000....     13.87     14.56
September 2000...........     14.89     14.38  December 2000     15.58     14.54
March 2001...............     15.49     14.96  June 2001....     17.38     15.83
September 2001...........     19.17     16.90  December 2001     19.03     17.77
March 2002...............     18.70     18.57  June 2002....     19.91     19.20
September 2002...........     22.40     20.01  December 2002     22.14     20.79
March 2003...............     19.52     20.99  June 2003....     20.19     21.06




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


Source of repayment and outstanding mortgage information: Council of Mortgage
Lenders


REPOSSESSION RATE

    The repossession rate of residential properties in the UK has steadily
declined since 1991:


                         REPOSSESSIONS        REPOSSESSIONS        REPOSSESSIONS
YEAR                               (%)  YEAR            (%)  YEAR            (%)
- -----------------------  -------------  ----  -------------  ----  -------------
                                                              
1982...................           0.11  1989           0.17  1996           0.40
1983...................           0.12  1990           0.47  1997           0.31
1984...................           0.17  1991           0.77  1998           0.31
1985...................           0.25  1992           0.69  1999           0.27
1986...................           0.30  1993           0.58  2000           0.21
1987...................           0.32  1994           0.47  2001           0.16
1988...................           0.22  1995           0.47  2002           0.11




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

Source: Council of Mortgage Lenders

                                       112



HOUSE PRICE TO EARNINGS RATIO

    The following table shows the ratio for any one year of the average annual
value of houses (sourced prior to and including 1993 from the "Department of
the Environment, Transport and the Regions/Building Societies Association Five
per cent. Sample Survey of Building Society Mortgage Completions" and sourced
from and including 1994 from the "Department of the Environment, Transport and
the Regions/Council of Mortgage Lenders Survey of Mortgage Lenders") compared
to the average annual salary in the UK as calculated from the weekly earnings
in April of the same year of male employees whose earnings were not affected by
their absence from work (as recorded by the Department of Education and
Employment). While this is a good indication of house affordability, it does
not take into account the fact that the majority of households have more than
one income to support a mortgage loan.


                                            HOUSE PRICE TO        HOUSE PRICE TO
YEAR                                        EARNINGS RATIO  YEAR  EARNINGS RATIO
- ------------------------------------------  --------------  ----  --------------
                                                                    
1988......................................            4.57  1996            3.47
1989......................................            5.06  1997            3.64
1990......................................            4.56  1998            3.84
1991......................................            4.17  1999            4.08
1992......................................            3.79  2000            4.47
1993......................................            3.58  2001            4.64
1994......................................            3.56  2002            5.24
1995......................................            3.47




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


Source: Council of Mortgage Lenders


HOUSE PRICE INDEX

    UK residential property prices, as measured by the Nationwide House Price
Index and Halifax Price Index (collectively the "HOUSING INDICES"), have
generally followed the UK Retail Price Index over an extended period.
Nationwide is a UK building society and Halifax is a UK bank.

    The housing market has been through three economic cycles since 1976. The
greatest year-to-year increases in the Housing Indices occurred in the late
1970s and late 1980s with the greatest decrease in the early 1990s.

                                       113



    The Housing Indices have generally increased since 1996.


                                                  NATIONWIDE
                                RETAIL PRICE        HOUSE         HALIFAX HOUSE
                                   INDEX         PRICE INDEX       PRICE INDEX
                              ---------------  ---------------  ----------------
                                     % ANNUAL         % ANNUAL          % ANNUAL
QUARTER                       INDEX    CHANGE  INDEX    CHANGE   INDEX    CHANGE
- ----------------------------  -----  --------  -----  --------  ------  --------
                                                           
March 1975..................   31.5        NA   20.7        NA      NA        NA
June 1975...................   34.8        NA   21.4        NA      NA        NA
September 1975..............   35.6        NA   21.9        NA      NA        NA
December 1975...............   37.0        NA   22.5        NA      NA        NA
March 1976..................   38.2     19.17   23.0     10.54      NA        NA
June 1976...................   39.5     12.91   23.4      8.93      NA        NA
September 1976..............   40.7     13.38   23.9      8.74      NA        NA
December 1976...............   42.6     14.04   24.4      8.11      NA        NA
March 1977..................   44.6     15.48   24.8      7.53      NA        NA
June 1977...................   46.5     16.30   25.3      7.81      NA        NA
September 1977..............   47.1     14.52   25.9      8.04      NA        NA
December 1977...............   47.8     11.46   26.2      7.12      NA        NA
March 1978..................   48.6      8.72   27.6     10.70      NA        NA
June 1978...................   50.0      7.15   28.9     13.30      NA        NA
September 1978..............   50.8      7.53   31.7     20.21      NA        NA
December 1978...............   51.8      8.04   33.6     24.88      NA        NA
March 1979..................   53.4      9.34   35.5     25.17      NA        NA
June 1979...................   55.7     10.76   38.1     27.64      NA        NA
September 1979..............   59.1     15.25   40.9     25.48      NA        NA
December 1979...............   60.7     15.90   43.8     26.51      NA        NA
March 1980..................   63.9     18.04   45.2     24.16      NA        NA
June 1980...................   67.4     19.05   46.6     20.14      NA        NA
September 1980..............   68.5     14.73   47.1     14.11      NA        NA
December 1980...............   69.9     14.09   46.9      6.84      NA        NA
March 1981..................   72.0     11.87   47.3      4.54      NA        NA
June 1981...................   75.0     10.73   48.1      3.17      NA        NA
September 1981..............   76.3     10.80   48.3      2.52      NA        NA
December 1981...............   78.3     11.38   47.5      1.27      NA        NA
March 1982..................   79.4      9.85   48.2      1.88      NA        NA
June 1982...................   81.9      8.77   49.2      2.26      NA        NA
September 1982..............   81.9      7.02   49.8      3.06      NA        NA
December 1982...............   82.5      5.26   51.0      7.11      NA        NA
March 1983..................   83.1      4.53   52.5      8.55    97.1        NA
June 1983...................   84.8      3.59   54.6     10.41    99.4        NA
September 1983..............   86.1      5.02   56.2     12.09   101.5        NA
December 1983...............   86.9      5.17   57.1     11.30   102.3        NA
March 1984..................   87.5      5.11   59.2     12.01   104.1      6.96
June 1984...................   89.2      5.01   61.5     11.90     106      6.43
September 1984..............   90.1      4.60   62.3     10.30   108.4      6.58
December 1984...............   90.9      4.48   64.9     12.80   111.0      8.16
March 1985..................   92.8      5.90   66.2     11.18   113.5      8.65
June 1985...................   95.4      6.73   68.2     10.34   115.4      8.50
September 1985..............   95.4      5.75   69.2     10.50   116.8      7.46
December 1985...............   96.1      5.54   70.7      8.56   120.6      8.29
March 1986..................   96.7      4.15   71.1      7.14     124      8.85
June 1986...................   97.8      2.46   73.8      7.89   128.1     10.44
September 1986..............   98.3      2.95   76.3      9.77   132.2     12.39
December 1986...............   99.6      3.65   79.0     11.10   136.8     12.60

                                       114



                                                  NATIONWIDE
                                RETAIL PRICE        HOUSE         HALIFAX HOUSE
                                   INDEX         PRICE INDEX       PRICE INDEX
                              ---------------  ---------------  ----------------
                                     % ANNUAL         % ANNUAL          % ANNUAL
QUARTER                       INDEX    CHANGE  INDEX    CHANGE   INDEX    CHANGE
- ----------------------------  -----  --------  -----  --------  ------  --------
March 1987..................  100.6      3.92   81.6     13.77   142.3     13.77
June 1987...................  101.9      4.12   85.8     15.07   146.7     13.56
September 1987..............  102.4      4.09   88.6     14.95   151.5     13.63
December 1987...............  103.3      3.63   88.5     11.36     158     14.41
March 1988..................  104.1      3.42   90.0      9.80     167     16.01
June 1988...................  106.6      4.51   97.6     12.89   179.4     20.12
September 1988..............  108.4      5.69  108.4     20.17   197.4     26.46
December 1988...............  110.3      6.56  114.2     25.49   211.8     29.30
March 1989..................  112.3      7.58  118.8     27.76   220.7     27.88
June 1989...................  115.4      7.93  124.2     24.10   226.1     23.14
September 1989..............  116.6      7.29  125.2     14.41   225.5     13.31
December 1989...............  118.8      7.42  122.7      7.18   222.5      4.93
March 1990..................  121.4      7.79  118.9      0.08   223.7      1.35
June 1990...................  126.7      9.34  117.7    (5.38)   223.3    (1.25)
September 1990..............  129.3     10.34  114.2    (9.20)   222.7    (1.25)
December 1990...............  129.9      8.93  109.6   (11.29)     223      0.22
March 1991..................  131.4      7.92  108.8    (8.88)   223.1    (0.27)
June 1991...................  134.1      5.68  110.6    (6.22)   221.9    (0.63)
September 1991..............  134.6      4.02  109.5    (4.20)   219.5    (1.45)
December 1991...............  135.7      4.37  107.0     (2.40)  217.7    (2.41)
March 1992..................  136.7      3.95  104.1     (4.42)  213.2    (4.54)
June 1992...................  139.3      3.80  105.1     (5.10)  208.8    (6.08)
September 1992..............  139.4      3.50  104.2     (4.96)  206.9    (5.91)
December 1992...............  139.2      2.55  100.1     (6.67)  199.5    (8.73)
March 1993..................  139.3      1.88  100.0     (4.02)  199.6    (6.59)
June 1993...................  141.0      1.21  103.6     (1.44)  201.7    (3.46)
September 1993..............  141.9      1.78  103.2     (0.96)  202.6    (2.10)
December 1993...............  141.9      1.92  101.8      1.68   203.5      1.99
March 1994..................  142.5      2.27  102.4      2.37  204.60      2.47
June 1994...................  144.7      2.59  102.5     (1.07) 202.90      0.59
September 1994..............  145.0      2.16  103.2      0.00  202.70      0.05
December 1994...............  146.0      2.85  104.0      2.14  201.90     (0.79)
March 1995..................  147.5      3.45  101.9     (0.49) 201.80     (1.38)
June 1995...................  149.8      3.46  103.0      0.49  199.30     (1.79)
September 1995..............  150.6      3.79  102.4     (0.78) 197.80     (2.45)
December 1995...............  150.7      3.17  101.6     (2.33) 199.20     (1.35)
March 1996..................  151.5      2.68  102.5      0.59  202.10      0.15
June 1996...................  153.0      2.11  105.8      2.68  206.70      3.65
September 1996..............  153.8      2.10  107.7      5.05  208.80      5.41
December 1996...............  154.4      2.43  110.1      8.03  213.90      7.12
March 1997..................  155.4      2.54  111.3      8.24  216.70      6.98
June 1997...................  157.5      2.90  116.5      9.64  220.20      6.33
September 1997..............  159.3      3.51  121.2     11.81  222.60      6.40
December 1997...............  160.0      3.56  123.3     11.32  225.40      5.24
March 1998..................  160.8      3.42  125.5     12.01  228.40      5.26
June 1998...................  163.4      3.68  130.1     11.04   232.1      5.26
September 1998..............  164.4      3.15  132.4      8.84   234.8      5.34
December 1998...............  164.4      2.71  132.3      7.05   237.2      5.10
March 1999..................  164.1      2.03  134.6      7.00   238.6      4.37
June 1999...................  165.6      1.34  139.7      7.12   245.5      5.61

                                       115



                                                 NATIONWIDE
                                RETAIL PRICE        HOUSE         HALIFAX HOUSE
                                   INDEX         PRICE INDEX       PRICE INDEX
                              ---------------  ---------------  ----------------
                                     % ANNUAL         % ANNUAL          % ANNUAL
QUARTER                       INDEX    CHANGE  INDEX    CHANGE   INDEX    CHANGE
- ----------------------------  -----  --------  -----  --------  ------  --------
September 1999.............  166.2      1.09  144.4      8.68   255.5      8.45
December 1999..............  167.3      1.75  148.9     11.82   264.1     10.74
March 2000.................  168.4      2.59  155.0     14.11   273.1     13.50
June 2000..................  171.1      3.27  162.0     14.81   272.8     10.54
September 2000.............  171.7      3.26  161.5     11.19   275.9      7.68
December 2000..............  172.2      2.89  162.8      8.92   278.6      5.34
March 2001.................  172.2      2.23  167.5      7.76   281.7      3.10
June 2001..................  174.4      1.91  174.8      7.60   293.2      7.21
September 2001.............  174.6      1.67  181.6     11.73   302.4      9.17
December 2001..............  173.4      0.69  184.6     12.57   311.8     11.26
March 2002.................  174.5      1.33  190.2     12.71   329.1     15.55
June 2002..................  176.2      1.03  206.5     16.67   343.8     15.92
September 2002.............  177.6      1.70  221.1     19.68   366.9     19.33
December 2002..............  178.5      2.90  231.3     22.55   394.0     23.40
March 2003.................  179.9       3.0  239.3      22.9   405.6     20.90
June 2003..................  181.3       2.9  250.1      19.2   419.8     19.97
September 2003.............     NA        NA     NA        NA   434.0     16.80




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

Source: Datastream, Nationwide Building Society and Halifax plc, respectively.
"NA" indicates that the relevant figure is not available.

                                       116



                                  THE SERVICER

THE SERVICER

    Under the servicing agreement, Halifax plc has been appointed as the
servicer of the loans. The day-to-day servicing of the loans is performed by
the servicer through the servicer's retail branches, telephone and customer
service centres. The servicer's registered office is Trinity Road, Halifax,
West Yorkshire HX1 2RG, United Kingdom.

    This section describes the servicer's procedures in relation to mortgage
loans generally. A description of the servicer's obligation under the servicing
agreement follows in the next section.


SERVICING OF LOANS

    Servicing procedures include responding to customer enquiries, monitoring
compliance with and servicing the loan features and facilities applicable to
the loans and management of loans in arrears. See "THE SERVICING AGREEMENT".

    Pursuant to the terms and conditions of the loans, borrowers must pay the
monthly amount required under the terms and conditions of the loans on or
before each monthly instalment due date, within the month they are due.
Interest accrues in accordance with the terms and conditions of each loan and
is collected from borrowers monthly.

    In the case of variable rate loans, the servicer sets the mortgages trustee
variable base rate and the margin applicable to any tracker rate loan on behalf
of the mortgages trustee and the beneficiaries, except in the limited
circumstances as set out in the servicing agreement. In the case of some loans
that are not payable at the mortgages trustee variable base rate, for example
loans at a fixed rate, the borrower will continue to pay interest at the
relevant fixed rate until the relevant period ends in accordance with the
borrower's offer conditions. After that period ends, and unless the servicer
offers, and the borrower accepts, another option with an incentive, interest
will be payable at the mortgages trustee variable base rate. In addition, some
other types of loans are payable or may change so as to become payable by
reference to other rates not under the control of the servicer such as LIBOR or
rates set by the Bank of England, which rates may also include a fixed or
variable rate margin set by the servicer.

    The servicer will take all steps necessary under the mortgage terms to
notify borrowers of any change in the interest rates applicable to the loans,
whether due to a change in the mortgages trustee variable base rate or any
variable margin or as a consequence of any provisions of those terms.

    Payments of interest and principal on repayment loans are payable monthly in
arrear. Payments of interest on interest-only loans are paid in the month that
they are due. The servicer is responsible for ensuring that all payments are
made by the relevant borrower into the collection account and transferred into
the mortgages trustee GIC account on a regular basis but in any event in the
case of payments by direct debits no later than the next business day after
they are deposited in the seller's account. All amounts which are paid to the
collection account will be held on trust by the seller for the mortgages
trustee until they are transferred to the mortgages trustee GIC account.
Payments from borrowers are generally made by direct debits from a suitable
bank or building society account or through a Halifax banking account although
in some circumstances borrowers pay by cash, cheque or standing order.

    The servicer initially credits the mortgages trustee GIC account with the
full amount of the borrowers' monthly payments. However, direct debits may be
returned unpaid up to three days after the due date for payment, and, under the
Direct Debit Indemnity Scheme, a borrower may make a claim at any time to their
bank for a refund of direct debit payments. In each case, the servicer is
permitted to reclaim from the mortgages trustee GIC account the corresponding
amounts previously credited. In these circumstances the usual arrears
procedures described in "-- ARREARS AND DEFAULT PROCEDURES" will be taken.

                                       117



ARREARS AND DEFAULT PROCEDURES

    The servicer regularly provides the mortgages trustee and the beneficiaries
with written details of loans that are in arrears. A loan is identified as
being "IN ARREARS" when the aggregate of all amounts overdue is at least equal
to the monthly payment then due. In general, the servicer attempts to collect
all payments due under or in connection with the loans, having regard to the
circumstances of the borrower in each case. The servicer uses a case control
cycle featuring three stages: collection, counselling and recovery.

    The arrears are reported after one full payment has been missed. After the
arrears are first reported, the borrower is contacted and asked for payment of
the arrears. This is an automatic process and the borrower is contacted through
a series of letters. The servicer then continues to contact the borrower asking
for payment of the arrears.

    Where considered appropriate, the servicer may enter into arrangements with
the borrower regarding the arrears, including:

       *     arrangements to make each monthly payment as it falls due plus an
             additional amount to pay the arrears over a period of time;

       *     arrangements to pay only a portion of each monthly payment as it
             falls due; and

       *     a deferment for an agreed period of time of all payments, including
             interest and principal or parts of any of them.

    Any arrangements may be varied from time to time at the discretion of the
servicer, the primary aim being to rehabilitate the borrower and recover the
situation.

    Once the arrears are more than two months overdue the collection process
shifts to the servicer's personnel in the customer payment centres. The
servicer's personnel will contact the borrower via telephone or arrange an
interview and attempt to reach a solution with the borrower. The servicer's
employees responsible for settling arrears are trained in counselling borrowers
and establishing viable repayment plans.

    Legal proceedings do not usually commence until the arrears become at least
four months overdue for medium to higher risk loans (loans of above 50 per
cent. LTV) and six months overdue for lower risk loans (loans below 50 per
cent. LTV). However, legal proceedings may commence earlier or later than these
dates depending on the circumstances of the account.

    Once legal proceedings have commenced, the servicer or the servicer's
solicitor may send further letters to the borrower encouraging the borrower to
enter into discussions to pay the arrears, and may still enter into an
arrangement with a borrower at any time prior to a court hearing. If a court
order is made for payment and the borrower subsequently defaults in making the
payment, then the servicer may take action as it considers appropriate,
including entering into a further arrangement with the borrower. If the
servicer applies to the court for an order for possession, the court has
discretion as to whether it will grant the order.

    After possession, the servicer may take action as it considers appropriate,
including to:

       *     secure, maintain or protect the property and put it into a suitable
             condition for sale;

       *     create any estate or interest on the property, including a
             leasehold; and

       *     dispose of the property (in whole or in parts) or of any interest
             in the property, by auction, private sale or otherwise, for a price
             it considers appropriate.

    The servicer has discretion as to the timing of any of these actions,
including whether to postpone the action for any period of time. The servicer
may also carry out works on the property as it considers appropriate, including
the demolition of the whole or any part of it.

    The servicer has discretion to deviate from these procedures. In particular,
the servicer may deviate from these procedures where a borrower suffers from a
mental or physical infirmity, is deceased or where the borrower is otherwise
prevented from making payment due to causes beyond the borrower's control. This
is the case for both sole and joint borrowers.

                                       118



    It should also be noted that the servicer's ability to exercise its power of
sale in respect of the property is dependent upon mandatory legal restrictions
as to notice requirements. In addition, there may be factors outside the
control of the servicer, such as whether the borrower contests the sale and the
market conditions at the time of sale, that may affect the length of time
between the decision of the servicer to exercise its power of sale and final
completion of the sale.

    The net proceeds of sale of the property are applied against the sums owed
by the borrower to the extent necessary to discharge the mortgage including any
accumulated fees, expenses of the servicer and interest. Where these proceeds
are insufficient to cover all amounts owing under the mortgage, a claim is made
under the MIG policy, if appropriate. Where the funds arising from application
of these default procedures are insufficient to pay all amounts owing in
respect of a loan, the funds are applied first in paying interest and costs,
and secondly in paying principal. The servicer may then institute recovery
proceedings against the borrower. If after the sale of the property and
redemption of the mortgage there are remaining funds, those funds will be
distributed first to any other persons possessing subsequent mortgages over the
property, and thereafter to the borrower.

    These arrears and security enforcement procedures may change over time as a
result of a change in the servicer's business practices or legislative and
regulatory changes.


ARREARS EXPERIENCE


    The following table summarises loans in arrears and repossession experience
for loans serviced by Halifax, including the loans that were contained in the
portfolio as at 3rd October, 2003 (with the exception of any loans in the
portfolio originated on or after 1st July, 2003). All of the loans in the table
were originated by Halifax, but not all of the loans form part of the
portfolio. For arrears and repossession experience specific to the portfolio,
see Annex A.


                                       119



                     HALIFAX PLC RESIDENTIAL MORTGAGE LOANS1




                                                                31ST      31ST      31ST      31ST      31ST      31ST      30TH
                                                            JANUARY,  JANUARY,  JANUARY,  JANUARY,  JANUARY,  JANUARY,     JUNE,
                                                                1998      1999      2000      2001      2002      2003      2003
                                                            --------  --------  --------  --------  --------  --------  --------
                                                                                                        
Outstanding balance
([GBP] millions)..........................................  65,668.4  68,337.9  71,642.0  76,385.3  84,922.2  89,898.3  92,876.1
Number of loans outstanding
(thousands)...............................................   2,016.1   2,013.3   2,006.3   2,014.8   2,056.0   2,004.3   2,003.5

OUTSTANDING BALANCE OF LOANS IN
ARREARS ([GBP] MILLIONS)
30-59 days in arrears.....................................   1,558.7   1,988.2   1,648.0   1,682.7   1,778.3   1,917.7   1,869.0
60-89 days in arrears.....................................     591.6     647.0     493.4     528.1     456.0     455.5     451.3
90-119 days in arrears....................................     363.6     378.3     280.8     297.2     258.1     250.7     262.8
120 or more days in arrears...............................   1,196.6     982.3     731.7     643.8     564.6     559.1     650.5
                                                            --------  --------  --------  --------  --------  --------  --------
Total outstanding balance of loans in arrears.............   3,710.5   3,995.8   3,153.9   3,151.8   3,057.0   3,183.0   3,233.6
                                                            ========  ========  ========  ========  ========  ========  ========
Total outstanding balance of loans
90 days or more in arrears
([GBP] millions)..........................................   1,560.2   1,360.6   1,012.5     941.0     822.7     809.8     913.3
                                                            ========  ========  ========  ========  ========  ========  ========
Total outstanding balance of loans
90 days or more in arrears as % of the outstanding balance   2.3759%   1.9910%   1.4133%   1.2319%   0.9688%   0.9008%   0.9834%
                                                            ========  ========  ========  ========  ========  ========  ========
OUTSTANDING BALANCE OF ARREARS
([GBP] MILLIONS)
30-59 days in arrears.....................................      14.9      18.6      14.9      15.8      14.2      13.7      13.2
60-89 days in arrears.....................................      10.8      12.0       8.8       9.8       7.7       6.8       6.7
90-119 days in arrears....................................       9.6      10.4       7.1       8.0       6.4       5.6       5.8
120 or more days in arrears...............................      95.6      74.4      52.2      44.0      35.1      30.7      35.6
                                                            --------  --------  --------  --------  --------  --------  --------
Total balance of arrears..................................     130.9     115.4      83.0      77.6      63.4      56.8      61.3
                                                            ========  ========  ========  ========  ========  ========  ========
Total balance of loans 90 days or more in
arrears ([GBP] millions)..................................     105.2      84.8      59.3      52.0      41.5      36.3      41.4
                                                            ========  ========  ========  ========  ========  ========  ========
Total balance of loans 90 days or more in
arrears as % of the outstanding balance...................   0.1602%   0.1241%   0.0828%   0.0681%   0.0489%   0.0404%   0.0446%
                                                            ========  ========  ========  ========  ========  ========  ========
NUMBER OF LOANS OUTSTANDING IN
ARREARS (THOUSANDS)
30-59 days in arrears.....................................      41.8      51.3      42.5      40.6      39.0      36.0      32.8
60-89 days in arrears.....................................      15.5      16.5      12.7      13.0      11.1       9.5       9.0
90-119 days in arrears....................................       9.4       9.5       7.1       7.5       6.5       5.5       5.3
120 or more days in arrears...............................      28.3      23.2      17.8      16.1      14.2      13.1      14.4
                                                            --------  --------  --------  --------  --------  --------  --------
Total number of loans outstanding in
arrears...................................................      95.0     100.5      80.1      77.2      70.8      64.1      61.5
                                                            ========  ========  ========  ========  ========  ========  ========
Total number of loans outstanding 90
days or more in arrears (thousands).......................      37.7      32.7      24.9      23.6      20.7      18.6      19.7
                                                            ========  ========  ========  ========  ========  ========  ========
Total number of loans outstanding 90
days or more in arrears as % of the
number of loans outstanding...............................   1.8699%   1.6242%   1.2411%   1.1713%   1.0068%   0.9280%   0.9833%
                                                            ========  ========  ========  ========  ========  ========  ========





                                       120





                                                           31ST       31ST       31ST       31ST       31ST       31ST     30TH
                                                      DECEMBER,  DECEMBER,  DECEMBER,  DECEMBER,  DECEMBER,  DECEMBER,    JUNE,
                                                           1997       1998       1999       2000       2001       2002     2003
                                                      ---------  ---------  ---------  ---------  ---- ----  ---------  -------
                                                                                                       
Amount of loan losses ([GBP] millions)                     63.7       48.3       38.5       21.3       14.9        8.7      2.2
Loan losses as % of total outstanding
balance..............................................    0.0970%    0.0707%    0.0537%    0.0279%    0.0175%    0.0097%  0.0024%




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


(1) This table includes mortgage loans from both Scotland and Northern Ireland
    as well as England and Wales. The seller's arrears experience for the loans
    from Scotland and Northern Ireland does not differ materially from its
    experience for the loans from England and Wales.

    There can be no assurance that the arrears experience with respect to the
loans comprising the portfolio will correspond to the experience of Halifax's
originated loan portfolio as set forth in the foregoing table. The statistics
in the preceding table represent only the arrears experience for the periods
presented, whereas the arrears experience on the loans in the portfolio depends
on results obtained over the life of the loans in the portfolio. The foregoing
statistics include loans with a variety of payment and other characteristics
that may not correspond to those of the loans in the portfolio. Moreover, if
the property market experiences an overall decline in property values so that
the value of the properties in the portfolio falls below the principal balances
of the loans comprising the overall pool, the actual rates of arrears could be
significantly higher than those previously experienced by the servicer. In
addition, other adverse economic conditions, whether or not they affect
property values, may nonetheless affect the timely payment by borrowers of
principal and interest and, accordingly, the rates of arrears and losses with
respect to the loans in the portfolio. Noteholders should observe that the
United Kingdom experienced relatively low and stable interest rates during the
periods covered in the preceding table. If interest rates were to rise, it is
likely that the rate of arrears would rise.

    Halifax's level of mortgage arrears has been on a downward trend since the
recession in the UK in the early nineties. The introduction of the scorecard in
judging applications -- and thus reducing discretion -- has helped to keep the
arrears level low, as have a healthy economic climate and continued interest
rate reductions. The percentage of loans by total loan balance which were in
arrears by more than 90 days was 0.9834 per cent. of the book as at 30th June,
2003 (compared with 31st January, 2003: 0.9008 per cent.; 31st January, 2002:
0.9688 per cent.; 31st January, 2001: 1.2319 per cent.).

    House price inflation has indirectly contributed to the improved arrears
situation by enabling borrowers to sell at a profit if they encounter financial
hardship. In the late 1980s house prices rose substantially faster than
inflation as housing turnover increased to record levels. This was at a time
when the economy grew rapidly, which led to falling unemployment and relatively
high rates of real income growth. These fed into higher demand for housing, and
house prices rose rapidly. Demand was further increased by changes in taxation
legislation with regard to tax relief on mortgage payments in 1988. When
monetary policy was subsequently tightened (in terms of both "LOCKING IN"
sterling to the European Exchange Rate Mechanism and higher interest rates),
the pace of economic activity first slowed and then turned into recession.
Rising unemployment combined with high interest rates led to a fall in housing
demand and increased default rates and repossessions. The ability of borrowers
to refinance was limited as house prices began to fall and many were in a
position of negative equity (borrowings greater than the resale value of the
property) in relation to their mortgages.

    Halifax regularly reviews its lending policies in the light of prevailing
market conditions and reviews actions so as to mitigate possible problems. The
performance of Halifax new business and the arrears profiles are continuously
monitored in monthly reports. Any deterioration of the arrears level is
investigated and the internal procedures are reviewed if necessary.

                                       121



                             THE SERVICING AGREEMENT

    The following section contains a summary of the material terms of the
servicing agreement. The summary does not purport to be complete and is subject
to the provisions of the servicing agreement, a form of which has been filed as
an exhibit to the registration statement of which this prospectus is a part.


INTRODUCTION

    On 14th June, 2002, Halifax was appointed by the mortgages trustee, Funding
1 and the seller under the servicing agreement to be their agent to service the
loans and their related security and the security trustee consented to the
appointment. Halifax has undertaken that in its role as servicer it will comply
with any proper directions and instructions that the mortgages trustee, Funding
1, the seller or the security trustee may from time to time give to Halifax in
accordance with the provisions of the servicing agreement. The servicer is
required to administer the loans in the following manner:

       *     in accordance with the servicing agreement; and

       *     as if the loans and mortgages had not been assigned to the
             mortgages trustee but remained with the seller, and in accordance
             with the seller's procedures and administration and enforcement
             policies as they apply to those loans from time to time.

    The servicer's actions in servicing the loans in accordance with its
procedures are binding on the mortgages trustee. The servicer may, in some
circumstances, delegate or sub-contract some or all of its responsibilities and
obligations under the servicing agreement. However, the servicer remains liable
at all times for servicing the loans and for the acts or omissions of any
delegate or sub-contractor.


POWERS

    Subject to the guidelines for servicing set forth in the preceding section,
the servicer has the power, among other things:

       *     to exercise the rights, powers and discretions of the mortgages
             trustee, the seller and Funding 1 in relation to the loans and
             their related security and to perform their duties in relation to
             the loans and their related security; and

       *     to do or cause to be done any and all other things which it
             reasonably considers necessary or convenient or incidental to the
             administration of the loans and their related security or the
             exercise of such rights, powers and discretions.


UNDERTAKINGS BY THE SERVICER

    The servicer has undertaken, among other things, the following:

       (A)   To maintain approvals, authorisations, consents, and licences
             required in order properly to service the loans and their related
             security and to perform or comply with its obligations under the
             servicing agreement.

       (B)   To determine and set the mortgages trustee variable base rate and
             any variable margin applicable in relation to any tracker rate loan
             in relation to the loans comprising the trust property except in
             the limited circumstances described in this paragraph (B) when the
             mortgages trustee will be entitled to do so. It will not at any
             time, without the prior consent of the mortgages trustee and
             Funding 1, set or maintain:

             (i) the mortgages trustee variable base rate at a rate which is
                 higher than (although it may be lower than or equal to) the
                 then prevailing Halifax variable base rate which applies to
                 loans beneficially owned by the seller outside the portfolio;

                                       122



            (ii) a margin in respect of any tracker rate loan which, where the
                 offer conditions for that loan provide that the margin shall be
                 the same as the margin applicable to all other loans having the
                 same offer conditions in relation to interest rate setting, is
                 higher or lower than the margin then applying to those loans
                 beneficially owned by the seller outside the portfolio; and

           (iii) a margin in respect of any other tracker rate loan which is
                 higher than the margin which would then be set in
                 accordance with the seller's policy from time to time in
                 relation to that loan.

             In particular, the servicer shall determine on each Funding 1
             interest payment date, having regard to the aggregate of:


             (A) the revenue which Funding 1 would expect to receive during the
                 next succeeding interest period;


             (B) the mortgages trustee variable base rate, any variable margins
                 applicable in relation to any tracker rate loans and the
                 variable mortgage rates in respect of the loans which the
                 servicer proposes to set under the servicing agreement; and

             (C) the other resources available to Funding 1 including the
                 Funding 1 swap agreement and the reserve fund,


             whether Funding 1 would receive an amount of~revenue during that
             loan interest period which is less than the amount which is the
             aggregate of (1) the amount of interest which will be payable in
             respect of all term AAA advances on the Funding 1 interest payment
             date falling at the end of that loan interest period and (2) the
             other senior expenses of Funding 1 ranking in priority to interest
             due on all those term AAA advances.



             If the servicer determines that there will be a shortfall in the
             foregoing amounts, it will give written notice to the mortgages
             trustee, Funding 1 and the security trustee, within one London
             business day of such determination, of the amount of the shortfall
             and the mortgages trustee variable base rate and/or any variable
             margins applicable in relation to any tracker rate loans which
             would, in the servicer's opinion, need to be set in order for no
             shortfall to arise, having regard to the date(s) on which the
             change to the mortgages trustee variable base rate and any variable
             margins would take effect and at all times acting in accordance
             with the standards of a reasonable, prudent mortgage lender as
             regards the competing interests of borrowers with mortgages trustee
             variable base rate loans and borrowers with tracker rate loans. If
             the mortgages trustee, Funding 1 and the security trustee notify
             the servicer that, having regard to the obligations of Funding 1,
             the mortgages trustee variable base rate and/or any variable
             margins should be increased, the servicer will take all steps which
             are necessary to increase the mortgages trustee variable base rate
             and/or any variable margins including publishing any notice which
             is required in accordance with the mortgage terms.


             The mortgages trustee and/or Funding 1 and the security trustee may
             terminate the authority of the servicer to determine and set the
             mortgages trustee variable base rate and any variable margins on
             the occurrence of a "SERVICER TERMINATION EVENT" as defined under
             "-- REMOVAL OR RESIGNATION OF THE SERVICER", in which case the
             mortgages trustee will set the mortgages trustee variable base rate
             and any variable margins itself in accordance with this paragraph
             (B).

       (C)   To the extent so required by the relevant mortgage terms and
             applicable law, to notify borrowers of any change in interest
             rates, whether due to a change in the mortgages trustee variable
             base rate, the margin applicable to any tracker rate loan or as a
             consequence of any provisions of the mortgage conditions or the
             offer conditions. It will also notify the mortgages trustee, the
             security trustee and the beneficiaries of any change in the
             mortgages trustee variable base rate.

                                       123




       (D)   To execute all documents on behalf of the mortgages trustee, the
             seller and Funding 1 which are necessary or desirable for the
             efficient provision of services under the servicing agreement,
             including (but not limited to), documents relating to the discharge
             of mortgages comprised in the portfolio.


       (E)   To keep records and accounts on behalf of the mortgages trustee in
             relation to the loans.

       (F)   To keep the customer files and title deeds in safe custody and
             maintain records necessary to enforce each mortgage. It will ensure
             that each title deed is capable of identification and retrieval and
             that each title deed is distinguishable from information held by
             the servicer for other persons. If the servicer's short-term,
             unsecured, unsubordinated and unguaranteed debt is rated less than
             A-1 by Standard & Poor's and P-1 by Moody's and F1 by Fitch, it
             will use reasonable endeavours to ensure the customer files and
             title deeds are identified as distinct from customer files and
             title deeds which relate to loans held outside the trust property.


       (G)   To provide the mortgages trustee, Funding 1 (and their auditors)
             and the security truste~ and any other person nominated by the
             beneficiaries with access to the title deeds and other records
             relating to the administration of the loans and mortgages.


       (H)   To make available to beneficial owners of the issuer notes, who
             have provided the beneficial ownership certification as described
             in the servicing agreement, on a monthly basis a report containing
             information about the loans in the mortgages trust.

       (I)   To assist the cash manager in the preparation of a quarterly report
             substantially in the form set out in the cash management agreement
             on, among other things, arrears.

       (J)   To take all reasonable steps, in accordance with the usual
             procedures undertaken by a reasonable, prudent mortgage lender, to
             recover all sums due to the mortgages trustee, including
             instituting proceedings and enforcing any relevant loan or
             mortgage.

       (K)   To enforce any loan which is in default in accordance with its
             enforcement procedures or, to the extent that the enforcement
             procedures are not applicable having regard to the nature of the
             default in question, with the usual procedures undertaken by a
             reasonable, prudent mortgage lender on behalf of the mortgages
             trustee.

       (L)   To not knowingly fail to comply with any legal requirements in the
             performance of its obligations under the servicing agreement.

    The requirement for any action to be taken according to the standards of a
"reasonable, prudent mortgage lender" is as defined in the glossary. For the
avoidance of doubt, any action taken by the servicer to set variable base rates
and any variable margins applicable in relation to any tracker rate loans which
are lower than that of the competitors of the seller will be deemed to be in
accordance with the standards of a reasonable, prudent mortgage lender.


COMPENSATION OF THE SERVICER


    The servicer receives a fee for servicing the loans. The mortgages trustee
will pay to the servicer~an administration fee of 0.05 per cent. per annum
(inclusive of VAT) on the aggregate amount of the trust property as~at the
close of business on the preceding Funding 1 interest payment date. The fee is
payable in arrear on each distribution date only to the extent that the
mortgages trustee has sufficient funds to pay it. Any unpaid balance will be
carried forward until the next distribution date and, if not paid earlier, will
be payable on the final repayment date of the previous intercompany loans, the
issuer intercompany loan and all new intercompany loans or on their earlier
repayment in full by Funding 1.



REMOVAL OR RESIGNATION OF THE SERVICER

    The mortgages trustee and/or Funding 1 and the security trustee may, upon
written notice to the servicer, terminate the servicer's rights and obligations
immediately if any of the following events (each a "SERVICER TERMINATION
EVENT") occurs:

                                       124




       *     the servicer defaults in the payment of any amount due and fails to
             remedy that default for a period of three London business days
             after the earlier of becoming aware of the default and receipt of
             written notice from Funding 1, the mortgages trustee and the
             security trustee requiring the default to be remedied;



       *     the servicer fails to comply with any of its other covenants or
             obligations under the servicing agreement which in the opinion of
             the security trustee is materially prejudicial to Funding 1, the
             previous issuers, the issuer and/or any new issuers and the holders
             of any notes and does not remedy that failure within 20 London
             business days after becoming aware of the failure; or


       *     an insolvency event (as defined in the glossary) occurs in relation
             to the servicer.


    Subject to the fulfilment of a number of conditions (including the
appointment of a substitute servicer), the servicer may voluntarily resign by
giving not less than 12 months' notice to the mortgages trustee and the
beneficiaries. The substitute servicer is required to have experience of
administering mortgages in the United Kingdom and to enter into a servicing
agreement with the mortgages trustee, Funding 1 and the security trustee
substantially on the same terms as the relevant provisions of the servicing
agreement. It is a further condition precedent to the resignation of the
servicer that the current ratings of the issuer notes are not adversely
affected as a result of the resignation, unless the relevant classes of
noteholders otherwise agree by an extraordinary resolution.


    If the appointment of the servicer is terminated, the servicer must deliver
the title deeds and customer files relating to the loans to, or at the
direction of, the mortgages trustee. The servicing agreement will terminate
when Funding 1 no longer has an interest in the trust property.


RIGHT OF DELEGATION BY THE SERVICER

    The servicer may sub-contract or delegate the performance of its duties
under the servicing agreement, provided that it meets particular conditions,
including that:

       *     Funding 1 and the security trustee consent to the proposed sub-
             contracting or delegation;

       *     notification has been given to each of the rating agencies;

       *     where the arrangements involve the custody or control of any
             customer files and/or title deeds the sub-contractor or delegate
             will provide a written acknowledgement that those customer files
             and/or title deeds will be held to the order of the mortgages
             trustee (as trustee for the beneficiaries);

       *     where the arrangements involve the receipt by the sub-contractor or
             delegate of monies belonging to the beneficiaries which are paid
             into the mortgages trustee GIC account and/or the Funding 1 GIC
             account, the sub-contractor or delegate will execute a declaration
             that any such monies are held on trust for the beneficiaries and
             will be paid forthwith into the mortgages trustee GIC account and/
             or the Funding 1 GIC account in accordance with the terms of the
             mortgages trust deed;

       *     the sub-contractor or delegate has executed a written waiver of any
             security interest arising in connection with the delegated
             services; and


       *     Funding 1, the mortgages trustee and the security trustee have no
             liability for any costs, charges or expenses in relation to the
             proposed sub-contracting or delegation.


    The consent of Funding 1 and the security trustee referred to here will not
be required in respect of any delegation to a wholly-owned subsidiary of
Halifax or HBOS plc from time to time or to persons such as receivers, lawyers
or other relevant professionals.

    If the servicer sub-contracts or delegates the performance of its duties, it
will nevertheless remain responsible for the performance of those duties to
Funding 1, the mortgages trustee and the security trustee.

                                       125



LIABILITY OF THE SERVICER


    The servicer will indemnify the mortgages trustee and the beneficiaries
against all losses, liabilities, claims, expenses or damages incurred as a
result of negligence or wilful default by the servicer in carrying out its
functions under the servicing agreement or any other transaction document or as
a result of a breach of the terms of the servicing agreement. If the servicer
does breach the terms of the servicing agreement and thereby causes loss to the
beneficiaries, then the seller share of the trust property will be reduced by
an amount equal to the loss.



GOVERNING LAW

    The servicing agreement is governed by English law.

                                       126



               ASSIGNMENT OF THE LOANS AND THEIR RELATED SECURITY

    The following section contains a summary of the material terms of the
mortgage sale agreement. The summary does not purport to be complete and is
subject to the provisions of the mortgage sale agreement, a form of which has
been filed as an exhibit to the registration statement of which this prospectus
is a part.


INTRODUCTION

    Loans and their related security have been and will continue to be assigned
to the mortgages trustee pursuant to the terms of the mortgage sale agreement.
The mortgage sale agreement has six primary functions:

       *     it provides for the sale of the loans and their related security;

       *     it sets out the circumstances under which new loans can be sold to
             the mortgages trustee;

       *     it provides for the legal assignment of the loans to the mortgages
             trustee;

       *     it sets out the representations and warranties given by the seller;

       *     it provides for the repurchase of mortgage accounts and related
             security which have loans (1) which (in limited circumstances) are
             subject to a product switch or (2) which are subject to a further
             advance or (3) which cause the seller to be in breach of any of its
             warranties in respect of the loans; and

       *     it provides for drawings in respect of home cash reserve products
             contained in the trust property and any flexible loans that may be
             contained in the trust property in the future.


ASSIGNMENT OF FURTHER LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE
ON THE ASSIGNMENT DATES

    Under the mortgage sale agreement, on 14th June, 2002, the seller
transferred by way of an equitable assignment to the mortgages trustee the
initial loans, together with their related security. On subsequent dates, the
seller has assigned further loans (together with their related security) to the
mortgages trustee pursuant to the mortgage sale agreement. Most recently, loans
(together with their related security) were assigned by the seller to the
mortgages trustee on 3rd October, 2003. Full legal assignment of the loans will
be deferred until a later date, as described under "-- LEGAL ASSIGNMENT OF THE
LOANS TO THE MORTGAGES TRUSTEE". On the date of each relevant assignment, the
consideration paid to the seller has consisted of:

       *     a cash sum, funded by the previous intercompany loans made by the
             previous issuers; and/or

       *     the promise by the mortgages trustee to hold the trust property on
             trust for the seller (as to the seller share) and Funding 1 (as to
             the Funding 1 share) in accordance with the terms of the mortgages
             trust deed.

    Funding 1 and the seller (as beneficiaries of the mortgages trust) will not
be entitled to retain any fees received by the mortgages trustee, which, upon
receipt and identification by the servicer, the mortgages trustee will return
to the seller.


ASSIGNMENT OF NEW LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE

    The mortgage sale agreement provides that the seller may assign new loans
and their related security to the mortgages trustee, which may have the effect
of increasing or maintaining the overall size of the trust property. The new
loans may include loans with characteristics that are not currently being
offered to borrowers or that have not yet been developed, such as flexible
loans. New loans and their related security can only be assigned if certain
conditions, as described in this section, are met. The mortgages trustee will
hold the new loans and their related security on trust for the seller and
Funding 1 pursuant to the terms of the mortgages trust deed.

                                       127



    The consideration for the assignment of the new loans and their new related
security (in all cases at their face value) to the mortgages trustee will
consist of:

       *     a payment by Funding 1 to the seller of the proceeds of any new
             term advance borrowed from a new issuer pursuant to a new
             intercompany loan agreement; and/or

       *     the promise of the mortgages trustee to hold the trust property
             (including the new loans and their related security) on trust for
             the seller (as to the seller share) and Funding 1 (as to the
             Funding 1 share) in accordance with the terms of the mortgages
             trust deed.

    The assignment of new loans and their related security to the mortgages
trustee will in all cases be subject to the following conditions being
satisfied on the relevant date of assignment ("ASSIGNMENT DATE"):

       (A)   no event of default under the transaction documents shall have
             occurred which is continuing as at the relevant assignment date;

       (B)   the principal deficiency ledger does not have a debit balance as at
             the most recent Funding 1 interest payment date after applying all
             Funding 1 available revenue receipts on that Funding 1 interest
             payment date (for a description of the principal deficiency ledger,
             see "CREDIT STRUCTURE -- PRINCIPAL DEFICIENCY LEDGER");

       (C)   the mortgages trustee is not aware that the purchase of the new
             loans on the assignment date would adversely affect the then
             current ratings by Moody's, Standard & Poor's or Fitch of the
             current notes or any of them;

       (D)   as at the relevant assignment date the seller has not received any
             notice that the short-term, unsecured, unguaranteed and
             unsubordinated debt obligations of the seller are not rated at
             least P-1 by Moody's, A-1 by Standard and Poor's and F1 by Fitch at
             the time of, and immediately following, the assignment of new loans
             to the mortgages trustee;

       (E)   as at the relevant assignment date, the aggregate outstanding
             principal balance of loans in the mortgages trust, in respect of
             which the aggregate amount in arrears is more than three times the
             monthly payment then due, is less than 5 per cent. of the aggregate
             outstanding principal balance of the loans in the mortgages trust;

       (F)   except where Funding 1 pays amounts to the mortgages trustee in
             consideration of new loans to be assigned to it, the aggregate
             outstanding principal balance (excluding arrears of interest (as
             defined in the glossary) of new loans transferred in any one
             interest period must not exceed 15 per cent. of the aggregate
             outstanding principal balance of loans (excluding arrears of
             interest) in the mortgages trust as at the beginning of that
             interest period;

       (G)   the assignment of new loans on the relevant assignment date does
             not result in the product of the weighted average repossession
             frequency ("WAFF") and the weighted average loss severity ("WALS")
             for the loans comprised in the mortgages trust after such purchase
             calculated on such assignment date (in the same way as for the
             loans comprised in the mortgages trust as at the closing date (or
             as agreed by the servicer and the rating agencies from time to
             time)) exceeding the product of the WAFF and WALS for the loans
             comprised in the mortgages trust calculated on the closing date,
             plus 0.25 per cent;

       (H)   the yield of the loans in the mortgages trust together with the
             yield of the new loans to be assigned to the mortgages trustee on
             the relevant assignment date is at least 0.50 per cent. greater
             than sterling-LIBOR for three-month sterling deposits as at the
             previous interest payment date, after taking into account the
             average yield on the loans which are variable rate loans, tracker
             rate loans and fixed rate loans and the margins on the Funding 1
             swap(s), in each case as at the relevant assignment date;

       (I)   the assignment of new loans on the relevant assignment date does
             not result in the loan-to-value ratio of the loans and the new
             loans, after application of the LTV test on the relevant assignment
             date, exceeding the loan-to-value ratio (based on the LTV test), as
             determined in relation to the loans comprised in the trust property
             on the closing date, plus 0.25 per cent.;

                                       128



       (J)   the assignment of new loans on the relevant assignment date does
             not result in the loans (other than fixed rate loans) which after
             taking into account the Funding 1 swap will yield less than
             sterling-LIBOR plus 0.50 per cent. as at the relevant assignment
             date and have more than 2 years remaining on their incentive period
             accounting for more than 15 per cent. of the aggregate outstanding
             principal balance of loans comprised in the trust property;

       (K)   the assignment of the new loans on the relevant assignment date
             does not result in the fixed rate loans which have more than 1 year
             remaining on their incentive period accounting for more than 50 per
             cent. of the aggregate outstanding principal balance of loans
             comprised in the trust property;

       (L)   no assignment of new loans may occur, if, as at the relevant
             assignment date, the step-up date in respect of any note issued
             after 1st January, 2003 and still outstanding has been reached and
             such note has not been redeemed in full. For the avoidance of
             doubt, this prohibition on the assignment of new loans to the
             mortgages trustee shall remain in effect only for so long as any
             such note remains outstanding and, upon its redemption, the
             assignment of new loans to the mortgages trustee may be resumed in
             accordance with the terms of the mortgage sale agreement;

       (M)   as at the assignment date the adjusted reserve fund is equal to or
             greater than the reserve fund threshold;

       (N)   if the assignment of loans would include the assignment of new
             types of loan products (such as flexible loans or buy-to-let loans)
             to the mortgages trustee, then the security trustee has received
             written confirmation from each of the rating agencies that such new
             types of loan products may be assigned to the mortgages trustee and
             that such assignment of new types of loan products would not have
             an adverse effect on the then current ratings of the notes;

       (O)   the Funding 1 swap agreement has been modified if and as required
             (or, if appropriate, Funding 1 has entered into a new Funding 1
             swap agreement) to hedge against the interest rates payable in
             respect of such new loans and the floating rate of interest payable
             on the issuer intercompany loan; and

       (P)   no trigger event has occurred on or before the relevant assignment
             date.

    On the relevant assignment date, the representations and warranties in
respect of new loans and their related security (described below in "--
REPRESENTATIONS AND WARRANTIES") will also be given by the seller.


    In the mortgage sale agreement, the seller promises to use all reasonable
efforts to offer to assign to the mortgages trustee, and the mortgages trustee
promises to use all reasonable efforts to acquire from the seller and hold in
accordance with the terms of the mortgages trust deed, until the earlier of the
interest payment date falling in June 2008 (or such later date as may be
notified by Funding 1 to the seller) and the occurrence of a trigger event,
sufficient new loans and their related security so that the aggregate
outstanding principal balance of loans in the mortgages trust is not less than
[GBP]15,750,000,000 before June 2008 (or another amount notified by Funding 1
to the seller). However, the seller is not obliged to assign to the mortgages
trustee, and the mortgages trustee is not obliged to acquire, new loans and
their related security if, in the opinion of the seller, that assignment would
adversely affect the business of the seller. If Funding 1 enters into a new
intercompany loan, then the period during which the seller covenants to use
reasonable efforts to maintain the aggregate outstanding principal balance of
loans in the mortgages trust at a specified level prior to a trigger event may
be extended.



LEGAL ASSIGNMENT OF THE LOANS TO THE MORTGAGES TRUSTEE

    The existing loans in the portfolio were assigned and any new loans will be
assigned, to the mortgages trustee by way of equitable assignment. This means
that legal title to the loans and their related security remains with the
seller until notice of the assignment is given by the seller to the borrowers.
Legal assignment of the loans and their related security (including, where
appropriate, their registration) to the mortgages trustee will be deferred,
save in the limited circumstances

                                       129



described in  this section. See "RISK  FACTORS -- THERE MAY  BE RISKS ASSOCIATED
WITH THE  FACT THE MORTGAGES TRUSTEE HAS  NO LEGAL TITLE TO  THE MORTGAGES WHICH
MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES".

    Legal assignment of the loans and their related security to the mortgages
trustee will be completed on the 20th London business day after the earliest of
the following:

       (A)   the service of an intercompany loan acceleration notice in relation
             to any intercompany loan or a note acceleration notice in relation
             to any notes of any issuer;

       (B)   the seller being required to perfect legal title to the mortgages,
             by an order of a court of competent jurisdiction, or by a
             regulatory authority of which the seller is a member or any
             organisation whose members comprise, but are not necessarily
             limited to, mortgage lenders with whose instructions it is
             customary for the seller to comply;

       (C)   it being rendered necessary by law to take actions to perfect legal
             title to the mortgages;

       (D)   the security under the Funding 1 deed of charge or any material
             part of that security being in jeopardy and the security trustee
             deciding to take action to reduce materially that jeopardy;

       (E)   unless otherwise agreed by the rating agencies and the security
             trustee, the termination of the seller's role as servicer under the
             servicing agreement;

       (F)   the seller requesting perfection by serving notice on the mortgages
             trustee, Funding 1 and the security trustee;

       (G)   the date on which the seller ceases to be assigned a long-term
             unsecured, unsubordinated unguaranteed debt obligation rating by
             Moody's of at least Baa3 or by Standard & Poor's of at least BBB-
             or by Fitch of at least BBB--;

       (H)   the occurrence of an insolvency event in relation to the seller;
             and

       (I)   the latest of the last repayment dates of the previous intercompany
             loans, the issuer intercompany loan and any new intercompany loans
             where any intercompany loan has not been discharged in full.

    Pending completion of the transfer, the right of the mortgages trustee to
exercise the powers of the legal owner of the mortgages will be secured by an
irrevocable power of attorney granted by the seller in favour of the mortgages
trustee, Funding 1 and the security trustee.

    The title deeds and customer files relating to the loans are currently held
by or to the order of the seller or by solicitors or licensed conveyancers
acting for the seller in connection with the creation of the loans and their
related security. The seller has undertaken that all the title deeds and
customer files relating to the loans which are at any time in its possession or
under its control or held to its order will be held to the order of the
mortgages trustee.


REPRESENTATIONS AND WARRANTIES

    Neither the mortgages trustee, Funding 1, the security trustee nor the
issuer has made or has caused to be made on its behalf any enquiries, searches
or investigations in respect of the loans and their related security. Instead,
each is relying entirely on the representations and warranties by the seller
contained in the mortgage sale agreement. The representations and warranties in
relation to each loan are made on the relevant assignment date that the loan
(together with its related security) is assigned to the mortgages trustee. The
parties to the mortgage sale agreement may, with the prior written consent of
the security trustee (which consent may (subject as provided below) be given if
the rating agencies confirm in writing that the ratings of the notes as at that
time will not be adversely affected as a result), amend the representations and
warranties in the mortgage sale agreement. The material representations and
warranties are as follows:

       *     each loan was originated by the seller in pounds sterling and is
             denominated in pounds sterling (or was originated and is
             denominated in euro if the euro has been adopted as the lawful
             currency of the UK);


       *     each loan in the portfolio as at~the closing date was made not
             earlier than 1st February, 1996 and not later than 2nd July, 2003;


                                       130



       *     the final maturity date of each loan is no later than June 2040;

       *     no loan has an outstanding principal balance of more than
             [GBP]400,000;

       *     prior to the making of each advance under a loan, the lending
             criteria and all preconditions to the making of any loan were
             satisfied in all material respects subject only to exceptions as
             would be acceptable to a reasonable, prudent mortgage lender;

       *     other than with respect to monthly payments, no borrower is or has,
             since the date of the relevant mortgage, been in material breach of
             any obligation owed in respect of the relevant loan or under the
             related security and accordingly no steps have been taken by the
             seller to enforce any related security;

       *     the total amount of arrears of interest or principal, together with
             any fees, commissions and premiums payable at the same time as that
             interest payment or principal repayment, on any loan is not on the
             relevant assignment date in respect of any loan, nor has been
             during the 12 months immediately preceding the relevant assignment
             date, more than the amount of the monthly payment then due;

       *     all of the borrowers are individuals;

       *     at least two monthly payments have been made in respect of each
             loan;

       *     the whole of the outstanding principal balance on each loan and any
             arrears of interest and all accrued interest is secured by a
             mortgage;

       *     each mortgage constitutes a valid and subsisting first charge by
             way of legal mortgage over the relevant property, and subject only
             in certain appropriate cases to applications for registrations at
             H.M. Land Registry;

       *     all of the properties are in England or Wales;

       *     not more than twelve months (or a longer period as may be
             acceptable to a reasonable, prudent mortgage lender) prior to the
             grant of each mortgage, the seller received a valuation report on
             the relevant property (or another form of report concerning the
             valuation of the relevant property as would be acceptable to a
             reasonable, prudent mortgage lender), the contents of which were
             such as would be acceptable to a reasonable, prudent mortgage
             lender;

       *     the benefit of all valuation reports, any other valuation report
             referred to in this section (if any) and certificates of title
             which were provided to the seller not more than two years prior to
             the date of the mortgage sale agreement can be validly assigned to
             the mortgages trustee without obtaining the consent of the relevant
             valuer, solicitor or licensed conveyancer;

       *     prior to the taking of each mortgage (other than a remortgage), the
             seller instructed its solicitor or licensed conveyancer to carry
             out an investigation of title to the relevant property and to
             undertake other searches, investigations, enquiries and other
             actions on behalf of the seller in accordance with the instructions
             which the seller issued the relevant solicitor as are set out in
             the CML's Lenders' Handbook for England & Wales (or, for mortgages
             taken before the CML's Lenders' Handbook for England and Wales was
             adopted in 1999, the seller's Mortgage Practice Notes) or other
             comparable or successor instructions and/or guidelines as may for
             the time being be in place, subject only to those variations as
             would be acceptable to a reasonable, prudent mortgage lender;


       *     insurance cover for each property is available under either a
             policy arranged by the borrower or a Halifax policy or a seller-
             introduced insurance policy or a policy arranged by the relevant
             landlord or the properties in possession cover;


       *     where applicable, the MIG policies are in full force and effect in
             relation to the portfolio and all premiums have been paid;

       *     the seller has good title to, and is the absolute unencumbered
             legal and beneficial owner of, all property, interests, rights and
             benefits agreed to be sold by the seller to the mortgages trustee
             under the mortgage sale agreement;

                                       131



       *     the seller has, since the making of each loan, kept or procured the
             keeping of full and proper accounts, books and records showing
             clearly all transactions, payments, receipts, proceedings and
             notices relating to such loan; and

       *     there are no authorisations, approvals, licences or consents
             required as appropriate for the seller to enter into or to perform
             the obligations under the mortgage sale agreement or to make the
             mortgage sale agreement legal, valid, binding and enforceable.

    If new types of loans are to be assigned to the mortgages trustee, then the
representations and warranties in the mortgage sale agreement will be modified
as required to accommodate these new types of loans. Your prior consent to the
requisite amendments will not be obtained.


REPURCHASE OF LOANS UNDER A MORTGAGE ACCOUNT

    Under the mortgage sale agreement, if a loan does not materially comply on
the assignment date with the representations and warranties made under the
mortgage sale agreement:

       (A)   the seller is required to remedy the breach within 20 London
             business days of the seller becoming aware of the breach; or

       (B)   if the breach is not remedied within the 20 London business-day
             period then, at the direction of Funding 1 and the security
             trustee, the mortgages trustee will require the seller to purchase
             the loan or loans under the relevant mortgage account and their
             related security from the mortgages trustee at a price equal to
             their outstanding principal balances, together with any arrears of
             interest and accrued interest and expenses to the date of purchase.

    The seller is also required to repurchase the loan or loans under any
mortgage account and their related security if a court or other competent
authority or any ombudsman makes any determination in respect of that loan and
its related security that:

       (A)   any term which relates to the recovery of interest under the
             standard documentation applicable to that loan and its related
             security is unfair; or

       (B)   the interest payable under any loan is to be set by reference to
             the Halifax variable base rate (and not that of the seller's
             successors or assigns or those deriving title from them); or

       (C)   the variable margin above the Bank of England repo rate under any
             tracker rate loan must be set by the seller (rather than its
             successors or assigns or those deriving title from them); or

       (D)   the interest payable under any loan is to be set by reference to an
             interest rate other than that set out or purported to be set by
             either the servicer or the mortgages trustee as a result of the
             seller having more than one variable mortgage rate.

    If the seller fails to pay the consideration due for the repurchase (or
otherwise fails to complete the repurchase), then the seller share of the trust
property shall be deemed to be reduced by an amount equal to that
consideration.


DRAWINGS UNDER FLEXIBLE LOANS

    The seller is solely responsible for funding all future drawings in respect
of any flexible loans that may be contained in the trust property in the
future. The amount of the seller's share of the trust property will increase by
the amount of the drawing.


FURTHER ADVANCES

    If at its discretion the seller makes or causes the servicer to offer a
further advance under a loan to a borrower, then the seller will be required to
repurchase the relevant loan under the mortgage account (save for any loan in
arrears where no repurchase will be required) at a price equal to the
outstanding principal balance of those loans together with accrued and unpaid
interest and expenses to the date of purchase.

                                       132



PRODUCT SWITCHES

    If on any distribution date, the seller is in breach of the conditions
precedent to the sale of new loans to the mortgages trustee as described in
paragraphs (A) to (P) of "-- ASSIGNMENT OF NEW LOANS AND THEIR RELATED SECURITY
TO THE MORTGAGES TRUSTEE" then from and including that date to but excluding
the date when those conditions precedent have been satisfied, the seller will
be required to repurchase any loans and their related security that are subject
to product switches (save for any loan in arrears where no repurchase will be
required). The seller will be required to repurchase the relevant loan or loans
under the relevant mortgage account and their related security from the
mortgages trustee at a price equal to the outstanding principal balance of
those loans together with any accrued and unpaid interest and expenses to the
date of purchase.

    A loan will be subject to a "PRODUCT SWITCH" if the borrower and the seller
agree or the servicer offers a variation in the financial terms and conditions
applicable to the relevant borrower's loan other than:

       *     any variation agreed with a borrower to control or manage arrears
             on the loan;

       *     any variation to the interest rate as a result of borrowers being
             linked to HVR 2;

       *     any variation in the maturity date of the loan unless, while the
             issuer intercompany loan is outstanding, it is extended beyond June
             2040;

       *     any variation imposed by statute;

       *     any variation of the rate of interest payable in respect of the
             loan where that rate is offered to the borrowers of more than 10
             per cent. by outstanding principal amount of loans in the trust
             property in any interest period; or

       *     any variation in the frequency with which the interest payable in
             respect of the loan is charged.


REASONABLE, PRUDENT MORTGAGE LENDER

    Reference in the documents to the seller and/or the servicer acting to the
standard of a reasonable, prudent mortgage lender mean the seller and/or the
servicer, as applicable, acting in accordance with the standards of a
reasonably prudent prime residential mortgage lender lending to borrowers in
England and Wales who generally satisfy the lending criteria of traditional
sources of residential mortgage capital.


GOVERNING LAW

The mortgage sale agreement is governed by English law.

                                       133



                               THE MORTGAGES TRUST

    The following section contains a summary of the material terms of the
mortgages trust deed. The summary does not purport to be complete and is
subject to the provisions of the mortgages trust deed, a form of which has been
filed as an exhibit to the registration statement of which this prospectus is a
part.


GENERAL LEGAL STRUCTURE

    The mortgages trust is a trust formed under English law with the mortgages
trustee as trustee for the benefit of the seller and Funding 1 as
beneficiaries. The mortgages trust was formed for the financings of the
previous issuers, for the financings described in this prospectus and for the
future financings of any new issuers and Funding 2.

    This section describes the material terms of the mortgages trust, including
how money is distributed from the mortgages trust to Funding 1 and the seller.
If new issuers are established or Funding 2 becomes a beneficiary of the
mortgages trust or new types of loans are added to the mortgages trust, then
the terms of the mortgages trust may be amended. Such amendments may affect the
timing of payments on the notes. The prior consent of noteholders will not be
sought in relation to any of the proposed amendments to the mortgages trust
deed, provided (amongst other things) that the rating agencies confirm that the
ratings of the current notes will not be adversely affected by such amendments.
There can be no assurance that the effect of any such amendments will not
ultimately adversely affect your interests (see "RISK FACTORS -- THE SECURITY
TRUSTEE MAY AGREE MODIFICATIONS TO THE ISSUER TRANSACTION DOCUMENTS WITHOUT
YOUR PRIOR CONSENT, WHICH MAY ADVERSELY AFFECT YOUR INTERESTS").

    Under the terms of the mortgages trust deed, the mortgages trustee holds all
of the trust property on trust absolutely for Funding 1 (as to Funding 1's
share) and for the seller (as to the seller's share). The "TRUST PROPERTY" is:

       *     the sum of [GBP]100 settled by SFM Offshore Limited on trust on the
             date of the mortgages trust deed;

       *     the portfolio of loans and their related security assigned to the
             mortgages trustee by the seller;

       *     any new loans and their related security assigned to the mortgages
             trustee by the seller after the closing date;

       *     any increase in the outstanding principal balance of a loan due to
             a borrower taking payment holidays or making underpayments under a
             loan or a borrower making a drawing under any flexible loan;

       *     any interest and principal paid by borrowers on their loans;

       *     any other amounts received under the loans and related security
             (excluding third party amounts);

       *     rights under the insurance policies that are assigned to the
             mortgages trustee or which the mortgages trustee has the benefit
             of; and

       *     amounts on deposit (and interest earned on those amounts) in the
             mortgages trustee GIC account;

    less

       *     any actual losses in relation to the loans and any actual
             reductions occurring in respect of the loans as described in
             paragraph (1) in "-- FUNDING 1 SHARE OF TRUST PROPERTY" below; and

       *     distributions of principal made from time to time to the
             beneficiaries of the mortgages trust.

    Funding 1 is not entitled to particular loans and their related security
separately from the seller; rather, each of them has an undivided interest in
all of the loans and their related security constituting the trust property.

                                       134




    At the closing date, the share of Funding 1 in the trust property will be
approximately [GBP]11,562,300,000, which corresponds to approximately 60.5 per
cent. of the trust property. The actual percentage share of Funding 1 in the
trust property will not be determined until the closing date.



    At the closing date, the share of the seller in the trust property will be
approximately [GBP]7,537,700,000, which corresponds to approximately 39.5 per
cent. of the trust property. The actual percentage share of the seller in the
trust property will not be determined until the closing date.



FLUCTUATION OF SHARES IN THE TRUST PROPERTY

    The shares of Funding 1 and the seller in the trust property will fluctuate
depending on a number of factors, including:

       *     the allocation of principal receipts on the loans to Funding 1 and/
             or the seller;

       *     losses arising on the loans;

       *     if new loans and their related security are assigned to the
             mortgages trustee;

       *     if Funding 1 acquires part of the seller's share of the trust
             property from the seller (as will happen on the closing date -- see
             further under "-- ACQUISITION BY FUNDING 1 OF AN INCREASED INTEREST
             IN TRUST PROPERTY");

       *     if a borrower makes underpayments or takes payment holidays under a
             loan;

       *     if a borrower makes a drawing under a flexible loan; and

       *     if the seller acquires part of Funding 1's share of the trust
             property as described in
             "-- ACQUISITION BY SELLER OF AN INTEREST RELATING TO CAPITALISED
             INTEREST" below and
             "-- PAYMENT BY THE SELLER TO FUNDING 1 OF THE AMOUNT OUTSTANDING
             UNDER AN INTERCOMPANY LOAN" below.


    The shares of Funding 1 and the seller in the trust property are
recalculated by the cash manager on each calculation date. A calculation date
is the first day (or, if not a London business day, the next succeeding London
business day) of each month (each being a "NORMAL CALCULATION DATE") or the
date on which Funding 1 acquires a further interest in the trust property. The
recalculation is based on the total outstanding principal balance of the loans
in the trust property as at the close of business on the business day
immediately preceding the relevant calculation date (as adjusted from time to
time). The period from (and including) one calculation date, to (but excluding)
the next calculation date, is known as a "CALCULATION PERIOD". The first
calculation period in respect of this issue will be the period from (and
including) the closing date to (but excluding) 1st December, 2003.


    The reason for the recalculation is to determine the new Funding 1
percentage share and the new seller percentage share in the trust property. The
Funding 1 percentage share and the seller percentage share determines the
entitlement of Funding 1 and the seller to interest (including capitalised
interest) and principal receipts from the loans in the trust property and also
the allocation of losses arising on the loans. The method for determining the
new Funding 1 percentage share and the seller percentage share is set out in
the next two sections.

    Two London business days after each calculation date (the "DISTRIBUTION
DATE") the mortgages trustee distributes principal and revenue receipts to
Funding 1 and the seller, as described below. In relation to each distribution
date, the "RELEVANT SHARE CALCULATION DATE" means the calculation date at the
start of the most recent completed calculation period.


FUNDING 1 SHARE OF TRUST PROPERTY

    On each calculation date (also referred to in this section as the "RELEVANT
CALCULATION DATE") or such time as the mortgages trust terminates, the interest
of Funding 1 in the trust property is recalculated to take effect from the next
distribution date in accordance with the following formulae:

       *     The share of Funding 1 in the trust property will be an amount
             equal to:

                             A -- B -- C + D + E + F

                                       135



       *     The percentage share of Funding 1 in the trust property will be an
             amount equal to:

                             A -- B -- C + D + E + F
                            --------------------------  x 100
                                        G

in the latter case, expressed as a percentage and rounded upwards to five
decimal places,

    where:

       A =   the amount of the share of Funding 1 in the trust property
             calculated on the immediately preceding calculation date;

       B =   the amount of any principal receipts on the loans to be distributed
             to Funding 1 on the distribution date immediately following the
             relevant calculation date (as described under "-- MORTGAGES TRUST
             ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS PRIOR TO THE
             OCCURRENCE OF A TRIGGER EVENT", "-- MORTGAGES TRUST ALLOCATION AND
             DISTRIBUTION OF PRINCIPAL RECEIPTS ON OR AFTER THE OCCURRENCE OF A
             NON-ASSET TRIGGER EVENT BUT PRIOR TO THE OCCURRENCE OF AN ASSET
             TRIGGER EVENT" and "MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF
             PRINCIPAL RECEIPTS ON OR AFTER THE OCCURRENCE OF AN ASSET TRIGGER
             EVENT");

       C =   the amount of losses sustained on the loans in the period from the
             immediately preceding calculation date to the relevant calculation
             date and the amount of any reductions occurring in respect of the
             loans as described in paragraphs (1) to (4) below, in each case
             allocated to Funding 1 in the calculation period ending on the
             relevant calculation date;

       D =   the amount of any consideration to be paid by Funding 1 to the
             seller with respect to any new loans to be assigned to the
             mortgages trustee on the relevant calculation date;

       E =   the amount of any consideration to be paid by Funding 1 to the
             seller in relation to the acquisition by Funding 1 from the seller
             on the calculation date of an interest in the trust property;

       F =   the amount equal to any capitalised interest accruing on a loan due
             to borrowers taking payment holidays and which has been allocated
             to Funding 1 since the immediately preceding calculation date, less
             the amount to be paid by the seller on the relevant distribution
             date to acquire an interest in trust property as described in "--
             ACQUISITION BY SELLER OF AN INTEREST RELATING TO CAPITALISED
             INTEREST" below; and

       G =   the aggregate outstanding principal balance of all the loans in the
             trust property as at the relevant calculation date after making the
             distributions, allocations and additions referred to in "B", "C",
             "D", "E" and "F" and after taking account of:

             *   any distribution of principal receipts to Funding 1 and the
                 seller,

             *   the amount of any losses allocated to Funding 1 and the seller,

             *   the amount of any increase in the loan balances due to
                 capitalisation of insurance premiums due by borrowers or
                 borrowers taking payment holidays,

             *   the adjustments referred to in paragraphs (1) to (4) below, and

             *   the amount of any other additions or subtractions to the trust
                 property.

    If any of the following events occurs during a calculation period, then the
aggregate total outstanding principal balance of the loans in the trust
property will be reduced or deemed to be reduced for the purposes of the
calculation of "G" on the calculation date at the end of that calculation
period:

       (1)   any borrower exercises a right of set-off so that the amount of
             principal and interest owing under a loan is reduced but no
             corresponding payment is received by the mortgages trustee. In this
             event, the aggregate outstanding principal balance of the loans in
             the trust property will be reduced by an amount equal to the amount
             of that set-off; and/or

                                       136



       (2)   a loan or its related security is (i) in breach of the
             representations and warranties contained in the mortgage sale
             agreement or (ii) the subject of a further advance or (iii) in
             limited circumstances the subject of a product switch or other
             obligation of the seller to repurchase, and in each case the seller
             fails to repurchase the loan or loans under the relevant mortgage
             account and their related security to the extent required by the
             terms of the mortgage sale agreement. In this event, the aggregate
             outstanding principal balance of the loans in the trust property
             will be deemed to be reduced for the purposes of the calculation in
             "G" by an amount equal to the outstanding principal balance of the
             relevant loan or loans under the relevant mortgage account
             (together with arrears of interest and accrued interest); and/or

       (3)   the seller would be required to repurchase a loan and its related
             security as required by the terms of the mortgage sale agreement,
             but the loan is not capable of being repurchased. In this event,
             the aggregate outstanding principal balance of the loans in the
             trust property will be deemed to be reduced for the purposes of the
             calculation in "G" by an amount equal to the outstanding principal
             balance of the relevant loan or loans under the relevant mortgage
             account (together with arrears of interest and accrued interest);
             and/or

       (4)   the seller materially breaches any other material warranty under
             the mortgage sale agreement and/or (for so long as the seller is
             the servicer) the servicing agreement, which will also be grounds
             for terminating the appointment of the servicer. In this event, the
             aggregate outstanding principal balance of the loans in the trust
             property will be deemed to be reduced by an amount equal to the
             resulting loss incurred by the beneficiaries.

    The reductions or deemed reductions set out in paragraphs (1) to (4) above
will be made on the relevant calculation date first to the seller's share
(including the minimum seller share) of the trust property, and thereafter will
be made to the Funding 1 share of the trust property.

    Any sums that are subsequently recovered by the mortgages trustee in
connection with a reduction or deemed reduction of the trust property under
paragraphs (1) to (4) above, will constitute a revenue receipt under the
relevant loan. Such revenue receipt will belong to Funding 1 (but only if and
to the extent that the related reductions were applied against Funding 1's
share of the trust property) and thereafter will belong to the seller.


SELLER SHARE OF TRUST PROPERTY

    On each calculation date or such time as the mortgages trust terminates, the
interest of the seller in the trust property is recalculated to take effect
from the next distribution date in accordance with the following formulae:

    The share of the seller in the trust property will be an amount equal to:

       *     the aggregate outstanding principal balance of all the loans in the
             trust property as at that calculation date -- the Funding 1 share
             as calculated on that calculation date.

    The percentage share of the seller in the trust property is an amount equal
to:

       *     100 per cent. -- the Funding 1 percentage share as calculated on
             that calculation date.

    Neither the Funding 1 share nor the seller share of the trust property may
be reduced below zero.


MINIMUM SELLER SHARE


    The seller's share of the trust property includes an amount known as the
"MINIMUM SELLER SHARE". As at the closing date, the minimum seller share will
be approximately [GBP]955,000,000, but the amount of the minimum seller share
will fluctuate depending on changes to the characteristics of the loans in the
trust property. The seller will not be entitled to receive principal receipts
which would reduce the seller share of the trust property to an amount less
than the minimum seller share unless and until Funding 1's share of the trust
is in an amount equal to zero or an asset

                                       137



trigger event occurs. The minimum seller  share will be the amount determined on
each calculation  date (after any assignment  of loans to the  mortgages trustee
on that calculation date) in accordance with the following formula:

                                    X + Y + Z

    where:

       X =   5 per cent. of the aggregate outstanding principal balance of loans
             in the trust property;

       Y =   the product of: (p X q) X r

       where:

       p =   8 per cent.;

       q =   the "FLEXIBLE DRAW CAPACITY", being an amount equal to the excess
             of (1) the maximum amount that borrowers may draw under flexible
             loans included in the trust property (whether or not drawn) over
             (2) the aggregate principal balance of actual flexible loan
             advances in the trust property on the relevant calculation date;
             and

       r =   3;

       and

       Z =   the aggregate sum of reductions deemed made (if any) in accordance
             with paragraphs (2), (3) and (4) as described in "-- FUNDING 1
             SHARE OF TRUST PROPERTY" above.

    The purpose of "X" is to mitigate the risks relating to certain set-off
risks relating to the loans. The amount of "X" may be reduced from time to time
at the request of the seller or Funding 1 (acting reasonably) provided that the
security trustee has received written confirmation from the rating agencies
that there will be no adverse effect on the then current ratings of the notes
as a result thereof.

    The purpose of the calculation in "Y" is to mitigate the risk of the seller
failing to fund a drawing under a flexible loan.

    The purpose of the calculation in "Z" is to mitigate the risk of the seller
materially breaching any material warranty under the mortgage sale agreement
and/or the servicing agreement and failing to repurchase certain loans and
their related security to the extent required by the terms of the mortgage sale
agreement.


CASH MANAGEMENT OF TRUST PROPERTY -- REVENUE RECEIPTS

    Under the cash management agreement, the cash manager is responsible for
distributing revenue receipts on behalf of the mortgages trustee on each
distribution date in accordance with the order of priority described in the
following section. For further information on the role of the cash manager, see
"CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING 1".


MORTGAGES TRUST CALCULATION OF REVENUE RECEIPTS

    "MORTGAGES TRUST AVAILABLE REVENUE RECEIPTS" is calculated by the cash
manager on each calculation date and is an amount equal to the sum of:

       *     revenue receipts on the loans (but excluding principal receipts);
             and

       *     interest payable to the mortgages trustee on the mortgages trustee
             GIC account;

       less

       *     amounts due to third parties (also known as "THIRD PARTY AMOUNTS"),
             including:

             (1) amounts under a direct debit which are repaid to the bank
                 making the payment if that bank is unable to recoup that amount
                 itself from its customer's account;

             (2) payments by borrowers of any fees and other charges which are
                 due to the seller; or

                                       138



             (3) recoveries in respect of amounts deducted from loans as
                 described in paragraphs (1) to (4) in "-- FUNDING 1 SHARE OF
                 TRUST PROPERTY" above, which will belong to and be paid to
                 Funding 1 and/or the seller as described therein,

which amounts may be paid daily from monies on deposit in the mortgages trustee
GIC account.

    On each distribution date, the cash manager applies mortgages trust
available revenue receipts in the following order of priority (the "MORTGAGES
TRUST CALCULATION OF REVENUE RECEIPTS"):

       (A)   in no order of priority between them but in proportion to the
             respective amounts due, to pay amounts due to:

             *   the mortgages trustee under the provisions of the mortgages
                 trust deed; and

             *   third parties from the mortgages trustee in respect of the
                 mortgages trust, but only if:

                 (1) payment is not due as a result of a breach by the mortgages
                     trustee of the documents to which it is a party; and/or

                 (2) payment has not already been provided for elsewhere;

       (B)   in payment of amounts due to the servicer or to become due to the
             servicer during the following calculation period under the
             provisions of the servicing agreement;

       (C)   to allocate and pay to Funding 1 an amount equal to the lesser of:

             (x) an amount determined by multiplying the total amount of the
                 remaining mortgages trust available revenue receipts by Funding
                 1's percentage share of the trust property as calculated on the
                 relevant share calculation date; and

             (y) the aggregate of Funding 1's obligations on the immediately
                 succeeding Funding 1 interest payment date as set out under the
                 Funding 1 pre-enforcement revenue priority of payments or, as
                 the case may be, the Funding 1 post-enforcement priority of
                 payments (but excluding any principal amount due under any
                 intercompany loan and/or items (I) and (J) of the Funding 1
                 post-enforcement priority of payments), less (in each case only
                 to the extent that such amounts of interest or income would not
                 otherwise be payable under an intercompany loan or, as
                 applicable, any notes, on the succeeding interest payment date)
                 the sum of (i) the interest or other income credited or to be
                 credited to Funding 1's bank accounts on the immediately
                 succeeding Funding 1 interest payment date and (ii) all other
                 income (not derived from the distribution of revenue receipts
                 under the mortgages trust) which will constitute Funding 1
                 available revenue receipts on the succeeding Funding 1 interest
                 payment date;

       (D)   to allocate and pay to the mortgages trustee and/or Funding 1 (as
             applicable), an amount equal to any loss amount (as defined below)
             suffered or incurred by it or them (as applicable); and

       (E)   to allocate and pay to the seller an amount (if positive) equal to
             the amount of the mortgages trust available revenue receipts less
             the amount of such mortgages trust available revenue receipts
             applied and/or allocated under (A) to (D) above.

    For the purposes of item (D) above, "LOSS AMOUNT" means the amount of any
costs, expenses, losses or other claims suffered or incurred by, as applicable,
the mortgages trustee and/or Funding 1 in connection with any recovery of
interest on the loans to which the seller, the mortgages trustee or Funding 1
was not entitled or could not enforce as a result of any determination by any
court or other competent authority or any ombudsman in respect of any loan and
its related security that;

       *     any term which relates to the recovery of interest under the
             standard documentation applicable to that loan and its related
             security is unfair; or

       *     the interest payable under any loan is to be set by reference to
             the Halifax variable base rate (and not that of the seller's
             successors or assigns or those deriving title from them); or

                                       139



       *     the variable margin above the Bank of England repo rate under any
             tracker rate loan must be set by the seller; or

       *     the interest payable under any loan is to be set by reference to an
             interest rate other than that set or purported to be set by either
             the servicer or the mortgages trustee as a result of the seller
             having more than one variable mortgage rate.

    Amounts due to the mortgages trustee and the servicer include value added
tax ("VAT"), if any, payable. At the date of this prospectus, VAT is calculated
at the rate of 17.5 per cent. of the amount to be paid. Payment of VAT will not
reduce the amounts ultimately available to pay interest on the issuer notes.


CASH MANAGEMENT OF TRUST PROPERTY -- PRINCIPAL RECEIPTS

    Under the cash management agreement, the cash manager is also responsible
for distributing principal receipts on behalf of the mortgages trustee on each
distribution date in accordance with the order of priority described in the
next two following sections. To understand how the cash manager distributes
principal receipts on the loans on each distribution date (the "MORTGAGES TRUST
PRINCIPAL PRIORITY OF PAYMENTS") you need to understand the definitions set out
below.

    On each calculation date, the cash manager will ascertain whether the
distribution date is within a cash accumulation period relating to a bullet
term advance or a scheduled amortisation instalment (each a "CASH ACCUMULATION
ADVANCE") and will ascertain Funding 1's cash accumulation requirement and
repayment requirement.

    The cash accumulation period will be calculated separately for each bullet
term advance and scheduled amortisation instalment.

                                       140



    The following table sets out the "SCHEDULED REPAYMENT DATE" (being the
Funding 1 interest payment date falling in the indicated month) and "RELEVANT
ACCUMULATION AMOUNT" in relation to each cash accumulation advance:



                                                                                                                  RELEVANT
                                                                                      SCHEDULED               ACCUMULATION
CASH ACCUMULATION ADVANCE                                                        REPAYMENT DATE                     AMOUNT
- ------------------------------------------------------------------------------  ---------------  -------------------------
                                                                                                                 
ADVANCES MADE BY THE ISSUER
Series 1 term AAA advance.....................................................    December 2004           [GBP]658,500,000
Series 2 term AAA advance.....................................................   September 2006         [GBP]1,018,000,000
Series 3 term AAA advance -- first scheduled amortisation instalment..........        June 2008           [GBP]449,125,000
Series 3 term AAA advance -- second scheduled amortisation instalment.........   September 2008           [GBP]449,125,000
Series 4A1 term AAA advance -- first scheduled amortisation instalment               March 2009           [GBP]241,375,000
Series 4A1 term AAA advance -- second scheduled amortisation instalment.......        June 2009           [GBP]241,375,000
Series 4A2 term AAA advance -- first scheduled amortisation instalment........       March 2009           [GBP]375,000,000
Series 4A2 term AAA advance -- second scheduled amortisation instalment.......        June 2009           [GBP]375,000,000
ADVANCES MADE BY PERMANENT FINANCING (NO. 2) PLC
Previous series 1 term AAA advance............................................       March 2004           [GBP]633,312,000
Previous series 2 term AAA advance............................................   September 2005         [GBP]1,108,016,000
Previous series 3 term AAA advance -- first scheduled amortisation instalment.       March 2006           [GBP]427,187,500
Previous series 3 term AAA advance -- second scheduled amortisation instalment        June 2006           [GBP]427,187,500
Previous series 4 term AAA advance............................................    December 2007         [GBP]1,107,250,000
ADVANCES MADE BY PERMANENT FINANCING (NO. 1) PLC
Previous series 2 term AAA advance............................................        June 2005           [GBP]509,614,731
Previous series 3 term AAA advance............................................    December 2005           [GBP]748,299,320
Previous series 4A1 term AAA advance..........................................        June 2007           [GBP]484,000,000
Any bullet term advance in respect of a new issuer............................  as indicated in              the principal
                                                                                   the relevant             amount of that
                                                                                     prospectus                bullet term
                                                                                                                   advance
Any scheduled amortisation instalment in respect of a new issuer..............  as indicated in              the principal
                                                                                   the relevant                amount that
                                                                                     prospectus                  scheduled
                                                                                                              amortisation
                                                                                                                instalment




    Definitions:

    "CASH ACCUMULATION PERIOD" means the period beginning on the earlier of:

       *     the commencement of the anticipated cash accumulation period
             relating to the relevant accumulation amount; and

       *     in respect of an original bullet term advance, six months prior to
             the scheduled repayment date of that original bullet term advance
             and, in respect of an original scheduled amortisation instalment,
             three months prior to the scheduled repayment date of that original
             scheduled amortisation instalment;

and ending when Funding 1 has fully repaid that bullet term advance or
scheduled amortisation instalment, as applicable.

                                       141



    "ANTICIPATED CASH ACCUMULATION PERIOD" means on any normal calculation date
the anticipated number of months required to accumulate sufficient principal
receipts to pay the relevant accumulation amount in relation to the relevant
cash accumulation advance, which will be equal to:

                                   J + K -- L
                                   ----------
                                   M X (N X O)

    calculated in months and rounded up to the nearest whole number, where:

       J =   the relevant accumulation amount;

       K =   the aggregate principal amount outstanding on that normal
             calculation date of:

             *   each bullet term advance or scheduled amortisation term advance
                 that was not fully repaid on its scheduled repayment date; and

             *   each other bullet term advance or scheduled amortisation term
                 advance, the scheduled repayment date of which falls on or
                 before the scheduled repayment date of the relevant cash
                 accumulation advance;

       L =   the amount of any available cash already standing to the credit of
             the cash accumulation ledger at the start of that normal
             calculation date plus the aggregate amount of cash accumulation
             requirement paid to Funding 1 since the previous Funding 1 interest
             payment date;

       M =   means the sum of each monthly CPR on the 12 most recent normal
             calculation dates which have occurred prior to that date divided by
             12;

       N =   0.85; and

       O =   the aggregate outstanding principal balance of the loans comprising
             the trust property on the previous normal calculation date.

    "MONTHLY CPR" on any normal calculation date means the total principal
receipts received during the period of one month ending on that normal
calculation date divided by the aggregate outstanding principal balance of the
loans comprised in the trust property as at the immediately preceding normal
calculation date.

    "SCHEDULED AMORTISATION INSTALMENT" means that part of a scheduled
amortisation term advance which is payable on each of the scheduled repayment
dates of that term advance. Each of the issuer series 3 term AAA advance, the
issuer series 4A1 term AAA advance and the issuer series 4A2 term AAA advance
will consist of two equal scheduled amortisation instalments.

    "CASH ACCUMULATION REQUIREMENT" means on a calculation date:

       *     the outstanding principal amounts in relation to each cash
             accumulation advance;

       *     plus amounts due in items (A) and (B) of the Funding 1 pre-
             enforcement principal priority of payments;

       *     less the amount standing to the credit of the cash accumulation
             ledger at the last Funding 1 interest payment date (which amount
             was not distributed on that Funding 1 interest payment date to the
             relevant issuer having the cash accumulation requirement);

       *     less the sum of each cash accumulation requirement amount paid to
             Funding 1 on a previous distribution date during the relevant
             interest period.

    The "CASH ACCUMULATION LEDGER" means a ledger maintained by the cash manager
for Funding 1, which records amounts accumulated by Funding 1 to pay relevant
accumulation amounts.

    "REPAYMENT REQUIREMENT" means on a calculation date the amount, if any, by
which:

       *     the aggregate of all amounts that will be payable by Funding 1 on
             the next Funding 1 interest payment date as described in items (C)
             to (E) (inclusive) of the priority of payments under "-- REPAYMENT
             OF TERM ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE OF A
             TRIGGER EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN

                                       142



INTERCOMPANY LOAN  ACCELERATION NOTICE OR THE  SERVICE ON EACH ISSUER  OF A NOTE
ACCELERATION NOTICE"  in the "CASHFLOWS  -- DISTRIBUTION OF FUNDING  1 AVAILABLE
PRINCIPAL RECEIPTS" section below on the basis:

             *   that there would be no deferral in relation to term advances
                 pursuant to Rule (1) set out in that section;

             *   that where Rule (2) or Rule (3) set out in that section applies
                 to an intercompany loan, the amount so payable by Funding 1 in
                 respect of term advances (other than bullet term advances and
                 scheduled amortisation instalments) under that intercompany
                 loan shall be treated as the lesser of (A) the amount due and
                 payable in respect of those term advances, and (B) the amount
                 of the limit determined under that Rule (2) or Rule (3) in
                 relation to that intercompany loan (but, for this purpose,
                 amounts credited to the principal deficiency ledger on that
                 date or on the immediately preceding Funding 1 interest payment
                 date shall be excluded in calculating that limit);

             *   that term advances will be treated as due and payable if they
                 are already due and payable, or would become due and payable on
                 or before the next Funding 1 interest payment date if all
                 principal receipts were paid to Funding 1 on that calculation
                 date; and

             *   excluding amounts due and payable in respect of bullet term
                 advances and scheduled amortisation instalments,

    exceeds the sum of:

       *     the amounts standing to the credit of the Funding 1 principal
             ledger as at the last Funding 1 interest payment date (which amount
             was not distributed on that Funding 1 interest payment date to the
             issuer); and

       *     the sum of each repayment requirement amount paid to Funding 1 on a
             previous distribution date during the relevant interest period.

    A "TRIGGER EVENT" means an asset trigger event and/or a non-asset trigger
event.

    An "ASSET TRIGGER EVENT" will occur when an amount is debited to the AAA
principal deficiency sub-ledger. For more information on the principal
deficiency ledger, see "CREDIT STRUCTURE".

    A "NON-ASSET TRIGGER EVENT" will occur on a calculation date if:

       *     an insolvency event occurs in relation to the seller on or about
             that calculation date;

       *     the seller's role as servicer is terminated and a new servicer is
             not appointed within 60 days;

       *     the seller share at any time is equal to or less than the minimum
             seller share (in each case by reference to the most recent
             calculation date); or


       *     on any calculation date the aggregate outstanding principal balance
             of loans comprising the trust property at that date during the
             period from and including the closing date to but excluding the
             interest payment date in June 2008 is less than
             [GBP]15,750,000,000.


    The definitions of "ASSET TRIGGER EVENT" and "NON-ASSET TRIGGER EVENT" may
change as new loans are assigned to the mortgages trustee.


MORTGAGES TRUST CALCULATION OF PRINCIPAL RECEIPTS

    "MORTGAGES TRUST AVAILABLE PRINCIPAL RECEIPTS" are calculated by the cash
manager on each calculation date and will be equal to the amount that is
standing to the credit of the principal ledger on that calculation date. The
repayment requirement and the cash accumulation requirement is calculated by
the cash manager on each calculation date and the relevant amounts notified to
the mortgages trustee (who will be entitled to rely on such notifications).

                                       143



MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS PRIOR TO THE
OCCURRENCE OF A TRIGGER EVENT

    On each distribution date where no trigger event has occurred on or before
the immediately preceding calculation date, the cash manager will apply
mortgages trust available principal receipts as follows:

       (A)   first, where Funding 1 has no cash accumulation requirement and no
             repayment requirement on that distribution date, all such receipts
             will be allocated and paid to the seller until the seller share of
             the trust property (as calculated on the relevant share calculation
             date) is equal to the minimum seller share;

       (B)   then if Funding 1 has a cash accumulation requirement on that
             distribution date, such receipts will be allocated and paid to
             Funding 1 in an amount up to but not exceeding Funding 1's cash
             accumulation requirement on that distribution date;

       (C)   then, if Funding 1 has a repayment requirement on that distribution
             date, such receipts will be allocated and paid to Funding 1 in an
             amount up to but not exceeding Funding 1's repayment requirement on
             that date; and

       (D)   then, the remainder, if any, of such receipts will be allocated and
             paid to the seller until the seller share of the trust property (as
             calculated on the relevant share calculation date) is equal to the
             minimum seller share.


MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS ON OR AFTER
THE OCCURRENCE OF A NON-ASSET TRIGGER EVENT BUT PRIOR TO THE OCCURRENCE OF AN
ASSET TRIGGER EVENT

    On each distribution date where a non-asset trigger event has occurred on or
before the immediately preceding calculation date and an asset trigger event
has not occurred on or before that calculation date, the cash manager will
apply mortgages trust available principal receipts as follows:

       (A)   first, all such receipts will be allocated and paid to Funding 1
             until the Funding 1 share of the trust property (as calculated on
             the relevant share calculation date) is zero, and

       (B)   then, the remainder, if any, of such receipts will be allocated and
             paid to the seller.

    Following the occurrence of a non-asset trigger event, the issuer notes will
be subject to prepayment risk (that is, they may be repaid earlier than
expected).


MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS ON OR AFTER
THE OCCURRENCE OF AN ASSET TRIGGER EVENT

    On each distribution date where an asset trigger event has occurred on or
before the immediately preceding calculation date, the cash manager will
allocate and pay mortgages trust available principal receipts, with no order of
priority between them but in proportion to the respective amounts due, to
Funding 1 and the seller according to the Funding 1 percentage share of the
trust property (as calculated on the relevant share calculation date) and the
seller percentage share of the trust property (as calculated on the relevant
share calculation date) respectively (until, in the case of Funding 1, the
Funding 1 share of the trust property is zero).

    Following the occurrence of an asset trigger event, the series 1 class A
issuer notes, the series 2 class A issuer notes, the series 3 class A issuer
notes and the series 4 class A issuer notes may not be repaid in full by their
respective final maturity dates. See "RISK FACTORS -- THE YIELD TO MATURITY OF
THE ISSUER NOTES MAY BE ADVERSELY AFFECTED BY PREPAYMENTS OR REDEMPTIONS ON THE
LOANS".


LOSSES

    All losses arising on the loans will be applied in reducing the Funding 1
share and the seller share of the trust property. Funding 1's share and the
seller's share of the losses will be determined by multiplying the amount of
losses during a calculation period by the Funding 1 share percentage (as
calculated on the relevant share calculation date), which will be allocated to
Funding
                                       144



1 (until the Funding 1 share of  the trust property is zero), and the remainder,
which will  be allocated to  the seller, on ea ch calculation date in  each case
prior to  calculating the  allocation of  mortgages trustee  available principal
receipts on that calculation date.


DISPOSAL OF TRUST PROPERTY

    The trust property is held on trust for the benefit of Funding 1 and the
seller. Subject to the terms of the mortgages trust deed, the mortgages trustee
is not entitled to dispose of the trust property or create any security
interest over the trust property.

    If an event of default occurs under any intercompany loan agreement (an
"INTERCOMPANY LOAN EVENT OF DEFAULT") and the security trustee determines to
serve an intercompany loan acceleration notice on Funding 1, then the security
trustee will be entitled, among other things, to sell Funding 1's share of the
trust property. For further information on the security granted by Funding 1
over its assets, see "SECURITY FOR FUNDING 1'S OBLIGATIONS".


ADDITIONS TO TRUST PROPERTY

    The trust property may be increased from time to time by the assignment of
new loans and their related security to the mortgages trustee. The mortgages
trustee will hold the new loans and their related security on trust for Funding
1 and the seller according to the terms of the mortgages trust deed. For
further information on the assignment of new loans and their related security
to the mortgages trustee, see "ASSIGNMENT OF THE LOANS AND THEIR RELATED
SECURITY".


ACQUISITION BY FUNDING 1 OF AN INCREASED INTEREST IN TRUST PROPERTY

    If Funding 1 enters into a new intercompany loan, then it may apply the
proceeds of that new intercompany loan to make a payment to the seller so as to
give rise to an increase in Funding 1's share of the trust property (and giving
rise to a corresponding decrease in the seller's share of the trust property)
on a calculation date. Funding 1 will be permitted to do this only if it meets
a number of conditions, including:

       *     that on the relevant calculation date no intercompany loan event of
             default has occurred under any intercompany loan agreement that has
             not been remedied or waived;

       *     as at the most recent Funding 1 interest payment date, no
             deficiency is recorded on Funding 1's principal deficiency ledger;

       *     the security trustee is not aware that the proposed increase in the
             Funding 1 share of the trust property (or the corresponding
             decrease in the seller share) would adversely affect the ratings at
             that time by the rating agencies of the current notes;

       *     as at the relevant calculation date, the aggregate outstanding
             principal balance of loans constituting the trust property, in
             respect of which the aggregate amount in arrears is more than three
             times the monthly payment then due, is less than 5 per cent. of the
             aggregate outstanding principal balance of all loans constituting
             the trust property; and

       *     the seller has not received written notice that the short-term,
             unsecured, unguaranteed and unsubordinated debt obligations of the
             seller are not rated at least P-1 by Moody's, A-1 by Standard &
             Poor's and F1 by Fitch at the time of, and immediately following
             the payment made by Funding 1 on the relevant calculation date.

    On the closing date, Funding 1 will apply the proceeds of the issuer
intercompany loan to acquire part of the seller share of the trust property.
This will cause Funding 1's share of the trust property to increase and the
seller's share to correspondingly decrease.


ACQUISITION BY SELLER OF AN INTEREST RELATING TO CAPITALISED INTEREST

    If a borrower takes a payment holiday under a loan (as permitted by the
terms of the loan), then the outstanding principal balance of the loan will
increase by the amount of interest that would have been paid on the relevant
loan if not for such payment holiday (the "CAPITALISED INTEREST").

                                       145



    The increase in the loan balance due to the capitalised interest will be
allocated to the Funding 1 share of the trust property and to the seller share
of the trust property, based on their respective percentage shares in the trust
property as calculated on the previous calculation date.

    Prior to an insolvency event occurring in respect of the seller, on each
distribution date, the seller will make a cash payment to Funding 1 in an
amount equal to Funding 1's share of the capitalised interest in respect of
those loans that are subject to payment holidays. Following such payment:

       *     the seller share of the trust property will increase by an amount
             equal to the amount paid to Funding 1 for Funding 1's share of the
             capitalised interest, and Funding 1's share of the trust property
             will decrease by a corresponding amount; and

       *     Funding 1 will apply the proceeds of the amount paid by the seller
             in accordance with the Funding 1 pre-enforcement revenue priority
             of payments and, after enforcement of the Funding 1 security, in
             accordance with the Funding 1 post-enforcement priority of
             payments.

    If an insolvency event occurs in respect of the seller, then the seller may
continue to make payments to Funding 1 in an amount equal to Funding 1's share
of the capitalised interest in the same manner and for the same purpose
described above, but it is not obliged to do so.


PAYMENT BY THE SELLER TO FUNDING 1 OF THE AMOUNT OUTSTANDING UNDER AN
INTERCOMPANY LOAN

    If the seller offers to make a payment to Funding 1 of the amount
outstanding under an intercompany loan, then Funding 1 may accept that offer
but only if:

       *     the security trustee has received written confirmation from each of
             the rating agencies that there would not be any adverse effect on
             the then current ratings of the notes if Funding 1 accepted the
             offer;

       *     Funding 1 would receive the payment on a Funding 1 interest payment
             date; and

       *     the relevant issuer has confirmed to Funding 1 that the proceeds of
             the corresponding payment made by Funding 1 to the relevant issuer
             would be applied to repay the relevant intercompany loan.

    The Funding 1 share of the trust property would decrease by an amount equal
to the payment made by the seller and the seller share would increase by a
corresponding amount.


TERMINATION OF MORTGAGES TRUST

    The mortgages trust will terminate on the later to occur of:

       *     the date on which all amounts due from Funding 1 to its secured
             creditors have been paid in full; and

       *     any other date agreed in writing by Funding 1 and the seller.


RETIREMENT OF MORTGAGES TRUSTEE

    The mortgages trustee is not entitled to retire or otherwise terminate its
appointment. The seller and Funding 1 cannot replace the mortgages trustee.


GOVERNING LAW

    The mortgages trust deed is governed by English law.

                                       146



                     THE ISSUER INTERCOMPANY LOAN AGREEMENT

    The following section contains a summary of the material terms of the issuer
intercompany loan agreement. The summary does not purport to be complete and is
subject to the provisions of the issuer intercompany loan agreement, a form of
which has been filed as an exhibit to the registration statement of which this
prospectus is a part.

    The issuer intercompany loan agreement will provide that, subject to
satisfying the conditions described in "-- CONDITIONS TO DRAWDOWN" below, on
the closing date, the issuer will lend to Funding 1 an amount in sterling equal
to the proceeds of the issue of the issuer notes, after converting the US
dollar proceeds of the series 1 issuer notes, the series 2 issuer notes and the
series 3 issuer notes into sterling at the relevant issuer dollar currency
exchange rates and after converting the euro proceeds of the series 4 class A1
issuer notes, the series 4 class B issuer notes, the series 4 class C issuer
notes, the series 5 class B issuer notes and the series 5 class C issuer notes
into sterling at the relevant issuer euro currency exchange rate. Funding 1
will then pay the proceeds of the issuer intercompany loan to the seller as
consideration for the addition to Funding 1's already existing share of the
trust property.

    The issuer intercompany loan will be split into 16 separate sub-loans, or
"ISSUER TERM ADVANCES", as described in the following table:



                                               CLASS OF   INITIAL PRINCIPAL
               DESIGNATED       CLASS OF  CORRESPONDING      AMOUNT OF EACH
             TERM ADVANCE  CORRESPONDING    ISSUER SWAP         ISSUER TERM
SERIES NAME        RATING   ISSUER NOTES       (IF ANY)             ADVANCE
- -----------  ------------  -------------  -------------  ------------------
                                                            
series 1...           AAA        class A       class 1A    [GBP]658,500,000
series 1...            AA        class B       class 1B     [GBP]22,900,000
series 1...           BBB        class C       class 1C     [GBP]22,900,000
series 2...           AAA        class A       class 2A  [GBP]1,018,000,000
series 2...            AA        class B       class 2B     [GBP]35,400,000
series 2...           BBB        class C       class 2C     [GBP]35,400,000
series 3...           AAA        class A       class 3A    [GBP]898,250,000
series 3...            AA        class B       class 3B     [GBP]31,200,000
series 3...           BBB        class C       class 3C     [GBP]31,200,000
series 4...           AAA       class A1      class 4A1    [GBP]482,750,000
series 4...           AAA       class A2            N/A    [GBP]750,000,000
series 4...            AA        class B       class 4B     [GBP]42,850,000
series 4...           BBB        class C       class 4C     [GBP]42,850,000
series 5...           AAA        class A       class 5A    [GBP]400,000,000
series 5...            AA        class B       class 5B     [GBP]13,900,000
series 5...           BBB        class C       class 5C     [GBP]13,900,000
Total:.....                                              [GBP]4,500,000,000



TERM ADVANCE RATINGS ASSIGNED TO THE ISSUER TERM ADVANCES

    The designated term advance ratings of the issuer term AAA advances reflect
the ratings expected to be assigned to the series 2 class A issuer notes, the
series 3 class A issuer notes, the series 4 class A issuer notes and the series
5 class A issuer notes by the rating agencies on the closing date. The issuer
series 1 term AAA advance will have the same rating as the issuer series 2 term
AAA advance, the issuer series 3 term AAA advance, the issuer series 4 term AAA
advance and the issuer series 5 term AAA advance despite the series 1 class A
issuer notes having different, short-term ratings. The designated term advance
ratings of the issuer term AA advances reflect the rating expected to be
assigned to the class B issuer notes by the rating agencies on the closing
date. The designated term advance ratings of the issuer term BBB advances
reflect the rating expected to be assigned to the class C issuer notes by the
rating agencies on the closing

                                       147



date. If,  after the closing date,  the rating agencies subsequently  change the
ratings assigned  to each class of the  issuer notes, then this  will not affect
the  term  advance  ratings  of  the  issuer  term  advances  under  the  issuer
intercompany loan.

    The final repayment date of each issuer term advance will be the final
maturity date of the corresponding class of issuer notes.

    The issuer intercompany loan agreement will provide that, subject to
satisfying the conditions in "-- CONDITIONS TO DRAWDOWN", the following
advances will be made available by the issuer to Funding 1 by way of the issuer
intercompany loan made on the closing date:


       *     the issuer term AAA advances in an aggregate  principal  amount of
             [GBP]  4,207,500,000,  which  shall be  funded by the issue of the
             class A issuer notes on the closing date,  and which shall consist
             of the  issuer  series  1  term  AAA  advance  in  the  amount  of
             [GBP] 658,500,000,  the issuer  series 2 term AAA  advance  in the
             amount  of  [GBP]  1,018,000,000,  the  issuer  series  3 term AAA
             advance in the amount of [GBP]  898,250,000,  the issuer  series 4
             term AAA  advances  in the  amount of [GBP]  1,232,750,000and  the
             issuer   series  5  term  AAA  advance  in  the  amount  of  [GBP]
             400,000,000;



       *     the issuer term AA advances in an  aggregate  principal  amount of
             [GBP] 146,250,000, which shall be funded by the issue of the class
             B issuer notes on the closing date, and which shall consist of the
             issuer series 1 term AA advance in the amount of [GBP] 22,900,000,
             the  issuer  series  2 term AA  advance  in the  amount  of  [GBP]
             35,400,000,  the issuer  series 3 term AA advance in the amount of
             [GBP]  31,200,000,  the  issuer  series 4 term AA  advance  in the
             amount of [GBP] 42,850,000 and the issuer series 5 term AA advance
             in the amount of [GBP] 13,900,000; and



       *     the issuer term BBB advances in an aggregate  principal  amount of
             [GBP] 146,250,000, which shall be funded by the issue of the class
             C issuer notes on the closing date, and which shall consist of the
             issuer   series  1  term  BBB  advance  in  the  amount  of  [GBP]
             22,900,000,  the issuer series 2 term BBB advance in the amount of
             [GBP]  35,400,000  the  issuer  series 3 term BBB  advance  in the
             amount  of  [GBP]  31,200,000,  and the  issuer  series 4 term BBB
             advance in the amount of [GBP]  42,850,000 and the issuer series 5
             term BBB advance in the amount of [GBP] 13,900,000.


    The money received by Funding 1 under the issuer term advances will be used
by Funding 1 on the closing date to pay, among other things, the consideration
due to the seller in relation to the acquisition by Funding 1 of an increase in
its share of the trust property (which will correspondingly decrease the
seller's share of the trust property). Funding 1's interest in the portfolio
will constitute the Funding 1 share of the trust property.

    The issuer will make payments of interest and principal on the issuer notes
from, among other things, respective payments of interest and principal made by
Funding 1 to the issuer under the issuer term AAA advances, the issuer term AA
advances and the issuer term BBB advances of the issuer intercompany loan and
from amounts paid by the issuer swap providers to the issuer under the issuer
swaps.

    The issuer has no obligation to make any further advances to Funding 1 under
the terms of the issuer intercompany loan agreement.


CONDITIONS TO DRAWDOWN

    The issuer will not be obliged to make the advances available to Funding 1
unless the security trustee is satisfied on the closing date that a number of
conditions have been met, including:

       *     that the issuer notes have been issued and the proceeds received by
             or on behalf of the issuer;

       *     that Funding 1 has delivered a certificate certifying that it is
             solvent; and

       *     that each of the issuer transaction documents has been duly
             executed by the relevant parties to them.

                                       148



REPRESENTATIONS AND AGREEMENTS

    Funding 1 will make several representations to the issuer in the issuer
intercompany loan agreement including representations that Funding 1 has been
duly incorporated and that it has the requisite corporate power and authority
to enter into the transaction documents to which it is a party.

    In addition, Funding 1 will agree that:

       *     it will not create or permit to subsist any encumbrance, unless
             arising by operation of law, or other security interest over any of
             its assets other than pursuant to the transaction documents;

       *     it will not carry on any business or engage in any activity
             whatsoever which is not incidental to or necessary in connection
             with any of the activities in which the transaction documents
             provide or envisage that Funding 1 will engage;

       *     it will not have any subsidiaries, any subsidiary undertakings,
             both as defined in the Companies Act 1985 as amended, or any
             employees or premises;

       *     it will not transfer, sell, lend, part with or otherwise dispose of
             all or any of its assets, properties or undertakings or any
             interest, estate, right, title or benefit therein other than as
             contemplated in the transaction documents;

       *     it will not pay any dividend or make any other distribution to its
             shareholders, other than in accordance with the Funding 1 deed of
             charge, and it will not issue any new shares;

       *     it will not incur any indebtedness in respect of any borrowed money
             or give any guarantee in respect of any indebtedness or of any
             obligation of any person whatsoever other than indebtedness
             contemplated by the transaction documents; and

       *     it will not enter into any amalgamation, demerger, merger or
             reconstruction, nor acquire any assets or business nor make any
             investments other than as contemplated in the transaction
             documents.


PAYMENTS OF INTEREST

    The interest rates applicable to the issuer term advances from time to time
will be determined by reference to LIBOR for three-month sterling deposits
(other than, in each case, in respect of the first interest period) plus, in
each case, a margin which will differ for each separate advance. For the first
interest period, LIBOR will be determined on the basis of a linear
interpolation between LIBOR for three-month and four-month sterling deposits.
LIBOR for an interest period will be determined on the relevant Funding 1
interest determination date. The "FUNDING 1 INTEREST DETERMINATION DATE" will
be the Funding 1 interest payment date (as described later in this section) on
which the relevant interest period (as described in this section) commences or,
in the case of the first interest period, the closing date.

                                       149



    The following table sets out details relating to the payment of interest on
the issuer term advances, as described further in this section:




                                                                       STEPPED-UP
             DESIGNATED TERM  INITIAL INTEREST                  INTEREST RATE PER
SERIES NAME   ADVANCE RATING    RATE PER ANNUM    STEP-UP DATE              ANNUM
- -----------  ---------------  ----------------  --------------  -----------------
                                                                  
series 1...              AAA   LIBOR minus __%             N/A                N/A
series 1...               AA    LIBOR plus __%   December 2010     LIBOR plus __%
series 1...              BBB    LIBOR plus __%   December 2010     LIBOR plus __%
series 2...              AAA    LIBOR plus __%             N/A                N/A
series 2...               AA    LIBOR plus __%   December 2010     LIBOR plus __%
series 2...              BBB    LIBOR plus __%   December 2010     LIBOR plus __%
series 3...              AAA    LIBOR plus __%   December 2010     LIBOR plus __%
series 3...               AA    LIBOR plus __%   December 2010     LIBOR plus __%
series 3...              BBB    LIBOR plus __%   December 2010     LIBOR plus __%
series 4A1.              AAA    LIBOR plus __%   December 2010     LIBOR plus __%
series 4A2.              AAA    LIBOR plus __%   December 2010     LIBOR plus __%
series 4...               AA    LIBOR plus __%   December 2010     LIBOR plus __%
series 4...              BBB    LIBOR plus __%   December 2010     LIBOR plus __%
series 5...              AAA    LIBOR plus __%   December 2010     LIBOR plus __%
series 5...               AA    LIBOR plus __%   December 2010     LIBOR plus __%
series 5...              BBB    LIBOR plus __%   December 2010     LIBOR plus __%




    The initial interest rate indicated in relation to an issuer term advance in
the above table shall apply to that issuer term advance for each interest
period relating to that issuer term advance to and including the interest
period which ends on the relevant step-up date indicated in that table in
relation to that issuer term advance.

    The stepped-up interest rate indicated in relation to an issuer term advance
in the above table shall apply to that issuer term advance for each interest
period relating to that issuer term advance from and including the interest
period which starts on the relevant step-up date indicated in that table in
relation to that issuer term advance.


    The first interest period in relation to the issuer term advances will
commence on and include the closing date and end on but exclude the Funding 1
interest payment date falling in March 2004. Each subsequent interest period
will commence on and include a Funding 1 interest payment date and end on but
exclude the following Funding 1 interest payment date.


    In addition, prior to enforcement of the Funding 1 security Funding 1 will
agree to pay an additional fee to the issuer on each Funding 1 interest payment
date or otherwise when required. The fee on each Funding 1 interest payment
date will be equal to the amount needed by the issuer to pay or provide for
other amounts falling due, if any, to be paid to its creditors (other than
amounts of interest and principal due on the issuer notes and tax that can be
met out of the issuer's profits) and a sum (in an amount up to 0.01 per cent.
of the interest paid to the issuer on the term advances on each Funding 1
interest payment date), to be retained by the issuer as profit. The fee will be
paid by Funding 1 out of the Funding 1 available revenue receipts.


REPAYMENT OF PRINCIPAL ON THE ISSUER TERM ADVANCES

    The issuer term advances will be repaid on the dates and in the priorities
described in "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
RECEIPTS". You should note that, in the circumstances described in Rule (1) of
that section of this prospectus, payments on the issuer series 3 term AAA
advance, the issuer series 4 term AAA advances, the issuer series 5 term AAA
advance, the issuer term AA advances and/or the issuer term BBB advances will
be deferred.

                                       150



LIMITED RECOURSE

    Funding 1 will only be obliged to pay amounts to the issuer under the issuer
intercompany loan to the extent that it has funds to do so after making
payments ranking in priority to amounts due on the issuer term advances.

    If, on the final repayment date of an issuer term advance, there is a
shortfall between the amount of interest and/or principal due on that issuer
term advance and the amount available to Funding 1 to make that payment, then
that shortfall shall not be due and payable to the issuer until the time (if
ever) when Funding 1 has enough money available to pay the shortfall on that
issuer term advance (after making any other payments due that rank higher in
priority to that advance).

    If, on the final repayment date of the issuer intercompany loan, there is a
shortfall between the amount required to pay all outstanding interest and/or
principal on the issuer term AA advances and/or the issuer term BBB advances
and the amount available to Funding 1 to make those payments, then the
shortfall shall be deemed to be not due and payable under the issuer
intercompany loan agreement and any claim that the issuer may have against
Funding 1 in respect of that shortfall will be extinguished.


ISSUER INTERCOMPANY LOAN EVENTS OF DEFAULT

    The issuer intercompany loan agreement will contain events of default (each
an "ISSUER INTERCOMPANY LOAN EVENT OF DEFAULT"), which will include, among
others, the following events:

       *     a default by Funding 1 for a period of three London business days
             in the payment of any amount payable under any intercompany loan
             agreement (whether the previous intercompany loan agreements, the
             issuer intercompany loan agreement or any new intercompany loan
             agreement) (but subject to the limited recourse provisions
             described later in this section and in "-- LIMITED RECOURSE");

       *     Funding 1 does not comply in any material respect with its
             obligations under any of the transaction documents (other than non-
             payment as set out in the preceding paragraph) and that non-
             compliance, if capable of remedy, is not remedied promptly and in
             any event within 20 London business days of Funding 1 becoming
             aware of its non-compliance or of receipt of written notice from
             the security trustee requiring Funding 1's non-compliance to be
             remedied; and

       *     insolvency events occur in relation to Funding 1 or it is, or
             becomes, unlawful for Funding 1 to perform its obligations under
             any of the transaction documents.

    Investors should note that, as described in "-- LIMITED RECOURSE", it will
not be an event of default under an intercompany loan agreement (whether the
previous intercompany loan agreements, the issuer intercompany loan agreement
or any new intercompany loan agreement) if default is made by Funding 1 in
paying amounts due under an intercompany loan agreement where Funding 1 does
not have the money available to make the relevant payment. The ability of the
issuer to repay the issuer notes will depend upon payments to the issuer from
Funding 1 under the issuer intercompany loan agreement. See "RISK FACTORS --
FAILURE BY FUNDING 1 TO MEET ITS OBLIGATIONS UNDER THE ISSUER INTERCOMPANY LOAN
AGREEMENT WOULD ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES".

    Investors should also note that an event of default by Funding 1 in respect
of a previous intercompany loan and any new intercompany loan or any agreement
entered into by Funding 1 in connection with that previous intercompany loan or
new intercompany loan, will constitute an event of default under the issuer
intercompany loan.

    If an issuer intercompany loan event of default occurs, then the security
trustee will be entitled to deliver a notice to Funding 1 stating that the
issuer intercompany loan event of default has occurred (an "ISSUER INTERCOMPANY
LOAN ACCELERATION NOTICE"). Upon the service of an issuer intercompany loan
acceleration notice, the security trustee may direct that the issuer term
advances become immediately due and payable and/or that the issuer term
advances become due and payable on the demand of the security trustee.

                                       151



NEW INTERCOMPANY LOAN AGREEMENTS

    Holdings is expected to establish new issuers, each of which would issue new
notes to investors. The issuer intercompany loan agreement will provide that
Funding 1 may at any time, by written notice to the security trustee and the
rating agencies, enter into a new intercompany loan agreement with a new issuer
and draw new term advances thereunder. Each new term advance will be financed
by the issue of new notes, and will only be permitted if certain conditions
precedent are satisfied, including:

       *     the proceeds of the new intercompany loan are used by Funding 1 (1)
             to pay the seller for new loans to be assigned to the mortgages
             trustee under the mortgage sale agreement and/or (2) to acquire
             part of the current seller share of the trust property from the
             seller and/or (3) to refinance the existing debts of Funding 1,
             including the refinancing of any intercompany loan or intercompany
             loans and/or (4) to apply a portion thereof to further fund the
             reserve fund;

       *     each of the rating agencies confirms in writing to the security
             trustee that there will not, as a result of the new issuer issuing
             any new notes, be any adverse effect on the ratings of the current
             notes at that time by the rating agencies then rating the notes;

       *     no intercompany loan event of default under any intercompany loan
             agreement is continuing or unwaived on the date when the advance is
             drawn; and

       *     no principal deficiency is recorded on the principal deficiency
             ledger.

    Each new intercompany loan agreement will be on substantially the same terms
as the issuer intercompany loan agreement, except as to the amount advanced,
the rating of the new notes to which the new term advances correspond (the
designated "NEW TERM ADVANCE RATINGS"), the interest rates applicable to the
new term advances, the date that the new term advances are drawn and the terms
for repayment.

    Subject to the rules regarding the application of principal receipts by
Funding 1 (see "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
RECEIPTS -- REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE
OF A TRIGGER EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY
LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION
NOTICE"), Funding 1 shall pay interest and repay principal which is due and
payable on the term advances to the issuer, each previous issuer and each new
issuer in an order of priority which will depend on the relative term advance
ratings of each term advance. Each term AAA advance due and payable will rank
equally and proportionately, except that principal will be paid to each
earliest maturing term AAA advance ahead of other term AAA advances. Payments
on the term AAA advances will rank ahead of payments of interest and principal
due and payable to the issuer, any previous issuer and any new issuer on the
term AA advances and the term BBB advances. Similarly, each term AA advance due
and payable will rank equally and proportionately as to payment of interest and
principal due and payable, ahead of payments of interest and principal due and
payable on the term BBB advances. Investors should note that amounts due and
payable on the previous term advances and any new term advances may be paid to
the previous issuer and to any new issuer ahead of payments due and payable on
the issuer term advances.


FUNDING 1'S BANK ACCOUNTS

    Funding 1 maintains two bank accounts in England in its name with Bank of
Scotland. These are:

       (1)   the Funding 1 GIC account: the reserve fund is credited to this
             account and on each distribution date Funding 1's share of the
             mortgages trustee available revenue receipts, any distribution of
             principal receipts to Funding 1 under the mortgages trust and any
             balance remaining in the cash accumulation ledger are initially
             deposited in this account. On each Funding 1 interest payment date,
             amounts required to meet Funding 1's obligations to its various
             creditors are, with the consent of the security trustee,
             transferred to the Funding 1 transaction account; and

                                       152



       (2)   the Funding 1 transaction account: on each Funding 1 interest
             payment date, monies standing to the credit of the Funding 1 GIC
             account are, with the consent of the security trustee, transferred
             to the Funding 1 transaction account and applied by the cash
             manager in accordance with the relevant order for priority of
             payments. Amounts representing Funding 1's profits are retained in
             the Funding 1 transaction account.

    If Funding 1 makes a Funding 1 stand-by drawing under the Funding 1
liquidity facility, then Funding 1 shall open a new account in its name,
subject to the terms of the Funding 1 liquidity facility agreement, called the
"FUNDING 1 LIQUIDITY FACILITY STAND-BY ACCOUNT" into which the Funding 1 stand-
by drawing will be deposited. See "CREDIT STRUCTURE -- FUNDING 1 LIQUIDITY
FACILITY".


GOVERNING LAW

    The issuer intercompany loan agreement will be governed by English law.

                                       153



                      SECURITY FOR FUNDING 1'S OBLIGATIONS

    Funding 1 has granted security for its obligations under each previous
intercompany loan agreement (and the other transaction documents to which it is
a party) by entering into the Funding 1 deed of charge and the first deed of
accession with the security trustee, the cash manager, the account bank, the
seller, the corporate services provider, each previous issuer, the Funding 1
swap provider, the Funding 1 GIC provider, the Funding 1 liquidity facility
provider, the first start-up loan provider and the second start-up loan
provider. Together with the third start-up loan provider and the other secured
creditors, we will enter into the second deed of accession to the Funding 1
deed of charge which means that we will share in the security granted by
Funding 1 under the Funding 1 deed of charge. If Funding 1 enters into new
intercompany loan agreements with new issuers, then the new issuers (together
with any new start-up loan providers and any new Funding 1 swap provider) will
enter into deeds of accession in relation to the Funding 1 deed of charge. This
means that they will also share in the security granted by Funding 1 under the
Funding 1 deed of charge with the existing Funding 1 secured creditors.

    The Funding 1 deed of charge has seven primary functions:

       *     it sets out the covenants of Funding 1;

       *     it creates security interests in favour of the security trustee
             which the security trustee then holds on trust for each of the
             Funding 1 secured creditors;

       *     it sets out the order in which the cash manager applies money
             received by Funding 1 prior to enforcement of the security;

       *     it sets out the enforcement procedures relating to a default by
             Funding 1 on its covenants under the transaction documents
             (including provisions relating to the appointment of a receiver);

       *     it sets out the order in which the security trustee applies money
             received by Funding 1 after the service of an intercompany loan
             acceleration notice on Funding 1;

       *     it sets out the appointment of the security trustee, its powers and
             responsibilities and the limitations on those responsibilities; and

       *     it sets out how new creditors of Funding 1 can accede to the terms
             of the Funding 1 deed of charge.

    The following section contains a summary of the material terms of the
Funding 1 deed of charge. The summary does not purport to be complete and is
subject to the provisions of the Funding 1 deed of charge, a form of which has
been filed as an exhibit to the registration statement of which this prospectus
is a part.


COVENANTS OF FUNDING 1

    The Funding 1 deed of charge contains covenants made by Funding 1 in favour
of the security trustee on trust for the benefit of itself, any receiver of
Funding 1 and the Funding 1 secured creditors. The main covenants are that
Funding 1 will pay all amounts due to each of the Funding 1 secured creditors
as they become due (subject to the limited recourse provisions of each
intercompany loan) and that it will comply with its other obligations under the
transaction documents.


FUNDING 1 SECURITY

    Under the Funding 1 deed of charge, Funding 1 has created the following
security interests in favour of the security trustee for and on behalf of the
secured creditors (also known as the "FUNDING 1 SECURITY") in respect of all
the intercompany loans outstanding at any one time and Funding 1's obligations
under the transaction documents to which it is a party:

       *     a first ranking fixed charge (which may take effect as a floating
             charge) over the Funding 1 share of the trust property;

       *     an assignment of all of its right, benefit and interest in the
             transaction documents to which Funding 1 is a party from time to
             time;

                                       154



       *     a first ranking fixed charge (which may take effect as a floating
             charge) over all of the right, title, interest and benefit of
             Funding 1 in the Funding 1 GIC account, the Funding 1 transaction
             account and the Funding 1 liquidity facility stand-by account, all
             amounts standing to the credit of those accounts from time to time
             and all authorised investments purchased from those accounts
             including all monies and income payable under them; and

       *     a first floating charge over all of the property assets and the
             undertaking of Funding 1 not otherwise secured by any fixed
             security interest detailed above.

NATURE OF SECURITY -- FIXED CHARGE

    Funding 1 may not deal with those of its assets which are subject to a fixed
charge without the prior written consent of the security trustee. Accordingly,
Funding 1 is not permitted to deal with the assets which are expressed to be
subject to a fixed charge in its ordinary course of business. In this way, the
security is said to "fix" over those assets which are expressed to be subject
to a fixed charge (being the charges and assignments described in the first
three bullet points in this section).

NATURE OF SECURITY -- FLOATING CHARGE

    Unlike the fixed charges, the floating charge does not attach to specific
assets but instead "floats" over a class of assets which may change from time
to time, allowing Funding 1 to deal with those assets and to give third parties
title to those assets free from any encumbrance in the event of sale, discharge
or modification, provided those dealings and transfers of title are in the
ordinary course of Funding 1's business. Any of Funding 1's assets acquired
after the initial closing date (including assets acquired as a result of the
disposition of any other asset of Funding 1), which are not subject to the
fixed charges mentioned in this section will also be subject to the floating
charge.

    The Funding 1 deed of charge was created prior to 15th September, 2003.
Accordingly, the prohibition in section 72A of the Insolvency Act on the
appointment of an administrative receiver under floating charges created after
that date will not apply to any appointment made pursuant to the Funding 1 deed
of charge.

    The existence of the floating charge allows the security trustee to appoint
an administrative receiver of Funding 1 and thereby prevent the appointment of
an administrator or receiver of Funding 1 by one of Funding 1's other
creditors. This ensures that in the event that enforcement proceedings are
commenced in respect of amounts due and owing by Funding 1, the security
trustee will always be able to control those proceedings in the best interests
of the Funding 1 secured creditors.

    The interest of the Funding 1 secured creditors in property and assets over
which there is a floating charge only will rank behind the expenses of any
liquidation or any administration, and the claims of certain preferential
creditors on enforcement of the Funding 1 security. This means that the
expenses of any liquidation or any administration and preferential creditors
will be paid out of the proceeds of enforcement of the floating charge ahead of
amounts due to the issuer under the issuer intercompany loan agreement. Section
250 of the Enterprise Act abolishes crown preference in relation to all
insolvencies (and thus reduces the categories of preferential debts that are to
be paid in priority to the debts due to the holder of a floating charge).

    The floating charge created by the Funding 1 deed of charge may
"crystallise" and become a fixed charge over the relevant class of assets owned
by Funding 1 at the time of crystallisation. Crystallisation will occur
automatically following the occurrence of specific events set out in the
Funding 1 deed of charge, including, among other events, notice to Funding 1
from the security trustee following an intercompany loan event of default. A
crystallised floating charge will rank ahead of the claims of unsecured
creditors but will continue to rank behind the expenses of any liquidation or
any administration and the claims of preferential creditors (as referred to in
this section) on enforcement of the Funding 1 security.

                                       155



FUNDING 1 PRE-ENFORCEMENT PRIORITY OF PAYMENTS

    The Funding 1 deed of charge sets out the order of priority of distribution
by the cash manager, as at the closing date and prior to the service of an
intercompany loan acceleration notice on Funding 1, of amounts standing to the
credit of the Funding 1 transaction account on each Funding 1 interest payment
date. This order of priority is described in "CASHFLOWS -- DISTRIBUTION OF
FUNDING 1 AVAILABLE REVENUE RECEIPTS" and "CASHFLOWS -- DISTRIBUTION OF FUNDING
1 AVAILABLE PRINCIPAL RECEIPTS".

FOLLOWING THE CREATION OF NEW INTERCOMPANY LOAN AGREEMENTS

    As new issuers are established to issue new notes and accordingly to make
new term advances to Funding 1, those new issuers (together with any new start-
up loan providers and any new Funding 1 swap providers) will enter into deeds
of accession in relation to the Funding 1 deed of charge which will amend the
Funding 1 pre-enforcement revenue priority of payments, the Funding 1 pre-
enforcement principal priority of payments (including those priorities of
payments applying if a trigger event occurs or if a note acceleration notice is
served on one or more of the issuers), and the Funding 1 post-enforcement
priority of payments to reflect the amounts due to the new issuer and any new
start-up loan provider and any new Funding 1 swap provider. The ranking of
those new amounts due will be as follows:

       *     subject to the rules regarding the application of principal
             receipts by Funding 1 (see "CASHFLOWS -- DISTRIBUTION OF FUNDING 1
             AVAILABLE PRINCIPAL RECEIPTS -- REPAYMENT OF TERM ADVANCES OF EACH
             SERIES PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO THE
             SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN ACCELERATION NOTICE OR
             THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION NOTICE"), all
             amounts due and payable to the issuer, the previous issuer and any
             new issuer will be paid, subject to their relevant repayment dates,
             in descending order of the respective ratings of their term
             advances so the term advance with the highest term advance rating
             will be paid first and the term advance with the lowest term
             advance rating will be paid last;

       *     all Funding 1 swap providers will rank in no order of priority
             between themselves but in proportion to the respective amounts due
             to them; and

       *     all start-up loan providers will rank in no order of priority
             between themselves but in proportion to the respective amounts due
             to them.

ENFORCEMENT

    The Funding 1 deed of charge sets out the general procedures by which the
security trustee may take steps to enforce the security created by Funding 1 so
that the security trustee can protect the interests of each of the Funding 1
secured creditors.

    The Funding 1 deed of charge requires the security trustee to consider the
interests of each of the Funding 1 secured creditors as to the exercise of its
powers, trusts, authorities, duties and discretions, but requires the security
trustee in the event of a conflict between the interests of the issuer, the
previous issuers and any new issuers and the interests of any other Funding 1
secured creditors, to consider only, unless stated otherwise, the interests of
the issuer, the previous issuers and any new issuers.

    As among the issuer, the previous issuers and any new issuers, the security
trustee will exercise its rights under the Funding 1 deed of charge only in
accordance with the directions of the issuer, the previous issuers and/or the
new issuer(s) with the highest-ranking term advance ratings. If the issuer, the
previous issuers and/or any new issuers with term advances of equal ratings
give conflicting directions, then the security trustee will act in accordance
with the directions of the issuer, any previous issuer or new issuer (or two or
more of them if in agreement) whose aggregate principal amount outstanding of
its/their highest-ranking term advances is the greatest. In all cases, the
security trustee will only act if it is indemnified and/or secured to its
satisfaction.

                                       156



    The Funding 1 security will become enforceable upon the service of an
intercompany loan acceleration notice under any intercompany loan, provided
that, if the Funding 1 security has become enforceable otherwise than by reason
of a default in payment of any amount due on any of the term advances, the
security trustee will not be entitled to dispose of all or part of the assets
comprised in the Funding 1 security unless either:

       *     a sufficient amount would be realised to allow a full and immediate
             discharge of all amounts owing in respect of the term AAA advances
             -- including the term AAA advances made under the issuer
             intercompany loan, each previous intercompany loan and any new
             intercompany loans (or, once these term AAA advances have been
             repaid, the term advances with the next highest term advance
             rating, and so on); or

       *     the security trustee is of the sole opinion that the cashflow
             expected to be received by Funding 1 will not (or that there is a
             significant risk that it will not) be sufficient, having regard to
             any other relevant actual, contingent or prospective liabilities of
             Funding 1, to discharge in full over time all amounts owing in
             respect of the term AAA advances, including the term AAA advances
             made under the issuer intercompany loan, the previous intercompany
             loans and any new intercompany loans (or, once these term AAA
             advances have been repaid, the term advances with the next highest
             term advance rating, and so on).

       Each of the Funding 1 secured creditors have agreed under the Funding 1
       deed of charge that they will not take steps directly against Funding 1
       for any amounts owing to them, unless the security trustee has become
       bound to enforce the Funding 1 security but has failed to do so within 30
       days of becoming so bound.


FUNDING 1 POST-ENFORCEMENT PRIORITY OF PAYMENTS

    The Funding 1 deed of charge sets out the order of priority of distribution
as at the closing date by the security trustee, following service of an
intercompany loan acceleration notice, of amounts received or recovered by the
security trustee or a receiver appointed on its behalf. This order of priority
is described in "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 PRINCIPAL RECEIPTS AND
FUNDING 1 REVENUE RECEIPTS FOLLOWING THE SERVICE OF AN INTERCOMPANY LOAN
ACCELERATION NOTICE ON FUNDING 1".


FOLLOWING THE CREATION OF NEW INTERCOMPANY LOAN AGREEMENTS

    Any deeds of accession will amend the Funding 1 post-enforcement priority of
payments to reflect the amounts due to the new issuer and any new start-up loan
provider and any new Funding 1 swap provider or any other relevant creditor
that has acceded to the terms of the Funding 1 deed of charge. The prior
consent of noteholders and other secured creditors of Funding 1 and the issuer
will not be obtained in relation to the accession of a new issuer or other
relevant creditor to the Funding 1 deed of charge. The Funding 1 deed of charge
will direct the security trustee to execute any deed of accession for and on
behalf of the Funding 1 secured creditors, provided that the conditions
precedent to the creation of a new intercompany loan have been satisfied.


APPOINTMENT, POWERS, RESPONSIBILITIES AND LIABILITIES OF THE SECURITY TRUSTEE

    The security trustee is appointed to act as trustee on behalf of the Funding
1 secured creditors on the terms and conditions of the Funding 1 deed of
charge. It holds the benefit of the security created by the Funding 1 deed of
charge on trust for each of the Funding 1 secured creditors in accordance with
the terms and conditions of the Funding 1 deed of charge.

    The security trustee may, without the consent or sanction of Funding 1's
secured creditors, concur with any person in making or sanctioning any
modifications to the transaction documents:

       *     which in the opinion of the security trustee it may be expedient to
             make, provided that the security trustee is of the opinion acting
             reasonably that such modification will not be materially
             prejudicial to the interests of the secured creditors or, if it is
             not of that opinion in relation to any secured creditor, such
             secured creditor has given its consent to such modification; or

                                       157




       *     which in the opinion of the security trustee is made to correct a
             manifest error or an error established as such to the satisfaction
             of the security trustee or is of a formal, minor or technical
             nature.


    The security trustee will be entitled to assume that the exercise of its
discretions will not be materially prejudicial to the interests of the
noteholders if each of the rating agencies has confirmed that the then current
rating by it of the current notes would not be adversely affected by such
exercise.

    In addition, the security trustee will give its consent to any modifications
to the mortgage sale agreement, the servicing agreement, the cash management
agreement, the Funding 1 deed of charge, the Funding 1 liquidity facility
agreement, the Funding 1 swap agreement, the intercompany loan terms and
conditions, the bank account agreement and the master definitions and
construction agreement, that are requested by Funding 1 or the cash manager,
provided that Funding 1 or the cash manager certifies to the security trustee
that such modifications are required in order to accommodate:

       (i)   the entry by Funding 1 into new intercompany loan agreements, and/
             or the issue of new types of notes by new issuers and/or the
             addition of other relevant creditors to the transaction;

       (ii)  the inclusion of Funding 2 as a beneficiary of the mortgages trust;

       (iii) the issue of new notes by Funding 2;

       (iv)  the assignment of new types of loans to the mortgages trustee;

       (v)   changes to be made to the reserve fund required amount and/or the
             manner in which the reserve fund is funded;

       (vi)  changes to be made to the definitions of asset trigger event and
             non-asset trigger event; and

       (vii) the addition of an additional Funding 1 liquidity facility in the
             circumstances described in "CREDIT STRUCTURE -- ADDITIONAL FUNDING
             1 LIQUIDITY FACILITY",

    and provided further that:

       *     in respect of the matters listed in paragraphs (i) to (iv), the
             relevant conditions precedent to, as applicable, the addition of
             new issuers, the inclusion of Funding 2 as a beneficiary of the
             mortgages trust or the assignment of new loans to the mortgages
             trustee, have been satisfied; and

       *     in respect of the matters listed in paragraphs (i) to (vii) the
             security trustee has received written confirmation from each of the
             rating agencies then rating the current notes that the relevant
             modifications will not adversely affect the then current ratings of
             the notes.

    The actual consent of the Funding 1 liquidity facility provider, the Funding
1 swap provider and the issuer swap providers will be required in order to make
the changes described above (subject to the terms of the issuer transaction
documents).

SECURITY TRUSTEE'S FEES AND EXPENSES

    Funding 1 shall reimburse the security trustee for all its costs and
expenses properly incurred in acting as security trustee. The security trustee
shall be entitled to a fee payable quarterly in the amount agreed from time to
time by the security trustee and Funding 1. Funding 1 has agreed to indemnify
the security trustee and each of its officers, employees and advisers from and
against all claims, actions, proceedings, demands, liabilities, losses,
damages, costs and expenses arising out of or in connection with:

       *     the transaction documents; or

       *     the security trustee's engagement as security trustee,

which it or any of its officers, employees or advisers may suffer as a result
of Funding 1 failing to perform any of its obligations.

                                       158



    Funding 1 will not be responsible under the Funding 1 deed of charge for any
liabilities, losses, damages, costs or expenses resulting from fraud,
negligence or wilful default by the security trustee or any of its officers,
employees or advisers.

RETIREMENT AND REMOVAL

    Subject to the appointment of a successor security trustee, the security
trustee may retire after giving three months' notice in writing to Funding 1.
In order to be eligible to act as security trustee, such successor security
trustee must agree to be bound by the terms of the Funding 1 deed of charge and
must meet the applicable eligibility requirements under the Funding 1 deed of
charge, including the requirement that it satisfies the minimum capitalization
and other applicable conditions in regards to trustee eligibility set forth in
the United States Investment Company Act of 1940, as amended. If within 60 days
of having given notice of its intention to retire, Funding 1 has failed to
appoint a replacement security trustee, the outgoing security trustee will be
entitled to appoint its successor (provided that such successor is acceptable
to the rating agencies and agrees to be bound by the terms of the Funding 1
deed of charge, and further provided that such rating agencies confirm that the
current ratings of the notes shall not be either downgraded, reviewed or
withdrawn as a result of such appointment).

    Funding 1 may remove the security trustee at any time provided that it has
the consent, which must not be unreasonably withheld or delayed, of each of the
Funding 1 secured creditors to the removal.

    In addition, the security trustee may, subject to conditions specified in
the Funding 1 deed of charge, appoint a co-trustee to act jointly with it.

ADDITIONAL PROVISIONS OF THE FUNDING 1 DEED OF CHARGE

    The Funding 1 deed of charge contains a range of provisions regulating the
scope of the security trustee's duties and liabilities. These include the
following:

       *     the security trustee will, if reasonably practicable, give prior
             written notification to the seller, the cash manager and each
             Funding 1 secured creditor of the security trustee's intention to
             enforce the Funding 1 security (although any failure to so notify
             will not prejudice the ability of the security trustee to enforce
             the Funding 1 security);

       *     the security trustee is not responsible for the adequacy or
             enforceability of the Funding 1 deed of charge or the security
             interests created thereby or any other transaction document;

       *     the security trustee is not required to exercise its powers under
             the Funding 1 deed of charge without being directed to do so by the
             issuer or the other Funding 1 secured creditors;

       *     the security trustee may rely (without investigation or further
             inquiry) on documents provided by the mortgages trustee, Funding 1
             and the cash manager, the ratings agencies and the advice of
             consultants and advisers and shall not be liable for any loss or
             damage arising as a result of such reference;

       *     the security trustee is not required to monitor whether an
             intercompany loan event of default under any intercompany loan has
             occurred or compliance by Funding 1 with the transaction documents;

       *     the security trustee will be taken not to have knowledge of the
             occurrence of an intercompany loan event of default under any
             intercompany loan unless the security trustee has received written
             notice from a Funding 1 secured creditor stating that an
             intercompany loan event of default has occurred and describing that
             intercompany loan event of default;

       *     the security trustee has no duties or responsibilities except those
             expressly set out in the Funding 1 deed of charge or the
             transaction documents;

       *     any action taken by the security trustee under the Funding 1 deed
             of charge or any transaction document binds all of the Funding 1
             secured creditors;

                                       159



       *     each Funding 1 secured creditor must make its own independent
             investigations, without reliance on the security trustee, as to the
             affairs of Funding 1 and whether or not to request that the
             security trustee take any particular course of action under any
             transaction document;

       *     the security trustee and its affiliates may engage in any kind of
             business with Funding 1 or any of the Funding 1 secured creditors
             as if it were not security trustee and may receive consideration
             for services in connection with any transaction document or
             otherwise without having to account to the Funding 1 secured
             creditors;

       *     the security trustee has no liability under or in connection with
             the Funding 1 deed of charge or any other transaction document,
             whether to a Funding 1 secured creditor or otherwise, other than to
             the extent to which (1) the liability is able to be satisfied in
             accordance with the Funding 1 deed of charge out of the property
             held by it on trust under the Funding 1 deed of charge and (2) it
             is actually indemnified for the liability. This limitation of
             liability does not apply to a liability of the security trustee to
             the extent that it is not satisfied because there is a reduction in
             the extent of the security trustee's indemnification as a result of
             its fraud, negligence or wilful misconduct or breach of the terms
             of the Funding 1 deed of charge; and

       *     the security trustee is not responsible for any deficiency which
             may arise because it is liable to tax in respect of the proceeds of
             security.

    The security trustee has had no involvement in the preparation of any part
of this prospectus, other than any particular reference to the security
trustee. The security trustee expressly disclaims and takes no responsibility
for any other part of this prospectus. The security trustee makes no statement
or representation in this prospectus, has not authorised or caused the issue of
any part of it and takes no responsibility for any part of it. The security
trustee does not guarantee the performance of the issuer notes or the payment
of principal or interest on the issuer notes.


GOVERNING LAW

    The Funding 1 deed of charge is governed by English law.

                                       160



                      SECURITY FOR THE ISSUER'S OBLIGATIONS

    The issuer will provide security for its obligations by entering into the
issuer deed of charge with the issuer secured creditors, who are the security
trustee, the issuer noteholders, the note trustee, the paying agents, the
registrar, the transfer agent, the agent bank, the issuer swap providers, the
corporate services provider under the issuer corporate services agreement, the
issuer cash manager and the issuer account bank.

    The issuer deed of charge has five primary functions:

       *     it sets out covenants of the issuer;

       *     it creates security interests in favour of the security trustee
             which the security trustee then holds on trust for each of the
             issuer secured creditors;

       *     it sets out the enforcement procedures relating to a default by the
             issuer of its covenants under the transaction documents (including
             the appointment of a receiver);

       *     it sets out the order in which the security trustee applies monies
             standing to the credit of the issuer transaction account both prior
             to and following the service of a note acceleration notice on the
             issuer; and

       *     it sets out the appointment of the security trustee, its powers and
             responsibilities and the limitations on those responsibilities.

    The following section contains a summary of the material terms of the issuer
deed of charge. The summary does not purport to be complete and is subject to
the provisions of the issuer deed of charge, a form of which has been filed as
an exhibit to the registration statement of which this prospectus is a part.


COVENANTS OF THE ISSUER

    The issuer deed of charge contains covenants made by the issuer in favour of
the security trustee on trust for the benefit of itself, any receiver of the
issuer and the issuer secured creditors. The main covenants are that the issuer
will pay all amounts due to each of the issuer secured creditors as they become
due and that it will comply with its other obligations under the issuer
transaction documents.


ISSUER SECURITY

    Under the issuer deed of charge, the issuer creates the following security
interests in favour of the security trustee for and on behalf of the secured
creditors in respect of its obligations:

       *     an assignment of all of the issuer's right, benefit and interest
             under the issuer transaction documents to which it is a party,
             including the issuer intercompany loan agreement, the Funding 1
             deed of charge, the issuer swap agreements, the issuer paying agent
             and agent bank agreement, the issuer underwriting agreement, the
             issuer subscription agreement, the issuer corporate services
             agreement, the issuer bank account agreement, the issuer cash
             management agreement and the issuer trust deed;

       *     a first ranking fixed charge (which may take effect as a floating
             charge) over all of the issuer's right, title, interest and benefit
             present and future in the issuer transaction account and any
             amounts deposited in them from time to time;

       *     a first ranking fixed charge (which may take effect as a floating
             charge) over all of the issuer's right, title, interest and benefit
             in all authorised investments made by or on behalf of the issuer,
             including all monies and income payable under them; and

       *     a first floating charge over all of the issuer's property, assets
             and undertaking not already secured under the security interests
             described above.

                                       161



NATURE OF SECURITY -- FIXED CHARGE

    The issuer may not deal with those of its assets which are subject to a
fixed charge without the prior written consent of the security trustee.
Accordingly, the issuer will not be permitted to deal in its ordinary course of
business with the assets which are expressed to be subject to a fixed charge.
In this way, the security is said to "fix" over those assets which are
expressed to be subject to a fixed charge (being the charges and assignments
described in the first three bullet points in this section).


NATURE OF SECURITY -- FLOATING CHARGE

    Unlike the fixed charges, the floating charge does not attach to specific
assets but instead "floats" over a class of assets which may change from time
to time, allowing the issuer to deal with those assets and to give third
parties title to those assets free from any encumbrance in the event of sale,
discharge or modification, provided those dealings and transfers of title are
in the ordinary course of the issuer's business. Any assets acquired by the
issuer after the closing date (including assets acquired as a result of the
disposition of any other assets of the issuer) which are not subject to fixed
charges described in the preceding section will also be subject to the floating
charge.

    The existence of the floating charge allows the security trustee to appoint
an administrative receiver of the issuer and thereby prevent the appointment of
an administrator or receiver of the issuer by one of the issuer's other
creditors. We expect that an appointment of an administrative receiver by the
security trustee under the issuer deed of charge will not be prohibited by
Section 72A of the Insolvency Act as the appointment will fall within the
exception set out under Section 72B of the Insolvency Act (First Exception:
Capital Markets). Therefore, in the event that enforcement proceedings are
commenced in respect of amounts due and owing by the issuer, the security
trustee will always be able to control those proceedings in the best interest
of the issuer secured creditors. However, see "RISK FACTORS -- CHANGES OF LAW
MAY ADVERSELY AFFECT YOUR INTERESTS" relating to the appointment of
administrative receivers.

    The interest of the issuer secured creditors in property and assets over
which there is a floating charge will rank behind the expenses of any
liquidation or administration and the claims of certain preferential creditors
on enforcement of the issuer security. Section 250 of the Enterprise Act
abolishes Crown Preference in relation to all insolvencies (and thus reduces
the categories of preferential debts that are to be paid in priority to debts
due to the holder of a floating charge) but a new Section 176A of the
Insolvency Act (as inserted by Section 251 of the Enterprise Act) requires a
"prescribed part" (up to a maximum amount of [GBP]600,000) of the floating
charge realisations available for distribution to be set aside to satisfy the
claims of unsecured creditors. This means that the expenses of any liquidation
or administration, the claims of preferential creditors and the beneficiaries
of the prescribed part will be paid out of the proceeds of enforcement of the
floating charge ahead of amounts due to noteholders. The prescribed part will
not be relevant to property subject to a valid fixed security interest or to a
situation in which there are no unsecured creditors.

    The floating charge created by the issuer deed of charge may "crystallise"
and become a fixed charge over the relevant class of assets owned by the issuer
at the time of crystallisation. Crystallisation will occur automatically
following the occurrence of specific events set out in the issuer deed of
charge, including, among other events, notice to the issuer from the security
trustee following an event of default under the issuer notes. A crystallised
floating charge will rank ahead of the claims of unsecured creditors which are
in excess of the prescribed part but will rank behind the expenses of any
liquidation or administration, the claims of preferential creditors and the
beneficiaries of the prescribed part on enforcement of the issuer security.


ENFORCEMENT

    The issuer deed of charge sets out the general procedures by which the
security trustee may take steps to enforce the security created by the issuer
so that the security trustee can protect the interests of each of the issuer
secured creditors.

                                       162



    The issuer deed of charge requires the security trustee to consider the
interests of each of the issuer secured creditors as to the exercise of its
powers, trusts, authorities, duties and discretions, but requires the security
trustee in the event of a conflict between the interests of the noteholders and
the interests of any other issuer secured creditor, to consider only, unless
stated otherwise, the interests of the noteholders. As among noteholders, the
security trustee will exercise its rights under the issuer deed of charge only
in accordance with the directions of the class of noteholders with the highest-
ranking issuer notes. If there is a conflict between the interests of the class
A noteholders of one series and the class A noteholders of another series, or a
conflict between the interests of class B noteholders of one series and the
class B noteholders of another series or a conflict between the interests of
the class C noteholders of one series and the class C noteholders of another
series then a resolution directing the security trustee to take any action must
be passed at separate meetings of the holders of each series of the class A
issuer notes or, as applicable, each series of the class B issuer notes or each
series of the class C issuer notes. In all such cases, the security trustee
will only act if it is indemnified and/or secured to its satisfaction.

    The issuer security will become enforceable at any time following the
service of an issuer note acceleration notice on the issuer or if there are no
issuer notes outstanding, following a default in payment of any other secured
obligation of the issuer, provided that, if the issuer security has become
enforceable otherwise than by reason of a default in payment of any amount due
on the issuer notes, the security trustee will not be entitled to dispose of
all or part of the assets comprised in the issuer security unless either:

       *     a sufficient amount would be realised to allow a full and immediate
             discharge of all amounts owing in respect of the class A issuer
             notes or, if the class A issuer notes have been fully repaid, the
             class B issuer notes or, if the class B issuer notes have been
             fully repaid, the class C issuer notes; or

       *     the security trustee is of the sole opinion that the cashflow
             expected to be received by the issuer will not, or that there is a
             significant risk that it will not, be sufficient, having regard to
             any other relevant actual, contingent or prospective liabilities of
             the issuer, to discharge in full over time all amounts owing in
             respect of the class A issuer notes or, if the class A issuer notes
             have been fully repaid, the class B issuer notes or, if the class B
             issuer notes have been fully repaid, the class C issuer notes.

    Each of the issuer secured creditors (other than the noteholders, the note
trustee acting on behalf of the noteholders and the security trustee) will
agree under the issuer deed of charge that they will not take steps directly
against the issuer for any amounts owing to them, unless the security trustee
has become bound to enforce the issuer security but has failed to do so within
30 business days of becoming so bound.


ISSUER POST-ENFORCEMENT PRIORITY OF PAYMENTS

    The issuer deed of charge sets out the order of priority of distribution by
the security trustee, following service of an issuer note acceleration notice,
of amounts received or recovered by the security trustee (or a receiver
appointed on its behalf). There are two separate payment orders of priority
depending on whether the Funding 1 security has also been enforced. These
orders of priority are described in "CASHFLOWS".


APPOINTMENT, POWERS, RESPONSIBILITIES AND LIABILITIES OF THE SECURITY TRUSTEE

    The security trustee is appointed to act as trustee on behalf of the issuer
secured creditors on the terms and conditions of the issuer deed of charge. It
holds the benefit of the security created by the issuer deed of charge on trust
for each of the issuer secured creditors in accordance with the terms and
conditions of the issuer deed of charge.

    The security trustee may, without the consent or sanction of the issuer
secured creditors, concur with any person in making or sanctioning any
modifications to the transaction documents:

                                       163



       *     which in the opinion of the security trustee it may be expedient to
             make, provided that the security trustee is of the opinion that
             such modification will not be materially prejudicial to the
             interests of the secured creditors or, if it is not of that opinion
             in relation to any secured creditor, such secured creditor has
             given its written consent to such modification; or

       *     which in the opinion of the security trustee is made to correct a
             manifest error or an error established as such to the satisfaction
             of the security trustee or is of a formal, minor or technical
             nature.

    The security trustee will be entitled to assume that the exercise of its
rights, powers, duties and discretions will not be materially prejudicial to
the interests of the noteholders if each of the rating agencies has confirmed
that the then current rating by it of the notes would not be adversely affected
by such exercise.

    In addition, the security trustee will give its consent to any modifications
to the mortgage sale agreement, the servicing agreement, the cash management
agreement, the Funding 1 deed of charge, the Funding 1 liquidity facility
agreement, the Funding 1 swap agreement, the intercompany loan terms and
conditions, the bank account agreement and the master definitions and
construction schedule, that are requested by Funding 1 or the cash manager,
provided that Funding 1 or the cash manager certifies to the security trustee
in writing that such modifications are required in order to accommodate:

       (i)   the entry by Funding 1 into new intercompany loan agreements and/or
             the addition of other relevant creditors to the transaction
             documents;

       (ii)  the issue of new types of notes by new issuers;

       (iii) the inclusion of Funding 2 as a beneficiary of the mortgages trust;

       (iv)  the issue of new notes by Funding 2;

       (v)   the assignment of new types of loans to the mortgages trustee;

       (vi)  changes to be made to the reserve fund required amount and/or the
             manner in which the reserve fund is funded;

       (vii) changes to be made to the definitions of asset trigger event and
             non-asset trigger event; and

       (viii)    the addition of an additional Funding 1 liquidity facility in
                 the circumstances described in "CREDIT STRUCTURE -- ADDITIONAL
                 FUNDING 1 LIQUIDITY FACILITY",

    and provided further that:

       *     in respect of the matters listed in paragraphs (i) to (v), the
             relevant conditions precedent to, as applicable, the addition of
             new issuers, the inclusion of Funding 2 as a beneficiary of the
             mortgages trust or the assignment of new loans to the mortgages
             trustee, have been satisfied; and

       *     in respect of the matters listed in paragraphs (i) to (viii), the
             security trustee has received written confirmation from each of the
             rating agencies then rating the notes that the relevant
             modifications will not adversely affect the then current ratings of
             the current notes.

    The actual consent of the Funding 1 liquidity facility provider, the Funding
1 swap provider and the issuer swap providers will be required in order to make
the changes described above (subject to the terms of the issuer transaction
documents).

SECURITY TRUSTEE'S FEES AND EXPENSES

    The issuer will reimburse the security trustee for all its costs and
expenses properly incurred in acting as security trustee. The security trustee
shall be entitled to a fee payable quarterly in the amount agreed from time to
time by the security trustee and the issuer. The issuer has agreed to indemnify
the security trustee and each of its officers, employees and advisers from and
against all claims, actions, proceedings, demands, liabilities, losses,
damages, costs and expenses arising out of or in connection with:

                                       164



       *     the issuer transaction documents; or

       *     the security trustee's engagement as security trustee,

which it or any of its officers, employees or advisers may suffer as a result
of the issuer failing to perform any of its obligations.

    The issuer will not be responsible under the issuer deed of charge for any
liabilities, losses, damages, costs or expenses resulting from the fraud,
negligence or wilful default on the part of the security trustee or any of its
officers, employees and advisers or breach by them of the terms of the issuer
deed of charge.

RETIREMENT AND REMOVAL

    Subject to the appointment of a successor security trustee, the security
trustee may retire after giving three months' notice in writing to the issuer.
In order to be eligible to act as security trustee, such successor security
trustee must agree to be bound by the terms of the issuer deed of charge and
must meet the applicable eligibility requirements under the issuer deed of
charge, including the requirement that it satisfies the minimum capitalization
and other applicable conditions in regards to trustee eligibility set forth in
the United States Investment Company Act of 1940, as amended. If within 60 days
of having given notice of its intention to retire, the issuer has failed to
appoint a replacement security trustee, the outgoing security trustee will be
entitled to appoint its successor (provided that such successor is acceptable
to the rating agencies and agrees to be bound by the terms of the issuer deed
of charge, and further provided that rating agencies confirm that the current
ratings of the notes shall not be either downgraded, reviewed or withdrawn as a
result of such appointment).

    The issuer may remove the security trustee at any time providing that it has
the consent, which must not be unreasonably withheld or delayed, of each of the
issuer secured creditors to the removal.

    In addition, the security trustee may, subject to the conditions specified
in the issuer deed of charge, appoint a co-trustee to act jointly with it.


ADDITIONAL PROVISIONS OF THE ISSUER DEED OF CHARGE

    The issuer deed of charge contains a range of provisions regulating the
scope of the security trustee's duties and liability. These include the
following:

       *     the security trustee will, if reasonably practicable, give prior
             written notification to the seller of the security trustee's
             intention to enforce the issuer security (although any failure to
             so notify will not prejudice the ability of the security trustee to
             enforce the issuer security);

       *     the security trustee is not responsible for the adequacy or
             enforceability of the issuer deed of charge or the security
             interests created thereby or any other issuer transaction document;

       *     the security trustee is not required to exercise its powers under
             the issuer deed of charge without being directed or requested to do
             so by an extraordinary resolution of the noteholders or in writing
             by the holders of at least 25 per cent. of the aggregate principal
             amount outstanding of the issuer notes then outstanding or by any
             other issuer secured creditor (and then only to the extent that it
             is indemnified and/or secured to its satisfaction) provided that:

             (i) the security trustee will not act at the direction or request
                 of the class B noteholders unless either so to do would not, in
                 its sole opinion, be materially prejudicial to the interests of
                 the class A noteholders or the action is sanctioned by an
                 extraordinary resolution of the class A noteholders;

                                       165



           (ii)  the security trustee will not act at the direction or request
                 of the class C noteholders unless either so to do would not, in
                 its sole opinion, be materially prejudicial to the interests of
                 the class A noteholders and/or the class B noteholders or the
                 action is sanctioned by extraordinary resolutions of the class
                 A noteholders and/or the class B noteholders, as the case may
                 be; and

           (iii) the security trustee will not act at the direction or
                 request of any other issuer secured creditor unless so to
                 do would not, in its sole opinion, be materially
                 prejudicial to the interests of the noteholders or the
                 action is sanctioned by extraordinary resolutions of the
                 noteholders and each of the other relevant secured
                 creditors that ranks ahead of that issuer secured creditor
                 (in the issuer post-enforcement priority of payments) also
                 consents to that action;

       *     the security trustee may rely (without investigation or further
             inquiry) on documents provided by the issuer, the issuer cash
             manager, the issuer swap providers, the agent bank, the paying
             agents, the registrar, the transfer agent, the issuer account bank,
             the corporate services provider, the rating agencies and the advice
             of consultants and advisers and shall not be liable for any loss or
             damage arising as a result of such reliance;

       *     the security trustee is not required to monitor whether an issuer
             note event of default has occurred or compliance by the issuer with
             the issuer transaction documents;

       *     the security trustee will be taken not to have knowledge of the
             occurrence of an issuer note event of default unless the security
             trustee has received written notice from an issuer secured creditor
             stating that an issuer note event of default has occurred and
             describing that issuer note event of default;

       *     the security trustee may rely (without investigation or further
             inquiry) on any instructions or directions given to it by the note
             trustee as being given on behalf of the relevant class of
             noteholders without inquiry about compliance with the issuer trust
             deed and shall not be liable for any loss or damage arising as a
             result of such reliance;

       *     the security trustee has no duties or responsibilities except those
             expressly set out in the issuer deed of charge or the issuer
             transaction documents;

       *     any action taken by the security trustee under the issuer deed of
             charge or any of the issuer transaction documents binds all of the
             issuer secured creditors;

       *     each issuer secured creditor must make its own independent
             investigations, without reliance on the security trustee, as to the
             affairs of the issuer and whether or not to request that the
             security trustee take any particular course of action under any
             issuer transaction document;

       *     the security trustee in a capacity other than as security trustee
             can exercise its rights and powers as such as if it were not acting
             as the security trustee;

       *     the security trustee and its affiliates may engage in any kind of
             business with the issuer or any of the issuer secured creditors as
             if it were not the security trustee and may receive consideration
             for services in connection with any issuer transaction document or
             otherwise without having to account to the issuer secured
             creditors;

       *     the security trustee has no liability under or in connection with
             the issuer deed of charge or any other issuer transaction document,
             whether to an issuer secured creditor or otherwise, (1) other than
             to the extent to which the liability is able to be satisfied in
             accordance with the issuer deed of charge out of the property held
             by it on trust under the issuer deed of charge and (2) it is
             actually indemnified for the liability. This limitation of
             liability does not apply to a liability of the security trustee to
             the extent that it is not satisfied because there is a reduction in
             the extent of the security trustee's indemnification as a result of
             its fraud, negligence, wilful misconduct or breach of the terms of
             the issuer deed of charge; and

       *     the security trustee is not responsible for any deficiency which
             may arise because it is liable to tax in respect of the proceeds of
             security.

                                       166



    The security trustee has had no involvement in the preparation of any part
of this prospectus, other than any particular reference to the security
trustee. The security trustee expressly disclaims and takes no responsibility
for any other part of this prospectus. The security trustee makes no statement
or representation in this prospectus, has not authorised or caused the issue of
any part of it and takes no responsibility for any part of it. The security
trustee does not guarantee the success of the issuer notes or the payment of
principal or interest on the issuer notes.


TRUST INDENTURE ACT PREVAILS

    The issuer deed of charge contains a provision that, if any other provision
of the issuer deed of charge limits, qualifies or conflicts with another
provision which is required to be included in the issuer deed of charge by, and
is not subject to contractual waiver under, the US Trust Indenture Act of 1939
(as amended), then the required provision of that Act will prevail.


GOVERNING LAW

    The issuer deed of charge will be governed by English law.

                                       167



                                    CASHFLOWS

DISTRIBUTION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS

DEFINITION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS

    "FUNDING 1 AVAILABLE REVENUE RECEIPTS" will be calculated by the cash
manager on the day falling four business days prior to each Funding 1 interest
payment date and will be an amount equal to the sum of:

       *     all mortgages trustee available revenue receipts distributed to
             Funding 1 during the interest period ending on the immediately
             following Funding 1 interest payment date;

       *     any amounts paid by the seller to Funding 1 in consideration of the
             seller acquiring a further interest in the trust property (see "THE
             MORTGAGES TRUST -- ACQUISITION BY SELLER OF AN INTEREST RELATING TO
             CAPITALISED INTEREST");

       *     other net income of Funding 1 including all amounts of interest
             received on the Funding 1 GIC account, the Funding 1 transaction
             account and/or authorised investments (as defined in the glossary),
             amounts received by Funding 1 under the Funding 1 swap agreement
             (other than any early termination amount received by Funding 1
             under the Funding 1 swap agreement), in each case to be received on
             or prior to the immediately following Funding 1 interest payment
             date;

       *     the amounts standing to the credit of the reserve ledger.

    Funding 1 available revenue receipts will not include any payment received
by Funding 1 as described in "THE MORTGAGES TRUST -- PAYMENT BY THE SELLER TO
FUNDING 1 OF THE AMOUNT OUTSTANDING UNDER AN INTERCOMPANY LOAN" and will not
include any proceeds of a new intercompany loan (see "THE ISSUER INTERCOMPANY
LOAN AGREEMENT -- NEW INTERCOMPANY LOAN AGREEMENTS"). Four business days prior
to each Funding 1 interest payment date, the cash manager will calculate
whether there will be an excess or a deficit of Funding 1 available revenue
receipts (including the reserve fund) to pay items (A) to (F), (H) and (J) of
the Funding 1 pre-enforcement revenue priority of payments.

    If there is a deficit on a Funding 1 interest payment date, then Funding 1
shall pay or provide for that deficit by applying amounts then standing to the
credit of the Funding 1 principal ledger, if any, and the cash manager shall
make a corresponding entry in the relevant principal deficiency ledger, as
described in "CREDIT STRUCTURE".

    Funding 1 principal receipts may not be used to pay interest on any term
advance if and to the extent that would result in a deficiency being recorded
or an existing deficiency being increased, on a principal deficiency sub-ledger
relating to a higher ranking term advance.

    Funding 1 shall apply any excess revenue to extinguish any balance on the
principal deficiency ledger, as described in "CREDIT STRUCTURE".

    If, on a Funding 1 interest payment date, there is a deficit of Funding 1
available revenue receipts and there are no (or insufficient) amounts standing
to the credit of the Funding 1 principal ledger to cure that deficit as
described above, then the cash manager will direct Funding 1 to request a
drawing under the Funding 1 liquidity facility to apply towards the deficit
(see "CREDIT STRUCTURE -- FUNDING 1 LIQUIDITY FACILITY").


DISTRIBUTION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS PRIOR TO THE SERVICE OF AN
INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1

    This section sets out the order of priority of payments of Funding 1
available revenue receipts as at the closing date. If Funding 1 enters into new
intercompany loan agreements, then this order of priority will change -- see
"SECURITY FOR FUNDING 1'S OBLIGATIONS".

    Except for amounts due to third parties by the issuer and/or the previous
issuers and/or Funding 1 under paragraph (A) or amounts due to the account bank
and/or the issuer account bank and/or account banks for the previous issuers,
which shall be paid when due, on each Funding 1

                                       168



interest payment date prior to the  service of an intercompany loan acceleration
notice  on Funding  1,  the cash  manager  will apply  the  Funding 1  available
revenue  receipts in  the  following  order of  priority  (the  "FUNDING 1  PRE-
ENFORCEMENT REVENUE PRIORITY OF PAYMENTS"):

       (A)   first, in no order of priority between them but in proportion to
             the respective amounts due, to pay amounts due to:

             *   the security trustee (together with interest and any amount in
                 respect of VAT on those amounts) and to provide for any amounts
                 due or to become due in the immediately following interest
                 period to the security trustee under the Funding 1 deed of
                 charge;

             *   in no order of priority between them but in proportion to the
                 respective amounts due, to pay amounts due to (1) the issuer in
                 respect of the issuer's obligations specified in items (A) to
                 (C) inclusive of the issuer pre-enforcement revenue priority of
                 payments or, as the case may be, items (A) and (B) of the
                 issuer post-enforcement priority of payments, as described in
                 "-- DISTRIBUTION OF ISSUER REVENUE RECEIPTS PRIOR TO THE
                 SERVICE OF A NOTE ACCELERATION NOTICE ON THE ISSUER" and "--
                 DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS AND ISSUER REVENUE
                 RECEIPTS FOLLOWING THE SERVICE OF A NOTE ACCELERATION NOTICE ON
                 THE ISSUER AND THE SERVICE OF AN INTERCOMPANY LOAN ACCELERATION
                 NOTICE ON FUNDING 1" and (2) the previous issuers in respect of
                 the previous issuers' similar obligations under their
                 respective priorities of payments; and

             *   any third party creditors of Funding 1 (other than those
                 referred to later in this order of priority of payments), which
                 amounts have been incurred without breach by Funding 1 of the
                 transaction documents to which it is a party (and for which
                 payment has not been provided for elsewhere) and to provide for
                 any of these amounts expected to become due and payable in the
                 immediately following interest period by Funding 1 and to pay
                 or discharge any liability of Funding 1 for corporation tax on
                 any chargeable income or gain of Funding 1;

       (B)   then, to pay amounts due to the Funding 1 liquidity facility
             provider under the Funding 1 liquidity facility agreement (except
             for amounts drawn thereunder to repay principal due on the bullet
             term advances and any "FUNDING 1 LIQUIDITY SUBORDINATED AMOUNTS",
             which are:

             *   any withholding taxes and increased costs on the provision of
                 the Funding 1 liquidity facility; and

             *   any additional costs incurred by the Funding 1 liquidity
                 facility provider to comply with the requirements of the Bank
                 of England, the Financial Services Authority, the European
                 Central Bank and/or changes to the capital adequacy rules
                 applicable to the Funding 1 liquidity facility provider and
                 Funding 1);

       (C)   then, towards payment of amounts due and payable to the cash
             manager under the cash management agreement (together with any
             amount in respect of VAT on those amounts);

       (D)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of amounts, if any, due and
             payable to the account bank under the terms of the bank account
             agreement and to the corporate services provider under the Funding
             1 corporate services agreement;

       (E)   then, towards payment of all amounts (if any) due and payable to
             the Funding 1 swap provider under the Funding 1 swap agreement
             (including termination payments but excluding any Funding 1 swap
             excluded termination amount (as defined later in this section);

       (F)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of interest due and payable
             on the term AAA advances;

       (G)   then, towards a credit to the AAA principal deficiency sub-ledger
             in an amount sufficient to eliminate any debit on that ledger;

                                       169



       (H)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of interest due and payable
             on the term AA advances;

       (I)   then, towards a credit to the AA principal deficiency sub-ledger in
             an amount sufficient to eliminate any debit on that ledger;

       (J)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of interest due and payable
             on the term BBB advances;

       (K)   then, towards a credit to the BBB principal deficiency sub-ledger
             in an amount sufficient to eliminate any debit on that ledger;

       (L)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of any amounts due to the
             issuer and any previous issuer in respect of their respective
             obligations (if any) to make a termination payment to a current
             swap provider (but excluding any current swap excluded termination
             amount);

       (M)   then, towards a credit to the reserve ledger in an amount up to the
             reserve fund required amount (as defined in "CREDIT STRUCTURE --
             RESERVE FUND"), taking into account any net replenishment of the
             reserve fund on that Funding 1 interest payment date from Funding 1
             available principal receipts (see paragraph (B) of the Funding 1
             pre-enforcement principal priority of payments);

       (N)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay amounts due (without double
             counting) to:

             *   the issuer and/or any previous issuer, as the case may be, in
                 respect of their respective obligations (if any) to pay any
                 current swap excluded termination amount;

             *   any other amounts due to the issuer under the issuer
                 intercompany loan agreement and/or to any previous issuers
                 under any previous intercompany loan agreements, and not
                 otherwise provided for in this order of priorities;

             *   after the occurrence of a Funding 1 swap provider default or a
                 Funding 1 swap provider downgrade termination event, towards
                 payment of any termination amount due and payable by Funding 1
                 under the Funding 1 swap agreement; and

             *   the Funding 1 liquidity facility provider to pay any Funding 1
                 liquidity subordinated amounts due under the Funding 1
                 liquidity facility agreement;

       (O)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of amounts due to the
             start-up loan provider under the start-up loan agreements;

       (P)   then, towards payment of an amount equal to 0.01 per cent. of the
             Funding 1 available revenue receipts; and

       (Q)   then, towards payment to the shareholders of Funding 1 of any
             dividend declared by Funding 1.

    As used in this prospectus:

       *     "CURRENT SWAP PROVIDERS" means the issuer swap providers and the
             previous swap providers;

       *     "CURRENT SWAP PROVIDER DEFAULT" means the occurrence of an event of
             default (as defined in the relevant current swap agreement) where a
             current swap provider is the defaulting party (as defined in the
             relevant current swap agreement);

       *     "CURRENT SWAP AGREEMENTS" means the issuer swap agreements and the
             previous swap agreements;

       *     "FUNDING 1 SWAP PROVIDER DEFAULT" means the occurrence of an event
             of default (as defined in the Funding 1 swap agreement) where the
             Funding 1 swap provider is the defaulting party (as defined in the
             Funding 1 swap agreement);

                                       170



       *     "FUNDING 1 SWAP PROVIDER DOWNGRADE TERMINATION EVENT" means the
             occurrence of an additional termination event following the failure
             by the Funding 1 swap provider to comply with the requirements of
             the ratings downgrade provisions set out in the Funding 1 swap
             agreement;

       *     "ISSUER SWAP PROVIDER DEFAULT" means the occurrence of an event of
             default (as defined in the relevant issuer swap agreement) where
             the relevant issuer swap provider is the defaulting party (as
             defined in the relevant issuer swap agreement);

       *     "ISSUER SWAP PROVIDER DOWNGRADE TERMINATION EVENT" means the
             occurrence of an additional termination event following the failure
             by an issuer swap provider to comply with the requirements of the
             ratings downgrade provisions set out in the relevant swap
             agreement;

       *     "CURRENT SWAP PROVIDER DOWNGRADE TERMINATION EVENT" means the
             occurrence of an additional termination event following the failure
             by the second issuer swap provider and/or the third issuer swap
             provider to comply with the requirements of the ratings downgrade
             provisions set out in the relevant swap agreement;


       *     "ISSUER SWAP EXCLUDED TERMINATION AMOUNT" means in relation to an
             issuer swap agreement an amount equal to:

             (a) the amount of any termination payment due and payable to the
                 relevant issuer swap provider as a result of an issuer swap
                 provider default or following an issuer swap provider downgrade
                 termination event;

             less



             (b) the amount, if any, received by the issuer from a replacement
                 swap provider upon entry by the issuer into an agreement with
                 such replacement swap provider to replace such issuer swap
                 agreement which has been terminated as a result of such issuer
                 swap provider default or following the occurrence of such
                 issuer swap provider downgrade termination event;


       *     "CURRENT SWAP EXCLUDED TERMINATION AMOUNT" in relation to a current
             swap agreement an amount equal to:

             (a) the amount of any termination payment due and payable to the
                 relevant current swap provider as a result of a current swap
                 provider default or following a current swap provider downgrade
                 termination event;

             less


             (b) the amount, if any, received by the issuer or a previous issuer
                 from a replacement swap provider upon entry by the issuer or a
                 previous issuer (as the case may be) into an agreement with
                 such replacement swap provider to replace such current swap
                 agreement which has terminated as a result of such current swap
                 provider default or following the occurrence of such current
                 swap provider downgrade termination event; and


       *     "FUNDING 1 SWAP EXCLUDED TERMINATION AMOUNT" means in relation to
             the Funding 1 swap agreement an amount equal to:

             (a) the amount of any termination payment due and payable to the
                 Funding 1 swap provider as a result of a Funding 1 swap
                 provider default or a Funding 1 swap provider downgrade
                 termination event;

             less

             (b) the amount, if any, received by Funding 1 from a replacement
                 swap provider upon entry by Funding 1 into an agreement with
                 such replacement swap provider to replace the Funding 1 swap
                 agreement which has terminated as a result of such Funding 1
                 swap provider default or following the occurrence of such
                 Funding 1 swap provider downgrade termination event.

                                       171



DISTRIBUTION OF ISSUER REVENUE RECEIPTS

DEFINITION OF ISSUER REVENUE RECEIPTS

    "ISSUER REVENUE RECEIPTS" will be calculated by the issuer cash manager four
business days prior to each interest payment date and will be an amount equal
to the sum of:

       *     interest to be paid by Funding 1 on the relevant Funding 1 interest
             payment date in respect of the issuer term advances under the
             issuer intercompany loan;

       *     fees to be paid to the issuer by Funding 1 on the relevant Funding
             1 interest payment date under the terms of the issuer intercompany
             loan;

       *     interest payable on the issuer's bank accounts and any authorised
             investments (as defined in the glossary) and which will be received
             on or before the relevant interest payment date in respect of the
             issuer notes;


       *     other net income of the issuer including amounts received or to be
             received under the issuer swap agreements on or before the relevant
             interest payment date (including any amount received by the issuer
             in consideration for entering into a replacement issuer swap
             agreement but excluding the return or transfer of any excess swap
             collateral (as defined in the glossary) as set out under any of the
             issuer swap agreements); and


       *     any additional amount the issuer receives from any taxing authority
             on account of amounts paid to that taxing authority for and on
             account of tax by an issuer swap provider under an issuer swap
             agreement.


DISTRIBUTION OF ISSUER REVENUE RECEIPTS PRIOR TO THE SERVICE OF A NOTE
ACCELERATION NOTICE ON THE ISSUER

    The issuer cash management agreement sets out the order of priority of
distribution by the issuer cash manager, prior to the service of a note
acceleration notice on the issuer, of amounts received by the issuer on each
interest payment date. As at the closing date, the order of priority will be as
described in this section.

    Except for amounts due to third parties by the issuer under paragraph (B)
below or amounts due to the issuer account bank under paragraph (C) below,
which shall be paid when due, on each applicable interest payment date the
issuer cash manager will apply issuer revenue receipts in the following order
of priority (the "ISSUER PRE-ENFORCEMENT REVENUE PRIORITY OF PAYMENTS"):

       (A)   first, in no order of priority between them but in proportion to
             the respective amounts due, to pay amounts due to:

             *   the security trustee, together with interest and any amount in
                 respect of VAT on those amounts, and to provide for any amounts
                 due or to become due during the following interest period to
                 the security trustee under the issuer deed of charge;

             *   the note trustee, together with interest and any amount in
                 respect of VAT on those amounts, and to provide for any amounts
                 due or to become due during the following interest period to
                 the note trustee under the issuer trust deed; and

             *   the agent bank, the paying agents, the registrar and the
                 transfer agent, together with interest and any amount in
                 respect of VAT on those amounts, and any costs, charges,
                 liabilities and expenses then due or to become due during the
                 following interest period to the agent bank, the registrar, the
                 transfer agent and the paying agents under the issuer paying
                 agent and agent bank agreement;

       (B)   then, to pay amounts due to any third party creditors of the issuer
             (other than those referred to later in this order of priority of
             payments), which amounts have been incurred without breach by the
             issuer of the issuer transaction documents to which it is a party
             and for which payment has not been provided for elsewhere and to
             provide for any of those amounts expected to become due and payable
             during the following interest period by the issuer and to pay or
             discharge any liability of the issuer for corporation tax on any
             chargeable income or gain of the issuer;

                                       172



       (C)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay amounts due to the issuer cash
             manager, together with any amount in respect of VAT on those
             amounts, and to provide for any amounts due, or to become due to
             the issuer cash manager in the immediately succeeding interest
             period, under the issuer cash management agreement and to the
             corporate services provider under the issuer corporate services
             agreement and to the issuer account bank under the issuer bank
             account agreement;


       (D)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay:


             *   on each Funding 1 interest payment date amounts due to the
                 series 1 issuer swap provider in respect of the series 1 class
                 A issuer swap (including any termination payment but excluding
                 any related issuer swap excluded termination amount) and from
                 amounts received from the series 1 issuer swap provider to pay
                 on each interest payment date interest due and payable on the
                 series 1 class A issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the issuer
                 swap provider to pay on each interest payment date interest due
                 and payable on the series 2 class A issuer notes;

             *   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 3 class A issuer notes;

             *   amounts due to the series 4 issuer swap provider in respect of
                 the series 4 class A1 issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 4
                 issuer swap provider in relation to such swap to pay on each
                 interest payment date interest due and payable on the series 4
                 class A1 issuer notes;

             *   interest due and payable on the series 4 class A2 issuer notes;
                 and

             *   amounts due to the series 5 issuer swap provider in respect of
                 the series 5 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 5
                 class A issuer swap provider in relation to such swap to pay on
                 each applicable interest payment date interest due and payable
                 on the series 5 class A issuer notes;

       (E)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay:

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 1 class B issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 2 class B issuer notes;

                                       173



             *   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 3 class B issuer notes;

             *   amounts due to the series 4 issuer swap provider in respect of
                 the series 4 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 4
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 4 class B issuer notes; and

             *   amounts due to the series 5 class B issuer swap provider in
                 respect of the series 5 class B issuer swap (including any
                 termination payment but excluding any related issuer swap
                 excluded termination amount) and from amounts received from the
                 series 5 class B issuer swap provider in relation to such swap
                 to pay interest due and payable on the series 5 class B issuer
                 notes;

       (F)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay:

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 1 class C issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 2 class C issuer notes;

             *   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 3 class C issuer notes;

             *   amounts due to the series 4 issuer swap provider in respect of
                 the series 4 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 4
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 4 class C issuer notes; and

             *   amounts due to the series 5 class C issuer swap provider in
                 respect of the series 5 class C issuer swap (including any
                 termination payment but excluding any related issuer swap
                 excluded termination amount) and from amounts received from the
                 series 5 class C issuer swap provider in relation to such swap
                 to pay interest due and payable on the series 5 class C issuer
                 notes;

       (G)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay any termination payment due (without
             double counting) to:

             *   the series 1 issuer swap provider as a result of an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event in respect of the series 1 issuer swap
                 provider;

             *   the series 2 issuer swap provider as a result of an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event in respect of the series 2 issuer swap
                 provider;

                                       174



             *   the series 3 issuer swap provider as a result of an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event in respect of the series 3 issuer swap
                 provider;

             *   the series 4 issuer swap provider as a result of an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event in respect of the series 4 issuer swap
                 provider;

             *   the series 5 issuer class A swap provider as a result of an
                 issuer swap provider default or an issuer swap provider
                 downgrade termination event in respect of the series 5 class A
                 issuer swap provider;

             *   the series 5 class B issuer swap provider as a result of an
                 issuer swap provider default or an issuer swap provider
                 downgrade termination event in respect of the series 5 class B
                 issuer swap provider; and

             *   the series 5 class C issuer swap provider as a result of an
                 issuer swap provider default or an issuer swap provider
                 downgrade termination event in respect of the series 5 class C
                 issuer swap provider;

       (H)   then, to the issuer, an amount equal to 0.01 per cent. of the
             interest received on the issuer term advances, to be retained by
             the issuer as profit; and

       (I)   then, to pay to shareholders of the issuer any dividend declared by
             the issuer.


DISTRIBUTION OF ISSUER REVENUE RECEIPTS AFTER THE SERVICE OF A NOTE
ACCELERATION NOTICE ON THE ISSUER BUT PRIOR TO THE SERVICE OF AN INTERCOMPANY
LOAN ACCELERATION NOTICE ON FUNDING 1

    Following the service of a note acceleration notice on the issuer under the
issuer deed of charge, but prior to the service of an intercompany loan
acceleration notice on Funding 1 under the Funding 1 deed of charge, the
security trustee will apply issuer revenue receipts in the same order of
priority as set out in "DISTRIBUTION OF ISSUER REVENUE RECEIPTS" except that:

       *     in addition to the amounts due to the security trustee under
             paragraph (A) of "-- DISTRIBUTION OF ISSUER REVENUE RECEIPTS PRIOR
             TO THE SERVICE OF A NOTE ACCELERATION NOTICE ON THE ISSUER", issuer
             revenue receipts will be applied to pay amounts due to any receiver
             appointed by the security trustee together with interest and any
             amount in respect of VAT on those amounts, and to provide for any
             amounts due or to become due to the receiver during the following
             interest period; and

       *     the security trustee will not be required to pay amounts due to any
             entity which is not an issuer secured creditor.


DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS

PRINCIPAL RECEIPTS PAID TO FUNDING 1 BY THE MORTGAGES TRUSTEE ON EACH
DISTRIBUTION DATE

    On each distribution date mortgages trustee available principal receipts
shall be paid to Funding 1 in the manner and to the extent provided by the
mortgages trustee principal priority of payments (see "THE MORTGAGES TRUST --
MORTGAGES TRUST CALCULATION OF PRINCIPAL RECEIPTS" above) and shall be
deposited in the Funding 1 GIC account and credited by the cash manager to
"FUNDING 1 PRINCIPAL LEDGER" (being a ledger maintained by the cash manager for
Funding 1).

DEFINITION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS

    "FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS" will be calculated by the cash
manager on the day falling four business days prior to each Funding 1 interest
payment date and will be an amount equal to the sum of:

       *     all Funding 1 principal receipts received by Funding 1 during the
             interest period ending on the relevant Funding 1 interest payment
             date;

       *     all other Funding 1 principal receipts standing to the credit of
             the cash accumulation ledger which are to be applied on the next
             Funding 1 interest payment date to repay a bullet term advance and/
             or, subject to Rule (1) below, a scheduled amortisation instalment,
             or to make a payment under items (A) or (B) of the Funding 1 pre-

                                       175



             enforcement principal priority of payments and, if such Funding 1
             interest  payment  date occurs on or after a trigger  event,  the
             remainder  of such  receipts  standing  to the credit of the cash
             accumulation ledger;

       *     the amount, if any, to be credited to the principal deficiency
             ledger pursuant to items (G), (I) and (K) in "-- Distribution of
             Funding 1 available revenue receipts prior to the service of an
             intercompany loan acceleration notice on Funding 1" on the relevant
             Funding 1 interest payment date;

       *     in so far as available for and needed to make eligible liquidity
             facility principal repayments (see "CREDIT STRUCTURE -- FUNDING 1
             LIQUIDITY FACILITY" below), any amounts available to be drawn under
             the Funding 1 liquidity facility (but less any amounts applied or
             to be applied on the relevant date in payment of interest and other
             revenue expenses as set out in items (A) to (F) and (H) and (J)
             (inclusive) of the Funding 1 pre-enforcement revenue priority of
             payments plus any amounts which will be repaid to the Funding 1
             liquidity facility provider under item (A) of the relevant priority
             of payments (relating to the allocation of Funding 1 available
             principal receipts) on the next Funding 1 interest payment date
             (i.e. occurring at the end of such period of four business days) to
             the extent that such repayment is available to be redrawn on that
             Funding 1 interest payment date); and

       *     in so far as available for and needed to make eligible reserve fund
             principal repayments (see "CREDIT STRUCTURE -- RESERVE FUND"
             below), the amount that would then be standing to the credit of the
             reserve ledger (but less any amounts applied or to be applied on
             the relevant date in payment of interest and other revenue expenses
             as set out in items (A) to (L) (inclusive) of the Funding 1 pre-
             enforcement revenue priority of payments plus any amounts which
             will be credited to the reserve ledger under item (B) of the
             relevant priority of payments (relating to the allocation of
             Funding 1 available principal receipts) on the next Funding 1
             interest payment date (i.e. occurring at the end of such period of
             four business days),

less amounts to be applied on the relevant Funding 1 interest payment date to
pay items (A) to (F) (inclusive), (H) and (J) of the Funding 1 pre-enforcement
revenue priority of payments.

DUE AND PAYABLE DATES OF ISSUER TERM ADVANCES

    An issuer term advance shall become "DUE AND PAYABLE" on the earlier to
occur of:

       (1)   the date being:


             *   in relation to the issuer series 1 term AAA advance, the
                 Funding 1 interest payment date falling in December, 2004;



             *   in relation to the issuer series 2 term AAA advance, the
                 Funding 1 interest payment date falling in September, 2006;



             *   in relation to the issuer series 3 term AAA advance, the
                 Funding 1 interest payment date falling in June 2008 in respect
                 of the first scheduled amortisation amount and September 2008
                 in respect of the second scheduled amortisation amount;



             *   in relation to the issuer series 4 term AAA advances, the
                 Funding 1 interest payment date falling in March 2009 in
                 respect of each first scheduled amortisation amount and June
                 2009 in respect of each second scheduled amortisation amount;



             *   in relation to the issuer series 5 term AAA advance, the
                 Funding 1 interest payment date falling in December 2010;


             *   in relation to the issuer series 1 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 1 term AAA advance has been fully repaid;

             *   in relation to the issuer series 2 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 2 term AAA advance has been fully repaid;

                                       176



             *   in relation to the issuer series 3 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 3 term AAA advance has been fully repaid;

             *   in relation to the issuer series 4 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 4 term AAA advance has been fully repaid;

             *   in relation to the issuer series 5 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 5 term AAA advance has been fully repaid;

             *   in relation to the issuer series 1 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 1 term AA advance has been fully
                 repaid;

             *   in relation to the issuer series 2 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 2 term AA advance has been fully
                 repaid;

             *   in relation to the issuer series 3 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 3 term AA advance has been fully
                 repaid;

             *   in relation to the issuer series 4 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 4 term AA advance has been fully
                 repaid; and

             *   in relation to the issuer series 5 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 5 term AA advance has been fully
                 repaid;

       (2)   the date upon which a trigger event occurs;

       (3)   the date upon which a note acceleration notice is served on the
             issuer under the issuer deed of charge;

       (4)   the date upon which an intercompany loan acceleration notice is
             served on Funding 1 under the Funding 1 deed of charge; and

       (5)   the date upon which a step-up date occurs in relation to the
             relevant issuer term advance.

    In each case, when an issuer term advance becomes due and payable, it shall
continue to be due and payable until it is fully repaid. If there are
insufficient funds available to repay an issuer term advance on a Funding 1
interest payment date upon which that issuer term advance is due and payable,
then the shortfall will be repaid on subsequent Funding 1 interest payment
dates from Funding 1 available principal receipts until that issuer term
advance is fully repaid.

REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE OF A TRIGGER
EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN
ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION NOTICE

    On each Funding 1 interest payment date (but prior to the occurrence of a
trigger event or the service on Funding 1 of an intercompany loan acceleration
notice or the service on each issuer of a note acceleration notice), the cash
manager shall apply Funding 1 available principal receipts in the following
order of priority:

       (A)   first, towards repayment of the Funding 1 liquidity facility
             provider amounts outstanding under the Funding 1 liquidity facility
             that were drawn in order to make eligible liquidity facility
             principal repayments;

       (B)   then, towards replenishment of the reserve fund to the extent only
             that monies have been drawn from the reserve fund to make eligible
             reserve fund principal repayments;

                                       177



       (C)   then, towards repayment of all term AAA advances that are then due
             and payable in an order of priority based on their final repayment
             date, so that the earliest maturing term AAA advance is paid first
             (and if any term AAA advances have the same final repayment date,
             then those term advances will be paid in no order of priority
             between them but in proportion to their respective amounts due), in
             each case subject to Rules (1), (2) and (3) below;

       (D)   then, towards repayment of all term AA advances that are then due
             and payable in no order of priority between them but in proportion
             to the respective amounts due, in each case subject to Rules (1),
             (2) and (3) below;

       (E)   then, towards repayment of all term BBB advances that are then due
             and payable in no order of priority between them but in proportion
             to the respective amounts due, in each case subject to Rules (1),
             (2) and (3) below;

       (F)   then, towards a credit to the cash accumulation ledger until the
             balance is equal to Funding 1's cash accumulation liability (as
             calculated after any payments are made at item (C) of this priority
             of payments); and

       (G)   then, the remainder shall be credited to the Funding 1 principal
             ledger.

    In the applicable circumstances, the following Rules apply in determining
the amounts to be paid under items (C), (D) and (E) of the priority of payments
set out above and below:

    RULE (1) -- DEFERRAL OF REPAYMENT OF PASS-THROUGH TERM ADVANCES AND/OR
SCHEDULED AMORTISATION INSTALMENTS IN CERTAIN CIRCUMSTANCES

    (A)      Deferral of term AA advances and/or term BBB advances

             If on a Funding 1 interest payment date:

             (1) there is a debit balance on the BBB principal deficiency sub-
                 ledger or the AA principal deficiency sub-ledger, after
                 application of the Funding 1 available revenue receipts on that
                 Funding 1 interest payment date; or

             (2) the adjusted reserve fund level is less than the reserve fund
                 threshold; or

             (3) the aggregate outstanding principal balance of loans in the
                 mortgages trust, in respect of which the aggregate amount in
                 arrears is more than three times the monthly payment then due,
                 is more than 5 per cent. of the aggregate outstanding principal
                 balance of loans in the mortgages trust

             then until the relevant circumstance as described in sub-paragraphs
             (1), (2) or (3) above has been cured or otherwise ceases to exist,
             if:

             (a) any term AAA advance (whether or not such term AAA advance is
                 then due and payable) remains outstanding after making the
                 payments under item (C) of the above priority of payments, the
                 term AA advances (including the issuer term AA advances) will
                 not be entitled to principal repayments under item (D) of the
                 above priority of payments; and/or

             (b) any term AAA advance or any AA term advance (whether or not
                 such term AAA advance or term AA advance is then due and
                 payable) remains outstanding after making the payments under
                 items (C) and/or (D) of the above priority of payments then the
                 term BBB advances (including the issuer term BBB advances) will
                 not be entitled to principal repayments under item (E) of the
                 priority of payments set out above.

    (B)      Deferral of scheduled amortisation term advances when CPR is below
             certain threshold(s) prior to step-up date

             If on a Funding 1 interest payment date:

             (1) one or more bullet term advances are within a cash accumulation
                 period at that time (irrespective of whether any scheduled
                 amortisation instalments are then in a cash accumulation
                 period); and

                                       178



             (2) either:

                 (a) the quarterly CPR is less than 10 per cent; or

                 (b) both:

                     (i) the quarterly CPR is equal to or greater than 10 per
                         cent, but less than 15 per cent, and

                     (ii)the annualised CPR is less than 10 per cent;

                 then on or before their step-up dates the scheduled
                 amortisation term advances will be entitled to principal
                 repayments under item (C) of the priority of payments set out
                 above only to the extent permitted under the scheduled
                 amortisation repayment restrictions.

    (C)  Deferral of original pass-through term advances when CPR is below a
         certain threshold prior to step-up date

             If on a Funding 1 interest payment date:

             (1) one or more bullet term advances and/or scheduled amortisation
                 instalments are within a cash accumulation period at that time;

             (2) the quarterly CPR is less than 15 per cent; and

             (3) there is a cash accumulation shortfall at that time

             then, on or before their step-up dates, the original pass-through
             term advances will be entitled to principal repayments under items
             (C), (D) and (E) (as applicable) of the priority of payments above
             only to the extent permitted under the pass through repayment
             restrictions.

             In this prospectus:

             "ANNUALISED CPR" means the result of:

                                 1-((1-M)^(12))

    where "M" is expressed as a percentage and determined as at the most recent
normal calculation date as indicated in the definition of "ANTICIPATED CASH
ACCUMULATION PERIOD" (see "THE MORTGAGES TRUST -- CASH MANAGEMENT OF TRUST
PROPERTY -- PRINCIPAL RECEIPTS" above);

    "BULLET ACCUMULATION LIABILITY" means on any Funding 1 interest payment date
prior to any payment under item (C) of the above priority of payments the
aggregate of each relevant accumulation amount at that time of each bullet term
advance which is within a cash accumulation period;

    "BULLET ACCUMULATION SHORTFALL" means at any time that the cash accumulation
ledger amount is less than the bullet accumulation liability;

    "CASH ACCUMULATION LIABILITY" means on any Funding 1 interest payment date
prior to any payment under item (C) of the above priority of payments the sum
of:

       (1)   the bullet accumulation liability at that time; and

       (2)   the aggregate of each relevant accumulation amount at that time of
             each scheduled amortisation instalment which is within a cash
             accumulation period;

    "CASH ACCUMULATION SHORTFALL" means at any time that the cash accumulation
ledger amount is less than the cash accumulation liability;

    "CASH ACCUMULATION LEDGER AMOUNT" means at any time the amount standing to
the credit of the cash accumulation ledger at that time (immediately prior to
any drawing to be applied on that interest payment date and prior to any
payment under item (F) of the above priority of payments);

    "PASS-THROUGH REPAYMENT RESTRICTIONS" means at any time on a Funding 1
interest payment date no amount may be applied in repayment of any original
pass-through term advance unless:

                                       179



       (1)   the sum of the cash accumulation ledger amount and the amount of
             Funding 1 available principal receipts after the application of
             items (A) and (B) and before item (C) of the above priority of
             payments,

             is greater than or equal to

       (2)   the sum of the cash accumulation liability and the aggregate amount
             of all original pass-through term advances which are due and
             payable as at that time; and


    "SCHEDULED AMORTISATION REPAYMENT RESTRICTIONS" means at any time on a
Funding 1 interest payment date:


       (1)   where there is not a bullet accumulation shortfall at that time,
             the total amount withdrawn from the cash accumulation ledger on
             that Funding 1 interest payment date for repayment of the relevant
             scheduled amortisation instalments shall not exceed the cash
             accumulation ledger amount less the bullet accumulation liability
             at that time; and

       (2)   where there is a bullet accumulation shortfall at that time:

             (a) no amount may be withdrawn from the cash accumulation ledger on
                 that Funding 1 interest payment date to be applied in repayment
                 of the relevant scheduled amortisation instalments; and

             (b) no amount may be applied in repayment of the relevant scheduled
                 amortisation instalments unless:

                 (i) the sum of the cash accumulation ledger amount and the
                     amount of Funding 1 available principal receipts after the
                     application of items (A) and (B) and before item (C) of the
                     above priority of payments,

                     is greater than or equal to

                 (ii)the sum of the bullet accumulation liability and the
                     aggregate amount of scheduled amortisation instalments
                     which are due and payable as at that time.

    RULE (2) -- REPAYMENT OF PAYABLE PASS-THROUGH TERM ADVANCES AFTER THE
OCCURRENCE OF A STEP-UP DATE

    Following the occurrence of the step-up date under an intercompany loan
("INTERCOMPANY LOAN A") but prior to the time which Rule (3) becomes applicable
and provided that the Funding 1 share of the trust property is greater than
zero, the aggregate amount repaid on a Funding 1 interest payment date in
relation to term advances (other than bullet term advances or scheduled
amortisation instalments) under that intercompany loan A under items (C), (D)
and (E) of the priority of payments set out above shall be limited to an amount
calculated as follows:

                                                           
                                     Outstanding principal balance of intercompany loan A
 Funding 1 principal funds  x  -----------------------------------------------------------------
                               Aggregate outstanding principal balance of all intercompany loans



    where "FUNDING 1 PRINCIPAL FUNDS" means in respect of any Funding 1 interest
payment date the sum of:

       (A)   the aggregate of the following amount for each calculation period
             which has ended in the period from the previous Funding 1 interest
             payment date to the most recent normal calculation date, such
             amount being the product of:

             (1) the Funding 1 share percentage as calculated at the start of
                 the relevant calculation period; and

             (2) the aggregate amount of principal receipts received by the
                 mortgages trustee in the relevant calculation period;

       (B)   the amount credited to the principal deficiency ledger on the
             relevant Funding 1 interest payment date; and

       (C)   the amount, if any, credited to the Funding 1 principal ledger
             pursuant to item (G) of the Funding 1 pre-enforcement priority of
             payments on the immediately preceding Funding 1 interest payment
             date.

                                       180



    RULE (3) -- REPAYMENT OF TERM ADVANCES AFTER A NOTE ACCELERATION NOTICE HAS
BEEN SERVED ON ONE OR MORE (BUT NOT ALL) OF THE ISSUERS.

    If a note acceleration notice has been served on one or more issuers (but
not all the issuers), then this Rule (3) will apply. In these circumstances:

       (i)   enforcement of an issuer's security will not result in automatic
             enforcement of the Funding 1 security;

       (ii)  the term advances (including any outstanding bullet term advances
             and scheduled amortisation instalments) under the intercompany loan
             relating to the relevant issuer whose security is being enforced
             ("INTERCOMPANY LOAN B") will become immediately due and payable;

       (iii) the cash manager shall apply the appropriate amount of Funding 1
             available principal receipts allocated to intercompany loan B at
             the relevant level of the applicable Funding 1 priority of payments
             to repay any term AAA advances outstanding under that intercompany
             loan B in no order of priority between them but in proportion to
             the respective amounts due (that is, those term AAA advances will
             not be repaid in an order of priority based on their final
             repayment date) ; and

       (iv)  the aggregate amount repaid on a Funding 1 interest payment date in
             respect of intercompany loan B under items (C), (D) and (E) of the
             relevant priority of payments shall be limited to an amount
             calculated as follows:

                                                           
                                     Outstanding principal balance of intercompany loan B
 Funding 1 principal funds  x  -----------------------------------------------------------------
                               Aggregate outstanding principal balance of all intercompany loans



       where "FUNDING 1 PRINCIPAL FUNDS" means in respect of any Funding 1
       interest payment date the sum of:

       (A)   the aggregate of the following amount for each calculation period
             which has ended in the period from the previous Funding 1 interest
             payment date to the most recent normal calculation date, such
             amount being the product of:

             (1) the Funding 1 share percentage as calculated at the start of
                 the relevant calculation period; and

             (2) the aggregate amount of principal receipts received by the
                 mortgages trustee in the relevant calculation period;

       (B)   the amount credited to the principal deficiency ledger on the
             relevant Funding 1 interest payment date; and

       (C)   the amount, if any, credited to the Funding 1 principal ledger
             pursuant to item (G) of the Funding 1 pre-enforcement priority of
             payments on the immediately preceding Funding 1 interest payment
             date.

    Allocations involving Rule (2) or Rule (3)

    Where Rule (2) or Rule (3) applies at a level of any priority of payments,
the funds available for making payments at that level shall first be allocated
without reference to Rule (2) or Rule (3) (as applicable). However, if the
amount so allocated to one or more term advances exceeds the amount permitted
under Rule (2) or Rule (3) (as applicable) to be paid in respect of those term
advances (the "CAPPED ADVANCES"), the excess shall then be reallocated among
any other relevant term advances at that level using the method of allocation
as applies at that level but without reference to the capped advances in
calculating such reallocation. If a further such excess arises as a result of
the reallocation process, the reallocation process shall be repeated at that
level in relation to each such further excess that arises until no further
funds can be allocated at that level following which the remaining excess shall
then be applied at the next level of that priority of payments.

                                       181



REPAYMENT OF TERM ADVANCES OF EACH SERIES FOLLOWING THE OCCURRENCE OF A NON-
ASSET TRIGGER EVENT BUT PRIOR TO THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY
LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION
NOTICE

    Following the occurrence of a non-asset trigger event (where no asset
trigger event has occurred) under the mortgages trust deed but prior to the
service on Funding 1 of an intercompany loan acceleration notice under the
Funding 1 deed of charge or the service on each issuer of a note acceleration
notice under their respective deeds of charge, the bullet term advances and the
scheduled amortisation term advances in respect of any intercompany loan will
be deemed to be pass-through term advances and on each Funding 1 interest
payment date Funding 1 will be required to apply Funding 1 available principal
receipts in the following order of priority:

       (A)   first, towards repayment of the Funding 1 liquidity facility
             provider amounts outstanding under the Funding 1 liquidity facility
             that were drawn in order to make eligible liquidity facility
             principal repayments;

       (B)   then, towards replenishment of the reserve fund to the extent only
             that monies have been drawn from the reserve fund to make eligible
             reserve fund principal repayments;

       (C)   then, to repay the term AAA advance with the earliest final
             repayment date, then to repay the term AAA advance with the next
             earliest final repayment date, and so on until the term AAA
             advances are fully repaid;

       (D)   then, in no order of priority between them but in proportion to the
             amounts due, to repay the term AA advances until those term AA
             advances are fully repaid; and

       (E)   then, in no order of priority between them but in proportion to the
             amounts due, to repay the term BBB advances until those term BBB
             advances are fully repaid.

REPAYMENT OF TERM ADVANCES OF EACH SERIES FOLLOWING THE OCCURRENCE OF AN ASSET
TRIGGER EVENT BUT PRIOR TO THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN
ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION NOTICE

    Following the occurrence of an asset trigger event (whether or not a non-
asset trigger event occurs or has occurred) but prior to the service on Funding
1 of an intercompany loan acceleration notice under the Funding 1 deed of
charge or the service on each issuer of a note acceleration notice under their
respective deeds of charge, the bullet term advances and the scheduled
amortisation term advances in respect of any intercompany loan will be deemed
to be pass-through term advances and on each Funding 1 interest payment date
Funding 1 will be required to apply Funding 1 available principal receipts in
the following order of priority:

       (A)   first, towards repayment of the Funding 1 liquidity facility
             provider amounts outstanding under the Funding 1 liquidity that
             were drawn in order to make eligible liquidity facility principal
             repayments;

       (B)   then, towards replenishment of the reserve fund to the extent only
             that monies have been drawn from the reserve fund to make eligible
             reserve fund principal repayments;

       (C)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term AAA advances until each of those
             term AAA advances is fully repaid;

       (D)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term AA advances until each of those
             term AA advances is fully repaid; and

       (E)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term BBB advances until each of those
             term BBB advances is fully repaid.

REPAYMENT OF TERM ADVANCES OF EACH SERIES FOLLOWING THE SERVICE ON EACH ISSUER
OF A NOTE ACCELERATION NOTICE BUT PRIOR TO THE SERVICE ON FUNDING 1 OF AN
INTERCOMPANY LOAN ACCELERATION NOTICE

    If a note acceleration notice is served on each issuer under their
respective deeds of charge, then that will not result in automatic enforcement
of the Funding 1 security under the Funding 1 deed of charge. In those
circumstances, however, the bullet term advances and any scheduled

                                       182



amortisation term  advances under any  intercompany loans  will be deemed  to be
pass-through term  advances and Funding  1 will be  required to apply  Funding 1
available princip al receipts on  each Funding  1 interest  payment date  in the
following order of priority:

       (A)   first, towards repayment of the Funding 1 liquidity facility
             provider amounts drawn under the Funding 1 liquidity facility on
             the prior Funding 1 interest payment date in order to make eligible
             liquidity facility principal repayments;

       (B)   then, towards replenishment of the reserve fund to the extent only
             that monies have been drawn from the reserve fund to make eligible
             reserve fund principal repayments;

       (C)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term AAA advances until each of those
             advances is fully repaid;

       (D)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term AA advances, until each of those
             advances is fully repaid; and

       (E)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term BBB advances until each of those
             advances is fully repaid.

REPAYMENT OF TERM ADVANCES WHEN FUNDING 1 RECEIVES THE AMOUNT OUTSTANDING UNDER
AN INTERCOMPANY LOAN

    If Funding 1 receives a payment from the seller in the circumstances
described in "THE MORTGAGES TRUST -- PAYMENT BY THE SELLER TO FUNDING 1 OF THE
AMOUNT OUTSTANDING UNDER AN INTERCOMPANY LOAN" or the proceeds of a new
intercompany loan which are to be used to refinance another intercompany loan
as described in "THE ISSUER INTERCOMPANY LOAN AGREEMENT -- NEW INTERCOMPANY
LOAN AGREEMENTS" (such payment by the seller or such proceeds being a "FULL
REPAYMENT AMOUNT"), then Funding 1 will not apply the full repayment amount as
described above in "-- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS".
Rather, Funding 1 will apply the full repayment amount to repay the relevant
intercompany loan. If at any time only one intercompany loan is outstanding,
then Funding 1 shall apply the full repayment amount first to repay the Funding
1 liquidity facility provider any amounts outstanding under the Funding 1
liquidity facility to the extent that such funds were drawn in order to repay
the principal amounts of any bullet term advances made under any of the
intercompany loans and the remainder shall be applied to repay the relevant
intercompany loan.


DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS

DEFINITION OF ISSUER PRINCIPAL RECEIPTS

    Prior to the service of a note acceleration notice on the issuer, "ISSUER
PRINCIPAL RECEIPTS" will be calculated by the issuer cash manager four business
days prior to each interest payment date and will be an amount equal to the sum
of all principal amounts to be repaid by Funding 1 to the issuer under the
issuer intercompany loan during the relevant interest period.

    Following the service of a note acceleration notice on the issuer, but prior
to the service of an intercompany loan acceleration notice on Funding 1,
"ISSUER PRINCIPAL RECEIPTS" means the sum calculated by the security trustee
four business days prior to each interest payment date as the amount to be
repaid by Funding 1 to the issuer under the issuer intercompany loan during the
relevant interest period and/or the sum otherwise recovered by the security
trustee (or the receiver appointed on its behalf) representing the principal
balance of the issuer notes.


DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS PRIOR TO THE SERVICE OF A NOTE
ACCELERATION NOTICE ON THE ISSUER

    Prior to the service of a note acceleration notice on the issuer, the
issuer, or the issuer cash manager on its behalf, will apply any issuer
principal receipts on each interest payment date to repay the issuer notes in
the following manner (the "ISSUER PRE-ENFORCEMENT PRINCIPAL PRIORITY OF
PAYMENTS"):

                                       183



    CLASS A ISSUER NOTES

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 1 term AAA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 1
             issuer swap provider, and on each applicable interest payment date
             the series 1 class A issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 1 issuer swap provider under the series 1 class A
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 2 term AAA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 2
             issuer swap provider, and on each applicable interest payment date
             the series 2 class A issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 2 issuer swap provider under the series 2 class A
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 3 term AAA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 3
             issuer swap provider, and on each applicable interest payment date
             the series 3 class A issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 3 issuer swap provider under the series 3 class A
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 4A1 term AAA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 4
             issuer swap provider, and on each applicable interest payment date
             the series 4 class A1 issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 4 issuer swap provider under the series 4 class A1
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 4A2 term AAA advance on each Funding 1
             interest payment date shall be applied by the issuer to redeem the
             series 4 class A2 issuer notes on each applicable interest payment
             date; and

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 5 term AAA advance on each Funding 1
             interest payment date shall be applied by the issuer to redeem the
             series 5 class A issuer notes on each applicable interest payment
             date.


    CLASS B ISSUER NOTES

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 1 term AA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 1
             issuer swap provider, and on each applicable interest payment date
             the series 1 class B issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 1 issuer swap provider under the series 1 class B
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 2 term AA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 2
             issuer swap provider, and on each applicable interest payment date
             the series 2 class B issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 2 issuer swap provider under the series 2 class B
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 3 term AA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 3
             issuer swap provider, and on each applicable interest payment date
             the series 3 class B issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 3 issuer swap provider under the series 3 class B
             issuer swap;

                                       184



       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 4 term AA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 4
             issuer swap provider, and on each applicable interest payment date
             the series 4 class B issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 4 issuer swap provider under the series 4 class B
             issuer swap; and

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 5 term AA advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 5
             class B issuer swap provider, and on each applicable interest
             payment date the series 5 class B issuer notes will be redeemed in
             amounts corresponding to the principal exchange amounts (if any)
             received from the series 5 class B issuer swap provider under the
             series 5 class B issuer swap.


    CLASS C ISSUER NOTES

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 1 term BBB advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 1
             issuer swap provider, and on each applicable interest payment date
             the series 1 class C issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 1 issuer swap provider under the series 1 class C
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 2 term BBB advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 2
             issuer swap provider, and on each applicable interest payment date
             the series 2 class C issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 2 issuer swap provider under the series 2 class C
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 3 term BBB advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 3
             issuer swap provider, and on each applicable interest payment date
             the series 3 class C issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 3 issuer swap provider under the series 3 class C
             issuer swap;

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 4 term BBB advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 4
             issuer swap provider, and on each applicable interest payment date
             the series 4 class C issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 4 issuer swap provider under the series 4 class C
             issuer swap; and

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 5 term BBB advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 5
             class C issuer swap provider, and on each applicable interest
             payment date the series 5 class C issuer notes will be redeemed in
             amounts corresponding to the principal exchange amounts (if any)
             received from the series 5 class C issuer swap provider under the
             series 5 class C issuer swap.


DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS FOLLOWING THE SERVICE OF A NOTE
ACCELERATION NOTICE ON THE ISSUER BUT PRIOR TO THE SERVICE OF AN INTERCOMPANY
LOAN ACCELERATION NOTICE ON FUNDING 1

    The issuer deed of charge sets out the order of priority of distribution of
issuer principal receipts received or recovered by the security trustee (or a
receiver appointed on its behalf) following the service of a note acceleration
notice on the issuer but prior to the service of an intercompany loan
acceleration notice on Funding 1. In these circumstances, the security trustee
will apply issuer principal receipts on each interest payment date to repay the
issuer notes in the following manner:

                                       185



       (A)   first, in no order of priority between them, but in proportion to
             the amounts due, to repay the class A issuer notes as follows:

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 1 term AAA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 1 issuer swap provider, and on each interest payment
                 date the series 1 class A issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 1 issuer swap provider under the
                 series 1 class A issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 2 term AAA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 2 issuer swap provider, and on each interest payment
                 date the series 2 class A issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 2 issuer swap provider under the
                 series 2 class A issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 3 term AAA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 3 issuer swap provider, and on each interest payment
                 date the series 3 class A issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 3 issuer swap provider under the
                 series 3 class A issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 4A1 term AAA advance on each
                 Funding 1 interest payment date, shall be paid by the issuer to
                 the series 4 issuer swap provider, and on each interest payment
                 date the series 4 class A1 issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 4 issuer swap provider under the
                 series 4 class A1 issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 4A2 term AAA advance on each
                 Funding 1 interest payment date shall be applied by the issuer
                 to redeem the series 4 class A2 notes on each applicable
                 interest payment date; and

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 5 term AAA advance on each Funding
                 1 interest payment date shall be applied by the issuer to
                 redeem the series 5 class A notes on each applicable interest
                 payment date;

       (B)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the class B issuer notes as follows:

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 1 term AA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 1 issuer swap provider, and on each interest payment
                 date the series 1 class B issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 1 issuer swap provider under the
                 series 1 class B issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 2 term AA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 2 issuer swap provider, and on each interest payment
                 date the series 2 class B issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 2 issuer swap provider under the
                 series 2 class B issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 3 term AA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 3 issuer swap provider, and on each interest

                                       186



                 payment  date  the  series 3 class B  issuer  notes  will be
                 redeemed in amounts  corresponding to the principal exchange
                 amounts  (if any)  received  from the  series 3 issuer  swap
                 provider under the series 3 class B issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 4 term AA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 4 issuer swap provider, and on each applicable interest
                 payment date the series 4 class B issuer notes will be redeemed
                 in amounts corresponding to the principal exchange amounts (if
                 any) received from the series 4 issuer swap provider under the
                 series 4 class B issuer swap; and

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 5 term AA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 5 class B issuer swap provider, and on each applicable
                 interest payment date the series 5 class B issuer notes will be
                 redeemed in amounts corresponding to the principal exchange
                 amounts (if any) received from the series 5 class B issuer swap
                 provider under the series 5 class B issuer swap.

       (C)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the class C issuer notes as follows:

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 1 term BBB advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 1 issuer swap provider, and on each interest payment
                 date the series 1 class C issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 1 issuer swap provider under the
                 series 1 class C issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 2 term BBB advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 2 issuer swap provider, and on each interest payment
                 date the series 2 class C issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 2 issuer swap provider under the
                 series 2 class C issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 3 term BBB advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 3 issuer swap provider, and on each interest payment
                 date the series 3 class C issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 3 issuer swap provider under the
                 series 3 class C issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 4 term BBB advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 4 issuer swap provider, and on each applicable interest
                 payment date the series 4 class C issuer notes will be redeemed
                 in amounts corresponding to the principal exchange amounts (if
                 any) received from the series 4 issuer swap provider under the
                 series 4 class C issuer swap; and

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 5 term BBB advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 5 issuer swap provider, and on each applicable interest
                 payment date the series 5 class C issuer notes will be redeemed
                 in amounts corresponding to the principal exchange amounts (if
                 any) received from the series 5 issuer swap provider under the
                 series 5 class C issuer swap.

                                       187



DISTRIBUTION OF FUNDING 1 PRINCIPAL RECEIPTS AND FUNDING 1 REVENUE RECEIPTS
FOLLOWING THE SERVICE OF AN INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1

    The Funding 1 deed of charge sets out the order of priority of distribution
as at the closing date of amounts received or recovered by the security trustee
or a receiver appointed on its behalf following the service of an intercompany
loan acceleration notice on Funding 1. If Funding 1 enters into new
intercompany loan agreements, then this order of priority will change -- see
"SECURITY FOR FUNDING 1'S OBLIGATIONS".

    The security trustee will apply amounts received or recovered following the
service of an intercompany loan acceleration notice on Funding 1 on each
Funding 1 interest payment date in accordance with the following order of
priority (the "FUNDING 1 POST-ENFORCEMENT PRIORITY OF PAYMENTS"):


       (A)   first, in no order of priority between them but in proportion to
             the respective amounts due, to pay amounts due to:


             *   the security trustee and any receiver appointed by the security
                 trustee, together with interest and any amount in respect of
                 VAT on those amounts, and to provide for any amounts due or to
                 become due to the security trustee and the receiver in the
                 following interest period under the Funding 1 deed of charge;
                 and

             *   the issuer, any previous issuer and/or any new issuer in
                 respect of that issuer's obligations specified in items (A) and
                 (B) of the issuer post-enforcement priority of payments;

       (B)   then, towards payment of amounts due and payable to the cash
             manager and any costs, charges, liabilities and expenses then due
             or to become due and payable to the cash manager under the cash
             management agreement, together with VAT on those amounts;

       (C)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of amounts (if any) due to
             the account bank under the terms of the bank account agreement and
             to the corporate services provider under the Funding 1 corporate
             services agreement;

       (D)   then, towards payment of amounts (if any) due to the Funding 1
             liquidity facility provider under the Funding 1 liquidity facility
             agreement (except for any Funding 1 liquidity facility subordinated
             amounts);

       (E)   then, towards payment of amounts (if any) due to the Funding 1 swap
             provider under the Funding 1 swap agreement (including any
             termination payment but excluding any Funding 1 swap excluded
             termination amount);

       (F)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payments of interest and principal
             due and payable on the term AAA advances;

       (G)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payments of interest and principal
             due and payable on the term AA advances;

       (H)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payments of interest and principal
             due and payable on the term BBB advances;

       (I)   then, towards payment of any amounts due to the issuer and/or any
             previous issuer in respect of their respective obligations (if any)
             to make a termination payment to a current swap provider (but
             excluding any current swap excluded termination amount);

       (J)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay (without double counting):

             *   amounts due to the issuer, any previous issuer and/or any new
                 issuer in respect of their respective obligations (if any) to
                 pay any current swap excluded termination amount to a current
                 swap provider following a current swap provider default or a
                 current swap provider downgrade termination event (as
                 appropriate);

                                       188



             *   any other amounts due to the issuer under the issuer
                 intercompany loan agreement and any previous issuer under any
                 previous intercompany loan agreement and not otherwise provided
                 for earlier in this order of priorities;

             *   any Funding 1 liquidity subordinated amounts due to the Funding
                 1 liquidity facility provider; and

             *   amounts due to the Funding 1 swap provider in respect of
                 Funding 1's obligation to pay any termination amount to the
                 Funding 1 swap provider as a result of a Funding 1 swap
                 provider default or a Funding 1 swap provider downgrade
                 termination event; and

       (K)   last, in no order of priority between them but in proportion to the
             amounts then due, towards payment of amounts due to the start-up
             loan provider under the start-up loan agreements.


DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS AND ISSUER REVENUE RECEIPTS FOLLOWING
THE SERVICE OF A NOTE ACCELERATION NOTICE ON THE ISSUER AND THE SERVICE OF AN
INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1


    If an intercompany loan acceleration notice is served on Funding 1 under the
Funding 1 deed of charge, then there will be an automatic enforcement of the
issuer security under the issuer deed of charge. The issuer deed of charge sets
out the order of priority of distribution by the security trustee, following
the service of a note acceleration notice on the issuer and the service of an
intercompany loan acceleration notice on Funding 1 (known as the "ISSUER POST-
ENFORCEMENT PRIORITY OF PAYMENTS"), of amounts received or recovered by the
security trustee (or a receiver appointed on its behalf). On each interest
payment date, the security trustee will apply amounts (other than amounts
representing any excess swap collateral which shall be returned directly to the
relevant issuer swap provider) received or recovered following enforcement of
the issuer security as follows:


       (A)   first, in no order of priority between them but in proportion to
             the respective amounts due, to pay amounts due to:

             *   the security trustee and any receiver appointed by the security
                 trustee together with interest and any amount in respect of VAT
                 on those amounts and any amounts then due or to become due to
                 the security trustee and the receiver under the provisions of
                 the issuer deed of charge;

             *   the note trustee together with interest and any amount in
                 respect of VAT on those amounts and any amounts then due or to
                 become due and payable to the note trustee under the provisions
                 of the issuer trust deed; and

             *   the agent bank, the paying agents, the registrar and the
                 transfer agent together with interest and any amount in respect
                 of VAT on those amounts and any costs, charges, liabilities and
                 expenses then due or to become due and payable to them under
                 the provisions of the issuer paying agent and agent bank
                 agreement;

       (B)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of amounts (together with
             any amount in respect of VAT on those amounts) due and payable to
             the issuer cash manager under the issuer cash management agreement
             and to the corporate services provider under the issuer corporate
             services agreement and to the issuer account bank;

       (C)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay:

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in respect of the series 1 class A issuer
                 swap to pay interest and principal due and payable on the
                 series 1 class A issuer notes;

                                       189



             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in respect of the series 2 class A issuer
                 swap to pay interest and principal due and payable on the
                 series 2 class A issuer notes;

             *   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in respect of the series 3 class A issuer
                 swap to pay interest and principal due and payable on the
                 series 3 class A issuer notes;

             *   amounts due to the series 4 issuer swap provider in respect of
                 the series 4 class A1 issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 4
                 issuer swap provider in respect of the series 4 class A1 issuer
                 swap to pay interest and principal due and payable on the
                 series 4 class A1 issuer notes;

             *   interest and principal on the series 4 class A2 issuer notes;

             *   amounts due to the series 5 class A issuer swap provider in
                 respect of the series 5 class A issuer swap (including any
                 termination payment but excluding any related issuer swap
                 excluded termination amount) and from amounts received from the
                 series 5 issuer swap provider in respect of the series 5 class
                 A issuer swap to pay interest due and payable on the series 5
                 class A issuer notes; and

             *   principal on the series 5 class A issuer notes;

       (D)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay:

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in respect of the series 1 class B issuer
                 swap to pay interest and principal due and payable on the
                 series 1 class B issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in respect of the series 2 class B issuer
                 swap to pay interest and principal due and payable on the
                 series 2 class B issuer notes;

             *   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in respect of the series 3 class B issuer
                 swap to pay interest and principal due and payable on the
                 series 3 class B issuer notes;

             *   amounts due to the series 4 issuer swap provider in respect of
                 the series 4 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 4
                 issuer swap provider in respect of the series 4 class B issuer
                 swap to pay interest and principal due and payable on the
                 series 4 class B issuer notes; and

             *   amounts due to the series 5 class B issuer swap provider in
                 respect of the series 5 class B issuer swap (including any
                 termination payment but excluding any related issuer swap
                 excluded termination amount) and from amounts received from the
                 series 5 class B issuer swap provider in respect of the series
                 5 class B issuer swap to pay interest and principal due and
                 payable on the series 5 class B issuer notes;

       (E)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay:

                                       190



             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in respect of the series 1 class C issuer
                 swap to pay interest and principal due and payable on the
                 series 1 class C issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in respect of the series 2 class C issuer
                 swap to pay interest and principal due and payable on the
                 series 2 class C issuer notes;

             *   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in respect of the series 3 class C issuer
                 swap to pay interest and principal due and payable on the
                 series 3 class C issuer notes;

             *   amounts due to the series 4 issuer swap provider in respect of
                 the series 4 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 4
                 issuer swap provider in respect of the series 4 class C issuer
                 swap to pay interest and principal due and payable on the
                 series 4 class C issuer notes; and


             *   amounts due to the series 5 class C issuer swap provider in
                 respect of the series 5 class C issuer swap (including any
                 termination payment but excluding any related issuer swap
                 excluded termination amount) and from amounts received from the
                 series 5 class C issuer swap provider in respect of the series
                 5 class C issuer swap to pay interest and principal due and
                 payable on the series 5 class C issuer note.


       (F)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay any termination payment due (without
             double counting) to:

             *   the series 1 issuer swap provider, following an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event by the series 1 issuer swap provider;

             *   the series 2 issuer swap provider, following an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event by the series 2 issuer swap provider;

             *   the series 3 issuer swap provider, following an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event by the series 3 issuer swap provider;

             *   the series 4 issuer swap provider, following an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event by the series 4 issuer swap provider;

             *   the series 5 class A issuer swap provider, following an issuer
                 swap provider default or an issuer swap provider downgrade
                 termination event by the series 5 class A issuer swap provider;

             *   the series 5 class B issuer swap provider, following an issuer
                 swap provider default or an issuer swap provider downgrade
                 termination event by the series 5 class B issuer swap provider;
                 and

             *   the series 5 class C issuer swap provider following an issuer
                 swap provider default or an issuer swap provider downgrade
                 termination event by the series 5 class C issuer swap provider.

                                       191



                                CREDIT STRUCTURE

    The issuer notes will be obligations of the issuer only and will not be
obligations of, or the responsibility of, or guaranteed by, any other party.
However, there are a number of features of the transaction which enhance the
likelihood of timely receipt of payments to noteholders, as follows:

       *     Funding 1 available revenue receipts are expected to exceed
             interest and fees payable to the issuer;

       *     a shortfall in Funding 1 available revenue receipts may be met from
             Funding 1's principal receipts;

       *     a reserve fund has been established to help meet shortfalls in
             principal due on the original bullet term advances and original
             scheduled amortisation term advances in the circumstances described
             below;

       *     the reserve fund may also be used to increase the available revenue
             receipts (to help meet any shortfall which may arise, for example,
             due to non-performance of loans in the mortgages trust);

       *     payments on the class C issuer notes will be subordinated to
             payments on the class A issuer notes and the class B issuer notes;

       *     payments on the class B issuer notes will be subordinated to
             payments on the class A issuer notes;

       *     the mortgages trustee GIC account and the Funding 1 GIC account
             each earn interest at the rate of 0.25 per cent. below LIBOR for
             three-month sterling deposits;

       *     a liquidity facility is available to Funding 1 to pay interest on
             all term advances (including the issuer term advances) and
             principal amounts due on the original bullet term advances and
             original scheduled amortisation term advances in the circumstances
             described below; and

       *     a third start-up loan will be provided to increase the reserve fund
             and meet the costs of setting up the structure.

    Each of these factors is considered more fully in the remainder of this
section.


CREDIT SUPPORT FOR THE ISSUER NOTES PROVIDED BY FUNDING 1 AVAILABLE REVENUE
RECEIPTS

    It is anticipated that, during the life of the issuer notes, the Funding 1
share of the interest received from borrowers on the loans will, assuming that
all of the loans are fully performing, be greater than the sum of the interest
which the issuer has to pay on all of the issuer notes, the interest which the
previous issuers have to pay on all of the previous notes, the interest which
each new issuer has to pay on all of the new notes (if and when issued) and the
other costs and expenses of the structure. In other words, the Funding 1
available revenue receipts will be sufficient to pay the amounts payable under
items (A) to (F), (H) and (J) of the Funding 1 pre-enforcement revenue priority
of payments assuming all loans are fully performing.

    The actual amount of any excess will vary during the life of the issuer
notes. Two of the key factors determining the variation are as follows:

       *     the interest rate on the portfolio; and

       *     the level of arrears experienced.

LEVEL OF ARREARS EXPERIENCED

    If the level of arrears of interest payments made by the borrowers results
in Funding 1 experiencing an income deficit, Funding 1 will be able to use the
following amounts to cure that income deficit:

       first, amounts standing to the credit of the reserve fund, as described
       in "-- RESERVE FUND";

       second, principal receipts, if any, as described in "-- USE OF FUNDING 1
       PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME DEFICIENCY"; and

                                       192



       third, drawings under the Funding 1 liquidity facility, if available, as
       described in "- FUNDING 1 LIQUIDITY FACILITY".

    Any excess of Funding 1 revenue receipts will be applied on each Funding 1
interest payment date to the extent described in the Funding 1 pre-enforcement
revenue priority of payments, including to extinguish amounts standing to the
debit of any principal deficiency ledger and to replenish the reserve fund.

USE OF FUNDING 1 PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME DEFICIENCY

    Four business days prior to each Funding 1 interest payment date, the cash
manager will calculate whether there will be an excess or a deficit of Funding
1 available revenue receipts (including the reserve fund) to pay items (A) to
(F), (H) and (J) of the Funding 1 pre-enforcement revenue priority of payments.

    If there is a deficit, then Funding 1 shall pay or provide for that deficit
by the application of Funding 1 available principal receipts (plus any part of
the balance of the cash accumulation ledger which is not comprised in Funding 1
available principal receipts), if any, and the cash manager shall make a
corresponding entry in the relevant principal deficiency sub-ledger, as
described in
"-- PRINCIPAL DEFICIENCY LEDGER" as well as making a debit in the Funding 1
principal ledger. Any such entry and debit shall be made and taken into account
(including as to which priority of payments shall apply) prior to the
application of Funding 1 available principal receipts on the relevant Funding 1
interest payment date.

    Funding 1 principal receipts may not be used to pay interest on any term
advance if and to the extent that would result in a deficiency being recorded,
or an existing deficiency being increased, on a principal deficiency sub-ledger
relating to a higher ranking term advance.

    Funding 1 shall apply any excess Funding 1 available revenue receipts to
extinguish any balance on the principal deficiency ledger, as described in "--
PRINCIPAL DEFICIENCY LEDGER".

RESERVE FUND

    A reserve fund has been established:

       *     to help meet any deficit in Funding 1 available revenue receipts
             (including to help meet any deficit recorded on the principal
             deficiency ledger); and

       *     to make, where necessary, "ELIGIBLE RESERVE FUND PRINCIPAL
             REPAYMENTS", being:

             (i) prior to the occurrence of a trigger event;

                 (a) repayments of principal which are then due and payable in
                     respect of the original bullet term advances; and

                 (b) repayments of principal in respect of original scheduled
                     amortisation term advances on their respective final
                     maturity dates only; and

             (ii)on or after the occurrence of a non-asset trigger event or an
                 asset trigger event, repayments of principal in respect of
                 original bullet term advances and original scheduled
                 amortisation term advances on their respective final maturity
                 dates only,

             in each case prior to the service of an intercompany loan
             acceleration notice on Funding 1.

    The reserve fund:


       (i)   was initially funded on 14th June, 2002 from a portion of the
             first start-up loan, was further funded on 6th March, 2003 by a
             portion of the second start up loan and will amount to [GBP]
             167,000,000 on the closing date after crediting a drawing of
             [GBP] 24,000,000 under the third start-up loan to the reserve
             ledger (see "-- THIRD START- UP LOAN" below);


       (ii)  may be replenished from excess Funding 1 available revenue receipts
             (as described further below), after Funding 1 has paid all of its
             obligations in respect of items ranking higher than the reserve
             fund in the Funding 1 pre-enforcement revenue priority of

                                       193



             payments on each Funding 1 interest payment date (see "CASHFLOWS --
             DISTRIBUTION OF FUNDING 1 AVAILABLE  REVENUE  RECEIPTS PRIOR TO THE
             SERVICE OF AN INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1").

    A reserve ledger is maintained by the cash manager to record the balance
from time to time of the reserve fund.

    On each Funding 1 interest payment date the amount of the reserve fund is
added to certain other income of Funding 1 in calculating Funding 1 available
revenue receipts.


    The reserve fund is replenished up to and including an amount equal to the
reserve fund required amount from any excess Funding 1 available revenue
receipts on a Funding 1 interest payment date at item (M) of the Funding 1 pre-
enforcement revenue priority of payments. The "RESERVE FUND REQUIRED AMOUNT" is
an amount equal to [GBP]167,000,000.


    The seller, Funding 1 and the security trustee may agree to increase,
decrease or amend the reserve fund required amount from time to time. The prior
consent of noteholders and other creditors of Funding 1 will not be obtained in
relation to such amendment, provided that the rating agencies have confirmed
that the ratings of the notes will not be adversely affected by the proposed
amendment.


PRINCIPAL DEFICIENCY LEDGER

    A principal deficiency ledger has been established to record:

       *     on each calculation date, any principal losses on the loans
             allocated to Funding 1; and/or

       *     on each Funding 1 interest payment date, any application of Funding
             1 available principal receipts to meet any deficiency in Funding
             1's available revenue receipts (as described in "-- USE OF FUNDING
             1 PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME DEFICIENCY").

    The principal deficiency ledger is split into three sub-ledgers which will
each correspond to all the term advances, as follows:

       *     the AAA principal deficiency sub-ledger corresponding to the term
             AAA advances;

       *     the AA principal deficiency sub-ledger corresponding to the term AA
             advances; and

       *     the BBB principal deficiency sub-ledger corresponding to the term
             BBB advances.

    Losses on the loans and/or the application of Funding 1 available principal
receipts to pay interest on the term advances will be recorded as follows:

       *     first, on the BBB principal deficiency sub-ledger until the balance
             of the BBB principal deficiency sub-ledger is equal to the
             aggregate principal amount outstanding of the term BBB advances;

       *     second, on the AA principal deficiency sub-ledger until the balance
             of the AA principal deficiency sub-ledger is equal to the aggregate
             principal amount outstanding of the term AA advances; and

       *     third, on the AAA principal deficiency sub-ledger, at which point
             there will be an asset trigger event.

    On each distribution date, any capitalised interest in respect of those
loans that are subject to payment holidays (see "THE MORTGAGES TRUST --
ACQUISITION BY SELLER OF AN INTEREST RELATING TO CAPITALISED INTEREST") shall
be applied to reduce the debit balance on the principal deficiency ledger (if
any). Losses on the loans and/or the application of Funding 1 available
principal receipts to pay interest on the term advances will not be recorded on
the principal deficiency ledger on any day to the extent that the Funding 1
share of the trust property together with amounts standing to the credit of the
Funding 1 cash accumulation ledger and the Funding 1 principal ledger, in
aggregate is greater than or equal to the aggregate outstanding principal
balance of the intercompany loans on that day, after taking account of such
losses or the relevant application of principal receipts.

                                       194



    Prior to the service of an intercompany loan acceleration notice on Funding
1, Funding 1 available revenue receipts will be applied on each Funding 1
interest payment date in the manner and to the extent described in the Funding
1 pre-enforcement revenue priority of payments as follows:

       *     first, in an amount necessary to reduce to zero the balance on the
             AAA principal deficiency sub-ledger;

       *     second, provided that interest due on the term AA advances has been
             paid, in an amount necessary to reduce to zero the balance on the
             AA principal deficiency sub-ledger; and

       *     third, provided that interest due on the term BBB advances has been
             paid, in an amount necessary to reduce to zero the balance on the
             BBB principal deficiency sub-ledger.

    See also "-- USE OF FUNDING 1 PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME
DEFICIENCY".

    In general, if Funding 1 borrows a new term advance under a new intercompany
loan, and that new term advance does not have a term advance rating of either
AAA, AA or BBB, then Funding 1 will establish a new principal deficiency sub-
ledger. That new principal deficiency sub-ledger will correspond to and be
known by the term advance rating of the relevant new term advance.

    Losses on the loans and/or the application of Funding 1 available principal
receipts to pay interest on the term advances will first be recorded on the
lowest ranking principal deficiency sub-ledger, and then in ascending order of
rating priority up to the highest-ranking principal deficiency sub-ledger. Any
excess revenue of Funding 1 will be applied to the highest-ranking principal
deficiency sub-ledger, in descending order of rating priority down to the
lowest ranking principal deficiency sub-ledger.


ISSUER AVAILABLE FUNDS

    On each Funding 1 interest payment date in respect of the issuer
intercompany loan, the issuer will receive from Funding 1 an amount equal to or
less than the amount which it needs to pay out on the corresponding interest
payment date in respect of the issuer notes in accordance with the issuer pre-
enforcement principal priority of payments and the issuer pre-enforcement
revenue priority of payments. It is not intended that any surplus cash will be
accumulated in the issuer.

    Please see also the description of the issuer swaps under "THE SWAP
AGREEMENTS".


THE CLASS B ISSUER NOTES AND THE CLASS C ISSUER NOTES

    The order of payments of interest to be made on the classes of notes will be
prioritised so that interest payments on the class C issuer notes will be
subordinated to interest payments on the class B issuer notes and interest
payments on the class B issuer notes will be subordinated to interest payments
on the class A issuer notes, in each case in accordance with the issuer
priority of payments.


    Any shortfall in payments of interest on the class B issuer notes and/or the
class C issuer notes will be deferred until the next interest payment date. On
the next interest payment date, the amount of interest due on each class of
notes will be increased to take account of any deferred interest. If on that
interest payment date, there is still a shortfall, that shortfall will be
deferred again. This deferral process will continue until the final maturity
date of the notes, at which point if there is insufficient money available to
us to pay interest on the class B issuer notes or the class C issuer notes,
then you may not receive all interest amounts payable on those classes of
issuer notes.


    We are not able to defer payments of interest due on any interest payment
date in respect of the class A issuer notes. The failure to pay interest on the
class A issuer notes will be an event of default under those classes of issuer
notes.

                                       195



    The class A issuer notes, the class B issuer notes and the class C issuer
notes will be constituted by the issuer trust deed and will share the same
security. However, upon enforcement of the issuer security or the occurrence of
a trigger event, the class A issuer notes will rank in priority to the class B
issuer notes and the class C issuer notes and the class B issuer notes will
rank in priority to the class C issuer notes.


MORTGAGES TRUSTEE GIC ACCOUNT/FUNDING 1 GIC ACCOUNT

    All amounts held by the mortgages trustee have been and will continue to be
deposited in the mortgages trustee GIC account with the mortgages trustee GIC
provider. This account is subject to the mortgages trustee guaranteed
investment contract under which the mortgages trustee GIC provider has agreed
to pay a variable rate of interest on funds in the mortgages trustee GIC
account of 0.25 per cent. per annum below LIBOR for three-month sterling
deposits.

    Amounts held in the collection account will not have the benefit of a
guaranteed investment contract but following receipt will be transferred into
the mortgages trustee GIC account on a regular basis and in any event in the
case of direct debits no later than the next business day after they are
deposited in the collection account.

    All amounts held by Funding 1 have been and will continue to be deposited in
the Funding 1 GIC account in the first instance. The Funding 1 GIC account is
maintained with the Funding 1 GIC provider. This account is subject to the
Funding 1 guaranteed investment contract under which the Funding 1 GIC provider
has agreed to pay a variable rate of interest on funds in the Funding 1 GIC
account of 0.25 per cent. per annum below LIBOR for three-month sterling
deposits.


FUNDING 1 LIQUIDITY FACILITY

    The following section contains a summary of the material terms of the
Funding 1 liquidity facility. The summary does not purport to be complete and
is subject to the provisions of the Funding 1 liquidity facility, a form of
which has been filed as an exhibit to the registration statement of which this
prospectus is a part.

GENERAL DESCRIPTION


    On 14th June, 2002 Funding 1 entered into the Funding 1 liquidity facility
agreement with the Funding 1 liquidity facility provider in relation to the
previous term advances made to it by Permanent Financing (No. 1) PLC. On 6th
March, 2003, the Funding 1 liquidity facility agreement was amended and restated
to, amongst other matters, provide liquidity for the previous term advances made
to it by Permanent Financing (No. 2) PLC. On the closing date the Funding 1
liquidity facility agreement will be further amended and restated to, amongst
other matters, provide liquidity for the issuer term advances. Under the Funding
1 liquidity facility agreement, the Funding 1 liquidity facility provider has
agreed to grant to Funding 1 a liquidity facility upon the terms, subject to the
conditions and for the purposes described below:


       *     paying in full on any Funding 1 interest payment date interest due
             and payable on all term advances as specified in the Funding 1 pre-
             enforcement revenue priority of payments provided that:

             (1) drawings may not be made under the Funding 1 liquidity facility
                 to pay interest on the item specified in (F) of the Funding 1
                 pre-enforcement revenue priority of payments (being payment of
                 interest on the term AAA advances) if, at the date of the
                 relevant drawing, the debit balance on the AAA principal
                 deficiency sub-ledger is in an amount equal to or in excess of
                 50 per cent. of the principal amount outstanding of the term
                 AAA advances; and

             (2) drawings may not be made under the Funding 1 liquidity facility
                 to pay interest on the item specified in (H) of the Funding 1
                 pre-enforcement revenue priority of payments (being payment of
                 interest on the term AA advances) if, at the date of the
                 relevant drawing, the debit balance on the AA principal
                 deficiency sub-ledger is in an amount equal to or in excess of
                 50 per cent. of the principal amount outstanding of the term AA
                 advances; and

                                       196



             (3) drawings may not be made under the Funding 1 liquidity facility
                 to pay interest on the item specified in (J) of the Funding 1
                 pre-enforcement revenue priority of payments (being payment of
                 interest on the term BBB advances) if, at the date of the
                 relevant drawing, the debit balance on the BBB principal
                 deficiency sub-ledger is in an amount equal to or in excess of
                 50 per cent. of the principal amount outstanding of the term
                 BBB advances; and/or

       *     making "ELIGIBLE LIQUIDITY FACILITY PRINCIPAL REPAYMENTS", being:

             (i)  prior to the occurrence of a trigger event:

                  (a) repayments of principal which are then due and payable in
                     respect of the original bullet term advances; and

                  (b) repayments of principal in respect of original scheduled
                     amortisation term advances on their respective final
                     maturity dates only; and

             (ii) on or after the occurrence of a non-asset trigger event but
                  prior to the occurrence of an asset trigger event, repayments
                  of principal in respect of original bullet term advances and
                  original scheduled amortisation term advances on their
                  respective final maturity dates only;

             in each case prior to the service of an intercompany loan
             acceleration notice on Funding 1 and taking into account any
             allocation of principal to meet any deficiency in Funding 1's
             available revenue receipts.

    Following the occurrence of an asset trigger event the Funding 1 liquidity
facility will not be available to repay principal in respect of original bullet
term advances or original scheduled amortisation term advances.

    The Funding 1 liquidity facility will be a 364-day committed facility. Each
year, Funding 1 may request a renewal of the Funding 1 liquidity facility for a
further 364 days by giving written notice to the Funding 1 liquidity facility
provider not more than 60 days and not less than 30 days before the expiration
of the 364-day period.

FUNDING 1 LIQUIDITY DRAWINGS


    If the cash manager determines on the London business day immediately
preceding a Funding 1 interest payment date that Funding 1 will not have
sufficient funds to make the payments specified in "GENERAL DESCRIPTION" (a
shortfall known as the "FUNDING 1 LIQUIDITY SHORTFALL"), then the cash manager
must direct Funding 1 to request a drawing under the Funding 1 liquidity
facility (a "FUNDING 1 LIQUIDITY FACILITY DRAWING") to apply towards the
Funding 1 liquidity shortfall. The drawing will be the lesser of the amount of
the Funding 1 liquidity shortfall and the amount available for drawing under
the Funding 1 liquidity facility. A drawing may only be made by a duly
completed drawdown notice signed by an authorised signatory of Funding 1.


CONDITIONS PRECEDENT TO A FUNDING 1 LIQUIDITY DRAWING

    A drawing may be made under the Funding 1 liquidity facility:

       *     if no event of default exists under the Funding 1 liquidity
             facility;

       *     if no asset trigger event has occurred; and

       *     if insufficient amounts are available for drawing from the reserve
             fund.

FUNDING 1 LIQUIDITY FACILITY STAND-BY ACCOUNT

    The Funding 1 liquidity facility agreement provides that if:


       *     the relevant rating(s) of the Funding 1 liquidity facility provider
             is or are, as applicable, downgraded by a rating agency below the
             rating(s) specified in the Funding 1 liquidity facility agreement;
             or






                                       197







       *     the Funding 1 liquidity facility provider does not agree to renew
             the Funding 1 liquidity facility beyond each 364-day commitment
             period,

then Funding 1 may require the Funding 1 liquidity facility provider to pay an
amount equal to the then undrawn commitment under the Funding 1 liquidity
facility agreement (the "FUNDING 1 STAND-BY DRAWING") into a designated bank
account of Funding 1 (the "FUNDING 1 LIQUIDITY FACILITY STAND-BY ACCOUNT"). The
Funding 1 liquidity facility stand-by account must be maintained with a bank
having the requisite ratings, which will be the Funding 1 liquidity facility
provider if it has the requisite ratings. Amounts standing to the credit of the
Funding 1 liquidity facility stand-by account will be available for drawing
during the period that the Funding 1 liquidity facility is available in the
circumstances described and for investing in short-term authorised investments.


    All interest accrued on the amount on deposit in the Funding 1 liquidity
facility stand-by account will belong to Funding 1.


    Funding 1 may require that the Funding 1 liquidity facility provider
transfer its rights and obligations under the Funding 1 liquidity facility
agreement to a replacement Funding 1 liquidity facility provider which has the
requisite ratings so long as the then current ratings of the notes (whether the
previous notes, the issuer notes or any new notes) are not adversely affected
by that transfer.

INTEREST ON FUNDING 1 LIQUIDITY DRAWINGS


    Interest is payable to the Funding 1 liquidity facility provider on the
principal amount of a Funding 1 liquidity facility drawing but is not payable on
the principal amount of a Funding 1 stand-by drawing. This interest is payable
at a rate based on three-month sterling LIBOR plus a margin of 0.50 per cent.
per annum. Unpaid interest will be added to the principal amount owed to the
Funding 1 liquidity facility provider and interest will accrue on that amount.



    A commitment fee is also payable at the rate of 0.08 per cent. per annum on
the undrawn, uncancelled amount of the Funding 1 liquidity facility. The
commitment fee is payable quarterly in arrear on each Funding 1 interest payment
date. The commitment fee will continue to be payable in respect of the first
[GBP]60,000,000 of the Funding 1 stand-by drawing, but only for so long as
amounts are outstanding under the intercompany loan made to Funding 1 by
Permanent Financing (No. 1) PLC. The commitment fee shall not, however, be
payable in respect of the remaining amount of the Funding 1 stand-by drawing and
instead a contingent fee will be payable at the rate of 0.38 per cent. per annum
on any such Funding 1 stand-by drawing together with an amount equal to any
interest received by Funding 1 on the Funding 1 liquidity facility stand-by
account.


    Interest and fees on the Funding 1 liquidity facility are senior to amounts
due to the Funding 1 swap provider under the Funding 1 pre-enforcement priority
of payments and under the Funding 1 post-enforcement priority of payments.

REPAYMENT OF FUNDING 1 LIQUIDITY DRAWINGS

    If an amount has been drawn down under the Funding 1 liquidity facility, the
principal amount is repayable on the following Funding 1 interest payment date
from Funding 1 available principal receipts (to the extent that the drawing has
been made to repay principal on the relevant Funding 1 term advance) or from
Funding 1 available revenue receipts (to the extent that the drawing has been
made to pay interest on other relevant revenue expenses), prior to making
payments on the term advances.

EVENTS OF DEFAULT UNDER THE FUNDING 1 LIQUIDITY FACILITY

    It is an event of default under the Funding 1 liquidity facility, whether or
not that event is within the control of Funding 1, if, among other things:

                                       198



       (A)   Funding 1 does not pay within three business days of the due date
             any amount due and payable under the Funding 1 liquidity facility,
             other than Funding 1 liquidity subordinated amounts where funds are
             available;

       (B)   an event of default occurs under any intercompany loan and notice
             is or should be served on Funding 1 in relation to that default; or

       (C)   it is or becomes unlawful for Funding 1 to perform any of its
             obligations under the Funding 1 liquidity facility.

CONSEQUENCES OF DEFAULT

    After the occurrence of an event of default under the Funding 1 liquidity
facility agreement, the Funding 1 liquidity facility provider may by notice to
Funding 1:

       *     cancel the Funding 1 liquidity facility commitment; and/or

       *     demand that all or part of the loans made to Funding 1 under the
             Funding 1 liquidity facility, together with accrued interest and
             all other amounts accrued under the Funding 1 liquidity facility
             agreement, be immediately due and payable, in which case they shall
             become immediately due and payable; and/or

       *     demand that all or part of the loans made under the Funding 1
             liquidity facility be repayable on demand, in which case they will
             immediately become repayable on demand.

    The occurrence of an event of default under the Funding 1 liquidity facility
agreement may constitute an intercompany loan event of default as set out in
"THE ISSUER INTERCOMPANY LOAN AGREEMENT -- ISSUER INTERCOMPANY LOAN EVENTS OF
DEFAULT".

FUNDING 1 LIQUIDITY FACILITY PROVIDER A SECURED CREDITOR

    The Funding 1 liquidity facility provider is a secured creditor of Funding 1
pursuant to the Funding 1 deed of charge. All amounts owing to the Funding 1
liquidity facility provider will, on the service of an intercompany loan
acceleration notice on Funding 1, rank in priority to the payment of all
amounts of interest and principal in respect of the term AAA advances.

GOVERNING LAW

    The Funding 1 liquidity facility agreement is governed by English law.


ADDITIONAL FUNDING 1 LIQUIDITY FACILITY

    If the rating of the short-term unsecured, unguaranteed and unsubordinated
debt obligations of the seller fall below A-1 by Standard & Poor's, P-1 by
Moody's and F1 by Fitch, then Funding 1 (unless otherwise agreed in writing
with the rating agencies and the security trustee) will enter into an
additional liquidity facility agreement (the "ADDITIONAL FUNDING 1 LIQUIDITY
FACILITY AGREEMENT"). The additional Funding 1 liquidity facility provider will
be a bank the short-term unsecured, unguaranteed and unsubordinated debt
obligations of which are rated at least A-1+ by Standard & Poor's, P-1 by
Moody's and F1+ by Fitch, unless otherwise agreed by the rating agencies and
the security trustee.

    Under the terms of the additional Funding 1 liquidity facility agreement,
Funding 1 will be permitted to make drawings only if (i) an insolvency event
(as defined in the glossary) occurs in relation to the seller and (ii) no
intercompany loan acceleration notice has been served by the security trustee,
in order to pay interest and amounts ranking in priority to interest in the
Funding 1 pre-enforcement revenue priority of payments.

    The other terms of the additional Funding 1 liquidity facility agreement
will be agreed at the time that Funding 1 is required to enter into such an
agreement, subject to the prior written approval of the rating agencies and the
security trustee.

    The additional Funding 1 liquidity facility provider will accede to the
terms of the Funding 1 deed of charge and will be a secured creditor of Funding
1, and all payments due to the additional Funding 1 liquidity facility provider
will rank in priority to payments of interest and principal on the

                                       199



term advances,  and will rank  equally and  proportionately with amounts  due to
the existing Funding 1 liquidity facility  provider. The other Funding 1 secured
creditors (including the issuer) will agree  on the closing date to the proposed
accession.

    If the Funding 1 liquidity facility has been used to pay any amounts in
relation to the Funding 1 pre-enforcement revenue priority of payments as
described in "-- FUNDING 1 LIQUIDITY FACILITY -- GENERAL DESCRIPTION", then the
Funding 1 liquidity facility provider will be repaid from Funding 1 revenue
receipts prior to paying interest on the term advances. If the Funding 1
liquidity facility has been used to pay principal amounts due on the eligible
liquidity facility term advances, then the Funding 1 liquidity facility
provider will be repaid from Funding 1 principal receipts prior to paying
principal amounts due on the term advances.


THIRD START-UP LOAN

    The following section contains a summary of the material terms of the third
start-up loan agreement. The summary does not purport to be complete and is
subject to the provisions of the third start-up loan agreement, a form of which
has been filed as an exhibit to the registration statement of which this
prospectus is a part. Funding 1 has also entered into the first start-up loan
agreement and the second start-up loan agreement as described in "-- RESERVE
FUND" above.

GENERAL DESCRIPTION


    On the closing date, Halifax (the "START-UP LOAN PROVIDER"), acting through
its office at Trinity Road, Halifax, West Yorkshire HX1 2RG, will make
available to Funding 1 the third start-up loan under the third start-up loan
agreement. This will be a subordinated loan facility in an amount of
[GBP]30,000,000, which will be used for increasing the reserve fund on the
closing date by [GBP]24,000,000 and for meeting the costs and expenses incurred
by Funding 1 in connection with the increase by Funding 1 of its share in the
trust property and the fees payable under the issuer intercompany loan
agreement which relate to the costs of issue of the issuer notes.


INTEREST ON THE THIRD START-UP LOAN


    The third start-up loan will bear interest until the interest payment date
ending in December 2010 at the rate of LIBOR for three-month sterling deposits
plus 0.25 per cent. per annum and from the interest payment date in December
2010 at the rate of LIBOR for three-month sterling deposits at 0.50 per cent.
per annum. For the first interest period, LIBOR will be determined on the basis
of a linear interpolation between LIBOR for three -month and four-month
sterling deposits. Any unpaid interest will be added to the principal amount
owed and will bear interest. Interest is payable by Funding 1 on each Funding 1
interest payment date.


REPAYMENT OF THE THIRD START-UP LOAN

    Funding 1 will repay the third start-up loan, but only to the extent that it
has Funding 1 available revenue receipts after making higher ranking payments
(see further "SECURITY FOR FUNDING 1'S OBLIGATIONS -- FUNDING 1 PRE-ENFORCEMENT
PRIORITY OF PAYMENTS" and "SECURITY FOR FUNDING 1'S OBLIGATIONS -- FUNDING 1
POST-ENFORCEMENT PRIORITY OF PAYMENTS"). Amounts due to the start-up loan
provider are payable after amounts due on the term advances to the current
issuers. After Funding 1 has repaid the third start-up loan, it will have no
further recourse to the start-up loan provider.

EVENT OF DEFAULT

    It will be an event of default under a start-up loan agreement if Funding 1
has available revenue receipts to pay amounts due to the start-up loan
provider, and it does not pay them.

    The occurrence of an event of default under any start-up loan agreement may
constitute an issuer intercompany loan event of default as set out in "THE
ISSUER INTERCOMPANY LOAN AGREEMENT -- ISSUER INTERCOMPANY LOAN EVENTS OF
DEFAULT".

ACCELERATION

    If notice is given that the security granted by Funding 1 under the Funding
1 deed of charge is to be enforced, then the third start-up loan will become
immediately due and payable.

                                       200



GOVERNING LAW

    The third start-up loan agreement will be governed by English law.

                                       201



                               THE SWAP AGREEMENTS

    The following section contains a summary of the material terms of the
Funding 1 swap agreement and the issuer swap agreements. The summary does not
purport to be complete and is subject to the provisions of those swap
agreements, forms of which have been filed as an exhibit to the registration
statement of which this prospectus is a part.


GENERAL

    Funding 1 has entered into the Funding 1 swap agreement with Halifax (as the
Funding 1 swap provider) and the security trustee. The issuer will enter into
issuer swaps with the issuer swap providers and the security trustee. In
general, the swaps are designed to do the following:

       *     Funding 1 swap: to hedge against the possible variance between the
             mortgages trustee variable base rate payable on the variable rate
             loans, the rates of interest payable on the tracker rate loans and
             the fixed rates of interest payable on the fixed rate loans and a
             LIBOR based rate for three-month sterling deposits;

       *     issuer dollar currency swaps: to protect the issuer against changes
             in the sterling to US dollar exchange rate following the closing
             date and the possible variance between a LIBOR based rate for
             three-month sterling deposits and either (i) a LIBOR based rate for
             one-month dollar deposits applicable to the series 1 class A issuer
             notes, or (ii) a LIBOR based rate for three-month dollar deposits
             applicable to the series 1 class B issuer notes, the series 1 class
             C issuer notes, the series 2 issuer notes and the series 3 issuer
             notes, and to address the difference in periodicity between the
             interest payment dates in respect of the intercompany loans, which
             occur quarterly, and the interest payment dates in respect of the
             series 1 class A issuer notes, which occur (i) monthly until the
             occurrence of a trigger event or enforcement of the issuer security
             and (ii) quarterly on and following the interest payment date
             occurring immediately thereafter;

       *     issuer euro currency swaps: to protect the issuer against changes
             in the sterling to euro exchange rate following the closing date
             and the possible variance between a LIBOR based rate for three-
             month sterling deposits and a EURIBOR based rate for three-month
             euro deposits applicable to the series 4 class A1 issuer notes, the
             series 4 class B issuer notes, the series 4 class C issuer notes,
             the series 5 class B issuer notes and the series 5 class C issuer
             notes; and


       *     issuer interest rate swap: to protect the issuer against the
             possible variance between a LIBOR based rate for three-month
             sterling deposits and the fixed rate of interest applicable to the
             series 5 class A issuer notes up to and including the interest
             payment date falling in December 2010 payable, during this period
             (i) annually on the interest payment date falling in December of
             each year until the occurrence of a trigger event or the
             enforcement of the issuer security and (ii) quarterly on and
             following the interest payment date occurring immediately
             thereafter.



THE FUNDING 1 SWAP

    Some of the loans in the portfolio pay a variable rate of interest for a
period of time which may either be linked to the mortgages trustee variable
base rate or linked to a variable interest rate other than the mortgages
trustee variable base rate, such as a rate set by the Bank of England. Other
loans pay a fixed rate of interest for a period of time. However, the interest
rate payable by Funding 1 with respect to the issuer term advances is
calculated as a margin over LIBOR for three-month sterling deposits. To provide
a hedge against the possible variance between:

       (1)   the mortgages trustee variable base rate payable on the variable
             rate loans, the rates of interest payable on the tracker rate loans
             and the fixed rates of interest payable on the fixed rate loans;
             and

       (2)   a LIBOR based rate for three-month sterling deposits,

    Funding 1, the Funding 1 swap provider and the security trustee will amend
and restate the Funding 1 swap agreement on the closing date. The Funding 1
swap will:

                                       202



       *     have a notional amount that is sized to hedge against any potential
             interest rate mismatches in relation to the current issues; and

       *     provide for the notional amount to be increased as appropriate to
             hedge against similar potential interest rate mismatches in
             relation to any new issues.

    Under the Funding 1 swap, on each calculation date (as defined in the
glossary) the following amounts will be calculated:

       *     the amount produced by applying LIBOR for three-month sterling
             deposits (as determined in respect of the corresponding interest
             period under the intercompany loans) plus a spread for the relevant
             calculation period to the notional amount of the Funding 1 swap as
             described later in this section (known as the "CALCULATION PERIOD
             SWAP PROVIDER AMOUNT"); and

       *     the amount produced by applying a rate equal to the weighted
             average of:

           (i)   the average of the standard variable mortgage rates or their
                 equivalent charged to existing borrowers on residential
                 mortgage loans as published from time to time, after excluding
                 the highest and the lowest rate, of Abbey National plc, HSBC
                 Bank plc, Lloyds TSB plc, National Westminster Bank Plc,
                 Nationwide Building Society, Northern Rock plc, and Woolwich
                 plc (and where those banks have more than one standard variable
                 rate, the highest of those rates);

           (ii)  the rates of interest payable on the tracker rate loans; and

           (iii) the rates of interest payable on the fixed rate loans,

       for the relevant calculation period to the notional amount of the Funding
       1 swap (known as the "CALCULATION PERIOD FUNDING 1 AMOUNT").

    On each Funding 1 interest payment date the following amounts will be
calculated:

       *     the sum of each of the calculation period swap provider amounts
             calculated during the preceding interest period; and

       *     the sum of each of the calculation period Funding 1 amounts
             calculated during the preceding interest period.

    After these two amounts are calculated in relation to a Funding 1 interest
payment date, the following payments will be made on that Funding 1 interest
payment date:

       *     if the first amount is greater than the second amount, then the
             Funding 1 swap provider will pay the difference to Funding 1;

       *     if the second amount is greater than the first amount, then Funding
             1 will pay the difference to the Funding 1 swap provider; and

       *     if the two amounts are equal, neither party will make a payment to
             the other.

    If a payment is to be made by the Funding 1 swap provider, that payment will
be included in the Funding 1 available revenue receipts and will be applied on
the relevant Funding 1 interest payment date according to the relevant order of
priority of payments of Funding 1. If a payment is to be made by Funding 1, it
will be made according to the relevant order of priority of payments of Funding
1.

    The notional amount of the Funding 1 swap in respect of a calculation period
will be an amount in sterling equal to:

       *     the aggregate principal amount outstanding of all intercompany
             loans during the relevant calculation period, less

       *     the balance of the principal deficiency ledger attributable to all
             intercompany loans during the relevant calculation period, less

       *     the amount of the principal receipts in the Funding 1 GIC account
             attributable to all intercompany loans during the relevant
             calculation period.

                                       203



    In the event that the Funding 1 swap is terminated prior to the service of
any issuer intercompany loan acceleration notice or final repayment of any
intercompany loan, Funding 1 shall enter into a replacement Funding 1 swap on
terms acceptable to the rating agencies, with the security trustee and with a
swap provider whom the rating agencies have previously confirmed in writing to
Funding 1, the issuer and the security trustee will not cause the then current
ratings of the current notes to be downgraded, withdrawn or qualified. If
Funding 1 is unable to enter into a replacement Funding 1 swap on terms
acceptable to the rating agencies, this may affect amounts available to pay
interest on the intercompany loans.


THE ISSUER CURRENCY SWAPS

    The issuer intercompany loan will be denominated in sterling and interest
payable by Funding 1 to the issuer under the issuer term advances is calculated
as a margin over LIBOR for three-month sterling deposits. However, some of the
issuer notes will be denominated in US dollars and will accrue interest at
either a LIBOR based rate for one-month US-dollar deposits or a LIBOR based
rate for three-month US dollar deposits. In addition, the series 4 issuer notes
(other than the series 4 class A2 issuer notes), series 5 class B issuer notes
and series 5 class C issuer notes will be denominated in euro and will accrue
interest at a EURIBOR based rate for three-month euro deposits. To deal with
the potential interest rate and/or currency mismatch between (i) its receipts
and liabilities in respect of the issuer intercompany loan and (ii) its
receipts and liabilities under the issuer notes, the issuer will, pursuant to
the terms of the issuer currency swaps, swap its receipts and liabilities in
respect of all euro denominated issuer notes and all US dollar denominated
issuer notes into sterling on terms that match the issuer's obligations under
the US dollar denominated issuer notes or the euro denominated issuer notes, as
applicable.

    The currency amount of each issuer currency swap will be the principal
amount outstanding under the term advance for the issuer notes to which the
relevant issuer currency swap relates. In order to allow for the effective
currency amount of each issuer currency swap to amortise at the same rate as
the relevant series and class of issuer notes, each issuer currency swap
agreement will provide that, as and when the issuer notes amortise, a
corresponding portion of the currency amount of the relevant issuer currency
swap will amortise. Pursuant to each issuer currency swap agreement, any
portion of the issuer currency swap so amortised will be swapped from sterling
into US dollars at the relevant US dollar currency exchange rate or into euro
at the euro currency exchange rate, as applicable.


    The payment obligations of the series 3 issuer swap provider and the series
5 issuer swap provider will be guaranteed by the AIG issuer swap guarantor
pursuant to a guarantee (the "AIG ISSUER SWAP GUARANTEE").


    In the event that any currency issuer swap is terminated prior to the
service of an issuer note acceleration notice or the final redemption of the
relevant US dollar denominated or euro denominated issuer notes, as applicable,
the issuer shall enter into a replacement issuer currency swap in respect of
that class and series of issuer notes. Any replacement issuer currency swap
must be entered into on terms acceptable to the rating agencies, the issuer and
the security trustee and with a replacement issuer currency swap provider whom
the rating agencies have previously confirmed in writing to the issuer and the
security trustee will not cause the then current ratings of the issuer notes to
be downgraded, withdrawn or qualified. If the issuer is unable to enter into
any replacement issuer currency swaps on terms acceptable to the rating
agencies, this may affect amounts available to pay amounts due under the issuer
notes.

    If an issuer currency swap agreement is terminated and the issuer is unable
to enter into a replacement swap as described above, then any payments received
by the issuer from Funding 1 on each Funding 1 interest payment date shall be
deposited in the issuer bank account (or such other account opened for this
purpose) and applied by the issuer to repay the issuer notes on each interest
payment date after exchanging at the "SPOT" rate the relevant proceeds from
sterling into US dollars or euros as required.

                                       204



THE ISSUER INTEREST RATE SWAP


    The issuer term advances will accrue interest at a LIBOR based rate for
three-month sterling deposits. The series 5 class A issuer notes will, until the
interest payment date falling in December 2010, accrue interest at a fixed rate.
To deal with the potential interest rate mismatch between (i) its receipts in
respect of interest payable on issuer intercompany loan and (ii) its receipts
and liabilities in respect of interest payable on the issuer series 5 class A
issuer notes, the issuer will, pursuant to the terms of the issuer interest rate
swap, swap its receipts in respect of the interest it receives on the issuer
series 5 term AAA advance on terms that match the issuer's obligation to pay
interest under the series 5 class A issuer notes.


    In the event that the issuer interest rate swap is terminated prior to the
service of an issuer note acceleration notice or the interest payment date
falling in December, 2010, the issuer shall enter into a replacement issuer
interest rate swap in respect of the series 5 class A issuer notes. Any
replacement issuer interest rate swap must be entered into on terms acceptable
to the rating agencies, the issuer and the security trustee and with a
replacement issuer interest rate swap provider whom the rating agencies have
previously confirmed in writing to the issuer and the security trustee will not
cause the then current ratings of the issuer notes to be downgraded, withdrawn
or qualified. If the issuer is unable to enter into any replacement issuer
interest rate swap on terms acceptable to the rating agencies, this may affect
amounts available to pay amounts due under the issuer notes.


    If an issuer interest rate swap agreement is terminated and the issuer is
unable to enter into a replacement swap as described above, then any interest
payments received by the issuer in respect of the issuer series 5 term AAA
advance from Funding 1 on each Funding 1 interest payment date shall be
deposited in the issuer bank account (or such other account opened for this
purpose) applied by the issuer to pay interest to the holders of the series 5
class A issuer notes on each interest payment date.



RATINGS DOWNGRADE OF SWAP PROVIDERS

    Under each of the swap agreements, in the event that the relevant rating(s)
of a swap provider, or its respective guarantor, as applicable, is or are, as
applicable, downgraded by a rating agency below the rating(s) specified in the
relevant swap agreement (in accordance with the requirements of the rating
agencies) for such swap provider, and, as a result of the downgrade, the then
current ratings of the current notes, in respect of the Funding 1 swap, or the
issuer notes corresponding to the relevant issuer swap, in respect of the
relevant issuer swap, would or may, as applicable, be adversely affected, the
relevant swap provider will, in accordance with the Funding 1 swap or the
relevant issuer swap, as applicable, be required to take certain remedial
measures which may include providing collateral for its obligations under the
relevant swap, arranging for its obligations under the relevant swap to be
transferred to an entity with rating(s) required by the relevant rating agency
as specified in the relevant swap agreement (in accordance with the
requirements of the relevant rating agency), procuring another entity with
rating(s) required by the relevant rating agency as specified in the relevant
swap agreement (in accordance with the requirements of the relevant rating
agency) to become co-obligor in respect of its obligations under the relevant
swap, or taking such other action as it may agree with the relevant rating
agency.


    In light of the credit rating of CSFBi as the date of this prospectus,
CSFBi, as series 1 issuer swap provider and as series 2 issuer swap provider,
is expected to provide collateral for its obligations under each of the series
1 issuer swaps and the series 2 issuer swaps from the effective date of such
issuer swaps. In the event that CSFBi's credit rating is restored to the level
required under the relevant issuer swap agreements, the obligation to post
collateral will cease.



TERMINATION OF THE SWAPS

       *     The Funding 1 swap will terminate on the date on which the
             aggregate principal amount outstanding under all intercompany loans
             is reduced to zero.


       *     Each issuer swap (other than the series 1 class A issuer swap, the
             series 2 class A issuer swap, the series 3 class A issuer swap, the
             series 4 class A1 issuer swap and the series 5 class A issuer swap)
             will terminate on the earlier of the interest payment

                                       205



             date falling in June 2042 and the date on which all of the
             relevant class and series of issuer notes are redeemed in full.
             The series 1 class A issuer swap will terminate on the earlier of
             the interest payment date falling in December 2004 and the date
             on which the series 1 class A issuer notes are redeemed in full.
             The series 2 class A issuer swap will terminate on the earlier of
             the interest payment date falling in September 2010 and the date
             on which the series 2 class A issuer notes are redeemed in full.
             The series 3 class A issuer swap will terminate on the earlier of
             the interest payment date falling in September 2033 and the date
             on which the series 3 class A issuer notes are redeemed in full.
             The series 4 class A1 issuer swap will terminate on the earlier
             of the interest payment date falling in September 2033 and the
             date on which the series 4 class A1 notes are redeemed in full.
             The series 5 class A issuer swap will terminate on the earlier of
             the interest payment date falling in December 2010 and the date
             on which the series 5 class A issuer notes are redeemed in full.

       *     Any swap agreement may also be terminated in certain other
             circumstances, including the following, each referred to as a
             "SWAP EARLY TERMINATION EVEN":


             *   at the option of one party to the swap agreement, if there is a
                 failure by the other party to pay any amounts due under that
                 swap agreement;

             *   in respect of the issuer swaps, if an event of default under
                 the issuer notes occurs and the security trustee serves an
                 issuer note acceleration notice;

             *   in respect of the Funding 1 swap, if an event of default under
                 any intercompany loan occurs and the security trustee serves an
                 intercompany loan acceleration notice;

             *   upon the occurrence of an insolvency of the relevant swap
                 provider, or its guarantor, or the merger of one of the parties
                 without an assumption of the obligations under the relevant
                 swap agreement (except in respect of a transfer by Funding 1 or
                 the issuer to the relevant security trustee), or, under the
                 issuer swap agreements, the occurrence of certain other events
                 in relation to the issuer which, in the opinion of the security
                 trustee would materially affect the issuer's ability to make
                 payment under the relevant issuer swap agreement or changes in
                 law resulting in the obligations of one of the parties becoming
                 illegal; and

             *   if the relevant swap provider or its guarantor, as applicable,
                 is downgraded and fails to comply with the requirements of the
                 ratings downgrade provision contained in the relevant swap
                 agreement and described above under "-- RATINGS DOWNGRADE OF
                 SWAP PROVIDERS".


    Upon the occurrence of a swap early termination event, the issuer or the
relevant issuer swap provider may be liable to make a termination payment to
the other (in the case of an issuer swap) and/or Funding 1 or the Funding 1
swap provider may be liable to make a termination payment to the other (in the
case of the Funding swap). This termination payment will be calculated and made
in sterling. The amount of any termination payment will be based on the market
value of the terminated swap as determined on the basis of quotations sought
from leading dealers as to the cost of entering into a swap with the same terms
and conditions that would have the effect of preserving the economic equivalent
of the respective full payment obligations of the parties (or based upon a good
faith determination of total losses and costs (or gains) if an insufficient
number of quotations can be obtained or if basing the valuation on quotations
would not produce a commercially reasonable result). Any such termination
payment could be substantial.



    If any issuer swap is terminated early and a termination payment is due by
the issuer to an issuer swap provider, then, pursuant to its obligations under
the issuer intercompany loan, Funding 1 shall pay to the issuer an amount equal
to the termination payment due to the relevant issuer swap provider less any
amount received by the issuer under any replacement issuer swap agreement.
These payments will be made by Funding 1 only after paying interest amounts due
on the issuer term advances and after providing for any debit balance on the
principal deficiency ledger. The issuer shall apply amounts received from
Funding 1 under the issuer intercompany loan in accordance with the issuer pre-
enforcement revenue priority of payments or, as the case may


                                       206



be, the  issuer post-enforcement  priority of payments.  The application  by the
issuer of  termination payments due  to an issuer  swap provider may  affect the
funds  available to  pay  amounts  due to  the  noteholders  (see further  "RISK
FACTORS --  YOU MAY BE  SUBJECT TO  EXCHANGE RATE RISKS  ON THE SERIES  1 ISSUER
NOTES, THE SERIES 2 ISSUER NOTES, THE  SERIES 3 ISSUER NOTES, THE SERIES 4 CLASS
A1 ISSUER NOTES, THE SERIES 4 CLASS  B ISSUER NOTES, THE SERIES 4 CLASS C ISSUER
NOTES, THE SERIES 5 CLASS B ISSUER  NOTES AND SERIES 5 CLASS C ISSUER NOTES" and
"RISK FACTORS  -- YOU  MAY BE  SUBJECT TO INTEREST  RATE RISKS  ON THE  SERIES 5
CLASS A ISSUER NOTES").

    If the issuer receives a termination payment from an issuer currency swap
provider, then the issuer shall use those funds towards meeting its costs in
effecting currency exchanges at the applicable spot rate of exchange until a
replacement issuer currency swap is entered into and/or to acquire a
replacement issuer currency swap.

    If the issuer receives a termination payment from the issuer interest rate
swap provider, then the issuer shall deposit those funds in the issuer bank
account (or such other account opened for such purpose) and apply the funds to
pay interest on the series 5 class A issuer notes until a replacement issuer
interest rate swap is entered into and/or acquire a replacement issuer interest
rate swap.

    Noteholders will not receive extra amounts (over and above interest and
principal payable on the issuer notes) as a result of the issuer receiving a
termination payment.


TRANSFER OF THE ISSUER SWAPS


    Each issuer swap provider may,subject to certain conditions specified in the
relevant issuer swap agreement, including (without limitation) the satisfaction
of certain requirements of the rating agencies, transfer its obligations under
any of the issuer swaps to another entity.



TAXATION

    Neither Funding 1 nor the issuer is obliged under any of the swaps to gross
up payments made by them if withholding taxes are imposed on payments made
under the Funding 1 swap or the issuer swaps.

    A swap provider will be obliged to gross up payments made by it to Funding 1
or the issuer, as appropriate, if withholding taxes are imposed on payments
made under the Funding 1 swap or the issuer swaps.

    The AIG issuer swap guarantor will be obliged to gross up payments made by
it to the issuer if withholding taxes are imposed on payments made under the
AIG issuer swap guarantee.


   However, the AIG issuer swap guarantee provides that, if the AIG issuer swap
guarantor is required to gross up a payment under the AIG issuer swap guarantee
in respect of a relevant issuer currency swap, it may terminate the relevant
issuer currency swap.



GOVERNING LAW

    The Funding 1 swap agreement, the issuer currency swap agreements and the
issuer interest rate swap agreement will be governed by English law.

                                      207



             CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING 1

    The following section contains a summary of the material terms of the cash
management agreement. The summary does not purport to be complete and is
subject to the provisions of the cash management agreement, a form of which has
been filed as an exhibit to the registration statement of which this prospectus
is a part.

    Halifax was appointed on 14th June, 2002 by the mortgages trustee, Funding 1
and the security trustee to provide cash management services in relation to the
mortgages trust and Funding 1.


CASH MANAGEMENT SERVICES PROVIDED IN RELATION TO THE MORTGAGES TRUST

    The cash manager's duties in relation to the mortgages trust include but are
not limited to:

       (A)   determining the current shares of Funding 1 and the seller in the
             trust property in accordance with the terms of the mortgages trust
             deed;

       (B)   maintaining the following ledgers on behalf of the mortgages
             trustee:

             *   the Funding 1 share/seller share ledger, which records the
                 current shares of the seller and Funding 1 in the trust
                 property;

             *   the losses ledger, which records losses on the loans;

             *   the principal ledger, which records principal receipts on the
                 loans received by the mortgages trustee and payments of
                 principal from the mortgages trustee GIC account to Funding 1
                 and the seller; and

             *   the revenue ledger, which records revenue receipts on the loans
                 received by the mortgages trustee and payments of revenue
                 receipts from the mortgages trustee GIC account to Funding 1
                 and the seller;

       (C)   distributing the mortgages trustee available revenue receipts and
             the mortgages trustee principal receipts to Funding 1 and the
             seller in accordance with the terms of the mortgages trust deed;
             and

       (D)   providing the mortgages trustee, Funding 1, the security trustee
             and the rating agencies with a quarterly report in relation to the
             trust property.


CASH MANAGEMENT SERVICES PROVIDED TO FUNDING 1

    The cash manager's duties in relation to Funding 1 include but are not
limited to:

       (A)   four business days before each Funding 1 interest payment date,
             determining:

             *   the amount of Funding 1 available revenue receipts to be
                 applied to pay interest and fees in relation to the term
                 advances on the following Funding 1 interest payment date; and

             *   the amount of Funding 1 available principal receipts to be
                 applied to repay the term advances on the following Funding 1
                 interest payment date;

       (B)   if required, making drawings under the Funding 1 liquidity
             facility;

       (C)   maintaining the following ledgers on behalf of Funding 1:

             *   the Funding 1 principal ledger, which records the amount of
                 principal receipts received by Funding 1 on each distribution
                 date;

             *   the Funding 1 revenue ledger, which records all other amounts
                 received by Funding 1 on each distribution date;

             *   the reserve ledger, which records the amount credited to the
                 reserve fund from a portion of the proceeds of (i) the first
                 start-up loan on the initial closing date, (ii) the second
                 start-up loan on 6th March, 2003, (iii) the third start-up loan
                 on the closing date, (iv) other amounts standing to the credit
                 of the reserve fund (but not exceeding the reserve fund
                 required amount) and (v) all deposits and other credits in
                 respect of the reserve fund;

                                       208



             *   the principal deficiency ledger, which records principal
                 deficiencies arising from losses on the loans which have been
                 allocated to Funding 1's share or the use of Funding 1's
                 principal receipts to cover certain senior expenses (including
                 interest on the term advances);

             *   the intercompany loan ledger, which records payments of
                 interest and repayments of principal made on each of the term
                 advances under the intercompany loans;

             *   the cash accumulation ledger, which records the amount
                 accumulated by Funding 1 from time to time to pay the amounts
                 due on the bullet term advances and the scheduled amortisation
                 instalments; and

             *   the Funding 1 liquidity facility ledger, which will record
                 drawings made under the Funding 1 liquidity facility and
                 repayments of those drawings;

       (D)   investing sums standing to the credit of the Funding 1 GIC account
             and the Funding 1 liquidity facility stand-by account in short-term
             authorised investments (as defined in the glossary) as determined
             by Funding 1, the cash manager and the security trustee;

       (E)   making withdrawals from the reserve fund as and when required;

       (F)   applying the Funding 1 available revenue receipts and Funding 1
             available principal receipts in accordance with the relevant order
             of priority of payments for Funding 1 contained in the Funding 1
             deed of charge;

       (G)   providing Funding 1, the issuer, the security trustee and the
             rating agencies with a quarterly report in relation to Funding 1;
             and

       (H)   making all returns and filings in relation to Funding 1 and the
             mortgages trustee and providing or procuring the provision of
             company secretarial and administration services to them.

    For the definitions of Funding 1 available revenue receipts, Funding 1
available principal receipts and the Funding 1 priorities of payments, see
"CASHFLOWS".


COMPENSATION OF CASH MANAGER

    The cash manager is paid a rate of 0.025 per cent. per annum of the
principal amount outstanding of the intercompany loans for its services which
is paid in four equal instalments quarterly in arrear on each Funding 1
interest payment date. The rate is inclusive of VAT. The rate is subject to
adjustment if the applicable rate of VAT changes.

    In addition, the cash manager is entitled to be reimbursed for any expenses
or other amounts properly incurred by it in carrying out its duties. The cash
manager is paid by Funding 1 prior to amounts due to the relevant issuers on
the term advances.


RESIGNATION OF CASH MANAGER

    The cash manager may resign only on giving 12 months' written notice to the
security trustee, Funding 1 and the mortgages trustee and if:

       *     a substitute cash manager has been appointed and a new cash
             management agreement is entered into on terms satisfactory to the
             security trustee, the mortgages trustee and Funding 1; and

       *     the ratings of the notes at that time would not be adversely
             affected as a result of that replacement (unless otherwise agreed
             by an extraordinary resolution of the noteholders of each class).


TERMINATION OF APPOINTMENT OF CASH MANAGER

    The security trustee may, upon written notice to the cash manager, terminate
the cash manager's rights and obligations immediately if any of the following
events occurs:

       *     the cash manager defaults in the payment of any amount due and
             fails to remedy the default for a period of three London business
             days after becoming aware of the default;

                                       209



       *     the cash manager fails to comply with any of its other obligations
             under the cash management agreement which in the opinion of the
             security trustee is materially prejudicial to the Funding 1 secured
             creditors and does not remedy that failure within 20 London
             business days after the earlier of becoming aware of the failure
             and receiving a notice from the security trustee; or

       *     Halifax, while acting as the cash manager, suffers an insolvency
             event.

    If the appointment of the cash manager is terminated or it resigns, the cash
manager must deliver its books of account relating to the loans to or at the
direction of the mortgages trustee, Funding 1 or the security trustee, as the
case may be. The cash management agreement will terminate automatically when
Funding 1 has no further interest in the trust property and the intercompany
loan and all new intercompany loans (if any) have been repaid or otherwise
discharged.


GOVERNING LAW

    The cash management agreement is governed by English law.

                                       210



                         CASH MANAGEMENT FOR THE ISSUER

    The following section contains a summary of the material terms of the issuer
cash management agreement. The summary does not purport to be complete and is
subject to the provisions of the issuer cash management agreement, a form of
which has been filed as an exhibit to the registration statement of which this
prospectus is a part.

    Halifax will be appointed on the closing date by the issuer and the security
trustee to provide cash management services to the issuer.


CASH MANAGEMENT SERVICES TO BE PROVIDED TO THE ISSUER

    The issuer cash manager's duties will include but are not limited to:

       (A)   four business days before each interest payment date, determining:

             *   the amount of issuer revenue receipts to be applied to pay
                 interest on the issuer notes on the following interest payment
                 date and to pay amounts due to other creditors of the issuer;
                 and

             *   the amount of issuer principal receipts to be applied to repay
                 the issuer notes on the following interest payment date;

       (B)   applying issuer revenue receipts and issuer principal receipts in
             accordance with the relevant order of priority of payments for the
             issuer set out in the issuer cash management agreement or, as
             applicable, the issuer deed of charge;

       (C)   providing the issuer, Funding 1, the security trustee and the
             rating agencies with quarterly reports in relation to the issuer;

       (D)   making all returns and filings required to be made by the issuer
             and providing or procuring the provision of company secretarial and
             administration services to the issuer;

       (E)   arranging payment of all fees to the London Stock Exchange plc or,
             as applicable, the Financial Services Authority; and

       (F)   if necessary, performing all currency and interest rate conversions
             (whether it be a conversion from sterling to dollars or vice versa,
             sterling to euro or vice versa, or floating rates of interest to
             fixed rates of interest or vice versa) free of charge, cost or
             expense at the relevant exchange rate.


ISSUER'S BANK ACCOUNTS

    On the closing date, the issuer will maintain a sterling bank account in its
name with Bank of Scotland at 116 Wellington Street, Leeds LS1 4LT, the right,
benefit and interest of which is assigned to the security trustee under the
issuer deed of charge (together with any other accounts of the issuer from time
to time the "ISSUER TRANSACTION ACCOUNT"). The issuer may, with the prior
written consent of the security trustee, open additional or replacement bank
accounts.

    If the short-term, unguaranteed and unsubordinated ratings of an issuer
account bank cease to be rated A-1+ by Standard & Poor's, P-1 by Moody's or F1+
by Fitch, then the relevant issuer transaction account will be closed and a new
issuer transaction account opened with a bank that has the requisite ratings.


COMPENSATION OF ISSUER CASH MANAGER

    The issuer cash manager will be paid a rate of 0.025 per cent. per annum of
the principal amount outstanding of the issuer notes for its services which
will be paid in four equal instalments quarterly in arrear on each interest
payment date. The rate is inclusive of VAT. The fees will be subject to
adjustment if the applicable rate of VAT changes.

    In addition, the issuer cash manager will be entitled to be reimbursed for
any expenses or other amounts properly incurred by it in carrying out its
duties. The issuer cash manager will be paid by the issuer prior to amounts due
on the issuer notes.

                                       211



RESIGNATION OF ISSUER CASH MANAGER

    The issuer cash manager may resign only on giving 12 months' written notice
to the security trustee and the issuer and if:

       *     a substitute issuer cash manager has been appointed and a new
             issuer cash management agreement is entered into on terms
             satisfactory to the security trustee and the issuer; and

       *     the ratings of the issuer notes at that time would not be adversely
             affected as a result of that replacement.


TERMINATION OF APPOINTMENT OF ISSUER CASH MANAGER

    The security trustee may, upon written notice to the issuer cash manager,
terminate the issuer cash manager's rights and obligations immediately if any
of the following events occurs:

       *     the issuer cash manager defaults in the payment of any amount due
             and fails to remedy the default for a period of three London
             business days after becoming aware of the default;

       *     the issuer cash manager fails to comply with any of its other
             obligations under the issuer cash management agreement which in the
             opinion of the security trustee is materially prejudicial to the
             issuer secured creditors and does not remedy that failure within 20
             London business days after the earlier of becoming aware of the
             failure and receiving a notice from the security trustee; or

       *     the issuer cash manager suffers an insolvency event.

    If the appointment of the issuer cash manager is terminated or it resigns,
the issuer cash manager must deliver its books of account relating to the
issuer notes to or at the direction of the security trustee. The issuer cash
management agreement will terminate automatically when the issuer notes have
been fully redeemed.


GOVERNING LAW

    The issuer cash management agreement will be governed by English law.

                                       212



                      DESCRIPTION OF THE ISSUER TRUST DEED

GENERAL

    The principal agreement governing the issuer notes will be the trust deed
dated on or about the closing date and made between the issuer and the note
trustee (the "ISSUER TRUST DEED"). The issuer trust deed has five primary
functions. It:

       *     constitutes the issuer notes;

       *     sets out the covenants of the issuer in relation to the issuer
             notes;

       *     sets out the enforcement and post-enforcement procedures relating
             to the issuer notes;

       *     contains provisions necessary to comply with the US Trust Indenture
             Act of 1939, as amended; and

       *     sets out the appointment, powers and responsibilities of the note
             trustee.

    The following section contains a summary of the material terms of the issuer
trust deed. The summary does not purport to be complete and is subject to the
provisions of the issuer trust deed, a form of which has been filed as an
exhibit to the registration statement of which this prospectus is a part.

    The issuer trust deed sets out the form of the global issuer notes and the
definitive issuer notes. It also sets out the terms and conditions, and the
conditions for the issue of definitive issuer notes and/or the cancellation of
any issuer notes. It stipulates, among other things, that the paying agents,
the registrar, the transfer agent and the agent bank will be appointed. The
detailed provisions regulating these appointments are contained in the issuer
paying agent and agent bank agreement.

    The issuer trust deed also contains covenants made by the issuer in favour
of the note trustee and the noteholders. The main covenants are that the issuer
will pay interest and repay principal on each of the issuer notes when due.
Covenants are included to ensure that the issuer remains insolvency-remote, and
to give the note trustee access to all information and reports that it may need
in order to discharge its responsibilities in relation to the noteholders. Some
of the covenants also appear in the terms and conditions of the issuer notes.
See "TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES". The issuer also
covenants that it will do all things necessary to maintain the listing of the
issuer notes on the official list of the UK Listing Authority and to maintain
the trading of those issuer notes on the London Stock Exchange and to keep in
place a common depositary, paying agents and an agent bank.

    The issuer trust deed provides that the class A noteholders' interests take
precedence over the interests of other noteholders for so long as the class A
issuer notes are outstanding and thereafter the interests of the class B
noteholders take precedence for so long as the class B issuer notes are
outstanding and thereafter the interests of the class C noteholders take
precedence for so long as the class C issuer notes are outstanding. Certain
basic terms of each class of issuer notes may not be amended without the
consent of the majority of the holders of that class of note. This is described
further in "TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES".

    The issuer trust deed also sets out the terms on which the note trustee is
appointed, the indemnification of the note trustee, the payment it receives and
the extent of the note trustee's authority to act beyond its statutory powers
under English law. The note trustee is also given the ability to appoint a co-
trustee or any delegate or agent in the execution of any of its duties under
the issuer trust deed. The issuer trust deed also sets out the circumstances in
which the note trustee may resign or retire.

    The issuer trust deed includes certain provisions mandated by the US Trust
Indenture Act of 1939. Generally, these provisions outline the duties, rights
and responsibilities of the note trustee and the issuer and the rights of the
noteholders. Specifically these include, but are not limited to:

       (a)   maintenance of a noteholder list by the note trustee;

       (b)   provision of financial statements and other information by the
             issuer to the note trustee;

       (c)   ability of noteholders to waive certain past defaults of the
             issuer;

                                       213



       (d)   duty of the note trustee to use the same degree of care in
             exercising its responsibilities as would be exercised by a prudent
             person conducting their own affairs;

       (e)   duty of the note trustee to notify all noteholders of any events of
             default of which it has actual knowledge; and

       (f)   right of the note trustee to resign at any time by notifying the
             issuer in writing, and the ability of the issuer to remove the note
             trustee under certain circumstances.


TRUST INDENTURE ACT PREVAILS

    The issuer trust deed contains a provision that, if any other provision of
the issuer trust deed limits, qualifies or conflicts with another provision
which is required to be included in the issuer trust deed by, and is not
subject to contractual waiver under, the US Trust Indenture Act of 1939, as
amended, then the required provision of that Act will prevail.


GOVERNING LAW

    The issuer trust deed will be governed by English law.

                                       214



                  THE ISSUER NOTES AND THE GLOBAL ISSUER NOTES

    The issue of the issuer notes will be authorised by a resolution of the
board of directors of the issuer passed prior to the closing date. The issuer
notes will be constituted by an issuer trust deed to be dated the closing date,
between the issuer and the note trustee, as trustee for, among others, the
holders for the time being of the issuer notes. While the material terms of the
issuer notes and the global notes are described in this prospectus, the
statements set out in this section with regard to the issuer notes and the
global issuer notes are subject to the detailed provisions of the issuer trust
deed. The issuer trust deed will include the form of the global issuer notes
and the form of definitive issuer notes. The issuer trust deed includes
provisions which enable it to be modified or supplemented and any reference to
the issuer trust deed is a reference also to the document as modified or
supplemented in accordance with its terms.


    An issuer paying agent and agent bank agreement between the issuer, the note
trustee, Citibank, N.A. in London as principal paying agent, the US paying
agent, the registrar, the transfer agent and the agent bank, regulate how
payments will be made on the issuer notes and how determinations and
notifications will be made. They will be dated as of the closing date and the
parties will include, on an ongoing basis, any successor party appointed in
accordance with its terms.


    Each class of each series of issuer notes will be represented initially by a
global issuer note in registered form without interest coupons attached. The
series 1 issuer notes, the series 2 issuer notes and the series 3 issuer notes
will initially be offered and sold pursuant to a registration statement, of
which this prospectus forms a part, filed with the United States Securities and
Exchange Commission. The series 4 issuer notes and the series 5 issuer notes
will initially be offered and sold outside the United States to non-US persons
pursuant to Regulation S under the United States Securities Act of 1933, as
amended. The global issuer notes representing the issuer notes offered by this
prospectus (the "OFFERED GLOBAL ISSUER NOTES") will be deposited on behalf of
the beneficial owners of the issuer notes with Citibank, N.A. in London, as the
custodian for, and registered in the name of Cede & Co as nominee of, The
Depository Trust Company -- called "DTC". On confirmation from the custodian
that it holds the global issuer notes, DTC will record book-entry interests in
the beneficial owner's account or the participant account through which the
beneficial owner holds its interests in the issuer notes. These book-entry
interests will represent the beneficial owner's beneficial interest in the
relevant global issuer notes.

    The global issuer notes representing the issuer notes other than those
represented by the offered global issuer notes (the "REG S GLOBAL ISSUER
NOTES") will be deposited on behalf of the beneficial owners of those issuer
notes with, and registered in the name of a nominee of, Citibank, N.A., as
common depositary for Clearstream, Luxembourg and Euroclear. On confirmation
from the common depositary that it holds the Reg S global issuer notes,
Clearstream, Luxembourg and/or Euroclear, as the case may be, will record book-
entry interests in the beneficial owner's account or the participant account
through which the beneficial owner holds its interests in the Reg S global
issuer notes. These book-entry interests will represent the beneficial owner's
beneficial interest in the relevant Reg S global issuer notes.

    The amount of issuer notes represented by each global issuer note is
evidenced by the register maintained for that purpose by the registrar.
Together, the issuer notes represented by the global issuer notes and any
outstanding definitive issuer notes will equal the aggregate principal amount
of the issuer notes outstanding at any time. However, except as described under
"-- DEFINITIVE ISSUER NOTES" below, definitive certificates representing
individual issuer notes shall not be issued.

    Beneficial owners may hold their interests in the global issuer notes only
through DTC, Clearstream, Luxembourg or Euroclear, as applicable, or indirectly
through organisations that are participants in any of those systems. Ownership
of these beneficial interests in a global issuer note will be shown on, and the
transfer of that ownership will be effected only through, records maintained by
DTC, Clearstream, Luxembourg or Euroclear (with respect to interests of their
participants) and the records of their participants (with respect to interests
of persons other than their participants). By contrast, ownership of direct
interests in a global issuer note will be shown

                                       215



on, and  the transfer of that  ownership will be effected  through, the register
maintained by the registrar. Because of  this holding structure of issuer notes,
beneficial owners of issuer notes may  look only to DTC, Clearstream, Luxembourg
or  Euroclear,  as  applicable,  or  their  respective  participants  for  their
beneficial  entitlement to  those issuer  notes.  The issuer  expects that  DTC,
Clearstream, Luxembourg or Euroclear will take  any action permitted to be taken
by a  beneficial owner  of issuer  notes only at  the direction  of one  or more
participants to whose account the interests  in a global issuer note is credited
and only in respect of that por tion of the aggregate principal amount of issuer
notes as to which that participant  or those participants has or have given that
direction.

    Beneficial owners will be entitled to the benefit of, will be bound by and
will be deemed to have notice of, all the provisions of the issuer trust deed
and the issuer paying agent and agent bank agreement. Beneficial owners can see
copies of these agreements at the principal office for the time being of the
note trustee, which is, as of the date of this document, The Bank of New York,
One Canada Square, London, E14 5AL and at the specified office for the time
being of each of the paying agents. Pursuant to its obligations under the
Listing Rules made by the UK Listing Authority, the issuer will maintain a
paying agent in the United Kingdom until the date on which the issuer notes are
finally redeemed for as long as any issuer is outstanding, if the proposed
European Union Directive on Taxation of Savings implementing the conclusions of
the ECOFIN Council meeting on 21st January, 2003, or any law implementing or
complying with, or introduced in order to conform to such conclusions is
introduced, the issuer will endeavour to maintain a paying agent in a member
state of the European Union that will not be obliged to withhold or deduct tax
pursuant to such directive or any such law.


PAYMENT

    Principal and interest payments on the offered global issuer notes will be
made via the paying agents to DTC or its nominee, as the registered holder of
the offered global issuer notes. DTC's practice is to credit its participants'
accounts on the applicable interest payment date according to their respective
holdings shown on DTC's records unless DTC has reason to believe that it will
not receive payment on that interest payment date.

    Payments by DTC, Clearstream, Luxembourg and Euroclear participants to the
beneficial owners of issuer notes will be governed by standing instructions,
customary practice, and any statutory or regulatory requirements as may be in
effect from time to time, as is now the case with securities held by the
accounts of customers registered in "STREET NAME". These payments will be the
responsibility of the DTC, Clearstream, Luxembourg or Euroclear participant and
not of DTC, Clearstream, Luxembourg, Euroclear, any paying agent, the note
trustee or the issuer. Neither the issuer, the note trustee nor any paying
agent will have any responsibility or liability for any aspect of the records
of DTC, Clearstream, Luxembourg or Euroclear relating to payments made by DTC,
Clearstream, Luxembourg or Euroclear on account of beneficial interests in the
global issuer notes or for maintaining, supervising or reviewing any records of
DTC, Clearstream, Luxembourg or Euroclear relating to those beneficial
interests.


CLEARANCE AND SETTLEMENT

THE CLEARING SYSTEMS

    DTC. DTC has advised us and the underwriters that it intends to follow the
following procedures:

    DTC will act as securities depository for the offered global issuer notes.
The offered global issuer notes will be issued as securities registered in the
name of Cede & Co. (DTC's nominee).

    DTC has advised us that it is a:

       *     limited-purpose trust company organised under the New York Banking
             Law;

       *     "BANKING ORGANISATION" within the meaning of the New York Banking
             Law;

       *     member of the Federal Reserve System;

                                       216



       *     "CLEARING CORPORATION" within the meaning of the New York Uniform
             Commercial Code; and

       *     "CLEARING AGENCY" registered under the provisions of Section 17A of
             the Exchange Act.

    DTC holds securities for its participants and facilitates the clearance and
settlement among its participants of securities transactions, including
transfers and pledges, in deposited securities through electronic book-entry
changes in its participants' accounts. This eliminates the need for physical
movement of securities certificates. DTC participants include securities
brokers and dealers, banks, trust companies, clearing corporations and other
organisations. Indirect access to the DTC system is also available to others
including securities brokers and dealers, banks and trust companies that clear
through or maintain a custodial relationship with a participant, either
directly or indirectly. The rules applicable to DTC and its participants are on
file with the SEC. Transfers between participants on the DTC system will occur
under DTC rules.

    Purchases of issuer notes under the DTC system must be made by or through
DTC participants, which will receive a credit for the issuer notes on DTC's
records. The ownership interest of each actual beneficial owner is in turn to
be recorded on the DTC participants' and indirect participants' records.
Beneficial owners will not receive written confirmation from DTC of their
purchase. However, beneficial owners are expected to receive written
confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the DTC participant or indirect participant
through which the beneficial owner entered into the transaction. Transfer of
ownership interests in the offered global issuer notes are to be accomplished
by entries made on the books of DTC participants acting on behalf of beneficial
owners. Beneficial owners will not receive certificates representing their
ownership interest in issuer notes unless use of the book-entry system for the
issuer notes described in this section is discontinued.

    To facilitate subsequent transfers, all global issuer notes deposited with
DTC are registered in the name of DTC's nominee, Cede & Co. The deposit of
these global issuer notes with DTC and their registration in the name of Cede &
Co. effect no change in beneficial ownership. DTC has no knowledge of the
ultimate beneficial owners of the issuer notes. DTC's records reflect only the
identity of the DTC participants to whose accounts the beneficial interests are
credited, which may or may not be the actual beneficial owners of the issuer
notes. The DTC participants will remain responsible for keeping account of
their holdings on behalf of their customers.

    Conveyance of notices and other communications by DTC to DTC participants,
by DTC participants to indirect participants, and by DTC participants and
indirect participants to beneficial owners will be governed by arrangements
among them and by any statutory or regulatory requirements in effect from time
to time.

    Redemption notices for the offered global issuer notes will be sent to DTC.
If less than all of those global issuer notes are being redeemed by investors,
DTC's practice is to determine by lot the amount of the interest of each
participant in those global issuer notes to be redeemed.

    Neither DTC nor Cede & Co. will consent or vote on behalf of the offered
global issuer notes. Under its usual procedures, DTC will mail an omnibus proxy
to the issuer as soon as possible after the record date, which assigns the
consenting or voting rights of Cede & Co to those DTC participants to whose
accounts the book-entry interests are credited on the record date, identified
in a list attached to the proxy.

    The issuer understands that under existing industry practices, when the
issuer requests any action of noteholders or when a beneficial owner desires to
give or take any action which a noteholder is entitled to give or take under
the issuer trust deed, DTC generally will give or take that action, or
authorise the relevant participants to give or take that action, and those
participants would authorise beneficial owners owning through those
participants to give or take that action or would otherwise act upon the
instructions of beneficial owners through them.

    CLEARSTREAM, LUXEMBOURG AND EUROCLEAR. Clearstream, Luxembourg and Euroclear
each hold securities for their participating organisations and facilitate the
clearance and settlement of securities transactions between their respective
participants through electronic book-entry changes in accounts of those
participants, thereby eliminating the need for physical movement of securities.
Clearstream, Luxembourg and Euroclear provide various services including
safekeeping,
                                       217



administration, clearance  and settlement  of internationally  traded securities
and  securities lending  and  borrowing. Clearstream,  Luxembourg and  Euroclear
also  deal  with  domestic  securities  markets  in  several  countries  through
established depository and custodial  relationships. Clearstream, Luxembourg and
Euroclear  have  established an  electronic  bridge  between their  two  systems
across which  their respective participants  may settle trades with  each other.
Transactions may be  settled in Clearstream, Luxembourg and Euroclear  in any of
numerous  currencies,   including  United   States  dollars.   Transfer  between
participants  on the  Clearstream,  Luxembourg system  and  participants of  the
Euroclear  system  will  occur  under   their  respective  rules  and  operating
procedures.

    Clearstream, Luxembourg is incorporated under the laws of Luxembourg as a
professional depository. Clearstream, Luxembourg participants are financial
institutions around the world, including underwriters, securities brokers and
dealers, banks, trust companies, and clearing corporations. Indirect access to
Clearstream, Luxembourg is also available to others, including banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Clearstream, Luxembourg participant, either directly or
indirectly.

    The Euroclear system was created in 1968 to hold securities for its
participants and to clear and settle transactions between Euroclear
participants through simultaneous electronic book-entry delivery against
payment. The Euroclear system is operated by Euroclear Bank S.A./N.V. (the
"EUROCLEAR OPERATOR"), under contract with Euroclear Clearance System, Societe
Cooperative, a Belgium co-operative corporation (the "EUROCLEAR CO-OPERATIVE").
All operations are conducted by the Euroclear operator. All Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with the
Euroclear operator, not the Euroclear co-operative. The board of the Euroclear
co-operative establishes policy for the Euroclear system.

    Euroclear participants include banks -- including central banks --
securities brokers and dealers and other professional financial intermediaries.
Indirect access to the Euroclear system is also available to other firms that
maintain a custodial relationship with a Euroclear participant, either directly
or indirectly.

    Securities clearance accounts and cash accounts with the Euroclear operator
are governed by the Terms and Conditions Governing use of Euroclear and the
related Operating Procedures of the Euroclear system. These terms and
conditions govern transfers of securities and cash within the Euroclear system,
withdrawal of securities and cash from the Euroclear system, and receipts of
payments for securities in the Euroclear system. All securities in the
Euroclear system are held on a fungible basis without attribution of specific
certificates to specific securities clearance accounts. The Euroclear operator
acts under these terms and conditions only on behalf of Euroclear participants
and has no record of or relationship with persons holding through Euroclear
participants.

    The information in this section concerning DTC and DTC's book-entry system,
Clearstream, Luxembourg and Euroclear has been obtained from sources that the
issuer believes to be reliable, but the issuer takes no responsibility for the
accuracy thereof.

    As the holders of book-entry interests, beneficial owners will not have the
right under the issuer trust deed to act on solicitations by the issuer for
action by noteholders. Beneficial owners will only be able to act to the extent
they receive the appropriate proxies to do so from DTC, Clearstream, Luxembourg
or Euroclear or, if applicable, their respective participants. No assurances
are made about these procedures or their adequacy for ensuring timely exercise
of remedies under the issuer trust deed.

    No beneficial owner of an interest in a global issuer note will be able to
transfer that interest except in accordance with applicable procedures, in
addition to those provided for under the issuer trust deed, of DTC,
Clearstream, Luxembourg and Euroclear, as applicable. The laws of some
jurisdictions require that some purchasers of securities take physical delivery
of those securities in definitive form. These laws and limitations may impair
the ability to transfer beneficial interests in the global issuer notes.

                                       218



GLOBAL CLEARANCE AND SETTLEMENT PROCEDURES

INITIAL SETTLEMENT

    The offered global issuer notes will be delivered at initial settlement to
Citibank, N.A., London Branch as custodian for DTC, and the Reg S global issuer
notes will be delivered to Citibank, N.A., as common depositary for
Clearstream, Luxembourg and Euroclear. Customary settlement procedures will be
followed for participants of each system at initial settlement. Issuer notes
will be credited to investors' securities accounts on the settlement date
against payment in same-day funds.


SECONDARY TRADING

    Secondary market sales of book-entry interests in issuer notes between DTC
participants will occur in accordance with DTC rules and will be settled using
the procedures applicable to conventional United States corporate debt
obligations.

    Although DTC, Clearstream, Luxembourg and Euroclear have agreed to these
procedures to facilitate transfers of interests in securities among
participants of DTC, Clearstream, Luxembourg and Euroclear, they are not
obligated to perform these procedures. Additionally, these procedures may be
discontinued at any time. None of the issuer, any agent, the underwriters or
any affiliate of any of the foregoing, or any person by whom any of the
foregoing is controlled for the purposes of the Securities Act, will have any
responsibility for the performance by DTC, Clearstream, Luxembourg, Euroclear
or their respective direct or indirect participants or accountholders of their
respective obligations under the rules and procedures governing their
operations or for the sufficiency for any purpose of the arrangements described
herein.


DEFINITIVE ISSUER NOTES

    Beneficial owners of issuer notes will only be entitled to receive
definitive issuer notes under the following limited circumstances:

       *     as a result of a change in UK law, the issuer or any paying agent
             is or will be required to make any deduction or withholding on
             account of tax from any payment on the issuer notes that would not
             be required if the issuer notes were in definitive form;

       *     in the case of the offered global issuer notes, DTC notifies the
             issuer that it is unwilling or unable to hold the offered global
             issuer notes or is unwilling or unable to continue as, or has
             ceased to be, a clearing agency under the US Securities Exchange
             Act of 1934, as amended and, in each case, the issuer cannot
             appoint a successor within 90 days; or

       *     in the case of the Reg S global issuer notes, Clearstream,
             Luxembourg and Euroclear are closed for business for a continuous
             period of 14 days or more (other than by reason of legal holidays)
             or announce an intention to cease business permanently or do in
             fact do so and no alternative clearing system satisfactory to the
             issuer note trustee is available.

    In no event will definitive issuer notes in bearer form be issued. Any
definitive issuer notes will be issued in registered form in denominations of
$1,000 or $10,000, in the case of definitive issuer notes representing the
series 1 issuer notes, the series 2 issuer notes and the series 3 issuer notes,
in each case, in integral multiples thereof. Any definitive issuer notes will
be registered in that name or those names as the registrar shall be instructed
by DTC, Clearstream, Luxembourg and Euroclear, as applicable. It is expected
that these instructions will be based upon directions received by DTC,
Clearstream, Luxembourg and Euroclear from their participants reflecting the
ownership of book-entry interests. To the extent permitted by law, the issuer,
the note trustee and any paying agent shall be entitled to treat the person in
whose name any definitive issuer notes is registered as the absolute owner
thereof. The issuer paying agent and agent bank agreement contains provisions
relating to the maintenance by a registrar of a register reflecting ownership
of the issuer notes and other provisions customary for a registered debt
security.

                                       219



    Any person receiving definitive issuer notes will not be obligated to pay or
otherwise bear the cost of any tax or governmental charge or any cost or
expense relating to insurance, postage, transportation or any similar charge,
which will be solely the responsibility of the issuer. No service charge will
be made for any registration of transfer or exchange of any definitive issuer
notes.

                                       220



                TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES

    The following is a summary of the material terms and conditions of the
series 1 issuer notes, the series 2 issuer notes and the series 3 issuer notes
(the "OFFERED ISSUER NOTES"), numbered 1 to 15. This summary does not need to
be read with the actual terms and conditions of the issuer notes in order to
learn all the material terms and conditions of the offered issuer notes. The
complete terms and conditions of the issuer notes are set out in the issuer
trust deed, a form of which has been filed as an exhibit to the registration
statement of which this prospectus is a part, and in the event of a conflict,
the terms and conditions of the offered issuer notes set out in the issuer
trust deed will prevail.

    The issuer notes are the subject of the following documents:

       *     an issuer trust deed dated the closing date between the issuer and
             the note trustee;

       *     an issuer paying agent and agent bank agreement dated the closing
             date between the issuer, the principal paying agent and the agent
             bank, the US paying agent, any other payment agents, the registrar,
             the transfer agent and the note trustee;

       *     an issuer deed of charge dated the closing date between the issuer,
             the note trustee, the security trustee, the issuer swap providers
             and certain other parties; and

       *     the issuer swap agreements dated on or about the closing date
             between the issuer, the relevant issuer swap provider and the
             security trustee.

    When we refer to the parties to these documents, the reference includes any
successor to that party validly appointed.

    Initially the parties will be as follows:

       *     Permanent Financing (No. 3) PLC as issuer;

       *     Citibank, N.A. as principal paying agent and agent bank;

       *     The Bank of New York as note trustee;

       *     The Bank of New York as security trustee for the issuer secured
             creditors under the issuer deed of charge;

       *     The Bank of New York as security trustee for the Funding 1 secured
             creditors under the Funding 1 deed of charge;

       *     Citibank, N.A., as registrar and transfer agent;

       *     JPMorgan Chase Bank as the Funding 1 liquidity provider;


       *     Credit Suisse First Boston International as issuer swap provider in
             respect of the series 1 issuer notes and the series 2 issuer notes;


       *     Banque AIG as issuer swap provider in respect of the series 3
             issuer notes, the series 5 class B issuer notes and the series 5
             class C issuer notes;

       *     JPMorgan Chase Bank as issuer swap provider in respect of the
             series 4 class A1 issuer notes, the series 4 class B issuer notes
             and the series 4 class C issuer notes;


       *     HBOS Treasury Services plc as issuer swap provider in respect of
             the series 5 class A issuer notes; and


       *     Halifax plc as Funding 1 swap provider.

    The noteholders are bound by and deemed to have notice of all of the
provisions of the issuer trust deed, the issuer deed of charge, the issuer
intercompany loan agreement, the Funding 1 deed of charge, the issuer cash
management agreement, the issuer paying agent and agent bank agreement, the
issuer swap agreements and the Funding 1 swap agreement which are applicable to
them. Noteholders can view copies of those documents at the specified office of
any of the paying agents after the closing date.

    There is no English law which prohibits US residents from holding issuer
notes due solely to their residence outside the UK.

                                       221



    There are no UK governmental laws or regulations other than in relation to
withholding tax, as described in "UNITED KINGDOM TAXATION -- WITHHOLDING TAX",
that restrict payments made to non-UK resident noteholders.


1.  FORM, DENOMINATION AND TITLE

    The offered issuer notes are being offered and sold to the public in the
United States and to institutional investors outside the United States.

    The offered issuer notes are initially in global registered form, without
coupons attached. Transfers and exchanges of beneficial interests in global
issuer notes are made in accordance with the rules and procedures of DTC,
Euroclear and/or Clearstream, Luxembourg, as applicable.

    A global note will be exchanged for issuer notes in definitive registered
form only under limited circumstances. The denominations of any offered issuer
notes in definitive form will be $1,000 or $10,000 each or integral multiples
thereof. If issuer notes in definitive form are issued, they will be serially
numbered and issued in an aggregate principal amount equal to the principal
amount outstanding of the relevant global issuer notes and in registered form
only. Title to the global issuer notes or to any definitive issuer notes will
pass on registration in the register maintained by the registrar. The
registered holder of any global issuer note is the absolute owner of that note.
Definitive issuer notes may be transferred in whole upon surrender of the note
to the registrar and completion of the relevant form of transfer. The issuer
notes are not issuable in bearer form.


2.  STATUS, SECURITY AND PRIORITY

    The class A issuer notes, the class B issuer notes and the class C issuer
notes are direct, secured and unconditional obligations of the issuer and are
all secured by the same security. Payments on each class of issuer notes will
be made equally among all issuer notes of that class.

    Without prejudice to the repayment provisions described in number 5 (and
except if a non-asset trigger event occurs or if, prior to enforcement of the
issuer security, amounts are due and payable in respect of more than one series
of the class A issuer notes), the class A issuer notes rank, irrespective of
series, without preference or priority among themselves. Without prejudice to
the repayment provisions described in number 5 below and subject to the
relevant scheduled and/or, as applicable, permitted redemption dates or other
payment conditions of the issuer notes, payments of principal and interest due
and payable on the class A issuer notes will rank ahead of payments of
principal and interest due and payable on the class B issuer notes and the
class C issuer notes subject to the terms and conditions of the issuer notes,
the issuer cash management agreement, the issuer deed of charge, the Funding 1
deed of charge and the other issuer transaction documents.

    Without prejudice to the repayment provisions described in number 5, the
class B issuer notes rank, irrespective of series, without preference or
priority among themselves. Without prejudice to the repayment provisions
described in number 5 below and subject to the relevant scheduled and/or, as
applicable, permitted redemption dates or other payment conditions of the
issuer notes, payments of principal and interest due and payable on the class B
issuer notes will rank ahead of payments of principal and interest due and
payable on the class C issuer notes and will be subordinated to those payments
due and payable on the class A issuer notes subject to the terms and conditions
of the issuer notes, the issuer cash management agreement, the issuer deed of
charge, the Funding 1 deed of charge and the other issuer transaction
documents.

    Without prejudice to the repayment provisions described in number 5, the
class C issuer notes rank, irrespective of series, without preference or
priority among themselves. Without prejudice to the repayment provisions
described in number 5 below and subject to the relevant scheduled and/or, as
applicable, permitted redemption dates or other payment conditions of the
issuer notes, payments of principal and interest due and payable on the class C
issuer notes will be subordinated to payments due and payable on the class A
issuer notes and the class B issuer notes subject to the terms and conditions
of the issuer notes, the issuer cash management agreement, the issuer deed of
charge, the Funding 1 deed of charge and the other issuer transaction
documents.

                                       222



    In the event of the issuer security being enforced, the class A issuer notes
will rank in priority to the class B issuer notes and the class A issuer notes
and the class B issuer notes will rank in priority to the class C issuer notes.

    The note trustee and the security trustee are required to have regard to the
interests of all classes of noteholders equally. However, if there are any
class A issuer notes outstanding and there is or may be a conflict between the
interests of the class A noteholders and the interests of the class B
noteholders and/or the class C noteholders, then the note trustee and the
security trustee will have regard to the interests of the class A noteholders
only. If there are no class A issuer notes outstanding and there are any class
B issuer notes outstanding and there is or may be a conflict between the
interests of the class B noteholders and the interests of the class C
noteholders, then the note trustee and the security trustee will have regard to
the interests of the class B noteholders only.

    Except in limited circumstances described in number 11, there is no
limitation on the power of class A noteholders to pass an effective
extraordinary resolution the exercise of which is binding on the class B
noteholders and the class C noteholders. However, as described in number 11,
there are provisions limiting the power of the class B noteholders and the
class C noteholders to pass an effective extraordinary resolution, depending on
its effect on the class A noteholders. Likewise, except in the limited
circumstances described in number 11 there is no limitation on the power of
class B noteholders to pass an effective extraordinary resolution the exercise
of which is binding on the class C noteholders. However, as described in number
11, there are provisions limiting the power of the class C noteholders to pass
an effective extraordinary resolution, depending on its effect on the class B
noteholders.

    The security trustee and the note trustee are entitled to assume (without
further investigation or inquiry) that any exercise by it or them of any power,
discretion or duty under the issuer transaction documents will not be
materially prejudicial to the interests of the noteholders if the rating
agencies have confirmed that the current ratings of the issuer notes will not
be adversely affected by that exercise.

    The security for the payment of amounts due under the issuer notes is
created by the issuer deed of charge. The security is created in favour of the
security trustee who will hold it on behalf of the note trustee for and on
behalf of the noteholders and on behalf of other secured creditors of the
issuer. The security consists of the following:

(1)    an assignment by way of first fixed security of all of the issuer's
       right, benefit and interest under the issuer transaction documents to
       which it is a party, including the issuer intercompany loan agreement,
       the Funding 1 deed of charge, the issuer swap agreements, the issuer
       paying agent and agent bank agreement, the issuer subscription agreement,
       the issuer underwriting agreement, the issuer corporate services
       agreement, the issuer bank account agreement, the issuer cash management
       agreement and the issuer trust deed;

(2)    a first ranking fixed charge (which may take effect as a floating charge)
       over all of the issuer's right, title, interest and benefit present and
       future in the issuer transaction account and any amounts deposited in
       them from time to time;

(3)    a first ranking fixed charge (which may take effect as a floating charge)
       over all of the issuer's right, title, interest and benefit in all
       authorised investments made by or on behalf of the issuer, including all
       monies and income payable under them; and

(4)    a first floating charge over all of the issuer's property, assets and
       undertakings not already secured under (1), (2) or (3) above.

    The security is described in detail in the issuer deed of charge, which is
described under the heading "SECURITY FOR THE ISSUER'S OBLIGATIONS" in this
prospectus. The issuer deed of charge also sets out how money is to be
distributed between the secured parties if the security is enforced. The
security becomes enforceable at any time following the service of a note
acceleration notice on the issuer, as described in number 9. If a note
acceleration notice is served on the issuer, the redemption of the issuer notes
will be accelerated, as described in number 10.

                                       223



3.  COVENANTS

    If any issuer note is outstanding, the issuer will not, unless it is
provided in or permitted by the terms of the issuer transaction documents or
with the prior written consent of the security trustee:

       *     create or permit to subsist any mortgage, pledge, lien, charge or
             other security interest upon the whole or any part of its present
             or future assets or undertakings;

       *     sell, assign, transfer, lease or otherwise dispose of or grant any
             option or right to acquire any of its assets or undertakings or any
             interest or benefit in its assets or undertakings;

       *     permit any person, other than itself and the security trustee (as
             to itself and on behalf of the issuer secured creditors), to have
             any equitable interest in any of its assets or undertakings;

       *     have an interest in any bank account other than the bank accounts
             of the issuer maintained pursuant to the issuer transaction
             documents;

       *     carry on any business other than as described in this prospectus or
             as contemplated in the issuer transaction documents relating to the
             issue of the issuer notes and the related activities described in
             this prospectus;

       *     incur any indebtedness in respect of borrowed money whatsoever or
             give any guarantee or indemnity in respect of any indebtedness;

       *     consolidate or merge with any other person or transfer
             substantially all of its properties or assets to any other person;

       *     waive or consent to the modification or waiver of any of the
             obligations relating to the issuer security;

       *     have any employees, premises or subsidiaries;

       *     pay any dividend or make any other distributions to its
             shareholders or issue any further shares or alter any rights
             attaching to its shares as at the date of the issuer deed of
             charge;

       *     purchase or otherwise acquire any issuer notes; or

       *     engage in any activities in the US (directly or through agents), or
             derive any income from US sources as determined under US income tax
             principles, or hold any property if doing so would cause it to be
             engaged or deemed to be engaged in a trade or business in the US as
             determined under US income tax principles.


4.  INTEREST

    Each offered issuer note bears interest on its principal amount outstanding
from, and including, the closing date. Interest will stop accruing on all or
any part of the principal amount outstanding of an offered issuer note from the
date it is due for redemption unless payment of principal is improperly
withheld or refused. If this happens it will continue to bear interest on the
unpaid amount in accordance with this condition, both before and after any
judgment is given, until whichever is the earlier of the following:

       *     the day on which all sums due in respect of that offered issuer
             note is paid; and

       *     the day which is seven days after the principal paying agent or the
             US paying agent has notified the relevant class of noteholders,
             either in accordance with number 14 or individually, that the
             payment will be made, provided that subsequently payment is in fact
             made.


    Interest on the series 1 class A issuer notes will be paid monthly in arrear
on each applicable interest payment date. If a trigger event occurs or the
issuer security is enforced prior to the interest payment date falling in
December 2004, interest on the series 1 class A issuer notes will be payable
quarterly in arrear on the relevant interest payment dates falling in March,
June, September and December in each year, as applicable.


                                      224



    Interest on the offered issuer notes (other than the series 1 class A issuer
notes) will be paid quarterly in arrear on each interest payment date.

    Interest in respect of the offered issuer notes for any interest period will
be calculated on the basis of actual days elapsed in a 360-day year.


    Each period beginning on, and including, the closing date or any interest
payment date and ending on, but excluding, the next interest payment date is
called an interest period, except that for the series 1 class A issuer notes,
following the occurrence of a trigger event or enforcement of the issuer
security, an interest period is the period from (and including) the 10th day of
the then next to occur of March, June, September and December (or if such a day
is not a business day, the next succeeding business day) to (but excluding) the
10th day of the then next to occur of March, June, September and December (or
if such a day is not a business day, the next succeeding business day). The
first interest payment date for the series 1 class A issuer notes will be 10th
December, 2003 for the interest period from and including the closing date to
but excluding 10th December, 2003. The first interest payment date for the
offered issuer notes (other than the series 1 class A issuer notes) will be
10th March, 2004 for the interest period from and including the closing date to
but excluding 10th March, 2004.


    The order of payments of interest to be made on the classes of issuer notes
will be prioritised so that interest payments due and payable on the class C
issuer notes will be subordinated to interest payments due and payable on the
class B issuer notes and the class A issuer notes and interest payments due and
payable on the class B issuer notes will be subordinated to interest payments
due and payable on the class A issuer notes, in each case in accordance with
the issuer priority of payments.


    Any shortfall in payments of interest on the class B issuer notes and/or the
class C issuer notes will be deferred until the next interest payment date. On
the next interest payment date, the amount of interest due on each class of
issuer notes will be increased to take account of any deferred interest, and
interest shall be paid on that deferred interest. If on that interest payment
date there is still a shortfall, that shortfall will be deferred again. This
deferral process will continue until the final maturity date of the issuer
notes, at which point if there is insufficient money available to pay interest
on the class B issuer notes and/or the class C issuer notes, then noteholders
may not receive all interest amounts payable on those classes of issuer notes.


    Payments of interest due on an interest payment date in respect of the class
A issuer notes will not be deferred. In the event of the delivery of a class A
issuer note acceleration notice (as described in number 9), the amount of
interest that was due but not paid on any payment date will itself bear
interest at the applicable rate until both the unpaid interest and the interest
on that interest are paid.

    The rate of interest for each interest period for the:

       *     series 1 class A issuer notes will be the sum of one-month USD-
             LIBOR minus a margin of [__] per cent. per annum;


       *     series 1 class B issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__] per cent. per annum up to and including
             the interest payment date in December 2010 and thereafter the sum
             of three-month USD-LIBOR plus a margin of [__] per cent. per annum;



       *     series 1 class C issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__] per cent. per annum up to and including
             the interest payment date in December 2010 and thereafter the sum
             of three-month USD-LIBOR plus a margin of [__] per cent. per annum;


       *     series 2 class A issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__] per cent. per annum;


       *     series 2 class B issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__] per cent. per annum up to and including
             the interest payment date in December 2010 and thereafter the sum
             of three-month USD-LIBOR plus a margin of [__] per cent. per annum;


                                      225




       *     series 2 class C issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__] per cent. per annum up to and including
             the interest payment date in December 2010 and thereafter the sum
             of three-month USD-LIBOR plus a margin of [__] per cent. per annum;



       *     series 3 class A issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__] per cent. per annum up to and including
             the interest payment date in December 2010 and thereafter the sum
             of three-month USD-LIBOR plus a margin of [__] per cent. per annum;



       *     series 3 class B issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__] per cent. per annum up to and including
             the interest payment date in December 2010 and thereafter the sum
             of three-month USD-LIBOR plus a margin of [__] per cent. per annum;
             and



       *     series 3 class C issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__] per cent. per annum up to and including
             the interest payment date in December 2010 and thereafter the sum
             of three-month USD-LIBOR plus a margin of [__] per cent. per annum.


    "USD-LIBOR" means the London Interbank Offered Rate for dollar deposits, as
determined by the agent bank on the following basis:

       (1)   on the interest determination date for each class of the offered
             issuer notes, the agent bank will calculate the arithmetic mean,
             rounded upwards to five decimal places, of the offered quotations
             to leading banks for US dollar deposits for the relevant period.

    This will be determined by reference to the display as quoted on the
Moneyline Telerate Screen No. 3750. If the Telerate Screen No. 3750 stops
providing these quotations, the replacement service, if any, for the purposes
of displaying this information will be used. If the replacement service stops
displaying the information, another page as determined by the issuer with the
approval of the note trustee will be used.

    In each of these cases, the determination will be made as at or about 11.00
a.m., London time, on that date. This is called the "SCREEN RATE" for the
respective classes of the offered issuer notes.

    The "INTEREST DETERMINATION DATE" means two London business days before the
first day of an interest period for which the rate would apply;

       (2)   if, on any interest determination date, the screen rate is
             unavailable, the agent bank will:

             *   request the principal London office of each of the reference
                 banks to provide the agent bank with its offered quotation to
                 leading banks for US dollar deposits of the equivalent amount
                 and for the relevant period, in the London inter-bank market as
                 at or about 11.00 a.m. (London time); and

             *   calculate the arithmetic mean, rounded upwards to five decimal
                 places, of those quotations;

       (3)   if, on any interest determination date, the screen rate is
             unavailable and only two or three of the reference banks provide
             offered quotations, the relevant rate for that interest period will
             be the arithmetic mean of the quotations as calculated in (2); and

       (4)   if, on any interest determination date, fewer than two reference
             banks provide quotations, the agent bank will consult with the note
             trustee and the issuer for the purpose of agreeing a total of two
             banks to provide those quotations and the relevant rate for that
             interest period will be the arithmetic mean of the quotations as
             calculated in (2). If no such banks are agreed then the relevant
             rate for that interest period will be the rate in effect for the
             last preceding interest period for which (1) or (2) was applicable.

    The agent bank will, as soon as practicable after 11.00 a.m. (London time)
on each interest determination date, calculate the amount of interest payable
on each class of offered issuer notes for that interest period. The amount of
interest payable on each issuer note will be calculated by first applying the
rate of interest for that interest period to the principal amount outstanding
of the

                                      226



relevant  class of  issuer  notes  as at  the  interest  determination date  and
multiplying  the  product by  the  relevant  day-count  fraction, in  each  case
rounding  to the  nearest cent,  half  a cent  being rounded  upwards, and  then
apportioning  the resulting  total  between  the noteholders  of  that class  of
issuer notes,  in no order of priority  between them but in  proportion to their
respective holdings.  For these purposes,  in the case  of the series 1  class A
issuer notes, following the occurrence of  a trigger event or enforcement of the
issuer security,  the principal  amount outstanding will  include any  amount of
interest which  would otherwise be payable  on a monthly interest  payment date,
which  will not  then  fall due  but will  instead  be deferred  until the  next
monthly interest  payment date and  will itself accrue  interest at the  rate of
interest applicable  to subsequent interest periods  in respect of the  series 1
class A issuer notes until the next quarterly interest payment date.

    The rates and amounts determined by the agent bank will be notified in
writing to the issuer, the issuer cash manager, the note trustee and the paying
agents. The agent bank will also notify those rates and amounts to each stock
exchange, competent listing authority and/or quotation system on which the
issuer notes are then listed quoted and/or traded and to the relevant class of
noteholders in accordance with number 14 as soon as possible.

    If the agent bank for any reason fails to make a required determination or
calculation as described, the note trustee will make the determination or
calculation as it shall deem fair and reasonable or as described in this number
4. If this happens, the determination or calculation will be deemed to have
been made by the agent bank.

    The issuer, the issuer cash manager, the note trustee, the reference banks,
the agent bank and the noteholders will (in the absence of wilful default, bad
faith or manifest error) be bound by the determinations properly made.

    The agent bank will ensure that there will be four reference banks with
offices in London and an agent bank while there are issuer notes outstanding.


5.  REDEMPTION, PURCHASE AND CANCELLATION

(A) FINAL REDEMPTION

    If the offered issuer notes have not previously been redeemed in full as
described in this number 5, the issuer will redeem the issuer notes at their
then principal amount outstanding together with all accrued interest on the
final maturity date in respect of each class of issuer notes.

(B) MANDATORY REDEMPTION

    Subject as provided in the next paragraph, each class of issuer notes will
be redeemed on each interest payment date in amounts corresponding to the
amounts (if any) repaid by Funding 1 on the corresponding interest payment date
in respect of, and pursuant to, the relevant issuer term advance of the issuer
intercompany loan as set forth in the following table, in each case converted
into dollars at the relevant issuer dollar currency exchange rate:


OFFERED ISSUER NOTES  ISSUER TERM ADVANCE
- --------------------  -------------------

                                   
series 1 class A....    series 1 term AAA
series 1 class B....     series 1 term AA
series 1 class C....    series 1 term BBB
series 2 class A....    series 2 term AAA
series 2 class B....     series 2 term AA
series 2 class C....    series 2 term BBB
series 3 class A....    series 3 term AAA
series 3 class B....     series 3 term AA
series 3 class C....    series 3 term BBB



    If on an interest payment date, prior to enforcement of the issuer security
or the occurrence of an asset trigger event, amounts are outstanding under more
than one series of the class A issuer notes, then the issuer will apply issuer
principal receipts to repay, as the case may be, (1) the series 1 class A
issuer notes prior to making payments of principal on the series 2 class A
issuer notes, the series 3 class A issuer notes, the series 4 class A issuer
notes and the series 5 class A

                                      227



issuer notes; (2) the series 2 class  A issuer notes prior to making payments of
principal on  the series 3  class A  issuer notes, the  series 4 class  A issuer
notes and  the series 5 class  A issuer notes; (3)  the series 3  class A issuer
notes  prior to making  payments of  principal on  the series  4 class  A issuer
notes and the series 5 class A issuer  notes and (4) the series 4 class A issuer
notes  prior to making  payments of  principal on  the series  5 class  A issuer
notes.

(C) NOTE PRINCIPAL PAYMENTS, PRINCIPAL AMOUNT OUTSTANDING AND POOL FACTOR

    Two business days prior to each interest payment date (the "NOTE
DETERMINATION DATE"), the issuer or the agent bank (based on information
provided to the agent bank by the issuer or the issuer cash manager) will
determine the following:

       *     the note principal payment of each offered issuer note, being the
             amount of any principal payment payable on each offered issuer note
             on the next interest payment date;

       *     the principal amount outstanding of each offered issuer note as at
             the note determination date, which is the principal amount
             outstanding of that offered issuer note as at the closing date less
             the aggregate of all note principal payments that have been paid in
             respect of that note; and

       *     the pool factor, being the fraction obtained by dividing the
             principal amount outstanding of each offered issuer note as at such
             note determination date by the principal amount outstanding of that
             note as at the closing date.

    The issuer will notify the agent bank, paying agents, note trustee,
registrar and each stock exchange competent listing authority and/or quotation
system on or by which the issuer notes are then listed quoted and/or traded of
each determination of a note principal payment, the principal amount
outstanding and pool factor and shall publish those determinations in
accordance with number 14 as soon as possible after the relevant interest
payment date.

    If the issuer or agent bank fails to make a determination as described, the
note trustee will calculate the note principal payment, principal amount
outstanding of a note on the note determination date and pool factor as
described in this subsection (C), and each of these determinations or
calculations will be deemed to have been made by the issuer. If this happens,
the issuer, the agent bank and the noteholders will (in the absence of wilful
default, bad faith or manifest error) be bound by the determinations made.

(D) OPTIONAL REDEMPTION IN FULL


    Provided that an issuer note acceleration notice has not been served and
subject to the provisos below, the issuer may by giving not less than 30 and
not more than 60 days' prior written notice to the note trustee and the
noteholders redeem all (but not some only) of the issuer notes at the principal
amount outstanding thereof, together with any accrued (and unpaid) interest
thereon, on the following dates:



       *     any interest payment date falling on or after the interest payment
             date in December 2010;


       *     any interest payment date on which the aggregate principal amount
             of the issuer notes then outstanding is less than 10 per cent. of
             the aggregate principal amount outstanding of the issuer notes as
             at the closing date.


    The issuer may only redeem the offered issuer notes as described in this
subsection (D) if (a) the issuer has provided to the note trustee a certificate
to the effect that the issuer will have funds available to it to redeem the
issuer notes and amounts required to be paid in priority to or pari passu
with the issuer notes on such interest payment date and (b) the note trustee is
satisfied in accordance with the transaction documents that there are
sufficient funds to allow the issuer to redeem the issuer notes.


(E) OPTIONAL REDEMPTION FOR TAX AND OTHER REASONS

    Provided that an issuer note acceleration notice has not been served and if
the issuer satisfies the note trustee that on the next interest payment date
either:

                                      228



       *     the issuer would by virtue of a change in the law or regulations of
             the United Kingdom or any other jurisdiction (or the application or
             interpretation thereof) be required to withhold or deduct from
             amounts due on the issuer notes any amount on account of any
             present or future taxes, duties, assessments or governmental
             charges of whatever nature (other than where the relevant holder or
             beneficial owner has some connection with the relevant jurisdiction
             other than the holding of the issuer notes); or

       *     Funding 1 would be required to withhold or deduct from amounts due
             on the issuer intercompany loan any amount on account of any
             present or future taxes, duties, assessments or governmental
             charges of whatever nature, and

       *     such obligation of the issuer or Funding 1, as the case may be,
             cannot be avoided by the issuer or Funding 1, as the case may be,
             taking reasonable measures available to it,

then the issuer will use reasonable endeavours to arrange the substitution of a
company incorporated in another jurisdiction and approved by the note trustee
in order to avoid such a situation, provided that the issuer will not be
required to do so if that would require registration of any new security under
US securities laws or materially increase the disclosure requirements under US
law or the costs of issuance.

    If the issuer is unable to arrange a substitution as described in this
subsection, then the issuer may, by giving not less than 30 and not more than
60 days' prior notice to the note trustee and the noteholders, redeem all (but
not some only) of the issuer notes at the principal amount outstanding together
with any accrued interest on the next following interest payment date, provided
that, prior to giving any such notice, the issuer shall deliver to the note
trustee (1) a certificate signed by two directors of the issuer stating that
the circumstances referred to in the bullet points immediately above prevail
and setting out details of such circumstances, and (2) an opinion in form and
substance satisfactory to the note trustee of independent legal advisers of
recognised standing to the effect that the issuer has or will become obliged to
pay such additional amounts as a result of such change or amendment. The note
trustee shall be entitled to accept (without investigation or inquiry) such
certificate and opinion as sufficient evidence of the satisfaction of the
circumstance set out in the bullet points immediately above, in which event
they shall be conclusive and binding on the noteholders. The issuer may only
redeem the issuer notes as described above if the note trustee is satisfied in
accordance with the issuer transaction documents that the issuer will have
funds available to it to make the required payment of principal and interest
due in respect of the issuer notes on the relevant interest payment date,
including any amounts required to be paid in priority to or in the same
priority as the issuer notes outstanding in accordance with the issuer pre-
enforcement revenue priority of payments and the issuer pre-enforcement
principal priority of payments.


    If at any time, it would be unlawful for the issuer to make, fund or allow
to remain outstanding a term advance made by it under the issuer intercompany
loan agreement and the relevant certificate states that the issuer requires
Funding 1 to prepay the term advance, then the issuer may redeem all (but not
some only) of the issuer notes at the principal amount outstanding thereof,
together with any accrued (and unpaid) interest thereon, on giving not more
than 60 days' and not less than 30 days' (or such shorter period as may be
required by any relevant law) prior written notice thereof to the note trustee
and the issuer noteholders in accordance with condition 14, provided that,
prior to giving any such notice, the issuer shall have provided to the note
trustee a certificate signed by two directors of the issuer to the effect that
it will have the funds, not subject to the interest of any other person,
required to redeem the issuer notes as aforesaid and any amounts required under
the issuer pre-enforcement revenue priority of payments (or, as the case may
be, the issuer post-enforcement revenue priority of payments) currently set out
in the issuer cash management agreement to be paid in priority to or pari passu
with the issuer notes outstanding in accordance with the terms and conditions
thereof.



6.  PAYMENTS

    Payments of principal and interest in respect of the global issuer notes
will be made to the persons in whose names the global note certificates are
registered on the register at the opening of business in the place of the
registrar's specified office on the fifteenth day before the due date for

                                      229



such payment. Such  date is called the "RECORD DATE". Payments  shall be made by
wire transfer  of immediately available  funds, if such registered  holder shall
have provided wiring  instructions no less than five business  days prior to the
record date,  or otherwise by  cheque mailed to  the address of  such registered
holder as it  appears in the register  at the opening of business  on the record
date. In the case of the final  redemption, and provided that payment is made in
full, payment  will only be made  against surrender of those  global issuer note
certificates to the  registrar. None of the persons appearing  on the records of
DTC, Euroclear or Clearstream, Luxembourg as  a holder of issuer notes will have
any direct  claim against the  issuer in respect  of payments due on  the issuer
notes while the issuer notes are represented by global issuer notes.

    If a noteholder holds definitive offered issuer notes, payments of principal
and interest on an offered issuer note (except in the case of a final payment
that pays off the entire principal on the offered issuer note) will be made by
US dollar cheque and mailed to the noteholder at the address shown in the
register on the record date. In the case of final redemption, payment will be
made only when the offered issuer note is surrendered to the registrar. If the
noteholder makes an application to the registrar, payments can instead be made
by transfer to a bank account.

    All payments on the offered issuer notes are subject to any applicable
fiscal or other laws and regulations. Noteholders will not be charged
commissions or expenses on these payments.

    If payment of principal on an offered note is improperly withheld or
refused, the interest which continues to accrue will still be payable in
accordance with this number 6.

    The issuer can, at any time, vary or terminate the appointment of any paying
agent, the registrar or the transfer agent and can appoint successor or
additional paying agents. If the issuer does this it must ensure that it
maintains a paying agent in London, a paying agent in New York and a registrar.
The issuer will ensure that at least 30 days' notice of any change in the
paying agents, registrar or transfer agent or their specified offices is given
to noteholders in accordance with number 14 and will notify the rating agencies
of any change.

    If the due date for payment of any amount on the offered issuer notes is not
a business day in the place monies are due to be received in accordance with
this number 6, noteholders will not be entitled to payment of the amount due in
that place until the next business day in that place and noteholders shall not
be entitled to any further interest or other payment as a result of that delay.

    If a paying agent makes a partial payment on an offered issuer note, the
registrar will annotate the register of noteholders, indicating the amount and
date of that payment.

    If payment of interest on a note is not paid for any other reason when due
and payable, the unpaid interest will itself bear interest at the rate of
interest applicable from time to time to such note until you have been
notified, in accordance with number 14, that both the unpaid interest and the
interest on that interest are available for payment.


7.  PRESCRIPTION

    Claims against the issuer for payment in respect of the offered issuer notes
will become void if they are not presented within the time limit for payment.
That time limit is ten years from their due date. If there is a delay in the
paying agents or, as applicable, the note trustee, receiving the funds, then
the due date, for the purposes of this time limit, is the date on which such
funds have been received and notice to that effect has been given to the
noteholder in accordance with number 14.


8.  TAXATION

    Payments of interest and principal will be made without making any
withholding or deduction for any tax unless a withholding or deduction is
required by any applicable law. If a withholding or deduction for tax is made,
the relevant paying agent will make payments of interest and principal after
such withholding or deduction for tax has been made and the issuer or the
relevant paying agent will account to the relevant authority for the amount so
withheld or deducted. Neither the issuer nor any paying agent is required to
make any additional payments to noteholders for this withholding or deduction.

                                      230



9.  EVENTS OF DEFAULT

(A) CLASS A NOTEHOLDERS

    The note trustee may in its absolute discretion give notice (a "CLASS A
ISSUER NOTE ACCELERATION NOTICE") of a class A issuer note event of default (as
defined in the following paragraph), and shall give such notice if it is
indemnified and/or secured to its satisfaction and it is:

       *     required to by the holders of at least one quarter of the aggregate
             principal amount outstanding of the class A issuer notes; or

       *     directed to by an extraordinary resolution (as defined in the
             issuer trust deed) of the class A noteholders.


    If any of the following events occurs and is continuing it is called a
"CLASS A ISSUER NOTE EVENT OF DEFAULT":


       *     the issuer fails to pay for a period of three business days any
             amount of interest or principal on the class A issuer notes when
             that payment is due and payable in accordance with these
             conditions; or

       *     the issuer fails to perform or observe any of its other obligations
             under the class A issuer notes, the issuer trust deed, the issuer
             deed of charge or any other issuer transaction document, and
             (except where the note trustee certifies that, in its sole opinion,
             such failure is incapable of remedy, in which case no notice will
             be required) it remains unremedied for 20 days after the note
             trustee has given notice of it to the issuer requiring the same to
             be remedied; and the note trustee has certified that the failure to
             perform or observe is materially prejudicial to the interests of
             the class A noteholders; or

       *     except for the purposes of an amalgamation or restructuring as
             described in the point immediately following, the issuer stops or
             threatens to stop carrying on all or a substantial part of its
             business or is or is deemed unable to pay its debts within the
             meaning of Section 123 (1) (a), (b), (c) or (d) of the Insolvency
             Act 1986 (as that section may be amended, modified or re-enacted)
             or the value of its assets falls to less than the amount of its
             liabilities (taking into account contingent and prospective
             liabilities) or otherwise becomes insolvent; or

       *     an order is made or an effective resolution is passed for the
             winding-up of the issuer except for the purposes of or pursuant to
             an amalgamation or restructuring or merger previously approved by
             the note trustee in writing or by an extraordinary resolution of
             the class A noteholders; or

       *     proceedings are otherwise initiated against the issuer under any
             applicable liquidation, insolvency, reorganisation or other similar
             laws (including, but not limited to, presentation of a petition for
             an administration order, the filing of documents with the court for
             the appointment of an administrator or the service of a notice of
             intention to appoint an administrator) and (except in the case of
             presentation of a petition for an administration order) those
             proceedings are not being disputed in good faith with a reasonable
             prospect of success or an administration order is granted or the
             appointment of an administrator takes effect or an administrative
             receiver or other receiver, liquidator or similar official is
             appointed in relation to the issuer or the whole or any substantial
             part of the business or assets of the issuer, or an encumbrancer
             takes possession of that business or those assets or a distress,
             execution or other process is levied or enforced upon or sued out
             against that business or those assets and is not discharged within
             30 days, or the issuer initiates or consents to the foregoing
             proceedings or makes a conveyance or assignment for the benefit of
             its creditors generally or takes steps with a view to obtaining a
             moratorium in respect of any indebtedness; or

       *     an intercompany loan acceleration notice is served on Funding 1
             while any of the class A issuer notes is outstanding.

                                      231



(B) CLASS B NOTEHOLDERS

    The terms described in this number 9(B) will have no effect so long as any
of the class A issuer notes are outstanding. Subject to that occurrence, the
note trustee may in its absolute discretion give notice (a "CLASS B ISSUER NOTE
ACCELERATION NOTICE") of a class B issuer note event of default (as defined in
the following paragraph), and shall give that notice if it is indemnified and/
or secured to its satisfaction and it is:

       *     required to by the holders of at least one quarter of the aggregate
             principal amount outstanding of the class B issuer notes; or

       *     directed to by an extraordinary resolution of the class B
             noteholders.

    If any of the following events occurs and is continuing it is called a
"CLASS B ISSUER NOTE EVENT OF DEFAULT":

       *     the issuer fails to pay for a period of three business days any
             amount of interest or principal on the class B issuer notes when
             that payment is due and payable in accordance with these
             conditions; or

       *     the occurrence of any of the other events in number 9(A) described
             above but provided that any reference to the class A issuer notes
             and the class A noteholders shall be read as references to the
             class B issuer notes and the class B noteholders.

(C) CLASS C NOTEHOLDERS

    The terms described in this number 9(C) will have no effect so long as any
of the class A issuer notes or the class B issuer notes are outstanding.
Subject to that occurrence, the note trustee may in its absolute discretion
give notice (a "CLASS C ISSUER NOTE ACCELERATION NOTICE") of a class C issuer
note event of default (as defined in the following paragraph), and shall give
that notice if it is indemnified and/or secured to its satisfaction and it is:

       *     required to by the holders of at least one quarter of the aggregate
             principal amount outstanding of the class C issuer notes; or

       *     directed to by an extraordinary resolution of the class C
             noteholders.

    If any of the following events occurs and is continuing it is called a
"CLASS C ISSUER NOTE EVENT OF DEFAULT":

       *     the issuer fails to pay for a period of three business days any
             amount of interest or principal on the class C issuer notes when
             that payment is due and payable in accordance with these
             conditions; or

       *     the occurrence of any of the other events in number 9(A) described
             above but provided that any reference to the class A issuer notes
             and the class A noteholders shall be read as references to the
             class C issuer notes and the class C noteholders.

    A class A issuer note acceleration notice, a class B issuer note
acceleration notice and a class C issuer note acceleration notice are alone or
together referred to in this prospectus as an "ISSUER NOTE ACCELERATION
NOTICE". An issuer note acceleration notice is a written notice to the issuer
and the security trustee declaring the issuer notes to be immediately due and
payable. When it is given, all issuer notes will become immediately due and
payable at their principal amount outstanding together with accrued interest
without further action or formality.


10. ENFORCEMENT OF ISSUER NOTES

    At any time the note trustee and the security trustee may take steps against
the issuer to enforce the provisions of the issuer trust deed and the issuer
notes or the issuer deed of charge or any of the other issuer transaction
documents. At any time after the security under the issuer deed of charge has
become enforceable, the security trustee may, in its absolute discretion and
without notice, institute those proceedings as it thinks fit to enforce the
issuer security. Neither the note trustee nor the security trustee shall be
bound to take these steps unless it is indemnified and/or secured to its
satisfaction and:

                                      232



       *     it is so requested in writing by holders of at least one quarter of
             the aggregate principal amount outstanding of the class A issuer
             notes, the class B issuer notes or the class C issuer notes
             (subject to those restrictions in the issuer trust deed and/or the
             issuer deed of charge to protect the interests of any higher
             ranking class of noteholders); or

       *     in the case of the security trustee, it has been so directed by the
             note trustee acting on the instructions of an extraordinary
             resolution (as described in number 11) of the class A noteholders,
             class B noteholders or class C noteholders (subject to those
             restrictions in the issuer trust deed and/or the issuer deed of
             charge to protect the interests of any higher ranking class of
             noteholders); or

       *     in the case of the security trustee, it is so requested in writing
             by any other issuer secured creditor (subject to those restrictions
             in the issuer deed of charge to protect the noteholders).

    Amounts available for distribution after enforcement of the issuer security
shall be distributed in accordance with the terms of the issuer deed of charge.

    No noteholder may institute any proceedings against the issuer to enforce
its rights under or in respect of the issuer notes or the issuer trust deed
unless (1) the note trustee or the security trustee, as the case may be, has
become bound to institute proceedings and has failed to do so within a
reasonable time and (2) the failure is continuing. Notwithstanding the previous
sentence and notwithstanding any other provision of the issuer trust deed, the
right of any noteholder to receive payment of principal of and interest on its
issuer notes on or after the due date for the principal or interest, or to
institute suit for the enforcement of payment of that interest or principal,
may not be impaired or affected without the consent of that noteholder. In
addition, no class B noteholder or class C noteholder will be entitled to take
proceedings for the winding-up or administration of the issuer unless:

       *     there are no outstanding issuer notes of a class with higher
             priority; or

       *     if issuer notes of a class with higher priority are outstanding,
             there is consent of holders of at least one quarter of the
             aggregate principal amount outstanding of the class or classes of
             issuer notes with higher priority.

    In the event that the issuer security is enforced and the proceeds of that
enforcement (after such proceeds have been distributed) are insufficient, after
payment of all other claims ranking in priority, to pay in full any amount due
on the class B issuer notes and the class C issuer notes under the issuer deed
of charge, the note trustee is required, at the request of Permanent PECOH
Limited, to transfer, for a nominal payment only all of the class B issuer
notes and/or all of the class C issuer notes to Permanent PECOH Limited,
pursuant to the option granted by the note trustee to Permanent PECOH Limited.
The option is granted to acquire all of the class B issuer notes and/or all of
the class C issuer notes, plus accrued interest on them. This is called the
post-enforcement call option. Each class B noteholder and class C noteholder
acknowledges that the note trustee has the authority and the power to bind it
in accordance with the terms and conditions set out in the post-enforcement
call option and, by subscribing for or acquiring the issuer notes, it agrees to
be bound in this way.


11. MEETINGS OF NOTEHOLDERS, MODIFICATIONS AND WAIVER

(A) MEETINGS OF NOTEHOLDERS

    The issuer trust deed contains provisions for convening meetings of each
series and/or class of noteholders to consider any matter affecting their
interests, including the modification of any provision of the terms and
conditions of the issuer notes or any of the issuer transaction documents.

    In respect of the class A issuer notes, the issuer trust deed provides that:

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of one series only of the
             class A issuer notes shall be deemed to have been duly passed if
             passed at a single meeting of the holders of the class A issuer
             notes of that series;

                                      233



       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class A issuer notes but does not give rise to a conflict of
             interest between the holders of those two or more series of the
             class A issuer notes, shall be deemed to have been duly passed if
             passed at a single meeting of the holders of those two or more
             series of the class A issuer notes; and

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class A issuer notes and gives or may give rise to a conflict
             of interest between the holders of those two or more series of the
             class A issuer notes, shall be deemed to have been duly passed only
             if, in lieu of being passed at a single meeting of the holders of
             those two or more series of the class A issuer notes, it shall be
             duly passed at separate meetings of the holders of those two or
             more series of the class A issuer notes.

    In the case of a single meeting of the holders of two or more series of the
class A issuer notes which are not all denominated in the same currency, the
principal amount outstanding of any class A issuer note denominated in US
dollars or euro shall be converted into sterling at the relevant issuer dollar
currency exchange rate or the relevant issuer euro currency exchange rate, as
the case may be.

    In respect of the class B issuer notes, the issuer trust deed provides that:

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of one series only of the
             class B issuer notes shall be deemed to have been duly passed if
             passed at a single meeting of the holders of the class B issuer
             notes of that series;

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class B issuer notes but does not give rise to a conflict of
             interest between the holders of those two or more series of the
             class B issuer notes, shall be deemed to have been duly passed if
             passed at a single meeting of the holders of those two or more
             series of the class B issuer notes; and

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class B issuer notes and gives or may give rise to a conflict
             of interest between the holders of those two or more series of the
             class B issuer notes, shall be deemed to have been duly passed only
             if, in lieu of being passed at a single meeting of the holders of
             those two or more series of the class B issuer notes, it shall be
             duly passed at separate meetings of the holders of those two or
             more series of the class B issuer notes.

    In the case of a single meeting of the holders of two or more classes of the
class B issuer notes which are not all denominated in the same currency, the
principal amount outstanding of any class B issuer note denominated in US
dollars or euro shall be converted into sterling at the relevant issuer dollar
currency exchange rate or the relevant issuer euro currency exchange rate, as
the case may be.

    In respect of the class C issuer notes, the issuer trust deed provides that:

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of one series only of the
             class C issuer notes shall be deemed to have been duly passed if
             passed at a single meeting of the holders of the class C issuer
             notes of that series;

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class C issuer notes but does not give rise to a conflict of
             interest between the holders of those two or more series of the
             class C issuer notes, shall be deemed to have been duly passed if
             passed at a single meeting of the holders of those two or more
             series of the class C issuer notes; and

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class C issuer notes and gives or may give rise to a conflict
             of interest between the holders of those two or more series of the
             class C

                                      234



             issuer notes,  shall be deemed to have been duly passed only if, in
             lieu of being  passed at a single  meeting of the  holders of those
             two or more  series of the class C issuer  notes,  it shall be duly
             passed at  separate  meetings  of the  holders of those two or more
             series of the class C issuer notes.

    In the case of a single meeting of the holders of two or more series of the
class C issuer notes which are not all denominated in the same currency, the
principal amount outstanding of any class C issuer note denominated in US
dollars or euro shall be converted into sterling at the relevant issuer dollar
currency exchange rate or the relevant issuer euro currency exchange rate, as
the case may be.

    Similar requirements apply in relation to requests in writing from class A
noteholders, class B noteholders and class C noteholders upon which the note
trustee or security trustee is bound to act.

    Subject as provided in the following paragraph, the quorum for any meeting
convened to consider an extraordinary resolution will be two or more persons
holding or representing not less than half of the aggregate principal amount
outstanding of the relevant series, class or classes of issuer notes or, at any
adjourned meeting, one or more noteholders or persons representing noteholders
of the relevant series, class or classes of issuer notes, whatever the total
principal amount outstanding of issuer notes so represented.

    Subject to section 316(b) of the Trust Indenture Act, certain terms
including the alteration of the amount, rate or timing of payments on the
issuer notes, the currency of payment, the priority of payments or the quorum
or majority required in relation to these terms, require a quorum for passing
an extraordinary resolution of one or more persons holding or representing in
total not less than three quarters of the total principal amount outstanding of
the classes of issuer notes of each series for the time being outstanding or,
at any adjourned meeting, at least one quarter of the total principal amount
outstanding of those classes of issuer notes. These modifications are called
"BASIC TERMS MODIFICATIONS".

    No extraordinary resolution of the class B noteholders, except as mentioned
below, shall take effect while any class A issuer notes remain outstanding
unless sanctioned by an extraordinary resolution of the class A noteholders, or
the note trustee (or, as the case may be, the security trustee) is of the
opinion that it would not be materially prejudicial to the interests of the
class A noteholders.

    No extraordinary resolution of the class C noteholders, except as mentioned
below, shall take effect while any class A issuer notes or class B issuer notes
remain outstanding unless sanctioned by an extraordinary resolution of the
class A noteholders and/or the class B noteholders (as the case may be), or the
note trustee (or, as the case may be, the security trustee) is of the opinion
that it would not be materially prejudicial to the interests of the class A
noteholders and/or the class B noteholders (as the case may be).

    An extraordinary resolution of the class A noteholders to sanction a
modification of or any waiver or authorisation of any breach of the terms and
conditions of the issuer notes or of the issuer transaction documents
(including basic terms modifications) (except as provided below) will not be
effective unless it is also sanctioned by extraordinary resolutions of the
class B noteholders and the class C noteholders or the note trustee (in its
absolute discretion) considers that it will not be materially prejudicial to
the class B noteholders and the class C noteholders. If there are no class A
issuer notes outstanding, an extraordinary resolution of the class B
noteholders to sanction a modification of or any waiver or authorisation of any
breach of the terms and conditions of the issuer notes or of the issuer
transaction documents (including basic terms modifications) (except as provided
below) will not be effective unless it is also sanctioned by an extraordinary
resolution of the class C noteholders or the note trustee (in its absolute
discretion) considers that it will not be materially prejudicial to the
interests of the class C noteholders.

                                      235



(B) MODIFICATIONS AND WAIVER

    The note trustee may agree to, or authorise, without the consent of the
noteholders, (1) any modification (including basic terms modifications) of, or
to the waiver or authorisation of any breach or proposed breach of, the terms
and conditions of the issuer notes or any of the issuer transaction documents
which is not, in the sole opinion of the note trustee, materially prejudicial
to the interests of the noteholders (and, for the avoidance of doubt, the note
trustee shall be entitled to assume without further investigation or inquiry,
that such modification, waiver or authorisation will not be materially
prejudicial to the interests of the noteholders (or any series and/or class
thereof) if each of the rating agencies has confirmed in writing that the then
current ratings of the applicable series and/or class or classes of notes would
not be adversely affected by such modification, waiver or authorisation) or (2)
any modification of any of the terms and conditions of the issuer notes or any
of the issuer transaction documents which, in the opinion of the note trustee,
is of a formal, minor or technical nature or is to correct a manifest error or
an error established as such to the satisfaction of the note trustee.

    In the circumstances set out in the issuer deed of charge, the security
trustee will consent to relevant modifications that are requested by Funding 1
or the cash manager to be made to the issuer transaction documents. In those
circumstances, the consent of the note trustee or the noteholders to those
modifications will not be obtained.

    The note trustee may also, without the consent of the noteholders, determine
that any issuer note event of default shall not be treated as such. Any of
these modifications, authorisations or waivers will be binding on the
noteholders and, unless the note trustee agrees otherwise, shall be promptly
notified to the noteholders and the rating agencies in accordance with number
14 as soon as practicable thereafter.

    Where the note trustee is required in connection with the exercise of its
powers to have regard to the interests of the noteholders of any series or
class, it shall have regard to the interests of those noteholders as a class.
In particular, the note trustee shall not have regard to, or be liable for, the
consequences of that exercise for individual noteholders resulting from their
being domiciled or resident in or connected with any particular territory. In
connection with any such exercise, the note trustee shall not be entitled to
require, and no noteholder shall be entitled to claim, from the issuer or any
other person, any indemnification or payment in respect of any tax consequence
of any such exercise upon individual noteholders.


12. INDEMNIFICATION OF THE NOTE TRUSTEE AND THE SECURITY TRUSTEE

    The note trustee and the security trustee are entitled to be indemnified and
relieved from responsibility in certain circumstances, including provisions
relieving them from taking enforcement proceedings or, in the case of the
security trustee, enforcing the issuer security unless indemnified and/or
secured to their satisfaction.

    The note trustee, the security trustee and their related companies are
entitled to enter into business transactions with the issuer, Halifax plc or
related companies of either of them and to act as note trustee and security
trustee, respectively, for the holders of any new notes and/or any other person
who is a party to any transaction document or whose obligations are comprised
in the issuer security or any of their subsidiary or associated companies,
without accounting for any profit resulting from those transactions.

    Neither the note trustee nor the security trustee will be responsible for
any loss or liability suffered as a result of any assets in the issuer security
being uninsured or inadequately insured or being held by clearing operations or
their operators or by intermediaries on behalf of the note trustee and/or the
security trustee.

                                      236



13. REPLACEMENT OF ISSUER NOTES

    If any definitive issuer note is lost, stolen, mutilated, defaced or
destroyed, the noteholder can replace it at the specified office of any paying
agent. The noteholder will be required both to pay the expenses of producing a
replacement and to comply with the reasonable requests of the issuer, the
registrar and the paying agents as to evidence and indemnity. The noteholder
must surrender any defaced or mutilated issuer notes before replacements will
be issued.

    If a global issuer note is lost, stolen, mutilated, defaced or destroyed, it
will upon satisfactory evidence become void and the issuer will deliver a
replacement global issuer note duly executed and authenticated to the
registered holder upon surrender of any defaced or mutilated global issuer
note. Replacement of a global issuer note will only be made upon payment of the
expenses for a replacement and compliance with the reasonable requests of the
issuer, the registrar and the paying agents as to evidence and indemnity.


14. NOTICE TO NOTEHOLDERS

    Notices to noteholders will be sent to them by first class mail (or its
equivalent) or (if posted to a non-UK address) by airmail at the respective
addresses on the register. Any such notice shall be deemed to have been given
on the fourth day after the date of mailing. In addition, notices shall be
published in the Financial Times and, so long as any of the series 1 issuer
notes, the series 2 issuer notes, or the series 3 issuer notes are outstanding,
The New York Times or, if either newspaper ceases to be published or, if timely
publication therein is not practicable, in another English language newspaper
or newspapers approved by the note trustee with general circulation in the
United Kingdom and the United States. However, a notice will also be treated as
having been duly given if the information contained in that notice appears on
the relevant page of the Reuters screen or other similar service approved by
the note trustee and notified to noteholders. The notice will be deemed given
on the date of first publication or when it first appears on the screen.

    While the issuer notes are represented by global issuer notes, notices to
noteholders will be valid if published as described in the previous paragraph
or (at the option of the issuer) if delivered to DTC, in the case of the series
1 issuer notes, series 2 issuer notes, and series 3 issuer notes, or Euroclear
and/or Clearstream, Luxembourg, in the case of the series 4 issuer notes and
series 5 issuer notes;

    Any notice delivered to DTC, in the case of the series 1 issuer notes,
series 2 issuer notes and series 3 issuer notes, or Euroclear and/or
Clearstream, Luxembourg, in the case of the series 4 issuer notes, or series 5
issuer notes, will be deemed to be given on the day of such delivery.

    The note trustee may approve some other method of giving notice to
noteholders if that method conforms to market practice and the rules of the UK
Listing Authority and if notice of that other method is given to noteholders.



15. RATING AGENCIES



    If:



       (i)   a confirmation of rating or other response by a rating agency is a
             condition to any action or step under any transaction document; and



       (ii)  a written request for such confirmation or response is delivered to
             each rating agency by the issuer (copied to the note trustee and/or
             the security trustee, as applicable) and either one or more rating
             agency (each a "NON-RESPONSIVE RATING AGENCY") indicates that it
             does not consider such confirmation or response necessary in the
             circumstances or within 30 days of such delivery such request
             elicits no confirmation or response and/or such request elicits no
             statement by such rating agency that such confirmation or response
             could not be given; and



       (iii) at least one rating agency gives such a confirmation or response
             based on the same facts,


                                      237




    then such condition shall be deemed to be modified with respect to the facts
set out in the request referred to in (ii) so that there shall be no
requirement for the confirmation or response from the non-responsive rating
agency.



    The note trustee and/or the security trustee, as applicable, shall be
entitled to treat as conclusive a certificate by any director, officer or
employee of the issuer, Funding 1, the seller, any investment bank or financial
adviser acting in relation to the issuer notes as to any matter referred to in
(ii) in the absence of manifest error or the note trustee and/or the security
trustee, as applicable, having facts contradicting such certificates
specifically drawn to his attention and the note trustee and/or the security
trustee, as applicable, shall not be responsible for any loss, liability,
costs, damages, expenses or inconvenience that may be caused as a result.




16. GOVERNING LAW


    The issuer transaction documents (other than the issuer underwriting
agreement) and the issuer notes will be governed by English law. The courts of
England are to have non-exclusive jurisdiction to settle any disputes which may
arise out of or in connection with the issuer transaction documents (other than
the issuer underwriting agreement) and the issuer notes. The issuer and the
other parties to the issuer transaction documents (other than the issuer
underwriting agreement) irrevocably submit to the non-exclusive jurisdiction of
the courts of England. The issuer underwriting agreement will be governed by
the laws of the State of New York and the issuer and the other parties to the
issuer underwriting agreement irrevocably agree that any state or federal court
in the State of New York will have jurisdiction to hear any dispute arising out
of the issuer underwriting agreement.

                                       238



                           RATINGS OF THE ISSUER NOTES

    The issuer notes are expected, on issue, to be assigned the following
ratings by Moody's, Standard & Poor's and Fitch. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision,
suspension or withdrawal at any time by the assigning rating organisation if,
in its judgement, circumstances (including, without limitation, a reduction in
the credit rating of the Funding 1 swap provider and/or any issuer swap
provider (or, where relevant, the credit support provider of the Funding 1 swap
provider or any of the issuer swap providers), the mortgages trustee GIC
provider and/or the Funding 1 GIC provider) in the future so warrant.



                                STANDARD
CLASS OF ISSUER NOTES  MOODY'S  & POOR'S  FITCH
- ---------------------  -------  --------  -----

                                   
Series 1 class A.....      P-1      A-1+    F1+
Series 2 class A.....      Aaa       AAA    AAA
Series 3 class A.....      Aaa       AAA    AAA
Series 4 class A1....      Aaa       AAA    AAA
Series 4 class A2....      Aaa       AAA    AAA
Series 5 class A.....      Aaa       AAA    AAA
Series 1 class B.....      Aa3        AA     AA
Series 2 class B.....      Aa3        AA     AA
Series 3 class B.....      Aa3        AA     AA
Series 4 class B.....      Aa3        AA     AA
Series 5 class B.....      Aa3        AA     AA
Series 1 class C.....     Baa2       BBB    BBB
Series 2 class C.....     Baa2       BBB    BBB
Series 3 class C.....     Baa2       BBB    BBB
Series 4 class C.....     Baa2       BBB    BBB
Series 5 class C.....     Baa2       BBB    BBB




    The ratings assigned to each class of issuer notes address the likelihood of
full and timely payment to you of all payments of interest on each interest
payment date under those classes of issuer notes. The ratings also address the
likelihood of ultimate payment of principal on the final maturity date of each
class of issuer notes.

    Assignment of the expected ratings to the issuer notes of each class will be
a condition to issue of the issuer notes.

                                       239



                     MATURITY AND PREPAYMENT CONSIDERATIONS

    The average lives of the series 1 issuer notes, the series 2 issuer notes
and the series 3 issuer notes cannot be stated, as the actual rate of repayment
of the loans and redemption of the mortgages and a number of other relevant
factors are unknown. However, calculations of the possible average lives of the
series 1 issuer notes, the series 2 issuer notes and the series 3 issuer notes
can be made based on certain assumptions. For example, based on the assumptions
that:

(1)    none of the previous issuers security nor the issuer security nor the
       Funding 1 security has been enforced;

(2)    the seller is not in breach of the terms of the mortgage sale agreement;

(3)    the seller assigns no new loans to the mortgages trustee after the
       closing date and the loans are assumed to amortise in accordance with the
       assumed constant repayment rate indicated in the table below (subject to
       assumption (4) below);

(4)    the seller assigns to the mortgages trustee sufficient new loans and
       their related security in the period up to but excluding the interest
       payment date in June 2008 such that the aggregate principal amount
       outstanding of loans in the portfolio at any time is not less than
       [GBP]15,750,000,000 or such higher amount as may be required to be
       maintained as a result of new issuers providing new term advances to
       Funding 1 which Funding 1 uses as consideration for the assignment of new
       loans to the trust property;

(5)    neither an asset trigger event nor a non-asset trigger event occurs;

(6)    no event occurs that would cause payments on scheduled amortisation term
       advances or the pass-through term advances to be deferred (unless such
       advances are deferred in accordance with Rule 1 (B) or (C));

(7)    the issuer exercises its option to redeem the issuer notes on the
       interest payment date falling in December 2010, Permanent Financing (No.
       2) PLC refinances its outstanding notes on the interest payment date
       falling in December 2008 and Permanent Financing (No. 1 PLC) refinances
       its outstanding notes on the interest payment date falling in June 2007
       and such that the Funding 1 share and the outstanding trust property does
       not reduce;

(8)    the annualised CPR as at the closing date is assumed to be the same as
       the various assumed rates in the table below;

(9)    the amount in the cash accumulation ledger at the closing date is
       [GBP]633,312,000;

(10)   the only term advance in accumulation as at the closing date is the
       previous series 1 term AAA advance made by Permanent Financing (No. 2)
       PLC; and

(11)   the closing date of the transaction is 25th November, 2003,

the approximate average life of the series 1 issuer notes, the series 2 issuer
notes and the series 3 issuer notes, at various assumed rates of repayment of
the loans, would be as follows:



                   POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE
                    AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE
                LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE
                   SERIES 1     SERIES 1     SERIES 1     SERIES 2     SERIES 2     SERIES 2     SERIES 3     SERIES 3     SERIES 3
                    CLASS A      CLASS B      CLASS C      CLASS A      CLASS B      CLASS C      CLASS A      CLASS B      CLASS C
CONSTANT             ISSUER       ISSUER       ISSUER       ISSUER       ISSUER       ISSUER       ISSUER       ISSUER       ISSUER
REPAYMENT RATE        NOTES        NOTES        NOTES        NOTES        NOTES        NOTES        NOTES        NOTES        NOTES
(% PER ANNUM)       (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)
- --------------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------

                                                                                                     
5%............         1.04         7.05         7.05         5.46         7.05         7.05         7.05         7.05         7.05
10%...........         1.04         7.05         7.05         2.85         7.05         7.05         4.86         7.05         7.05
15%...........         1.04         1.04         1.04         2.79         2.79         2.79         4.67         4.80         4.80
20%...........         1.04         1.04         1.04         2.79         2.79         2.79         4.67         4.80         4.80
25%...........         1.04         1.04         1.04         2.79         2.79         2.79         4.67         4.80         4.80
30%...........         1.04         1.04         1.04         2.79         2.79         2.79         4.67         4.80         4.80
35%...........         1.04         1.04         1.04         2.79         2.79         2.79         4.67         4.80         4.80


                                      240





    Assumptions (1), (2), (3), (4), (5), (6), (7) and (11) relate to
circumstances which are not predictable. No assurance can be given that the
issuer will be in a position to redeem the issuer notes on the interest payment
date falling in December 2010. If the issuer does not so exercise its option to
redeem, then the average lives of the then outstanding issuer notes would be
extended.



    The average lives of the issuer notes are subject to factors largely outside
the control of the issuer and consequently no assurance can be given that these
assumptions and estimates will prove in any way to be realistic and they must
therefore be viewed with considerable caution. For more information in relation
to the risks involved in the use of these estimated average lives, see "RISK
FACTORS -- THE YIELD TO MATURITY OF THE ISSUER NOTES MAY BE ADVERSELY AFFECTED
BY PREPAYMENTS OR REDEMPTIONS ON THE LOANS".


                                       241



                       MATERIAL LEGAL ASPECTS OF THE LOANS

    The following discussion is a summary of the material legal aspects of
English residential property loans and mortgages. It is not an exhaustive
analysis of the relevant law.


GENERAL

    There are two parties to a mortgage. The first party is the mortgagor, who
is the borrower and homeowner. The mortgagor grants the mortgage over its
property. The second party is the mortgagee, who is the lender. Each loan will
be secured by a mortgage which has a first ranking priority over all other
mortgages secured on the property and over all unsecured creditors of the
borrower. Borrowers may create a subsequent mortgage or other secured interest
over the relevant property without the consent of the seller, though such other
mortgage or interest will rank below the seller's mortgage in priority.


NATURE OF PROPERTY AS SECURITY

    There are two forms of title to land in England and Wales: registered and
unregistered. Both systems of title can include both freehold and leasehold
land.


REGISTERED TITLE

    Title to registered land is registered at H.M. Land Registry. Each parcel of
land is given a unique title number. Prior to 13th October, 2003 title to the
land was established by a land or (in the case of land which is subject to a
mortgage or charge) charge certificate containing official copies of the
entries on the register relating to that land, however, pursuant to the Land
Registration Act 2002 which came into force on 13th October, 2003 the provision
of land certificates and charge certificates has now been abolished. Title to
land is now established by reference to entries on the registers held by H.M.
Land Registry.

    There are four classes of registered title. The most common is title
absolute. A person registered with title absolute owns the land free from all
interests other than those entered on the register and those classified as
unregistered interests which override first registration and unregistered
interests which override registered dispositions.

    Title information documents provided by H.M. Land Registry will reveal the
present owner of the land, together with any legal charges and other interests
affecting the land. However, the Land Registration Act 2002 provides that some
interests in the land will bind the land even though they are not capable of
registration at H.M. Land Registry such as unregistered interests which
override first registration and unregistered interests which override
registered dispositions. The title information documents will also contain a
plan indicating the location of the land. However, this plan is not conclusive
as to matters such as the location of boundaries.


UNREGISTERED TITLE

    All land in England and Wales is now subject to compulsory registration on
the happening of any of a number of trigger events, which includes the granting
of a first legal mortgage. However, a small proportion of land in England and
Wales (typically where the land has been in the same ownership for a number of
years) is still unregistered. Title to unregistered land is proved by
establishing a chain of documentary evidence to title going back at least 15
years. Where the land is affected by third party rights, some of those rights
can be proved by documentary evidence or by proof of continuous exercise of the
rights for a prescribed period and do not require registration. However, other
rights would have to be registered at the Central Land Charges Registry in
order to be effective against a subsequent purchaser of the land.


TAKING SECURITY OVER LAND

    Where land is registered, a mortgagee must register its mortgage at H.M.
Land Registry in order to secure priority over any subsequent mortgagee.
Priority of mortgages over registered land is governed by the date of
registration of the mortgage rather than date of creation. However, a
prospective mortgagee is able to obtain a priority period within which to
register his mortgage. If the

                                      242



mortgagee submits a proper application  for registration during this period, its
interest will  take priority  over any application  for registration  of another
interest which is received by H.M. Land Registry during this priority period.

    In the system of unregistered land, the mortgagee protects its interest by
retaining possession of the title deeds to the property. Without the title
deeds to the property, the borrower is unable to establish the necessary chain
of ownership, and is therefore effectively prevented from dealing with its land
without the consent of the mortgagee. Priority of mortgages over unregistered
land is governed first by the possession of title deeds, and in relation to
subsequent mortgages by the registration of a land charge.


THE SELLER AS MORTGAGEE

    The sale of the mortgages by the seller to the mortgages trustee will take
effect in equity only. The mortgages trustee will not apply to H.M. Land
Registry or the Central Land Charges Registry to register or record its
equitable interest in the mortgages. The consequences of this are explained in
the section "RISK FACTORS -- THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT
THE MORTGAGES TRUSTEE HAS NO LEGAL TITLE TO THE MORTGAGES WHICH MAY ADVERSELY
AFFECT PAYMENTS ON THE ISSUER NOTES".


ENFORCEMENT OF MORTGAGES

    If a borrower defaults under a loan, the mortgage conditions provide that
all monies under the loan will become immediately due and payable. The seller
or its successors or assigns would then be entitled to recover all outstanding
principal, interest and fees under the covenant of the borrower contained in
the mortgage conditions to pay or repay those amounts. In addition, the seller
or its successors or assigns may enforce its mortgage in relation to the
defaulted loan. Enforcement may occur in a number of ways, including the
following:

       *     The mortgagee may enter into possession of the property. If it does
             so, it does so in its own right and not as agent of the mortgagor,
             and so may be personally liable for mismanagement of the property
             and to third parties as occupier of the property.

       *     The mortgagee may lease the property to third parties.

       *     The mortgagee may foreclose on the property. Under foreclosure
             procedures, the mortgagor's title to the property is extinguished
             so that the mortgagee becomes the owner of the property. The remedy
             is, because of procedural constraints, rarely used.

       *     The mortgagee may sell the property, subject to various duties to
             ensure that the mortgagee exercises proper care in relation to the
             sale. This power of sale arises under the Law of Property Act 1925.
             The purchaser of a property sold pursuant to a mortgagee's power of
             sale becomes the owner of the property.

                                       243



                             UNITED KINGDOM TAXATION

    The following section summarises the material UK tax consequences of the
purchase, ownership and disposition of the issuer notes based on current law
and practice in the UK. Allen & Overy, UK tax advisers to the issuer ("UK TAX
COUNSEL"), has prepared and reviewed this summary and the opinions of UK tax
counsel are contained in this summary. The summary assumes that the final
documentation conforms with the description in the prospectus. The summary also
assumes that the representations made by each of Funding 1 and the issuer,
respectively, to UK tax counsel that the profit in Funding 1's profit and loss
account will not exceed 0.01 per cent. of the Funding 1 available revenue
receipts and that the profit in the issuer's profit and loss account will not
exceed 0.01 per cent. of the interest on the issuer term advances under the
issuer intercompany loan are correct. It further assumes that all payments made
pursuant to the final documentation are calculated on arm's length terms. The
summary does not purport to be a complete analysis of all tax considerations of
the purchase, ownership and disposition of the issuer notes. It relates to the
position of persons who are the absolute beneficial owners of issuer notes and
may not apply to certain classes of persons such as dealers and persons
connected with the issuer. Noteholders who may be subject to tax in a
jurisdiction other than the UK or who may be unsure as to their tax position
should seek their own professional advice.


TAXATION OF US RESIDENTS

    As discussed in more detail under "-- WITHHOLDING TAX" below, UK tax counsel
is of the opinion that no UK withholding tax will be required in relation to
interest payments on the issuer notes provided that the issuer notes are listed
on a "recognised stock exchange", which includes the London Stock Exchange. If
the issuer notes cease to be listed on a "recognised stock exchange", an amount
must be withheld on account of UK income tax at the lower rate (currently 20%),
subject to any direction to the contrary from the Inland Revenue in respect of
such relief as may be available pursuant to the provisions of an applicable
double taxation treaty.

    Residents of the US are generally not subject to tax in the UK on payments
on the issuer notes under the terms of the double taxation treaty between the
US and the UK (the "TREATY"), subject to completion of administrative
formalities, except where the issuer notes are effectively connected with a
permanent establishment or a fixed base of the noteholder situated in the UK or
where the amounts paid on the issuer notes exceed the return on comparable debt
instruments, in which event the UK may tax the excess in accordance with UK
domestic law.

    Subject to the opinions set out in the preceding paragraphs, UK tax counsel
is of the opinion that, as discussed in more detail under "-- DIRECT ASSESSMENT
OF NON-UK RESIDENT HOLDERS OF ISSUER NOTES TO UK TAX ON INTEREST" below, a
noteholder who is resident in the US for US tax purposes and who is not
resident in the UK for UK tax purposes will not be subject to UK tax in respect
of any payments on the issuer notes unless they are held by or for a trade,
profession or vocation carried on by him through a branch or agency (or, in the
case of a noteholder which is a company and for accounting periods beginning on
or after 1 January, 2003, through a permanent establishment) in the UK.

    It is the opinion of UK tax counsel that US resident noteholders will not be
liable to UK tax in respect of a disposal of the issuer notes provided they are
not within the charge to UK corporation tax and (i) are not resident or
ordinarily resident in the UK, or (ii) do not carry on a trade, profession or
vocation in the UK through a branch or agency in connection with which interest
is received or to which the issuer notes are attributable.

    It is the opinion of UK tax counsel that, as discussed in more detail below
under "-- UK TAXATION OF FUNDING 1 AND THE ISSUER", Funding 1 and the issuer
will generally be subject to UK corporation tax, currently at a rate of 30 per
cent., on the profit reflected in their respective profit and loss accounts as
increased by the amounts of any non-deductible expenses or losses.

    It is the opinion of UK tax counsel that, as discussed in more detail below
under "-- UK TAXATION OF THE MORTGAGES TRUSTEE", the mortgages trustee will
have no liability to UK tax in relation to amounts which it receives on behalf
of Funding 1 or the seller under the mortgages trust.

                                      244



    Except as described in the preceding paragraphs (and as further developed in
the corresponding opinions below), UK tax counsel will render no opinions
relating to the issuer notes, the parties to the transaction, or any aspects of
the transaction.


WITHHOLDING TAX

    There will be no UK withholding tax in relation to interest payments on the
issuer notes provided that, so far as concerns deduction by the issuer or its
paying agents, the issuer notes are listed on a "recognised stock exchange", as
defined in Section 841 of the Income and Corporation Taxes Act 1988 ("ICTA").
(The London Stock Exchange is currently a recognised stock exchange for this
purpose.) If the issuer notes cease to be listed on a "recognised stock
exchange", an amount must be withheld on account of UK income tax at the lower
rate (currently 20 per cent.) from interest paid on them, subject to any
direction to the contrary from the Inland Revenue in respect of such relief as
may be available pursuant to the provisions of an applicable double taxation
treaty or to the interest being paid to persons (including companies within the
charge to UK corporation tax) and in the circumstances specified in Section
349A to 349D of the Income and Corporation Taxes Act 1988.

    Noteholders who are individuals may wish to note that the Inland Revenue has
power to obtain information (including the name and address of the beneficial
owner of the interest) from any person in the UK who either pays interest to,
or receives interest for the benefit of, an individual. Information so obtained
may, in certain circumstances, be exchanged by the Inland Revenue with the tax
authorities of other jurisdictions.


DIRECT ASSESSMENT OF NON-UK RESIDENT HOLDERS OF ISSUER NOTES TO UK TAX ON
INTEREST

    Interest on the issuer notes has a UK source. Accordingly, payments of
interest on the issuer notes will in principle be within the charge to UK tax
even if paid without withholding or deduction. However, it is the opinion of UK
tax counsel that (other than where the provisions of the Treaty apply to allow
certain interest paid to residents of the US to be taxed in the UK) such
payments will not be chargeable to UK tax in the hands of a noteholder who is
not resident for tax purposes in the UK unless such noteholder carries on a
trade, profession or vocation through a branch or agency (or in the case of a
noteholder which is a company and for accounting periods beginning on or after
1st January, 2003, which carries on a trade through a permanent establishment)
in the UK in connection with which the payments are received or to which the
issuer notes are attributable, in which case (subject to exemptions for
interest received by certain categories of agent such as some brokers and
investment managers) tax may be levied on the UK branch or agency or permanent
establishment.


TAXATION OF RETURNS: COMPANIES WITHIN THE CHARGE TO UK CORPORATION TAX

    In general, noteholders who are within the charge to UK corporation tax
(other than authorised unit trusts) will normally be subject to tax on all
profits and gains, including interest and profit and gains attributable to
currency fluctuations, arising on or in connection with the issuer notes under
the loan relationship rules. Any such profits and gains will generally fall to
be calculated in accordance with the statutory accounting treatment of the
issuer notes in the hands of the relevant noteholder, and will generally be
charged to tax as income in respect of each accounting period to which they are
allocated, in accordance with that accounting treatment. Relief may be
available in respect of losses or for related expenses on a similar basis.


TAXATION OF RETURNS: OTHER NOTEHOLDERS

    Noteholders who are not within the charge to UK corporation tax and who are
resident or ordinarily resident in the UK for tax purposes or who carry on a
trade, profession or vocation in the UK through a branch or agency in
connection with which interest on the issuer notes is received or to which the
issuer notes are attributable will generally be liable to UK tax on the amount
of any interest received in respect of the issuer notes. As the series 1 issuer
notes, series 2 issuer notes and series 3 issuer notes are denominated in US
dollars ,the series 4 class A1 issuer notes, series 4 class B issuer notes,
series 4 class C issuer notes, series 5 class B issuer notes and series 5

                                      245



class  C  issuer  notes  are  denominated in  euro,  they  will  not  constitute
"qualifying corporate bonds"  within the meaning of Section 117  of the Taxation
of Chargeable  Gains Act 1992.  Accordingly, a disposal  of any of  these issuer
notes by such noteholders as described  above may give rise to a chargeable gain
or an allowable loss for the purposes of the UK taxation of chargeable gains.

    It is expected that the series 5 class A issuer notes and the series 4 class
A2 issuer notes will be regarded by the Inland Revenue as constituting
"qualifying corporate bonds" within the meaning of Section 117 of the Taxation
of Chargeable Gains Act 1992. Accordingly, a disposal of any of these issuer
notes by such noteholders as described above is not expected to give rise to a
chargeable gain or an allowable loss for the purposes of the UK taxation of
chargeable gains.

    A disposal of issuer notes by such noteholders as described above may also
give rise to a charge to tax on income in respect of an amount representing
interest accrued on the issuer notes since the preceding payment date. For
issuer notes which constitute variable rate securities, taxation in respect of
such a disposal will be computed on the basis that such amount as the Inland
Revenue considers to be just and reasonable will be treated as accrued income.
However, the transferee of a variable rate security will not be entitled to any
relief on such amount. All of the issuer notes will constitute variable rate
issuer notes for this purpose.


STAMP DUTY AND STAMP DUTY RESERVE TAX

    No UK stamp duty or stamp duty reserve tax is payable on the issue or
transfer of the offered global issuer notes or on the issue or transfer of a
note in definitive form.


UK TAXATION OF FUNDING 1 AND THE ISSUER

    It is the opinion of UK tax counsel that Funding 1 and the issuer will
generally be subject to UK corporation tax, currently at a rate of 30 per
cent., on the profit reflected in their respective profit and loss accounts as
increased by the amounts of any non-deductible expenses or losses. Examples of
non-deductible expenses and losses include general provisions for bad debts. In
respect of Funding 1, the profit in the profit and loss account will not exceed
0.01 per cent. of the Funding 1 available revenue receipts. In respect of the
issuer, the profit in the profit and loss account will not exceed 0.01 per
cent. of the interest on the issuer term advances under the issuer intercompany
loan. We refer you to "RISK FACTORS -- TAX PAYABLE BY FUNDING 1 OR THE ISSUER
MAY ADVERSELY AFFECT OUR ABILITY TO MAKE PAYMENTS ON THE ISSUER NOTES".


UK TAXATION OF THE MORTGAGES TRUSTEE

    It is the opinion of UK tax counsel that the mortgages trustee will have no
liability to UK tax in respect of any income, profit or gain arising under
these arrangements. Accordingly, the mortgages trustee will have no liability
to UK tax in relation to amounts which it receives on behalf of Funding 1 or
the seller under the mortgages trust.

                                       246



                          PROPOSED EU SAVINGS DIRECTIVE


    On 3rd June, 2003, the European Council of Economics and Finance Ministers
adopted a Directive on the taxation of savings income (the "EU SAVINGS TAX
DIRECTIVE") under which Member States will be required from a date not earlier
than 1st January, 2005, to provide to the tax authorities of another Member
State details of payments of interest (or similar income) paid by a person
within its jurisdiction to an individual resident in that other Member State,
except that, for a transitional period, Belgium, Luxembourg and Austria will
instead be required (unless during that period they elect otherwise) to operate
a withholding system in relation to such payments (the ending of such
transitional period being dependent upon the conclusion of certain other
agreements relating to information exchange with certain other countries. The
proposals are anticipated to take effect from 1st January, 2005.



    Jersey is not a member of the European Union and therefore is not required
to implement the EU Savings Tax Directive. However, the Policy & Resources
Committee of the States of Jersey has announced that, in keeping with Jersey's
policy of constructive international engagement, Jersey, in line with steps
proposed by other relevant third countries proposes to introduce a withholding
tax system in respect of payments of interest, or other similar income, made to
an individual beneficial owner resident in an EU Member State by a paying agent
situated in Jersey (the terms "beneficial owner" and "paying agent" for this
purpose are as defined in the EU Savings Tax Directive). The withholding tax
system would apply for a transitional period prior to the implementation of a
system of automatic communication to EU Member States of information regarding
such payments. During this transitional period, such an individual beneficial
owner resident in an EU Member State will be entitled to request a paying agent
not to withhold tax from such payments but instead to apply a system by which
the details of such payments are communicated to the tax authorities of the EU
Member State in which the beneficial owner is resident.



    The States of Jersey hve not yet adopted measures to implement these
proposals but are expected to adopt such measures on the same timetable as EU
Member States and other relevant third countries.


                                       247



                      UNITED STATES FEDERAL INCOME TAXATION

GENERAL

    The following section summarises the material US federal income tax
consequences of the purchase, ownership and disposition of the series 1 issuer
notes, series 2 issuer notes and series 3 issuer notes (the "US NOTES"). In
general, the summary assumes that a holder acquires the US notes at original
issuance and holds the US notes as capital assets. It does not purport to be a
comprehensive description of all the tax considerations that may be relevant to
a decision to purchase the US notes. In particular, it does not discuss special
tax considerations that may apply to certain types of taxpayers, including,
without limitation, the following: (i) financial institutions; (ii) insurance
companies; (iii) dealers or traders in stocks, securities, notional principal
contracts or currencies; (iv) tax-exempt entities; (v) regulated investment
companies; (vi) persons that will hold the US notes as part of a "hedging" or
"conversion" transaction or as a position in a "straddle" for US federal income
tax purposes; (vii) persons that own (or are deemed to own) 10 per cent. or
more of the voting shares of the issuer; (viii) persons who hold US notes
through partnerships or other pass-through entities; and (ix) persons that have
a "functional currency" other than the US dollar. In addition, this summary
does not address alternative minimum tax consequences, nor does it describe any
tax consequences arising under the laws of any taxing jurisdiction other than
the US federal government.

    This summary is based on the US Internal Revenue Code of 1986, as amended
(the "CODE"), US Treasury regulations and judicial and administrative
interpretations thereof, in each case as in effect or available on the
effective date of the registration statement. All of the foregoing are subject
to change, and any change may apply retroactively and could affect the tax
consequences described below.

    Allen & Overy, US tax advisers to the issuer ("US TAX COUNSEL"), has
prepared and reviewed this summary of material US federal income tax
consequences. As described under "-- TAX STATUS OF THE ISSUER, FUNDING 1,
MORTGAGES TRUSTEE AND MORTGAGES TRUST", US tax counsel is of the opinion that
the mortgages trustee acting as trustee of the mortgages trust, Funding 1 and
the issuer will not be subject to US federal income tax as a result of their
contemplated activities. As described further under "-- CHARACTERISATION OF THE
US NOTES", US tax counsel is also of the opinion that, although there is no
authority on the treatment of instruments substantially similar to the US
notes, and while not free from doubt, the US notes will be treated as debt for
US federal income tax purposes. Except as described in the two preceding
sentences (and set forth in the corresponding opinions), US tax counsel will
render no opinions relating to the US notes or the parties to the transaction.

    An opinion of US tax counsel is not binding on the US Internal Revenue
Service (the "IRS") or the courts, and no rulings will be sought from the IRS
on any of the issues discussed in this section and there can be no assurance
that the IRS or courts will agree with the conclusions expressed herein.
ACCORDINGLY, INVESTORS SHOULD CONSULT THEIR OWN TAX ADVISERS AS TO THE US
FEDERAL INCOME TAX CONSEQUENCES OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF
THE US NOTES, INCLUDING THE POSSIBLE APPLICATION OF STATE, LOCAL, NON-US OR
OTHER TAX LAWS, AND OTHER US TAX ISSUES AFFECTING THE TRANSACTION.

    As used in this section, the term "UNITED STATES HOLDER" means a beneficial
owner of US notes that is for US federal income tax purposes: (i) a citizen or
resident of the United States; (ii) a corporation (or other entity treated as a
corporation) or partnership, created or organised in or under the laws of the
United States or any state thereof (including the District of Columbia); (iii)
any estate the income of which is subject to US federal income tax regardless
of the source of its income; or (iv) any trust if a court within the United
States is able to exercise primary supervision over the administration of the
trust and one or more US persons have the authority to control all substantial
decisions of the trust. If a partnership holds US notes, the tax treatment of a
partner will generally depend upon the status of the partner and upon the
activities of the partnership. Partners of partnerships holding US notes should
consult their own tax advisers. A "NON-UNITED STATES HOLDER" is a beneficial
owner of US notes that is not a United States holder.

                                      248



TAX STATUS OF THE ISSUER, FUNDING 1, MORTGAGES TRUSTEE AND MORTGAGES TRUST

    Under the transaction documents, each of the issuer, Funding 1 and the
mortgages trustee acting in its capacity as trustee of the mortgages trust
covenants not to engage in any activities in the United States (directly or
through agents), not to derive any income from sources within the United States
as determined under US federal income tax principles, and not to hold any
property if doing so would cause it to be engaged or deemed to be engaged in a
trade or business within the United States as determined under US federal
income tax principles. US tax counsel is of the opinion that, assuming
compliance with the transaction documents, none of the issuer, Funding 1 or the
mortgages trustee acting in its capacity as trustee of the mortgages trust will
be subject to US federal income tax. See "UNITED STATES FEDERAL INCOME TAXATION
- -- GENERAL" for further information regarding this opinion. No elections will
be made to treat the issuer, Funding 1 or the mortgages trustee or any of their
assets as a REMIC or a FASIT (two types of securitisation vehicles having a
special tax status under the Code).


CHARACTERISATION OF THE US NOTES

    Although there is no authority regarding the treatment of instruments that
are substantially similar to the US notes and while it is not free from doubt,
it is the opinion of US tax counsel that the US notes will be treated as debt
for US federal income tax purposes. See "UNITED STATES FEDERAL INCOME TAXATION
- -- GENERAL" for further information regarding this opinion. The issuer intends
to treat the US notes as indebtedness of the issuer for all purposes, including
US tax purposes. The discussion in the next section assumes this result.

    The US notes will not be qualifying real property loans in the hands of
domestic savings and loan associations, real estate investment trusts, or
REMICs under sections 7701(a)(19)(C), 856(c) or 860G(a)(3) of the Code,
respectively.


TAXATION OF UNITED STATES HOLDERS OF THE US NOTES

QUALIFIED STATED INTEREST AND ORIGINAL ISSUE DISCOUNT.

    The issuer intends to treat interest on the US notes as "QUALIFIED STATED
INTEREST" under US Treasury regulations relating to original issue discount
(hereafter the "OID REGULATIONS"). As a consequence, discount on the US notes
arising from an issuance at less than par will only be required to be accrued
under the OID regulations if such discount exceeds a statutorily defined de
minimis amount. Qualified stated interest, which generally must be
unconditionally payable at least annually, is taxed under a holder's normal
method of accounting as ordinary interest income. De minimis OID is included in
income on a pro rata basis as principal payments are made on the US notes.

    It is possible that interest on the class B and class C US notes could be
treated as original issue discount ("OID") because such interest is subject to
deferral in certain limited circumstances. A United States holder of a US note
issued with OID must include OID in income over the term of such US note under
a constant yield method that takes into account the compounding of interest.
Under the Code, OID is calculated and accrued using prepayment assumptions
where payments on a debt instrument may be accelerated by reason of prepayments
of other obligations securing such debt instrument. Moreover, the legislative
history to the provisions provide that the same prepayment assumptions used to
price a debt instrument be used to calculate OID, as well as to accrue market
discount and amortise premium. Here, prepayment of the mortgage loans is not
expected to alter the scheduled principal payments on the class B and class C
US notes and accordingly, the issuer intends to assume that the class B and
class C US notes will have their principal repaid according to the schedule for
purposes of accruing any OID. No representation is made that the mortgage loans
will pay on the basis of such prepayment assumption or in accordance with any
other prepayment scenario.

    As an alternative to the above treatments, United States holders may elect
to include in gross income all interest with respect to the US notes, including
stated interest, acquisition discount, OID, de minimis OID, market discount, de
minimis market discount, and unstated interest, as adjusted by any amortisable
bond premium or acquisition premium, using the constant yield method described
above.

                                      249



    Interest income on the US notes will be treated as foreign source income for
US federal income tax purposes, which may be relevant in calculating a United
States holder's foreign tax credit limitation for US federal income tax
purposes. The limitation on foreign taxes eligible for the US foreign tax
credit is calculated separately with respect to specific classes of income. For
this purpose, the interest on the US notes should generally constitute "passive
income" or, in the case of certain United States holders, "financial services
income".

SALES AND RETIREMENT

    In general, a United States holder of a US note will have a basis in such US
note equal to the cost of the US note to such holder, and reduced by any
payments thereon other than payments of stated interest. Upon a sale or
exchange of the US note, a United States holder will generally recognise gain
or loss equal to the difference between the amount realized (less any accrued
interest, which would be taxable as such) and the holder's tax basis in the US
note. Such gain or loss will be long-term capital gain or loss if the United
States holder has held the US note for more than one year at the time of
disposition. PROSPECTIVE INVESTORS SHOULD CONSULT THEIR OWN TAX ADVISERS
REGARDING THE TREATMENT OF CAPITAL GAINS (WHICH MAY BE TAXED AT LOWER RATES
THAN ORDINARY INCOME FOR TAXPAYERS WHO ARE INDIVIDUALS, TRUSTS OR ESTATES THAT
HOLD THE US NOTES FOR MORE THAN ONE YEAR) AND CAPITAL LOSSES (THE DEDUCTIBILITY
OF WHICH IS SUBJECT TO LIMITATIONS).


TAXATION OF NON-UNITED STATES HOLDERS OF THE US NOTES

    Subject to the backup withholding rules discussed below, a Non-United States
holder generally should not be subject to US federal income or withholding tax
on any payments on a US note and gain from the sale, redemption or other
disposition of a US note unless: (i) that payment and/or gain is effectively
connected with the conduct by that Non-United States holder of a trade or
business in the United States; (ii) in the case of any gain realised on the
sale or exchange of a US note by an individual Non-United States holder, that
holder is present in the United States for 183 days or more in the taxable year
of the sale, exchange or retirement and certain other conditions are met; or
(iii) the Non-United States holder is subject to tax pursuant to provisions of
the Code applicable to certain expatriates. NON-UNITED STATES HOLDERS SHOULD
CONSULT THEIR OWN TAX ADVISERS REGARDING THE US FEDERAL INCOME AND OTHER TAX
CONSEQUENCES OF OWNING US NOTES.


ALTERNATIVE CHARACTERIZATION OF THE US NOTES

    The proper characterization of the arrangement involving the issuer and the
holders of the US notes is not clear because there is no authority on
transactions comparable to that contemplated herein. The issuer intends to
treat the US notes as debt for all US federal income tax purposes. Prospective
investors should consult their own tax advisers with respect to the potential
impact of an alternative characterization of the US notes for US tax purposes.

    One possible alternative characterization is that the IRS could assert that
the class C notes or any other class of notes should be treated as equity in
the issuer for US federal income tax purposes. If the class C notes or any
other class of notes were treated as equity, United States holders of such
notes would be treated as owning equity in a passive foreign investment company
("PFIC") which, depending on the level of ownership of such United States
holders and certain other factors, might also constitute an interest in a
controlled foreign corporation for such United States holder. This would have
certain timing and character consequences for United States holders and could
require certain elections and disclosures that would need to be made shortly
after acquisition to avoid potentially adverse US tax consequences.

    If a United States holder were treated as owning an equity interest in a
PFIC, unless a United States holder makes a "QEF ELECTION" or "MARK TO MARKET
ELECTION", a United States holder will be subject to a special tax regime (i)
in respect of gains realized on the sale or other disposition of the relevant
notes, and (ii) in respect of distributions on the relevant notes held for more
than one taxable year to the extent those distributions constitute "EXCESS
DISTRIBUTIONS". Although not free from doubt, the PFIC rules should not apply
to gain realized in respect of any notes disposed of during the same taxable
year in which such notes are acquired. An excess distribution generally
includes dividends or other distributions received from a PFIC in any taxable
year to the extent the

                                      250



amount of such distributions exceeds 125  per cent. of the average distributions
for the three  preceding years (or, if shorter, the  investor's holding period).
Because the US notes  pay interest at a floating rate, it  is possible that a US
holder will  receive "EXCESS DISTRIBUTIONS" as  a result of fluctuations  in the
rate of  USD-LIBOR over the term  of US notes.  In general, under PFIC  rules, a
United States holder will be required  to allocate such excess distributions and
any gain realized  on a sale of its  notes to each day during  the United States
holder's holding period  for the notes, and will be taxable  at the highest rate
of  taxation  applicable  to  the  notes  for  the  year  to  which  the  excess
distribution or gain is allocable (without  regard to the United States holder's
other items of income and loss  for such taxable year) (the "DEFERRED TAX"). The
deferred  tax  (other  than  the  tax  on  amounts  allocable  to  the  year  of
disposition  or receipt  of  the  distribution) will  then  be  increased by  an
interest  charge computed  by  reference  to the  rate  generally applicable  to
underpayments of tax  (which interest charge generally will  be a non-deductible
interest expense for individual taxpayers).


BACKUP WITHHOLDING AND INFORMATION REPORTING

    Backup withholding and information reporting requirements may apply to
certain payments on the US notes and proceeds of the sale or redemption of the
US notes to United States holders. The issuer, its agent, a broker, or any
paying agent, as the case may be, may be required to withhold tax from any
payment that is subject to backup withholding if the United States holder fails
to furnish the United States holder's taxpayer identification number (usually
on IRS Form W-9), to certify that such United States holder is not subject to
backup withholding, or to otherwise comply with the applicable requirements of
the backup withholding rules. Certain United States holders (including, among
others, corporations) are not subject to the backup withholding and information
reporting requirements. Non-United States holders may be required to comply
with applicable certification procedures (usually on IRS Form W-8BEN) to
establish that they are not United States holders in order to avoid the
application of such information reporting requirements and backup withholding.

    Payments of principal or interest made to or through a foreign office of a
custodian, nominee or other agent acting on behalf of a beneficial owner of a
US note generally will not be subject to backup withholding. However, if such
custodian, nominee or other agent is (i) a United States person (as defined in
section 7701(a)(30) of the Code), (ii) a controlled foreign corporation (as
defined in section 957(a) of the Code), (iii) a foreign person 50 per cent. or
more of whose gross income is effectively connected with a US trade or business
for a specified three-year period, or (iv) a foreign partnership if (A) at any
time during its tax year, one or more of its partners are United States persons
(as defined in applicable Treasury regulations) who in the aggregate hold more
than 50 per cent. of the income or capital interest in the partnership or (B)
at any time during its taxable year, it is engaged in a US trade or business
(each of (i) through (iv), a "US CONNECTED HOLDER"), such custodian, nominee or
other agent may be subject to certain information reporting requirements with
respect to such payment unless it has in its records documentary evidence that
the beneficial owner is not a United States holder and certain conditions are
met or the beneficial owner otherwise establishes an exemption. Principal and
interest paid by the US office of a custodian, nominee or agent will be subject
to both backup withholding and information reporting unless the beneficial
owner certifies its non-US status under penalties of perjury or otherwise
establishes an exemption. Payments of proceeds on the sale of a US note made to
or through a foreign office of a broker will not be subject to backup
withholding. However, if such broker is a US Connected Holder, information
reporting will be required unless the broker has in its records documentary
evidence that the beneficial owner is not a United States holder and certain
conditions are met or the beneficial owner otherwise establishes an exemption.
Payments of proceeds on the sale of a US note made to or through the US office
of a broker will be subject to backup withholding and information reporting
unless the beneficial owner certifies, under penalties of perjury, that it is
not a US holder or otherwise establishes an exemption.

                                      251



    Backup withholding is not an additional tax. Any amounts withheld under the
backup withholding rules will be refunded or credited against the United States
holder's US federal income tax liability, provided that the required
information is furnished to the IRS. HOLDERS OF US NOTES SHOULD CONSULT THEIR
TAX ADVISERS AS TO THEIR QUALIFICATION FOR EXEMPTION FROM BACKUP WITHHOLDING
AND THE PROCEDURE FOR OBTAINING AN EXEMPTION.

    THE US FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE IS INCLUDED FOR GENERAL
INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON AN OWNER'S PARTICULAR
SITUATION. HOLDERS OF US NOTES SHOULD CONSULT THEIR OWN TAX ADVISERS WITH
RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE OWNERSHIP AND DISPOSITION OF THE
US NOTES, INCLUDING THE TAX CONSEQUENCES UNDER STATE, LOCAL, FOREIGN AND OTHER
TAX LAWS AND THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX LAWS.

                                       252



              MATERIAL JERSEY (CHANNEL ISLANDS) TAX CONSIDERATIONS

TAX STATUS OF THE MORTGAGES TRUSTEE AND THE MORTGAGES TRUST

    It is the opinion of Jersey (Channel Islands) tax counsel that the mortgages
trustee is resident in Jersey for taxation purposes and will be liable to
income tax in Jersey at a rate of 20 per cent. in respect of the profits it
makes from acting as trustee of the mortgages trust. The mortgages trustee will
not be liable for any income tax in Jersey in respect of any income it receives
in its capacity as mortgages trustee on behalf of the beneficiaries of the
mortgages trust.

                                       253



                              ERISA CONSIDERATIONS

    The offered issuer notes are eligible for purchase by employee benefit plans
and other plans subject to the US Employee Retirement Income Security Act of
1974, as amended ("ERISA") and/or the provisions of Section 4975 of the Code
and by governmental plans that are subject to state, local or other federal law
of the United States that is substantially similar to ERISA or Section 4975 of
the Code, subject to consideration of the issues described in this section.
ERISA imposes certain requirements on "EMPLOYEE BENEFIT PLANS" (as defined in
Section 3(3) of ERISA) subject to ERISA, including entities such as collective
investment funds and separate accounts whose underlying assets include the
assets of such plans (collectively, "ERISA PLANS") and on those persons who are
fiduciaries with respect to ERISA Plans. Investments by ERISA Plans are subject
to ERISA's general fiduciary requirements, including the requirements of
investment prudence and diversification and the requirement that an ERISA
Plan's investments be made in accordance with the documents governing the Plan.
The prudence of a particular investment must be determined by the responsible
fiduciary of an ERISA Plan by taking into account the ERISA Plan's particular
circumstances and all of the facts and circumstances of the investment
including, but not limited to, the matters discussed under "RISK FACTORS" and
the fact that in the future there may be no market in which such fiduciary will
be able to sell or otherwise dispose of the offered issuer notes.

    Section 406 of ERISA and Section 4975 of the Code prohibit certain
transactions involving the assets of an ERISA Plan (as well as those plans that
are not subject to ERISA but which are subject to Section 4975 of the Code,
such as individual retirement accounts (together with ERISA Plans, the
"PLANS")) and certain persons (referred to as "PARTIES IN INTEREST" or
"DISQUALIFIED PERSONS") having certain relationships to such Plans, unless a
statutory or administrative exemption is applicable to the transaction. A party
in interest or disqualified person who engages in a prohibited transaction may
be subject to excise taxes and other penalties and liabilities under ERISA and
the Code.

    The seller, the issuer, the servicer, the mortgages trustee, Funding 1 or
any other party to the transactions contemplated by the transaction documents
may be parties in interest or disqualified persons with respect to many Plans.
Prohibited transactions within the meaning of Section 406 of ERISA or Section
4975 of the Code may arise if any of the offered issuer notes is acquired or
held by a Plan with respect to which the issuer, the servicer, the mortgages
trustee, Funding 1 or any other party to such transactions is a party in
interest or a disqualified person. Certain exemptions from the prohibited
transaction provisions of Section 406 of ERISA and Section 4975 of the Code may
be applicable, however, depending in part on the type of Plan fiduciary making
the decision to acquire any such issuer notes and the circumstances under which
such decision is made. Included among these exemptions are Prohibited
Transaction Class Exemption ("PTCE") 91-38 (relating to investments by bank
collective investment funds), PTCE 84-14 (relating to transactions effected by
a "QUALIFIED PROFESSIONAL ASSET MANAGER"), PTCE 95-60 (relating to transactions
involving insurance company general accounts), PTCE 90-1 (relating to
investments by insurance company pooled separate accounts) and PTCE 96-23
(relating to transactions determined by in-house asset managers). There can be
no assurance that any of these class exemptions or any other exemption will be
available with respect to any particular transaction involving any such issuer
notes.

    Each purchaser and subsequent transferee of any offered issuer note will be
deemed by such purchase or acquisition of any such note to have represented and
warranted, on each day from the date on which the purchaser or transferee
acquires such note through and including the date on which the purchaser or
transferee disposes of such note, either that (A) it is not a Plan or an entity
whose underlying assets include the assets of any Plan or a governmental plan
which is subject to any federal, state or local law of the United States that
is substantially similar to the provisions of section 406 of ERISA or section
4975 of the Code or (B) its purchase, holding and disposition of such note will
not result in a prohibited transaction under section 406 of ERISA or section
4975 of the Code (or, in the case of a governmental plan, any substantially
similar federal, state or local law of the United States) for which an
exemption is not available.

                                      254



    In addition, the US Department of Labor has promulgated a regulation, 29
C.F.R. Section 2510.3-101 (the "PLAN ASSET REGULATION"), describing what
constitutes the assets of a Plan with respect to the Plan's investment in an
entity for purposes of certain provisions of ERISA, including the fiduciary
responsibility provisions of Title 1 of ERISA, and section 4975 of the Code.
Under the Plan Asset Regulation, if a Plan invests in an "EQUITY INTEREST" of
an entity that is neither a "PUBLICLY-OFFERED SECURITY" nor a security issued
by an investment company registered under the 1940 Act, the Plan's assets
include both the equity interest and an undivided interest in each of the
entity's underlying assets, unless one of the exceptions to such treatment
described in the Plan Asset Regulation applies. Under the Plan Asset
Regulation, a security which is in debt form may be considered an "EQUITY
INTEREST" if it has "SUBSTANTIAL EQUITY FEATURES". If the issuer were deemed
under the Plan Asset Regulation to hold plan assets by reason of a Plan's
investment in any of the offered issuer notes, such plan assets would include
an undivided interest in the assets held by the issuer and transactions by the
issuer would be subject to the fiduciary responsibility provisions of Title I
of ERISA and the prohibited transaction provisions of ERISA and Section 4975 of
the Code.

    Any insurance company proposing to purchase any of the offered issuer notes
using the assets of its general account should consider the extent to which
such investment would be subject to the requirements of ERISA in light of the
US Supreme Court's decision in John Hancock Mutual Life Insurance Co. v. Harris
Trust and Savings Bank and under any subsequent guidance that may become
available relating to that decision. In particular, such an insurance company
should consider the retroactive and prospective exemptive relief granted by the
Department of Labor for transactions involving insurance company general
accounts in PTCE 95-60, 60 Fed. Reg. 35925 (July 12, 1995), the enactment of
Section 401(c) of ERISA by the Small Business Job Protection Act of 1996
(including, without limitation, the expiration of any relief granted
thereunder) and the Insurance Company General Account Regulations, 65 Fed. Reg.
No. 3 (5th January, 2000) (codified at 29 C.F.R. pt. 2550) that became
generally applicable on 5th July, 2001.

    Each Plan fiduciary who is responsible for making the investment decisions
whether to purchase or commit to purchase and to hold any of the offered issuer
notes should determine whether, under the documents and instruments governing
the Plan, an investment in such issuer notes is appropriate for the Plan,
taking into account the overall investment policy of the Plan and the
composition of the Plan's investment portfolio. Any Plan proposing to invest in
such issuer notes (including any governmental plan) should consult with its
counsel to confirm that such investment will not result in a non-exempt
prohibited transaction and will satisfy the other requirements of ERISA and the
Code (or, in the case of a governmental plan, any substantially similar state,
local or other federal law).

    The sale of any offered issuer notes to a Plan is in no respect a
representation by the seller, the issuer, the servicer, the mortgages trustee,
Funding 1 or any other party to the transactions that such an investment meets
all relevant legal requirements with respect to investments by Plans generally
or any particular Plan, or that such an investment is appropriate for Plans
generally or any particular Plan.

                                       255



              ENFORCEMENT OF FOREIGN JUDGMENTS IN ENGLAND AND WALES

    The issuer is a UK public limited company incorporated with limited
liability in England and Wales. Any final and conclusive judgment of any United
States federal or state court having jurisdiction recognised by England or
Wales in respect of an obligation of the issuer in respect of the issuer notes
which is for a fixed sum of money and which has not been stayed or satisfied in
full, would be enforceable by action against the issuer in the courts of
England and Wales without a re-examination of the merits of the issues
determined by the proceedings in that United States federal or state court, as
applicable, unless:

       *     the proceedings in that United States federal or state court, as
             applicable, involved a denial of the principles of natural or
             substantial justice;

       *     the judgment is contrary to the public policy of England or Wales;

       *     the judgment was obtained by fraud or duress or was based on a
             clear mistake of fact;

       *     the judgment is of a public nature (for example, a penal or revenue
             judgment);

       *     there has been a prior judgment in another court between the same
             parties concerning the same issues as are dealt with in the
             judgment of the United States federal or state court, as
             applicable;

       *     enforcement would breach section 5 of the Protection of Trading
             Interests Act 1980; or

       *     enforcement proceedings are not instituted within six years after
             the date of the judgment.

    A judgment by a court may be given in some cases only in sterling. The
issuer expressly submits to the non-exclusive jurisdiction of the courts of
England for the purpose of any suit, action or proceedings arising out of this
offering.

    All of the directors and executive officers of the issuer reside outside the
United States. Substantially all or a substantial portion of the assets of all
or many of those persons are located outside the United States. As a result, it
may not be possible for holders of the issuer notes to effect service of
process within the United States upon those persons or to enforce against them
judgments obtained in United States courts predicated upon the civil liability
provisions of federal securities laws of the United States. Based on the
restrictions referred to in this section, there is doubt as to the
enforceability in England and Wales, in original actions or in actions for
enforcement of judgments of United States courts, of civil liabilities
predicated upon the federal securities laws of the United States.

                                       256



                  UNITED STATES LEGAL INVESTMENT CONSIDERATIONS

    None of the issuer notes will constitute "MORTGAGE RELATED SECURITIES" under
the United States Secondary Mortgage Market Enhancement Act of 1984, as
amended.

    No representation is made as to the proper characterisation of the issuer
notes for legal investment purposes, financial institutional regulatory
purposes, or other purposes, or as to the ability of particular investors to
purchase the issuer notes under applicable legal investment restrictions. These
uncertainties may adversely affect the liquidity of the issuer notes.
Accordingly, all institutions whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities should consult with their legal advisors in determining
whether and to what extent the issuer notes constitute legal investments or are
subject to investment, capital or other restrictions.


                                     EXPERTS

    The financial statements of Permanent Funding (No. 1) Limited as of and for
the period ended 30th June, 2003 have been included in this prospectus, in
reliance upon the report of KPMG Audit Plc, independent accountants, as stated
in their report appearing herein, and upon the authority of said firm as
experts in accounting and auditing.

    The balance sheet of Permanent Financing (No. 3) PLC as of 30th October,
2003 has been included in this prospectus, in reliance upon the report of KPMG
Audit Plc, independent accountants, as stated in their report appearing herein,
and upon the authority of said firm as experts in accounting and auditing.


                                  LEGAL MATTERS

    An opinion with respect to English law regarding the issuer notes, including
matters relating to the validity of the issuance of the issuer notes, will be
provided to the issuer and the underwriters by Allen & Overy. An opinion with
respect to United States law regarding the issuer notes, including matters of
United States federal income tax law with respect to the series 1 issuer notes,
the series 2 issuer notes and the series 3 issuer notes will be provided to the
issuer and the underwriters by Allen & Overy. Opinions with respect to United
States law will be provided to the underwriters by Sidley Austin Brown & Wood.

                                       257



                                  UNDERWRITING

UNITED STATES

    The issuer has agreed to sell, and Citigroup Global Markets Limited, Credit
Suisse First Boston (Europe) Limited and UBS Securities LLC (the "CLASS A LEAD
UNDERWRITERS") and the other underwriters for the series 1 class A issuer
notes, the series 2 class A issuer notes and the series 3 class A issuer notes
listed in the following table (the "CLASS A UNDERWRITERS") have agreed to
purchase, the principal amount of those issuer notes listed in such table (also
called the "CLASS A OFFERED ISSUER NOTES"). The issuer has agreed to sell, and
Citigroup Global Markets Limited and Credit Suisse First Boston (Europe)
Limited (the "CLASS B/C LEAD UNDERWRITERS" and, together with the class A lead
underwriters, the "LEAD UNDERWRITERS") have agreed to purchase, the principal
amount of those issuer notes listed in the following tables (also called the
"CLASS B/C OFFERED ISSUER NOTES" and, together with the class A offered issuer
notes, the "OFFERED ISSUER NOTES"). The terms of these purchases are governed
by an underwriting agreement among the issuer and the lead underwriters.



                                                PRINCIPAL     PRINCIPAL     PRINCIPAL
                                                AMOUNT OF     AMOUNT OF     AMOUNT OF
                                               THE SERIES    THE SERIES    THE SERIES
                                                1 CLASS A     2 CLASS A     3 CLASS A
UNDERWRITERS                                 ISSUER NOTES  ISSUER NOTES  ISSUER NOTES
- -------------------------------------------  ------------  ------------  ------------

                                                                         
Citigroup Global Markets Limited...........            __            __            __
Credit Suisse First Boston (Europe) Limited            __            __            __
J.P. Morgan Securities Inc.................            __            __            __
Morgan Stanley & Co. International Limited.            __            __            __
UBS Securities LLC.........................            __            __            __

                                             ------------  ------------  ------------
Total......................................            __            __            __
                                             ============  ============  ============








                                                PRINCIPAL     PRINCIPAL     PRINCIPAL
                                                AMOUNT OF     AMOUNT OF     AMOUNT OF
                                             THE SERIES 1  THE SERIES 2  THE SERIES 3
                                                  CLASS B       CLASS B       CLASS B
UNDERWRITERS                                 ISSUER NOTES  ISSUER NOTES  ISSUER NOTES
- -------------------------------------------  ------------  ------------  ------------
                                                                         
Citigroup Global Markets Limited...........            __            __            __
Credit Suisse First Boston (Europe) Limited            __            __            __
                                             ------------  ------------  ------------

Total......................................            __            __            __
                                             ============  ============  ============



                                      258





                                                PRINCIPAL     PRINCIPAL     PRINCIPAL
                                                AMOUNT OF     AMOUNT OF     AMOUNT OF
                                               THE SERIES    THE SERIES    THE SERIES
                                                1 CLASS C     2 CLASS C     3 CLASS C
UNDERWRITERS                                 ISSUER NOTES  ISSUER NOTES  ISSUER NOTES
- -------------------------------------------  ------------  ------------  ------------

                                                                         
Citigroup Global Markets Limited...........            __            __            __
Credit Suisse First Boston (Europe) Limited            __            __            __
                                             ------------  ------------  ------------

Total......................................            __            __            __
                                             ============  ============  ============



    The class A underwriters or affiliates of certain of the class A
underwriters have also agreed to pay and subscribe for the series 4 class A
issuer notes and the series 5 class A issuer notes and the class B/C
underwriters or affiliates of certain of the class B/C underwriters have also
agreed to pay and subscribe for the series 4 class B issuer notes, the series 4
class C issuer notes, the series 5 class B issuer notes and the series 5 class
C issuer notes, none of which are being offered pursuant to this prospectus, on
the closing date.


    The underwriters will offer and sell the offered issuer notes in the United
States only through their selling agents which are registered broker-dealers in
the United States.





    The issuer has agreed to pay to the underwriters of the series 1 class A
issuer notes a selling commission of __ per cent. of the aggregate principal
amount of the series 1 class A issuer notes and a management and underwriting
fee of __ per cent. of the aggregate principal amount of the series 1 class A
issuer notes. The issuer has also agreed to pay to the underwriters of the
series 1 class B issuer notes a selling commission of __ per cent. of the
aggregate principal amount of the series 1 class B issuer notes and a
management and underwriting fee of __ per cent. of the aggregate principal
amount of the series 1 class B issuer notes. The issuer has also agreed to pay
to the underwriters of the series 1 class C issuer notes a selling commission
of __ per cent. of the aggregate principal amount of the series 1 class C
issuer notes and a management and underwriting fee of __ per cent. of the
aggregate principal amount of the series 1 class C issuer notes.

    The issuer has agreed to pay to the underwriters of the series 2 class A
issuer notes a selling commission of __ per cent. of the aggregate principal
amount of the series 2 class A issuer notes and a management and underwriting
fee of __ per cent. of the aggregate principal amount of the series 2 class A
issuer notes. The issuer has also agreed to pay to the underwriters of the
series 2 class B issuer notes a selling commission of __ per cent. of the
aggregate principal amount of the series 2 class B issuer notes and a
management and underwriting fee of __ per cent. of the aggregate principal
amount of the series 2 class B issuer notes. The issuer has also agreed to pay
the underwriters of the series 2 class C issuer notes a selling commission of
__ per cent. of the aggregate principal amount of the series 2 class C issuer
notes and a management and underwriting fee of __ per cent. of the aggregate
principal amount of the series 2 class C issuer notes.

    The issuer has also agreed to pay to the underwriters of the series 3 class
A issuer notes a selling commission of __ per cent. of the aggregate principal
amount of the series 3 class A issuer notes and a management and underwriting
fee of __ per cent. of the aggregate principal amount of the series 3 class A
issuer notes. The issuer has also agreed to pay to the underwriters of the
series 3 class B issuer notes a selling commission of __ per cent. of the
aggregate principal amount of the series 3 class B issuer notes and a
management and underwriting fee of __ per cent. of the aggregate principal
amount of the series 3 class B issuer notes. The issuer has also agreed to pay
the underwriters of the series 3 class C issuer notes a selling commission of
__ per cent. of the aggregate principal amount of the series 3 class C issuer
notes and a management and underwriting fee of __ per cent. of the aggregate
principal amount of the series 3 class C issuer notes.

    In the event that an underwriter fails to purchase the issuer notes
allocated to it in accordance with the terms of the issuer underwriting
agreement, the issuer underwriting agreement provides that in certain
circumstances the issuer underwriting agreement may be terminated.

                                      259



    The class A lead underwriters have advised the issuer that the class A
underwriters propose initially to offer the series 1 class A issuer notes to
the public at the public offering price stated on the cover page of this
prospectus, and to some dealers at that price, less a concession up to __ per
cent. for each series 1 class A issuer note. The class A underwriters may
allow, and those dealers may re-allow, concessions up to __ per cent. of the
principal balance of the series 1 class A issuer notes to some brokers and
dealers.

    The class B/C lead underwriters have advised the issuer that they propose
initially to offer the series 1 class B issuer notes and the series 1 class C
issuer notes to the public at the public offering price stated on the cover
page of this prospectus, and to some dealers at that price, less a concession
up to __ per cent. for each series 1 class B issuer note and up to __ per cent.
for each series 1 class C issuer note. The class B/C lead underwriters may
allow, and those dealers may re-allow, concessions up to __ per cent. of the
principal balance of the series 1 class B issuer notes, and up to __ per cent.
of the principal balance of the series 1 class C issuer notes, to some brokers
and dealers.

    The class A lead underwriters have advised the issuer that the class A
underwriters propose initially to offer the series 2 class A issuer notes to
the public at the public offering price stated on the cover page of this
prospectus, and to some dealers at that price, less a concession up to __ per
cent. for each series 2 class A issuer note. The class A underwriters may
allow, and those dealers may re-allow, concessions up to __ per cent. of the
principal balance of the series 2 class A issuer notes to some brokers and
dealers.

    The class B/C lead underwriters have advised the issuer that they propose
initially to offer the series 2 class B issuer notes and the series 2 class C
issuer notes to the public at the public offering price stated on the cover
page of this prospectus, and to some dealers at that price, less a concession
up to __ per cent. for each series 2 class B issuer note and up to __ per cent.
for each series 2 class C issuer note. The class B/C lead underwriters may
allow, and those dealers may re-allow, concessions up to __ per cent. of the
principal balance of the series 2 class B issuer notes and up to __ per cent.
of the principal balance of the series 2 class C issuer notes, to some brokers
and dealers.

    The class A lead underwriters have advised the issuer that the class A
underwriters propose initially to offer the series 3 class A issuer notes to
the public at the public offering price stated on the cover page of this
prospectus, and to some dealers at that price, less a concession up to __ per
cent. for each series 3 class A issuer note. The class A underwriters may
allow, and those dealers may re-allow, concessions up to __ per cent. of the
principal balance of the series 3 class A issuer notes to some brokers and
dealers.

    The class B/C lead underwriters have advised the issuer that they propose
initially to offer the series 3 class B issuer notes and the series 3 class C
issuer notes to the public at the public offering price stated on the cover
page of this prospectus, and to some dealers at that price, less a concession
up to __ per cent. for each series 3 class B issuer note and up to __ per cent.
for each series 3 class C issuer note. The class B/C lead underwriters may
allow, and those dealers may re-allow, concessions up to __ per cent. of the
principal balance of the series 3 class B issuer notes and up to __ per cent.
of the principal balance of the series 3 class C issuer notes, to some brokers
and dealers.

    The management and underwriting fees and selling commissions that the issuer
has agreed to pay to the underwriters will be paid to the underwriters on
behalf of the issuer by Funding 1 from the proceeds of the third start-up loan.

    After the initial offering, the underwriters may change the public offering
price and any other selling terms.


    Additional offering expenses are estimated to be US$__, which will be paid
by the seller on behalf of the issuer.


    The issuer and Halifax have agreed to indemnify the underwriters against
certain liabilities, including liabilities under the US Securities Act of 1933,
as amended.

                                      260



    The underwriters or their affiliates may engage in over-allotment
transactions, also known as short sales, short covering transactions,
stabilising transactions and penalty bids for the offered issuer notes under
Regulation M under the US Securities Exchange Act of 1934, as amended.

       *     Short sales involve the sale by the underwriters of more offered
             issuer notes than they are required to purchase in the offering.
             This type of short sale is commonly referred to as a "naked" short
             sale due to the fact that the underwriters do not have an option to
             purchase these additional offered issuer notes in the offering. The
             underwriters must close out any naked short position by entering
             into short covering transactions as described below. A naked short
             position is more likely to be created if the underwriters are
             concerned that there may be downward pressure on the price of the
             offered issuer notes in the open market after pricing that could
             adversely affect investors who purchase in the offering.

       *     Short covering transactions involve purchases of the offered issuer
             notes in the open market after the distribution has been completed
             in order to cover naked short positions.

       *     Stabilising transactions permit bids to purchase the offered issuer
             notes so long as the stabilising bids do not exceed a specified
             maximum.

       *     Penalty bids permit the underwriters to reclaim a selling
             concession from a syndicate member when the offered issuer notes
             originally sold by that syndicate member are purchased in a short
             covering transaction.

    Similar to other purchase transactions, these transactions may have the
effect of raising or maintaining the market price of the offered issuer notes
or preventing or retarding a decline in the market price of the offered issuer
notes. As a result, these transactions may cause the prices of the offered
issuer notes to be higher than they would otherwise be in the absence of those
transactions. Neither the issuer nor any of the underwriters represent that any
underwriter will engage in any of these transactions or that these
transactions, once begun, will not be discontinued without notice at any time.

    The offered issuer notes will be registered under the US Securities Act of
1933, as amended.

    The offered issuer notes will not be offered or sold via the internet, e-
mail or through similar electronic channels except that certain underwriters
may deliver copies of this prospectus via e-mail to persons who have given, and
not withdrawn, their prior consent to receive copies of this prospectus in that
format.


UNITED KINGDOM

    Each class A underwriter (with respect to the class A offered issuer notes
only) and each class B/C lead underwriter (with respect to the class B/C
offered issuer notes only) will represent and agree that:

       *     in relation to any offered issuer notes which have a maturity of
             one year or more and which are to be admitted to the official list
             maintained by the UK Listing Authority, it has not offered or sold,
             and will not offer or sell, offered issuer notes to persons in the
             United Kingdom prior to admission of such offered issuer notes to
             listing in accordance with Part VI of the FSMA except to persons
             whose ordinary activities involve them in acquiring, holding,
             managing or disposing of investments (as principal or agent) for
             the purposes of their businesses, or otherwise in circumstances
             which have not resulted and will not result in an offer to the
             public in the United Kingdom within the meaning of the Public
             Offers of Securities Regulations 1995, as amended, or the FSMA;

       *     it has only communicated or caused to be communicated and will only
             communicate or cause to be communicated any invitation or
             inducement to engage in investment activities (within the meaning
             of section 21 of the FSMA) received by it in connection with the
             issue or sale of any offered issuer notes in circumstances in which
             section 21 (1) of the FSMA does not apply to the issuer; and

                                      261



       *     it has complied and will comply with all applicable provisions of
             the FSMA with respect to anything done by it in relation to the
             offered issuer notes in, from or otherwise involving the United
             Kingdom.


THE NETHERLANDS

    Each relevant underwriter acknowledges that the series 1 issuer notes, the
series 2 issuer notes and the series 3 issuer notes may not be placed, offered
or distributed to investors in The Netherlands at any time.


GENERAL

    The offered issuer notes are a new issue of securities, and there is
currently no established trading market for the offered issuer notes. The class
A underwriters have advised us that they intend to make a market in the class A
offered issuer notes and the class B/C underwriters have advised us that they
intend to make a market in the class B/C offered issuer notes, but they are not
obligated to do so. The underwriters may discontinue any market making in the
offered issuer notes at any time in their sole discretion. Accordingly, we
cannot assure you that a liquid trading market will develop for the offered
issuer notes.

    Certain of the underwriters and their affiliates perform various financial
advisory, investment banking and commercial banking services from time to time
for us and our affiliates.

                                       262



                             REPORTS TO NOTEHOLDERS

    The issuer cash manager will prepare quarterly and annual reports that will
contain information about the issuer notes. The financial information contained
in the reports will not be prepared in accordance with generally accepted
accounting principles of any jurisdiction. Unless and until definitive issuer
notes are issued, the reports will be sent to the holders of the global issuer
notes. No reports will be sent to investors by the issuer cash manager.

    Beneficial owners of the issuer notes will be entitled to receive from the
servicer on a monthly basis a report containing information about the loans in
the mortgages trust and certain other data if they have furnished the servicer
with the beneficial ownership certification described in the servicing
agreement.


                    WHERE INVESTORS CAN FIND MORE INFORMATION

    The issuer has filed a registration statement for the offered issuer notes
with the SEC. This prospectus is part of the registration statement, but the
registration statement includes additional information.

    The cash manager and/or the servicer will file with the SEC all required
periodic and special SEC reports and other information about the offered issuer
notes.

    Investors may read and copy any reports, statements or other information
filed with the SEC at the SEC's public reference room in Washington, D.C.
Investors may request copies of these documents, upon payment of a duplicating
fee, by writing to the SEC. Investors should call the SEC at 1 800 732 0330 for
further information on the operation of the public reference room. SEC filings
are also available to the public on the SEC's Internet site at http: / /
www.sec.gov.


                                  MARKET-MAKING


    This prospectus may be used by (i)the class A underwriters and their
affiliates for offers and sales related to market-making transactions in the
class A offered issuer notes and (ii) Citigroup Global Markets Limited, Credit
Suisse First Boston (Europe) Limited and their affiliates for offers and sales
related to market-making transactions in the class B/C offered issuer notes.
Such underwriters and their affiliates may act as principal or agent in these
transactions. These sales will be made at prices relating to prevailing market
prices at the time of sale. None of the underwriters or their affiliates has
any obligation to make a market in such offered notes, and any market-making
may be discontinued at any time without notice. Citigroup Global Markets
Limited, Credit Suisse First Boston (Europe) Limited and UBS Securities LLC are
among the underwriters participating in the initial distribution of the offered
notes.



                                  AFFILIATIONS


    Credit Suisse First Boston International, which is acting as the series 1
issuer swap provider for the series 1 issuer notes and the series 2 issuer swap
provider for the series 2 issuer notes is an affiliate of Credit Suisse First
Boston (Europe) Limited, one of the underwriters for the issuer notes of each
series.


                                       263



                         LISTING AND GENERAL INFORMATION


    Application has been made to the Financial Services Authority in its
capacity as competent authority under the Financial Services and Markets Act
2000, as amended (the "UK LISTING AUTHORITY") for the offered issuer notes to
be admitted to the official list (the "OFFICIAL LIST") maintained by the UK
Listing Authority and to the London Stock Exchange for those offered issuer
notes to be admitted to trading on the London Stock Exchange's market for
listed securities. Admission to the Official List together with admission to
the London Stock Exchange's market for listed securities constitute official
listing on the London Stock Exchange. It is expected that listing of the issuer
notes on the Official List of the UK Listing Authority and the admission to
trading of those issuer notes on the London Stock Exchange will be granted on
or about 25th November, 2003 subject only to the issue of the global issuer
notes. Prior to listing, however, dealings will be permitted by the London
Stock Exchange in accordance with its rules. Transactions will normally be
effected for settlement, in the case of the series 1 issuer notes, the series 2
issuer notes and the series 3 issuer notes, in dollars, in the case of the
series 4 class A1 issuer notes, the series 4 class B issuer notes, the series 4
class C issuer notes, the series 5 class B issuer notes and the series 5 class
C issuer notes, in euro, and in the case of the series 4 class A2 issuer notes
and series 5 class A issuer notes, in sterling, and for delivery on the third
working day after the date of the transaction.


    The issuer and directors of the issuer accept responsibility for the
information contained in this prospectus. To the best of the knowledge and
belief of the issuer and directors of the issuer (who have taken all reasonable
care to ensure that such is the case) the information contained in this
prospectus is in accordance with the facts and does not omit anything likely to
affect the import of such information. The issuer and directors of the issuer
accept responsibility accordingly.

    None of the issuer, Funding 1, Holdings, the post-enforcement call option
holder or the mortgages trustee is or has been involved since its incorporation
in any legal or arbitration proceedings which may have, or have had since its
incorporation, a significant effect upon the financial position of the issuer,
Funding 1, Holdings, the post-enforcement call option holder or the mortgages
trustee (as the case may be) nor, so far as the issuer, Funding 1, Holdings,
the post-enforcement call option holder or the mortgages trustee (respectively)
is aware, are any such litigation or arbitration proceedings pending or
threatened.

    No statutory or non-statutory accounts within the meaning of the Companies
Act 1985 in respect of any financial year of the issuer have been prepared. So
long as the issuer notes are listed on the Official List of the UK Listing
Authority and are trading on the London Stock Exchange, the most recently
published audited annual accounts of the issuer from time to time shall be
available at the specified office of the principal paying agent in London. The
issuer does not publish interim accounts.

    The latest statutory accounts of Funding 1 have been prepared and were drawn
up to 31st December, 2002. So long as the issuer notes are listed on the
Official List of the UK Listing Authority and are trading on the London Stock
Exchange, the most recently published audited annual accounts of Funding 1 from
time to time shall be available at the specified office of the principal paying
agent in London. Funding 1 does not normally publish interim accounts.

    Since the date of its incorporation, the issuer has not entered into any
contracts or arrangements not being in the ordinary course of business other
than the issuer underwriting agreement and the issuer subscription agreement.

    Since 22nd September, 2003 (being the date of incorporation of the issuer),
30th June, 2003 (being the date of the most recent non-statutory audited
accounts of Funding 1), 9th August, 2001 (being the date of incorporation of
Holdings and the post-enforcement call option holder) and 13th May, 2002 (being
the date of incorporation of the mortgages trustee), there has been (1) no
material adverse change in the financial position or prospects of the issuer,
Funding 1, Holdings, the post-enforcement call option holder or the mortgages
trustee and (2) no significant change in the financial or trading position of
the issuer, Funding 1, Holdings, the post-enforcement call option holder or the
mortgages trustee.

                                      264




    The issue of the issuer notes will be authorised pursuant to a resolution of
the board of directors of the issuer passed on or about 14th November, 2003.



    The offered issuer notes have been accepted for clearance through DTC,
Clearstream, Luxembourg and Euroclear under the following CUSIP numbers, ISINs
and common codes:




CLASS OF ISSUER NOTES                           CUSIP          ISIN  COMMON CODE
- ------------------------------------------  ---------  ------------  -----------
                                                                    
Series 1 class A..........................  71419MAA5  US71419MAA53           __
Series 1 class B..........................  71419MAB3  US71419MAB37           __
Series 1 class C..........................  71419MAC1  US71419MAC10           __
Series 2 class A..........................  71419MAD9  US71419MAD92           __
Series 2 class B..........................  71419MAE7  US71419MAE75           __
Series 2 class C..........................  71419MAF4  US71419MAF41           __
Series 3 class A..........................  71419MAG2  US71419MAG24           __
Series 3 class B..........................  71419MAH0  US71419MAH07           __
Series 3 class C..........................  71419MAJ6  US71419MAJ62           __





    Copies of the following documents may be inspected at the offices of Allen &
Overy at One New Change, London EC4M 9QQ during usual business hours, on any
weekday (Saturdays and public holidays excepted) for 14 days from the date of
this prospectus:

       (A)   the Memorandum and Articles of Association of each of the issuer,
             Funding 1, Holdings, the mortgages trustee and the post-enforcement
             call option holder;

       (B)   the balance sheet of the issuer as at 30th October, 2003 and the
             independent auditors' report thereon;

       (C)   the balance sheet of Funding 1 as at 30th June, 2003, the related
             profit and loss account and cash flow statement for the period to
             30th June, 2003 and the independent auditors' report thereon;

       (D)   prior to the closing date, drafts (subject to minor amendment) or
             copies, and after the closing date, copies of the following
             documents (the "ISSUER TRANSACTION DOCUMENTS"):

             *   the issuer underwriting agreement;

             *   the issuer subscription agreement;

             *   the issuer intercompany loan agreement;

             *   the mortgages trust deed (as amended and restated);

             *   the mortgage sale agreement (as amended and restated);

             *   the issuer deed of charge;

             *   the second deed of accession to Funding 1 deed of charge;

             *   the Funding 1 deed of charge (as amended);

             *   the Funding 1 liquidity facility agreement (as amended and
                 restated);

             *   the issuer dollar currency swap agreements and confirmations;

             *   the issuer euro currency swap agreements and confirmations;

             *   the issuer interest rate swap agreement and confirmation;

             *   the Funding 1 swap agreement (as amended and restated);

             *   the issuer trust deed;

             *   the issuer paying agent and agent bank agreement;

             *   the servicing agreement (as amended and restated);

             *   the cash management agreement;

             *   the issuer cash management agreement;

             *   the Funding 1 guaranteed investment contract;

                                      265



             *   the mortgages trustee guaranteed investment contract;

             *   the issuer post-enforcement call option agreement;

             *   the bank account agreement;

             *   the issuer bank account agreement;

             *   the master definitions and construction schedule (including the
                 amended and restated master definitions and construction
                 schedule and the issuer master definitions and construction
                 schedule);

             *   the third start-up loan agreement;

             *   the mortgages trustee corporate services agreement;

             *   the Funding 1 corporate services agreement; and

             *   the issuer corporate services agreement;

       (E)   auditor's consent letter;

       (F)   the opinion of Allen & Overy as to validity;

       (G)   the opinion of Allen & Overy as to UK tax matters; and

       (H)   the opinion of Allen & Overy as to US tax matters.

                                       266


                                    GLOSSARY

    Principal terms used in this prospectus are defined as follows:

"$", "US$", "US DOLLARS" and "DOLLARS"

                  the lawful currency for the time being of the United States
                  of America

"[euro]", "EURO" and "EURO"

                  the single currency introduced at the third stage of European
                  Economic and Monetary Union pursuant to the Treaty
                  establishing the European Communities, as amended from time
                  to time

"[GBP]", "POUNDS" and "STERLING"

                  the lawful currency for the time being of the United Kingdom
                  of Great Britain and Northern Ireland

"AA PRINCIPAL DEFICIENCY SUB-LEDGER"

                  one of three sub-ledgers on the principal deficiency ledger
                  which specifically records any principal deficiency in
                  respect of any term AA advances

"AAA PRINCIPAL DEFICIENCY SUB-LEDGER"

                  one of three sub-ledgers on the principal deficiency ledger
                  which specifically records any principal deficiency in
                  respect of any term AAA advances

"ACCOUNT BANK"

                  Bank of Scotland situated at 116 Wellington Street, Leeds LS1
                  4LT

"ACCRUED INTEREST"

                  in respect of a given date, the interest which has accrued
                  from the last regular payment date up to that date, but which
                  is not currently payable

"ADJUSTED RESERVE FUND LEVEL"

                  the sum of:

       (a)   the amount standing to the credit of the reserve fund; and

       (b)   the amount (if any) then outstanding in respect of item (B) of the
             relevant Funding 1 pre-enforcement principal priority of payments

"AGENT BANK"

                  Citibank, N.A. at 5 Carmelite Street, London EC4Y 0PA

"AIG ISSUER SWAP GUARANTOR"

                  American International Group, Inc.

"AIG ISSUER SWAP GUARANTEE"

                  the guarantee of the obligations of the series 3 issuer swap
                  provider, the series 5 class B issuer swap provider and the
                  series 5 class C issuer swap provider under the relevant
                  issuer swaps by the AIG issuer swap guarantor

"ALTERNATIVE INSURANCE REQUIREMENTS"

                  requirements which vary the insurance provisions of the
                  mortgage conditions

"ANTICIPATED CASH ACCUMULATION PERIOD"

                  the anticipated number of months required to accumulate
                  sufficient principal receipts to pay the relevant
                  accumulation amount, as described further in "THE MORTGAGES
                  TRUST -- CASH MANAGEMENT OF TRUST PROPERTY -- PRINCIPAL
                  RECEIPTS"

"ARREARS OF INTEREST"

                  in respect of a given date, interest, and expenses which are
                  due and payable and remain unpaid on that date

"ASSET TRIGGER EVENT"

                  the occurrence of an amount being debited to the AAA
                  principal deficiency sub-ledger

"ASSIGNMENT DATE"

                  means the date of assignment of any new loans to the
                  mortgages trustee in accordance with clause 4 of the mortgage
                  sale agreement

"AUTHORISED INVESTMENTS"

                  means:

       (a)   sterling gilt-edged securities; and

                                       267



       (b)   sterling demand or time deposits, certificates of deposit and
             short-term debt obligations (including commercial paper) provided
             that in all cases such investments have a maturity date of 90 days
             or less and mature on or before the next following interest payment
             date and the short-term unsecured, unguaranteed and unsubordinated
             debt obligations of the issuing or guaranteeing entity or the
             entity with which the demand or time deposits are made (being an
             authorised person under the FSMA) are rated at least equal to
             either A-1+ by Standard & Poor's, P-1 by Moody's and F1+ by Fitch
             or their equivalents by three other internationally recognised
             rating agencies

"BANK ACCOUNT AGREEMENT"

                  the agreement entered into on 14th June, 2002 between the
                  account bank, the mortgages trustee and Funding 1 (as
                  amended, supplemented and/or novated from time to time),
                  which governs the operation of the mortgages trustee GIC
                  account, the Funding 1 GIC account and the Funding 1
                  transaction account

"BANK OF SCOTLAND"

                  The Governor and Company of the Bank of Scotland established
                  by an Act of the Parliament of Scotland in 1695

"BASIC TERMS MODIFICATION"

                  the modification of terms, including altering the amount,
                  rate or timing of payments on the issuer notes, the currency
                  of payment, the priority of payments or the quorum or
                  majority required in relation to these terms

"BBB PRINCIPAL DEFICIENCY SUB-LEDGER"

                  one of three sub-ledgers on the principal deficiency ledger
                  which specifically records any principal deficiency in
                  respect of any term BBB advances

"BENEFICIARIES"

                  both Funding 1 and the seller together as beneficiaries of
                  the mortgages trust

"BOOKING FEE"

                  a fee payable by the borrower in respect of applications for
                  certain types of loans

"BORROWER"

                  in relation to a loan, the individual or individuals
                  specified as such in the relevant mortgage together with the
                  individual or individuals (if any) from time to time assuming
                  an obligation to repay such loan or any part of it

"BULLET ACCUMULATION LIABILITY"

                  means on any Funding 1 interest payment date prior to any
                  payment under item (C) of the priority of payments described
                  in "CASHFLOWS -- REPAYMENTS OF TERM ADVANCES OF EACH SERIES
                  PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO THE
                  SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN ACCELERATION
                  NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION
                  NOTICE", the aggregate of each relevant accumulation amount
                  at that time of each bullet term advance which is within a
                  cash accumulation period

"BULLET ACCUMULATION SHORTFALL"

                  means at any time that the cash accumulation ledger amount is
                  less than the bullet accumulation liability

"BULLET TERM ADVANCE"

                  any term advance which is scheduled to be repaid in full on
                  one Funding 1 interest payment date. Issuer bullet term
                  advances will be deemed to be pass-through term advances if:

       (a)   a trigger event occurs;

       (b)   the issuer security is enforced; or

       (c)   the Funding 1 security is enforced

                                       268



"BUSINESS DAY"

                  a day that is a London business day, a New York business day
                  and a TARGET business day

"CALCULATION DATE"

                  the first day of each month or, if not a London business day,
                  the next succeeding London business day or any other day on
                  which Funding 1 acquires a further interest in the trust
                  property

"CALCULATION PERIOD"

                  the period from (and including) one calculation date, to (but
                  excluding) the next calculation date and in respect of the
                  first calculation date, the period from (and including) the
                  closing date to (but excluding) the first calculation date

"CALENDAR YEAR"

                  a year from the beginning of 1st January to the end of 31st
                  December

"CAPITALISED"

                  means, in respect of a fee or other amount, added to the
                  principal balance of a loan

"CAPITALISED INTEREST"

                  if a borrower takes a payment holiday (as permitted under the
                  terms of the loan), then the outstanding principal balance of
                  the loan will increase by the amount of interest that would
                  have been paid on the relevant loan if not for such payment
                  holiday

"CASH ACCUMULATION ADVANCE"

                  a bullet term advance or scheduled amortisation instalment
                  which is within a cash accumulation period

"CASH ACCUMULATION LEDGER"

                  a ledger maintained by the cash manager to record the amount
                  accumulated by Funding 1 from time to time to pay the
                  relevant accumulation amounts

"CASH ACCUMULATION LEDGER AMOUNT"

                  means at any time the amount standing to the credit of the
                  cash accumulation ledger at that time immediately prior to
                  any drawing to be applied on that interest payment date and
                  prior to any payment under item (F) of the priority of
                  payments described in "CASHFLOWS -- REPAYMENT OF TERM
                  ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE OF A TRIGGER
                  EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN
                  INTERCOMPANY LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH
                  ISSUER OF A NOTE ACCELERATION NOTICE"

"CASH ACCUMULATION LIABILITY"

                  means on any Funding 1 interest payment date prior to any
                  payment under item (C) of the priority of payments described
                  in "CASHFLOWS -- REPAYMENT OF TERM ADVANCES OF EACH SERIES
                  PRIOR TO THE OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO THE
                  SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN ACCELERATION
                  NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION
                  NOTICE", the sum of:

       (a)   the bullet accumulation liability at that time; and

       (b)   the aggregate of each relevant accumulation amount at that time of
             each scheduled amortisation instalment which is within a cash
             accumulation period

"CASH ACCUMULATION PERIOD"

                  the period of time estimated to be the number of months prior
                  to the relevant Funding 1 interest payment date of a relevant
                  accumulation amount necessary for Funding 1 to accumulate
                  sufficient principal receipts so that the relevant class of
                  notes will be redeemed in full, as described further in "THE
                  MORTGAGES TRUST -- CASH MANAGEMENT OF TRUST PROPERTY --
                  PRINCIPAL RECEIPTS"

"CASH ACCUMULATION SHORTFALL"

                  means at any time that the cash accumulation ledger amount is
                  less than the cash accumulation liability

                                       269




"CASH MANAGEMENT AGREEMENT"

                  the cash management agreement entered into on 14th June, 2002
                  between the cash manager, the mortgages trustee, Funding 1
                  and the security trustee, (as amended, supplemented and/or
                  novated from time to time), as described further in "CASH
                  MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING 1"

"CASH MANAGER"

                  Halifax acting, pursuant to the cash management agreement, as
                  agent for the mortgages trustee, Funding 1 and the security
                  trustee, inter alia, to manage all cash transactions and
                  maintain certain ledgers on behalf of the mortgages trustee,
                  Funding 1 and the security trustee

"CASHBACK"

                  the agreement by the seller to pay an amount to the relevant
                  borrower on the completion of the relevant loan

"CLASS A ISSUER NOTES"

                  the series 1 class A issuer notes, the series 2 class A
                  issuer notes, the series 3 class A issuer notes, the series 4
                  class A issuer notes and the series 5 class A issuer notes

"CLASS B ISSUER NOTES"

                  the series 1 class B issuer notes, the series 2 class B
                  issuer notes, the series 3 class B issuer notes, the series 4
                  class B issuer notes and the series 5 class B issuer notes

"CLASS C ISSUER NOTES"

                  the series 1 class C issuer notes, the series 2 class C
                  issuer notes, the series 3 class C issuer notes, the series 4
                  class C issuer notes and the series 5 class C issuer notes

"CLASS A LEAD UNDERWRITERS"

                  Citigroup Global Markets Limited, Credit Suisse First Boston
                  (Europe) Limited and UBS Securities LLC

"CLASS A OFFERED ISSUER NOTES"

                  the series 1 class A notes, the series 2 class A notes and
                  the series 3 class A notes

"CLASS B/C OFFERED ISSUER NOTES"

                  the series 1 class B notes, the series 1 class C notes, the
                  series 2 class B notes, the series 2 class C notes, the
                  series 3 class B notes and the series 3 class C notes

"CLASS A PREVIOUS NOTES"

                  the series 1 class A previous notes, the series 2 class A
                  previous notes, the series 3 class A previous notes, the
                  series 4 class A previous notes and the series 5 class A
                  previous notes

"CLASS B PREVIOUS NOTES"

                  the series 1 class B previous notes, the series 2 class B
                  previous notes, the series 3 class B previous notes, the
                  series 4 class B previous notes and the series 5 class B
                  previous notes

"CLASS C PREVIOUS NOTES"

                  the series 1 class C previous notes, the series 2 class C
                  previous notes, the series 3 class C previous notes, the
                  series 4 class C previous notes and the series 5 class C
                  previous notes

"CLASS A UNDERWRITERS"

                  Citigroup Global Markets Limited, Credit Suisse First Boston
                  (Europe) Limited, UBS Securities LLC, J.P.Morgan Securities
                  Inc. and Morgan Stanley & Co. International Limited



"CLASS B/C UNDERWRITERS"

                  Citigroup Global Markets Limited and Credit Suisse First
                  Boston (Europe) Limited

"CLEARING AGENCY"

                  an agency registered under the provisions of section 17A of
                  the United States Securities Exchange Act of 1934

"CLEARING CORPORATION"

                  a corporation within the meaning of the New York Uniform
                  Commercial Code

"CLEARSTREAM, LUXEMBOURG"

                  Clearstream Banking, societe anonyme


"CLOSING DATE"

                  on or about 25th November, 2003


"CML"

                  Council of Mortgage Lenders

                                       270




"COLLECTION ACCOUNT"

                  the collection account in the name of the servicer which is
                  from time to time used for the purpose of collecting,
                  directly or indirectly, monies due in respect of the loans
                  and/or the related security forming part of the trust
                  property

"CODE"

                  United States Internal Revenue Code of 1986, as amended

"COMMON DEPOSITARY"

                  Citibank, N.A. at 5 Carmelite Street, London EC4Y 0PA

"CORE TERMS"

                  the main subject matter of the contract

"CORPORATE SERVICES PROVIDER"

       (a)    in  respect of Funding 1,  Holdings,  the post-  enforcement  call
              option holder and the issuer,  means Structured Finance Management
              Limited or such other  person or persons for the time being acting
              as corporate  services provider to (i) Funding 1, Holdings and the
              post- enforcement call option holder under the Funding 1 corporate
              services  agreement and (ii) the issuer under the issuer corporate
              services agreement; and

       (b)    in respect of the mortgages trustee, means SFM Offshore Limited or
              such  other  person  or  persons  for the  time  being  acting  as
              corporate  services  provider to the  mortgages  trustee under the
              mortgages trustee corporate services agreement

"CPR"

                  on any calculation date means the annualised principal
                  repayment rate of all the loans comprised in the trust
                  property during the previous calculation period calculated as
                  follows:

             1 -- ((1 -- R) ^ (12))



                  where "R" equals the result (expressed as a percentage) of
                  the total principal receipts received during the period of
                  one month (or, if shorter, from and including the closing
                  date) ending on that calculation date divided by the
                  aggregate outstanding principal balance of the loans
                  comprised in the trust property as at the first day of that
                  period

"CRYSTALLISE"

                  when a floating charge becomes a fixed charge

"CURRENT ISSUES"

                  the previous notes issued by the previous issuers and the
                  issuer notes issued by the issuer which remain outstanding

"CURRENT NOTES"

                  the previous notes and the issuer notes

"CURRENT SWAP AGREEMENTS"

                  the issuer swap agreements and the previous swap agreements

"CURRENT SWAP EXCLUDED TERMINATION AMOUNT"

                  in relation to a current swap agreement an amount equal to:


       (a)   the amount of any termination payment due and payable to the
             relevant current swap provider as a result of a current swap
             provider default or following a current swap provider downgrade
             termination event;



                  less

       (b)   the amount, if any, received by the issuer or a previous issuer
             from a replacement swap provider upon entry by the issuer into an
             agreement with such replacement swap provider to replace such
             current swap agreement which has terminated as a result of such
             current swap provider default or following the occurrence of such
             current swap provider downgrade termination event

                                       271



"CURRENT SWAP PROVIDER DEFAULT"

                  the occurrence of an event of default (as defined in the
                  relevant current swap agreement) where the relevant current
                  swap provider is the defaulting party (as defined in the
                  relevant swap agreement)

"CURRENT SWAP PROVIDERS"

                  the issuer swap providers and the previous swap providers

"DTC"

                  The Depository Trust Company

"DISTRIBUTION DATE"

                  means the date which is two London business days after each
                  calculation date, being the date that the mortgages trustee
                  will distribute principal and revenue receipts to Funding 1
                  and the seller

"DUE AND PAYABLE"

                  an issuer term advance shall become due and payable on the
                  earlier to occur of:

                  (1)   the date being:


             *   in relation to the issuer series 1 term AAA advance, the
                 Funding 1 interest payment date falling in December 2004;



             *   in relation to the issuer series 2 term AAA advance, the
                 Funding 1 interest payment date falling in~September 2006;



             *   in relation to the issuer series 3 term AAA advance, the
                 scheduled amortisation instalment payable on the Funding 1
                 interest payment date falling in June 2008 and the scheduled
                 amortisation instalment payable on the Funding 1 interest
                 payment date falling in September 2008;



             *   in relation to the issuer series 4 term AAA advances, the
                 scheduled amortisation instalment payable on the Funding 1
                 interest payment date falling in March 2009 and the scheduled
                 amortisation instalment payable on the Funding 1 interest
                 payment date falling in June 2009;



             *   in relation to the issuer series 5 term AAA advance, the
                 Funding 1 interest payment date falling on or after December
                 2010;


             *   in relation to the issuer series 1 term AA advance, the Funding
                 1 interest payment date falling on or after the date on which
                 the issuer series 1 term AAA advance has been fully repaid;

             *   in relation to the issuer series 2 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 2 term AAA advance has been fully repaid;

             *   in relation to the issuer series 3 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 3 term AAA advance has been fully repaid;

             *   in relation to the issuer series 4 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 4 term AAA advance has been fully repaid;

                                      272



             *   in relation to the issuer series 5 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 5 term AAA advance has been fully repaid;

             *   in relation to the issuer series 1 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 1 term AA advance has been fully
                 repaid;

             *   in relation to the issuer series 2 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 2 term AA advance has been fully
                 repaid;


             *   in relation to the issuer series 3 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 3 term AA advance has been fully
                 repaid;


             *   in relation to the issuer series 4 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 4 term AA advance has been fully
                 repaid; and

             *   in relation to the issuer series 5 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 5 term AA advance has been fully
                 repaid;

       (2)   the date upon which a trigger event occurs;

       (3)   the date upon which a note acceleration notice is served on the
             issuer under the issuer deed of charge;

       (4)   the date upon which an intercompany loan acceleration notice is
             served on Funding 1 under the Funding 1 deed of charge; and

       (5)   the date upon which a step-up date occurs in relation to the
             relevant issuer term advance.



                  In each case, when an issuer term advance becomes due and
                  payable, it shall continue to be due and payable until it is
                  fully repaid. If there are insufficient funds available to
                  repay an issuer term advance on a Funding 1 interest payment
                  date upon which that issuer term advance is due and payable,
                  then the shortfall will be repaid on subsequent Funding 1
                  interest payment dates from Funding 1 available principal
                  receipts until that issuer term advance is fully repaid

"EARLY REPAYMENT FEE"

                  any fee which a borrower is required to pay in the event that
                  he or she is in default or his or her loan becomes repayable
                  for any other mandatory reason or he or she repays all or any
                  part of the relevant loan before a specified date

"ELIGIBLE LIQUIDITY FACILITY"
 PRINCIPAL REPAYMENTS

                  (a) prior to the occurrence of a trigger event:

             (i) repayments of principal which are then due and payable in
                 respect of the original bullet term advances; and

             (ii)repayments of principal in respect of original scheduled
                 amortisation term advances on their respective final maturity
                 dates only; and

                                       273



                 (b)    on or after the occurrence of a non-asset  trigger event
                        but prior to the  occurrence of an asset trigger  event,
                        repayments  of principal  in respect of original  bullet
                        term advances and original  scheduled term  amortisation
                        term advances on their  respective  final maturity dates
                        only,



                  in each case prior to the service of an intercompany loan
                  acceleration notice on Funding 1 and taking into account any
                  allocation of principal to meet any deficiency in Funding 1's
                  available revenue receipts.



                  Following the occurrence of an asset trigger event, the
                  liquidity facility will not be available to repay principal
                  in respect of original bullet term advances or original
                  scheduled amortisation term advances

"ELIGIBLE RESERVE FUND PRINCIPAL
 REPAYMENTS"

                  (a) prior to the occurrence of a trigger event:

                      (i)  repayments  of principal  which are then due and
                           payable in respect of the  original  bullet term
                           advances; and

                      (ii) repayments of principal in respect of original
                           scheduled amortisation term advances on their
                           respective final maturity dates only; and

       (b)   on or after the occurrence of a non-asset trigger event or an asset
             trigger event, repayments of principal in respect of original
             bullet term advances and original scheduled amortisation term
             advances on their respective final maturity dates only,



                  in each case prior to the service of an intercompany loan
                  acceleration notice on Funding 1

"EQUIVALENT NET ISSUE PROCEEDS"

                  in relation to notes issued by a relevant issuer, means the
                  net proceeds in sterling of such notes (in each case where
                  the relevant class of notes is denominated in US dollars or
                  euro after making appropriate currency exchanges under the
                  relevant swaps)

"ERISA"

                  the US Employee Retirement Income Security Act of 1974. See
                  further "ERISA CONSIDERATIONS"

"EURIBOR"

                  EURIBOR will be determined by the agent bank on the following
                  basis:

                  (1)  on  the  applicable   interest   determination   date
                       applicable to the series 4 class A1 issuer notes, the
                       series 4 class B issuer  notes,  the series 4 class C
                       issuer  notes,  the series 5 class B issuer notes and
                       the  series  5 class C notes,  the  agent  bank  will
                       calculate the  arithmetic  mean,  rounded  upwards to
                       five decimal  places,  of the offered  quotations  to
                       leading  banks  for euro  deposits  for the  relevant
                       period (or, in the case of the first interest period,
                       a linear  interpolation of such rates for three-month
                       and four month euro deposits).

                       This will be  determined  by reference to the display
                       as quoted on the Moneyline  Telerate  Screen No. 248.
                       If the Telerate  Screen No. 248 stops providing these
                       quotations,  the replacement service for the purposes
                       of displaying this  information  will be used. If the
                       replacement

                                       274



             service  stops   displaying  the   information,   another  page  as
             determined by the issuer with the approval of the note trustee will
             be used.

             In each of these cases, the determination will be made as at or
             about 11.00 a.m., Brussels time, on that date. This is called the
             screen rate for the series 4 class A1 issuer notes, the series 4
             class B issuer notes, the series 4 class C issuer notes, the series
             5 class B issuer notes, and the series 5 class C issuer notes;

       (2)   if, on any such interest determination date, the screen rate is
             unavailable, the agent bank will:

             *   request the principal London office of each of the reference
                 banks to provide the agent bank with its offered quotation to
                 prime banks for euro deposits of the equivalent amount, and for
                 the relevant period, in the Eurozone inter-bank market as at or
                 about 11.00 a.m. (Brussels time); and

             *   calculate the arithmetic mean, rounded upwards to five decimal
                 places, of those quotations;

       (3)   if, on any such interest determination date, the screen rate is
             unavailable and only two or three of the reference banks provide
             offered quotations, the relevant rate for that interest period will
             be the arithmetic mean of the quotations as calculated in (2); and

       (4)   if, on any such interest determination date, fewer than two
             reference banks provide quotations, the agent bank will consult
             with the note trustee and the issuer for the purpose of agreeing a
             total of two banks to provide such quotations and the relevant rate
             for that interest period will be the arithmetic mean of the
             quotations as calculated in (2). If no such banks are agreed then
             the relevant rate for that interest period will be the rate in
             effect for the last preceding interest period for which (1) or (2)
             was applicable


"EUROCLEAR"

                  Euroclear Bank S.A./N.V., as operator of the Euroclear System

"EXCESS SWAP COLLATERAL"

                  means an amount equal to the value of the collateral (or the
                  applicable part of any collateral) provided by an issuer swap
                  provider to the issuer in respect of that issuer swap
                  provider's obligations to transfer collateral to the issuer
                  under the relevant issuer swap agreement which is in excess
                  of that issuer swap provider's liability under the relevant
                  issuer swap agreement as at the date of termination of the
                  relevant issuer swap agreement or which it is otherwise
                  entitled to have returned to it under the terms of the
                  relevant issuer swap agreement

"FINAL MATURITY DATE"

                  in respect of the series 1 class A issuer notes means the
                  interest payment date falling in December 2004;



                  in respect of the series 2 class A issuer notes means the
                  interest payment date falling in September 2010;





                  in respect of the series 3 class A issuer notes means the
                  interest payment date falling in September 2033;



                                       275



                  in respect of the series 4 class A1 issuer notes means the
                  interest payment date falling in September 2033;

                  in respect of the series 4 class A2 issuer notes means the
                  interest payment date falling in September 2033;


                  in respect of the series 5 class A issuer notes means the
                  interest payment date falling in June 2042;


                  in respect of the series 1 class B issuer notes means the
                  interest payment date falling in June 2042;

                  in respect of the series 2 class B issuer notes means the
                  interest payment date falling in June 2042;

                  in respect of the series 3 class B issuer notes means the
                  interest payment date falling in June 2042;

                  in respect of the series 4 class B issuer notes means the
                  interest payment date falling in June 2042;

                  in respect of the series 5 class B issuer notes means the
                  interest payment date falling in June 2042;

                  in respect of the series 1 class C issuer notes means the
                  interest payment date falling in June 2042;

                  in respect of the series 2 class C issuer notes means the
                  interest payment date falling in June 2042;

                  in respect of the series 3 class C issuer notes means the
                  interest payment date falling in June 2042;

                  in respect of the series 4 class C issuer notes means the
                  interest payment date falling in June 2042; and

                  in respect of the series 5 class C issuer notes means the
                  interest payment date falling in June 2042

"FINAL REPAYMENT DATE"   in respect of the issuer intercompany loan means the
                         interest payment date falling in June 2042


"FIRST DEED OF ACCESSION"    means the deed of accession entered into by,
                             amongst others, Funding 1 and Permanent Financing
                             (No. 2) PLC on 6th March, 2003


"FIRST ISSUER"

                  Permanent Financing (No. 1) PLC

"FIRST ISSUER CLOSING DATE"

                  14th June, 2002

"FIRST START-UP LOAN"

                  the loan made by the start-up loan provider to Funding 1
                  under the first start-up loan agreement which was used in
                  part to fund the reserve fund

"FIRST START-UP LOAN AGREEMENT"

                  the agreement entered into on 14th June, 2002 between the
                  start-up loan provider and Funding 1 under which the start-up
                  loan was made by the first start-up loan provider to Funding
                  1

"FIRST START-UP LOAN PROVIDER"

                  Halifax, in its capacity as provider of the first start-up
                  loan under the first start-up loan agreement

"FIRST ISSUER SWAP PROVIDER"

                  means JPMorgan Chase Bank and/or Banque AIG, and/or Credit
                  Suisse First Boston International, or such other swap
                  provider appointed from time to time in respect of the
                  previous notes issued by the first issuer;

                                       276



"FITCH"

                  Fitch Ratings Ltd. and any successor to its ratings business

"FIXED SECURITY"

                  a form of security which means that the chargor is not
                  allowed to deal with the assets subject to the charge without
                  the consent of the chargee

"FLEXIBLE LOAN"

                  a type of loan product that typically incorporates features
                  that give the borrower options to, among other things, make
                  further drawings on the loan account and/or to overpay or
                  underpay interest and principal in a given month

"FLOATING CHARGE"

                  a form of charge which is not attached to specific assets but
                  which "floats" over a class of them and which allows the
                  chargor to deal with those assets in the every day course of
                  its business, up until the point that the floating security
                  is enforced, at which point it crystallises into a fixed
                  security

"FSA"

                  the Financial Services Authority

"FSMA"

                  the Financial Services and Markets Act 2000

"FUNDING 1"

                  Permanent Funding (No. 1) Limited

"FUNDING 2"

                  Permanent Funding (No. 2) PLC

"FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS"

                  an amount equal to the sum of:

                  (a)    all Funding 1 principal  receipts received by Funding 1
                         during  the  interest  period  ending  on the  relevant
                         Funding 1 interest payment date;

                  (b)    all other Funding 1 principal  receipts standing to the
                         credit of the cash accumulation  ledger which are to be
                         applied on the next Funding 1 interest  payment date to
                         repay a bullet term advance and/ or,  subject to Rule 1
                         of the Funding 1 pre-enforcement  principal priority of
                         payments,  a scheduled  amortisation  instalment  or to
                         make a payment  under items (A) or (B) of the Funding 1
                         pre- enforcement principal priority of payments and, if
                         such Funding 1 interest payment date occurs on or after
                         a  trigger  event,   the  remainder  of  such  receipts
                         standing to the credit of the cash accumulation ledger;

                  (c)    the  amount  (if  any)   credited   to  the   principal
                         deficiency ledger pursuant to items (G), (I) and (K) in
                         "--   DISTRIBUTION  OF  FUNDING  1  AVAILABLE   REVENUE
                         RECEIPTS PRIOR TO THE SERVICE OF AN  INTERCOMPANY  LOAN
                         ACCELERATION  NOTICE  ON  FUNDING  1" on  the  relevant
                         Funding 1 interest payment date;

                  (d)    in so far as available  for and needed to make eligible
                         liquidity  facility principal  repayments,  any amounts
                         available  to be drawn  under the  Funding 1  liquidity
                         facility (but less any amounts applied or to be applied
                         on the  relevant  date in payment of interest and other
                         revenue expenses as set out in items (A) to (F) and (H)
                         and (J)  (inclusive)  of the Funding 1  pre-enforcement
                         revenue  priority  of payments  plus any amounts  which
                         will be repaid  to the  Funding  1  liquidity  facility
                         provider  under item (A) of the  relevant  priority  of
                         payments  (relating  to the  allocation  of  Funding  1
                         available  principal  receipts)  on the next  Funding 1
                         interest payment date (i.e. occurring

                                      277



              at the end of such  period of four  business  days) to the  extent
              that such  repayment  is available to be redrawn on that Funding 1
              interest payment date); and

       (e)   in so far as available for and needed, to make eligible reserve
             fund principal repayments, the amount that would then be standing
             to the credit of the reserve ledger (but less any amounts applied
             or to be applied on the relevant date in payment of interest and
             other revenue expenses as set out in items (A) to (L) (inclusive)
             of the Funding 1 pre-enforcement revenue priority of payments plus
             any amounts which will be credited to the reserve ledger under item
             (B) of the relevant priority of payments (relating to the
             allocation of Funding 1 available principal receipts) on the next
             Funding 1 interest payment date (i.e. occurring at the end of such
             period of four business days),

             less

       (f)   the amount to be applied on the relevant Funding 1 interest payment
             date to pay items (A) to (F) (inclusive), (H) and (J) of the
             Funding 1 pre-enforcement revenue priority of payments

"FUNDING 1 AVAILABLE REVENUE RECEIPTS"

                  an amount equal to the sum of:

       (a)   all mortgages trust available revenue receipts distributed to
             Funding 1 during the interest period ending on the immediately
             following Funding 1 interest payment date;

       (b)   any amount paid by the seller to Funding 1 in consideration of the
             seller acquiring part of the Funding 1 share of the trust property;

       (c)   other net income of Funding 1 including all amounts of interest
             received on amounts standing to the credit of the Funding 1 GIC
             account, the Funding 1 transaction account and/or authorised
             investments and/or amounts received by Funding 1 under the Funding
             1 swap agreement (other than any early termination amount received
             by Funding 1 under the Funding 1 swap agreement), in each case to
             be received on or prior to the immediately following Funding 1
             interest payment date; and

       (d)   the amount standing to the credit of the reserve ledger

"FUNDING 1 CORPORATE SERVICES AGREEMENT"

                  an agreement entered into on 14th June, 2002 between
                  Holdings, Funding 1, the post-enforcement call option holder,
                  Halifax, the corporate services provider, the share trustee
                  and the security trustee (as amended, supplemented and/or
                  novated from time to time) which governs the provision of
                  corporate services by the corporate services provider to
                  Funding 1, Holdings and the post-enforcement call option
                  holder

"FUNDING 1 DEED OF CHARGE"

                  the deed of charge entered into on 14th June, 2002 between
                  Funding 1, the first issuer, the corporate services provider,
                  the account bank, the Funding 1 GIC provider, the security
                  trustee, the seller, the first start-up loan provider, the
                  Funding 1 liquidity facility provider, the cash manager and
                  the Funding 1 swap

                                       278



                  provider as amended  and/or  restated from time to time and
                  acceded  to by the  issuer  and  the  third  start-up  loan
                  provider on the closing date

"FUNDING 1 GIC ACCOUNT"

                  the account of Funding 1 held at Bank of Scotland at 116
                  Wellington Street, Leeds LS1 4LT. Amounts deposited to the
                  credit of the Funding 1 GIC account will receive a rate of
                  interest determined in accordance with the Funding 1
                  guaranteed investment contract

"FUNDING 1 GIC PROVIDER"

                  Bank of Scotland

"FUNDING 1 GUARANTEED INVESTMENT CONTRACT"

                  the guaranteed investment contract entered into on 14th June,
                  2002 between Funding 1 and the Funding 1 GIC provider under
                  which the Funding 1 GIC provider agrees to pay Funding 1 a
                  guaranteed rate of interest on the balance of the Funding 1
                  GIC account, as described further in "CREDIT STRUCTURE --
                  MORTGAGES TRUSTEE GIC ACCOUNT/FUNDING 1 GIC ACCOUNT"

"FUNDING 1 INTEREST PAYMENT DATE"

                  in relation to the issuer term advances, the 10th day of
                  September, December, March and June in each year


"FUNDING 1 LIQUIDITY FACILITY AGREEMENT"

                  the liquidity facility agreement entered into on 14th June,
                  2002 as amended and restated 6th March, 2003 and as further
                  amended and restated on or about the closing date and made
                  between Funding 1 and the Funding 1 liquidity facility
                  provider in relation to the provision of a liquidity facility
                  in a total amount of [GBP]150,000,000 to Funding 1 (as the
                  same may be further amended, restated, varied or supplemented
                  from time to time), as described further in "CREDIT STRUCTURE
                  -- FUNDING 1 LIQUIDITY FACILITY"




"FUNDING 1 LIQUIDITY FACILITY DRAWING"

                  a drawing (other than a liquidity facility stand-by drawing)
                  under the Funding 1 liquidity facility


"FUNDING 1 LIQUIDITY FACILITY PROVIDER"

                  JPMorgan Chase Bank

"FUNDING 1 LIQUIDITY SHORTFALL"

                  where there are insufficient amounts to make the payments
                  specified in "CREDIT STRUCTURE -- FUNDING 1 LIQUIDITY
                  FACILITY -- GENERAL DESCRIPTION"


"FUNDING 1 LIQUIDITY FACILITY STAND-BY ACCOUNT"

                  the designated bank account of Funding 1 into which the
                  undrawn amounts of the Funding 1 liquidity facility will be
                  deposited if the Funding 1 liquidity facility provider does
                  not extend the Funding 1 liquidity facility commitment period
                  or if the rating of the Funding 1 liquidity facility provider
                  falls below the requisite ratings as described in "CREDIT
                  STRUCTURE -- FUNDING 1 LIQUIDITY FACILITY"

"FUNDING 1 LIQUIDITY SUBORDINATED AMOUNTS"

                  the sum of (i) any additional amounts due to any withholding
                  taxes and increased costs on the provision of the Funding 1
                  liquidity facility and (ii) any additional costs incurred by
                  the Funding 1 liquidity facility provider to comply with the
                  requirements of the Bank of England, the Financial Services
                  Authority and/or the European Central Bank and/or changes to
                  the capital adequacy rules applicable to the Funding 1
                  liquidity facility provider and Funding 1

"FUNDING 1 POST-ENFORCEMENT PRIORITY OF PAYMENTS"

                  the order in which, following the enforcement of the Funding
                  1 security, the security trustee will apply the amounts
                  received following enforcement of the Funding 1 security, as
                  set out in "SECURITY FOR FUNDING 1'S OBLIGATIONS" and
                  "CASHFLOWS --
                                       279



                  DISTRIBUTION  OF FUNDING 1  PRINCIPAL  RECEIPTS  AND FUNDING 1
                  REVENUE RECEIPTS FOLLOWING THE SERVICE OF AN INTERCOMPANY LOAN
                  ACCELERATION NOTICE ON FUNDING 1"


"FUNDING 1 PRE-ENFORCEMENT PRINCIPAL PRIORITY OF PAYMENTS"

                  the order in which, prior to enforcement of the Funding 1
                  security, the cash manager will apply the Funding 1 available
                  principal receipts on each Funding 1 interest payment date,
                  as set out in "SECURITY FOR FUNDING 1'S OBLIGATIONS" and
                  "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
                  RECEIPTS"


"FUNDING 1 PRE-ENFORCEMENT REVENUE PRIORITY OF PAYMENTS"

                  the order in which, prior to enforcement of the Funding 1
                  security, the cash manager will apply the Funding 1 available
                  revenue receipts on each Funding 1 interest payment date, as
                  set out in "SECURITY FOR FUNDING 1'S OBLIGATIONS" and
                  "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE REVENUE
                  RECEIPTS PRIOR TO THE SERVICE OF AN INTERCOMPANY LOAN
                  ACCELERATION NOTICE ON FUNDING 1"

"FUNDING 1 PRINCIPAL LEDGER"

                  a ledger maintained by the cash manager to record the amount
                  of principal receipts received by Funding 1 from the
                  mortgages trustee on each distribution date

"FUNDING 1 PRINCIPAL RECEIPTS"

                  the principal receipts paid by the mortgages trustee to
                  Funding 1 on each distribution date

"FUNDING 1 REVENUE LEDGER"

                  a ledger maintained by the cash manager to record all amounts
                  received by Funding 1 from the mortgages trustee on each
                  distribution date other than principal receipts, together
                  with interest received by Funding 1 on its authorised
                  investments or pursuant to the bank account agreement

"FUNDING 1 SECURED CREDITORS"

                  the security trustee, the Funding 1 swap provider, the
                  Funding 1 liquidity facility provider, the cash manager, the
                  account bank, the seller, the corporate services provider,
                  each start-up loan provider, the Funding 1 GIC Provider, the
                  previous issuers, the issuer and any other entity that
                  accedes to the terms of the Funding 1 deed of charge from
                  time to time

"FUNDING 1 SECURITY"

                  security created by Funding 1 pursuant to the Funding 1 deed
                  of charge in favour of the Funding 1 secured creditors

"FUNDING 1 SHARE"

                  the Funding 1 share of the trust property from time to time,
                  as calculated on each calculation date

"FUNDING 1 SHARE PERCENTAGE"

                  the Funding 1 share percentage of the trust property from
                  time to time as calculated on each calculation date

"FUNDING 1 SHARE/SELLER SHARE LEDGER"

                  the ledger of such name maintained by the cash manager
                  pursuant to the cash management agreement to record the
                  Funding 1 share, the Funding 1 share percentage, the seller
                  share and seller share percentage of the trust property

"FUNDING 1 STAND-BY DRAWING"

                  the amount which is equal to the undrawn commitment under the
                  Funding 1 liquidity facility agreement

"FUNDING 1 SWAP"

                  the swap documented under the Funding 1 swap agreement which
                  enables Funding 1 to hedge against the possible variance
                  between the mortgages trustee variable base rate payable on
                  the variable rate loans, the fixed rates of interest payable
                  on the fixed rate loans and the rates of interest payable on
                  the tracker rate loans and a LIBOR based rate for three-month
                  sterling deposits, as described further in "THE SWAP
                  AGREEMENTS -- THE FUNDING 1 SWAP"

                                       280




"FUNDING 1 SWAP AGREEMENT"

                  the ISDA master agreement and schedule thereto entered into
                  on 14th June, 2002 between Funding 1, the Funding 1 swap
                  provider and the security trustee and any confirmation
                  documented thereunder from time to time between Funding 1,
                  the Funding 1 swap provider and the security trustee (as each
                  of the same may be amended, restated, novated or supplemented
                  from time to time)

"FUNDING 1 SWAP EXCLUDED TERMINATION AMOUNT"

                  in relation to the Funding 1 swap agreement an amount equal
                  to:

                  (a)    the amount of any  termination  payment due and payable
                         to the Funding 1 swap provider as a result of a Funding
                         1 swap  provider  default or following a Funding 1 swap
                         provider downgrade termination event;



                  less

                  (b)    the  amount,  if  any,  received  by  Funding  1 from a
                         replacement  swap provider upon entry by Funding 1 into
                         an agreement  with such  replacement  swap  provider to
                         replace  the  Funding  1  swap   agreement   which  has
                         terminated  as a result of such Funding 1 swap provider
                         default or following  the  occurrence of such Funding 1
                         swap provider downgrade termination event

"FUNDING 1 SWAP PROVIDER"

                  Halifax, pursuant to the Funding 1 swap agreement

"FUNDING 1 SWAP PROVIDER DEFAULT"

                  the occurrence of an event of default under the Funding 1
                  swap agreement where the Funding 1 swap provider is the
                  defaulting party (as defined in the Funding 1 swap agreement)

"FUNDING 1 SWAP PROVIDER DOWNGRADE TERMINATION EVENT"

                  means the occurrence of an additional termination event
                  following the failure by the Funding 1 swap provider to
                  comply with the requirements of the ratings downgrade
                  provisions set out in the Funding 1 swap agreement

"FUNDING 1 TRANSACTION ACCOUNT"

                  the account in the name of Funding 1 maintained with the
                  account bank pursuant to the bank account agreement or such
                  additional or replacement account as may for the time being
                  be in place

"FURTHER ADVANCE"

                  an advance made following a request from an existing borrower
                  for a further amount to be lent to him or her under his or
                  her mortgage, where Halifax has a discretion as to whether to
                  accept that request

"GLOBAL ISSUER NOTES"

                  the issuer notes in global form

"HALIFAX"

                  Halifax plc (see "HALIFAX PLC")

"HIGH LOAN-TO-VALUE FEE"

                  a fee incurred by a borrower as a result of taking out a loan
                  with an LTV ratio in excess of a certain percentage specified
                  in the offer

"HIGHER VARIABLE RATE LOANS"

                  loans subject to an interest rate at a margin above HVR 1,
                  HVR 2 or the mortgages trustee variable base rate, as
                  applicable

"HOLDINGS"

                  Permanent Holdings Limited

"HVR 1"

                  the variable mortgage rate set by the seller which applies to
                  certain loans beneficially owned by the seller on the
                  seller's residential mortgage book

"HVR 2"

                  the second variable base rate that was made available to
                  borrowers between 1st March, 2001 and 1st February, 2002

"ICTA"
                  the UK Income and Corporation Taxes Act 1988

                                       281



"IN ARREARS"

                  in respect of a mortgage account, occurs when one or more
                  monthly payments in respect of a mortgage account have become
                  due and unpaid by a borrower


"INDUSTRY CPR"

                  a constant prepayment rate which is calculated by dividing
                  the amount of mortgages repaid in a quarter by the quarterly
                  balance of mortgages outstanding for building societies in
                  the UK


"INITIAL CLOSING DATE"

                  14th June, 2002

"INITIAL LOANS"

                  the loans assigned by the seller to the mortgages trustee on
                  14th June, 2002 pursuant to the terms of the mortgage sale
                  agreement

"INSOLVENCY EVENT"

                  in respect of the seller, the servicer, the cash manager or
                  the issuer cash manager (each, for the purposes of this
                  definition, a "RELEVANT ENTITY") means:

                  (a)    an order is made or an effective  resolution passed for
                         the winding up of the relevant entity;

                  (b)    the  relevant  entity  ceases or  threatens to cease to
                         carry on its business or stops  payment or threatens to
                         stop  payment  of its debts or is deemed  unable to pay
                         its debts  within the meaning of section  123(a),  (b),
                         (c) or (d) of the  Insolvency  Act 1986 (as amended) or
                         becomes unable to pay its debts as they fall due or the
                         value of its assets  falls to less than the  amounts of
                         its  liabilities  (taking into account,  for both these
                         purposes,  contingent and  prospective  liabilities) or
                         otherwise becomes insolvent; or


                  (c)    proceedings    (including,    but   not   limited   to,
                         presentation  of~an  application for an  administration
                         order,  the filing of documents  with the court for the
                         appointment  of an  administrator  or the  service of a
                         notice of  intention to appoint an  administrator)  are
                         initiated   against  the  relevant   entity  under  any
                         applicable liquidation, administration,  reorganisation
                         (other than a reorganisation  where the relevant entity
                         is  solvent)  or other  similar  laws,  save where such
                         proceedings  are being  contested in good faith;  or an
                         administrative  or  other  receiver,  administrator  or
                         other similar  official is appointed in relation to the
                         whole or any  substantial  part of the  undertaking  or
                         assets of the relevant  entity or the appointment of an
                         administrator takes effect; or a distress, execution or
                         diligence or other  process is enforced  upon the whole
                         or any substantial part of the undertaking or assets of
                         the relevant  entity and in any of the foregoing  cases
                         it is not discharged within 15 London business days; or
                         if  the  relevant  entity   initiates  or  consents  to
                         judicial  proceedings  relating  to  itself  under  any
                         applicable  liquidation,  administration,   insolvency,
                         reorganisation   or  other  similar  laws  or  makes  a
                         conveyance  or  assignment   for  the  benefit  of  its
                         creditors  generally  or  takes  steps  with a view  to
                         obtaining a moratorium in respect of any indebtedness


                                       282



"INTERCOMPANY LOAN ACCELERATION NOTICE"

                  a previous intercompany loan acceleration notice, an issuer
                  intercompany loan acceleration notice and/or (as the context
                  may require) an acceleration notice served by the security
                  trustee on Funding 1 following an intercompany loan event of
                  default under any new intercompany loan agreement

"INTERCOMPANY LOAN AGREEMENTS"

                  the previous intercompany loan agreements, the issuer
                  intercompany loan agreement and all new intercompany loan
                  agreements

"INTERCOMPANY LOAN LEDGER"

                  a ledger maintained by the cash manager to record payments of
                  interest and repayments of principal made on each of the
                  current term advances and any new term advances under any
                  intercompany loans

"INTERCOMPANY LOANS"

                  the previous intercompany loans, the issuer intercompany loan
                  and all new intercompany loans, each an "INTERCOMPANY LOAN"

"INTERCOMPANY LOAN TERMS AND CONDITIONS"

                  the standard terms and conditions incorporated into each
                  intercompany loan agreement, signed for the purposes of
                  identification on the first issuer closing date by Funding 1,
                  the security trustee and the agent bank;

"INTEREST DETERMINATION DATE"

                  (a)    in respect of the series 1 issuer  notes,  the series 2
                         issuer notes, and the series 3 issuer notes,  means the
                         date which is two London business days before the first
                         day of the  interest  period  for  which  the rate will
                         apply;

                  (b)    in respect of the series 4 class A1 issuer  notes,  the
                         series 4 class B  issuer  notes,  the  series 4 class C
                         issuer notes, the series 5 class B issuer notes and the
                         series 5 class C issuer  notes  means the date which is
                         two TARGET  business  days  before the first day of the
                         interest period for which the rate will apply;


                  (c)    in respect of the series 4 class A2 issuer  notes,  and
                         (commencing on the earlier of (i) the interest  payment
                         date falling in December 2010, (ii) the occurrence of a
                         trigger  event or (iii) the  enforcement  of the issuer
                         security) the series 5 class A issuer notes,  means the
                         first  day of the  interest  period  for which the rate
                         will apply; and


                  (d)    in respect  of the  issuer  term  advances,  means,  in
                         respect of the first interest period,  the closing date
                         and, in respect of  subsequent  interest  periods,  the
                         first  day of the  interest  period  for which the rate
                         will apply


"INTEREST PAYMENT DATE"

                  (a)    in relation to the series 1 class A issuer  notes,  the
                         10th day of each  consecutive  month in each year up to
                         and including the earliest of (i) the interest  payment
                         date in December 2004, (ii) the occurrence of a trigger
                         event or (iii) enforcement of the issuer security,  and
                         thereafter the 10th day of March,  June,  September and
                         December in each year;



                  (b)    in respect of the  series 5 class A issuer  notes,  the
                         10th day of December  in each year up to and  including
                         the earliest of (i) the  interest  payment date falling
                         in  December  2010,  (ii) the  occurrence  of a trigger
                         event or


                                       283




             (iii) enforcement of the issuer security,  and thereafter the 10th
             day of March, June, September and December in each year; and

       (c)   in all other cases, the 10th day of September, December, March and
             June in each year,



       or, in each of the preceding cases, if such day is not a business day,
       the next succeeding business day

"INTEREST PERIOD"

             means:

       (a)   in relation to the series 1 class A issuer notes, the period from
             (and including) an interest payment date (or in respect of the
             first interest period, the closing date) to (but excluding) the
             next following (or first) interest payment date, except that prior
             to the applicable interest payment date falling in December 2004,
             if a trigger event occurs or the issuer security is enforced, then
             the interest period for the series 1 class A issuer notes (in
             respect of the first such interest period) will be the period from
             (and including) the last interest payment date to have occurred to
             (but excluding) the 10th day of the then next to occur of
             September, December, March and June and thereafter will be the
             period from (and including) such interest payment date to (but
             excluding) the next following 10th day of September, December,
             March and June in each year;

       (b)   in all other cases is the period from (and including) the
             applicable interest payment date (or in respect of the first
             interest period, the closing date) to (but excluding) the next
             following applicable interest payment date

"INVESTMENT PLAN"

                  in respect of an interest-only loan, a repayment mechanism
                  selected by the borrower to ensure that there are sufficient
                  funds to redeem the full principal of a mortgage loan at
                  maturity

"ISA"

                  an individual savings account within the Individual Savings
                  Account Regulations 1998 (as amended) and which shelters
                  investments in the account from income tax and capital gains
                  tax

"ISSUER ACCOUNT BANK"

                  Bank of Scotland situated at 116 Wellington Street, Leeds LS1
                  4LT

"ISSUER BANK ACCOUNT AGREEMENT"

                  the agreement to be entered into on the closing date between
                  the issuer account bank, the issuer, the issuer cash manager
                  and the security trustee (as the same may be amended,
                  restated, varied or supplemented from time to time) which
                  governs the operation of the issuer transaction account

"ISSUER BULLET TERM ADVANCES"

                  the issuer series 1 term AAA advance and the issuer series 2
                  term AAA advance

"ISSUER CASH MANAGEMENT AGREEMENT"

                  the issuer cash management agreement to be entered into on
                  the closing date between the issuer cash manager, the issuer
                  and the security trustee (as the same may be amended,
                  restated, novated or supplemented from time to time), as
                  described further in "CASH MANAGEMENT FOR THE ISSUER"

"ISSUER CASH MANAGER"

                  Halifax acting, pursuant to the issuer cash management
                  agreement, as agent for the issuer and the security trustee
                  to manage all cash transactions and maintain certain ledgers
                  on behalf of the issuer

                                       284



"ISSUER CORPORATE SERVICES AGREEMENT"

                  an agreement to be entered into on the closing date between
                  Holdings, the issuer, Halifax, the corporate services
                  provider, the share trustee and the security trustee, which
                  governs the provision of corporate services by the corporate
                  services provider to the issuer (as amended, restated,
                  supplemented and/or novated from time to time)

"ISSUER CURRENCY SWAPS"

                  means the issuer euro currency swaps and the issuer dollar
                  currency swaps

"ISSUER CURRENCY SWAP PROVIDERS"

                  means the issuer euro currency swap providers and the issuer
                  dollar currency swap providers

"ISSUER DEED OF CHARGE"

                  the deed of charge to be entered into on the closing date
                  between, amongst others, the issuer and the security trustee,
                  under which the issuer charges the issuer security in favour
                  of the security trustee for the benefit of the issuer secured
                  creditors, as described further in "SECURITY FOR THE ISSUER'S
                  OBLIGATIONS"

"ISSUER DOLLAR CURRENCY EXCHANGE RATE"

                  the rate at which US dollars are converted to sterling or, as
                  the case may be, sterling is converted to US dollars under
                  the relevant issuer dollar currency swap or, if there is no
                  relevant issuer dollar currency swap agreement in effect at
                  such time, the "SPOT" rate at which US dollars are converted
                  into sterling or, as the case may be, sterling is converted
                  into US dollars on the foreign exchange markets

"ISSUER DOLLAR CURRENCY SWAP AGREEMENTS"

                  collectively, the ISDA master agreements, schedules and
                  confirmations relating to the issuer dollar currency swaps to
                  be entered into on or before the closing date between the
                  issuer, the relevant issuer dollar currency swap provider and
                  the security trustee (as amended, restated, supplemented,
                  replaced and/or novated from time to time)

"ISSUER DOLLAR CURRENCY SWAP PROVIDERS"

                  the series 1 issuer swap provider, the series 2 issuer swap
                  provider and the series 3 issuer swap provider, or any one of
                  them, as the case may be

"ISSUER DOLLAR CURRENCY SWAPS"

                  the sterling US dollar currency swaps which enable the issuer
                  to receive and pay amounts under the issuer intercompany loan
                  in sterling and to receive and pay amounts under the series 1
                  issuer notes, the series 2 issuer notes and the series 3
                  issuer notes in US dollars, as described further in "THE SWAP
                  AGREEMENTS -- THE ISSUER DOLLAR CURRENCY SWAPS AND THE ISSUER
                  EURO CURRENCY SWAPS"

"ISSUER EURO CURRENCY EXCHANGE RATE"

                  the rate at which euro is converted to sterling or, as the
                  case may be, sterling is converted to euro under the issuer
                  euro currency swap or, if there is no issuer euro currency
                  swap agreement in effect at such time, the "spot" rate at
                  which euro are converted into sterling or, as the case may
                  be, sterling is converted into euro on the foreign exchange
                  markets

"ISSUER EURO CURRENCY SWAP AGREEMENTS"

                  collectively, the ISDA master agreements, schedules and
                  confirmations relating to the issuer euro currency swaps to
                  be entered into on or before the closing date between the
                  issuer, the relevant issuer euro currency swap provider and
                  the security trustee (as amended, restated, supplemented,
                  replaced and/or novated from time to time)

                                       285



"ISSUER EURO CURRENCY SWAP PROVIDERS"

                  the series 4 issuer swap provider (in respect of the series 4
                  class A1 issuer notes, the series 4 class B issuer notes and
                  the series 4 class C issuer notes) and the series 5 issuer
                  swap provider (in respect of the series 5 class B issuer
                  notes and the series 5 class C issuer notes), or any one of
                  them, as the case may be

"ISSUER EURO CURRENCY SWAPS"

                  the sterling-euro currency swaps which enable the issuer to
                  receive and pay amounts under the issuer intercompany loan in
                  sterling and to receive and pay amounts under the series 4
                  issuer notes (except the series 4 class A2 issuer notes), the
                  series 5 class B issuer notes and the series 5 class C issuer
                  notes in euro, as described further in "THE SWAP AGREEMENTS
                  -- THE ISSUER DOLLAR CURRENCY SWAPS AND THE ISSUER EURO
                  CURRENCY SWAPS"

"ISSUER INTERCOMPANY LOAN"

                  the loan of the issuer term advances made by the issuer to
                  Funding 1 on the closing date under the issuer intercompany
                  loan agreement

"ISSUER INTERCOMPANY LOAN AGREEMENT"

                  the issuer intercompany loan agreement to be entered into on
                  the closing date between Funding 1, the issuer and the
                  security trustee

"ISSUER INTERCOMPANY LOAN ACCELERATION NOTICE"

                  an acceleration notice served by the security trustee in
                  relation to the enforcement of the Funding 1 security
                  following an issuer intercompany loan event of default under
                  the issuer intercompany loan

"ISSUER INTERCOMPANY LOAN EVENT OF DEFAULT"

                  an event of default under the issuer intercompany loan
                  agreement

"ISSUER INTEREST RATE SWAP"

                  the fixed-floating interest rate swap which enables the
                  issuer to receive amounts of interest on the issuer
                  intercompany loan calculated by reference to a rate based on
                  LIBOR for three-month sterling deposits and pay a fixed
                  amount of interest on the series 5 class A notes

"ISSUER INTEREST RATE SWAP AGREEMENT"

                  collectively, the ISDA master agreement, schedule and
                  confirmation relating to the issuer interest rate swap to be
                  entered into on or before the closing date between the
                  issuer, the issuer interest rate swap provider and the
                  security trustee (as amended, restated, supplemented,
                  replaced and/or novated from time to time)

"ISSUER INTEREST RATE SWAP PROVIDER"


                  HBOS Treasury Services plc or any other persons or companies
                  acting as the interest rate swap provider under the interest
                  rate swap agreement


"ISSUER NOTE ACCELERATION NOTICE"

                  an acceleration notice served by the note trustee in relation
                  to the enforcement of the issuer security following an issuer
                  note event of default under the issuer notes

"ISSUER NOTE EVENT OF DEFAULT"

                  an event of default under the provisions of condition 9 of
                  the issuer notes where the issuer is the defaulting party

"ISSUER NOTES"

                  includes all of the class A issuer notes, the class B issuer
                  notes and the class C issuer notes

"ISSUER PAYING AGENT AND AGENT BANK AGREEMENT"

                  the agreement to be entered into on the closing date which
                  sets out the appointment of the paying agents, the registrar,
                  the transfer agent and the agent bank for the issuer notes
                  (as amended, restated, supplemented and/or novated from time
                  to time)

                                       286



"ISSUER POST-ENFORCEMENT CALL OPTION AGREEMENT"

                  the agreement to be entered into on the closing date under
                  which the note trustee agrees on behalf of the holders of the
                  class B issuer notes and the class C issuer notes, that
                  following enforcement of the issuer security, the post-
                  enforcement call option holder may call for the class B
                  issuer notes and the class C issuer notes (as amended,
                  restated, supplemented and/or novated from time to time)

"ISSUER POST-ENFORCEMENT PRIORITY OF PAYMENTS"

                  the order in which, following enforcement of the issuer
                  security, the security trustee will apply the amounts
                  received following enforcement of the issuer security, as set
                  out in "SECURITY FOR THE ISSUER'S OBLIGATIONS" and "CASHFLOWS
                  -- DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS AND ISSUER
                  REVENUE RECEIPTS FOLLOWING THE SERVICE OF A NOTE ACCELERATION
                  NOTICE ON THE ISSUER AND THE SERVICE OF AN INTERCOMPANY LOAN
                  ACCELERATION NOTICE ON FUNDING 1"

"ISSUER PRE-ENFORCEMENT PRINCIPAL PRIORITY OF PAYMENTS"

                  the order in which, prior to enforcement of the issuer
                  security, the issuer cash manager will apply the issuer
                  principal receipts on each interest payment date, as set out
                  in "CASHFLOWS -- DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS
                  PRIOR TO THE SERVICE OF A NOTE ACCELERATION NOTICE ON THE
                  ISSUER"

"ISSUER PRE-ENFORCEMENT REVENUE PRIORITY OF PAYMENTS"

                  the order in which, prior to enforcement of the issuer
                  security, the issuer cash manager will apply the issuer
                  revenue receipts on each interest payment date, as set out in
                  "CASHFLOWS -- DISTRIBUTION OF ISSUER REVENUE RECEIPTS PRIOR
                  TO THE SERVICE OF A NOTE ACCELERATION NOTICE ON THE ISSUER"

"ISSUER PRINCIPAL RECEIPTS"

                  an amount equal to the sum of all principal amounts repaid by
                  Funding 1 to the issuer under the issuer intercompany loan

"ISSUER REVENUE RECEIPTS"

                  an amount equal to the sum of:

                  (a)    interest  paid by Funding 1 on the  relevant  Funding 1
                         interest  payment  date in respect  of the issuer  term
                         advances under the issuer intercompany loan;

                  (b)    fees to be paid by Funding 1 on the relevant date under
                         the terms of the issuer intercompany loan agreement;

                  (c)    interest payable on issuer bank accounts and authorised
                         investments  which  will be  received  on or before the
                         relevant date; and


                  (d)    other  net  income  of  the  issuer  including  amounts
                         received  or to  be  received  under  the  issuer  swap
                         agreements on or before the relevant  interest  payment
                         date  (including any amounts  received by the issuer in
                         consideration of it entering into a replacement  issuer
                         swap  agreement but excluding the return or transfer of
                         any excess swap  collateral as set out under any of the
                         issuer swap agreements)


"ISSUER SECURED CREDITOR"

                  the security trustee, the issuer noteholders, the issuer swap
                  providers, the note trustee, the issuer account bank, the
                  paying agents, the registrar, the transfer agent, the agent
                  bank, the corporate services provider under the issuer
                  corporate services agreement and the issuer cash manager

"ISSUER SECURITY"

                  security created by the issuer pursuant to the issuer deed of
                  charge in favour of the issuer secured creditors

                                       287



"ISSUER SERIES 4A1 TERM AAA ADVANCE"

                  the advance made by the issuer to Funding 1 under the issuer
                  intercompany loan agreement from the proceeds of the issue of
                  the series 4 class A1 notes

"ISSUER SERIES 4A2 TERM AAA ADVANCE"

                  the advance made by the issuer to Funding 1 under the issuer
                  intercompany loan agreement from the proceeds of the issue of
                  the series 4 class A2 notes

"ISSUER SERIES 4 TERM AAA ADVANCES"

                  the issuer series 4A1 term AAA advance and the issuer series
                  4A2 term AAA advance

"ISSUER SERIES 5 TERM AAA ADVANCE"

                  the advance made by the issuer to Funding 1 under the issuer
                  intercompany loan agreement from the proceeds of the issue of
                  the series 5 class A notes

"ISSUER SUBSCRIPTION AGREEMENT"

                  the agreement to be entered into on or about the date of this
                  prospectus between the managers and the issuer relating to
                  the sale of the series 4 issuer notes and the series 5 issuer
                  notes

"ISSUER SWAP AGREEMENTS"

                  the issuer dollar currency swap agreements, the issuer euro
                  currency swap agreements and the issuer interest rate swap
                  agreement

"ISSUER SWAPS"

                  the issuer dollar currency swaps, the issuer euro currency
                  swaps and the issuer interest rate swap

"ISSUER SWAP PROVIDERS"

                  the issuer dollar currency swap providers, the issuer euro
                  currency swap providers and the issuer interest rate swap
                  providers or any of them as the context requires

"ISSUER SWAP PROVIDER DEFAULT"

                  as the context may require, the occurrence of an event of
                  default under an issuer dollar currency swap (as defined in
                  the relevant issuer dollar currency swap agreement) where the
                  issuer dollar currency swap provider is the defaulting party
                  (as defined in the relevant issuer dollar currency swap
                  agreement) and/or the occurrence of an event of default under
                  the issuer euro currency swap (as defined in the relevant
                  issuer euro currency swap agreement) where the issuer euro
                  currency swap provider is the defaulting party (as defined in
                  the relevant issuer euro currency swap agreement) and/or the
                  occurrence of an event of default under the issuer interest
                  rate swap (as defined in the issuer interest rate swap
                  agreement) where the issuer interest rate swap provider is
                  the defaulting party (as defined in the issuer interest rate
                  swap agreement)


"ISSUER SWAP EXCLUDED TERMINATION AMOUNT"

                  in relation to an issuer swap agreement an amount equal to:

                  (a) the amount of any termination payment due and payable to
                  the relevant issuer swap provider as a result of an issuer
                  swap provider default or following an issuer swap provider
                  downgrade termination event;

                  less

                  (b) the amount, if any, received by the issuer from a
                  replacement swap provider upon entry by the issuer into an
                  agreement with such replacement swap provider to replace such
                  issuer swap agreement which has terminated as a result of
                  such issuer swap provider default or following the occurrence
                  of such issuer swap provider downgrade termination event


"ISSUER SWAP PROVIDER DOWNGRADE TERMINATION EVENT"

                  means the occurrence of an additional termination event
                  following the failure by an issuer swap provider to comply
                  with the requirements of the ratings downgrade provisions set
                  out in the relevant issuer swap agreement

                                      288



"ISSUER TERM AA ADVANCES"

                  the advances made by the issuer to Funding 1 under the issuer
                  intercompany loan agreement from the proceeds of issue of the
                  series 1 class B issuer notes, the series 2 class B issuer
                  notes, the series 3 class B issuer notes, the series 4 class
                  B issuer notes and the series 5 class B issuer notes


"ISSUER TERM AAA ADVANCES"

                  the advances made by the issuer to Funding 1 under the issuer
                  intercompany loan agreement from the proceeds of issue of the
                  series 1 class A issuer notes, the series 2 class A issuer
                  notes, the series 3 class A issuer notes, the series 4 class
                  A issuer notes and the series 5 class A issuer notes


"ISSUER TERM ADVANCES"

                  the divisions into which the advance to Funding 1 under the
                  issuer intercompany loan will be split, being the issuer
                  series 1 term AAA advance, the issuer series 2 term AAA
                  advance, the issuer series 3 term AAA advance, the issuer
                  series 4 term AAA advances, the issuer series 5 term AAA
                  advance, the issuer series 1 term AA advance, the issuer
                  series 2 term AA advance, the issuer series 3 term AA
                  advance, the issuer series 4 term AA advance, the issuer
                  series 5 term AA advance, the issuer series 1 term BBB
                  advance, the issuer series 2 term BBB advance, the issuer
                  series 3 term BBB advance, the issuer series 4 term BBB
                  advance and the issuer series 5 term BBB advance

"ISSUER TERM BBB ADVANCES"

                  the advances made by the issuer to Funding 1 under the issuer
                  intercompany loan agreement from the proceeds of issue of the
                  series 1 class C issuer notes, the series 2 class C issuer
                  notes, the series 3 class C issuer notes, the series 4 class
                  C issuer notes and the series 5 class C issuer notes

"ISSUER TRANSACTION DOCUMENTS"

                  the documents listed in paragraph (D) in "LISTING AND GENERAL
                  INFORMATION"

"ISSUER TRUST DEED"

                  the principal agreement to be entered into on the closing
                  date governing the issuer notes, as further described in
                  "DESCRIPTION OF THE ISSUER TRUST DEED"

"ISSUER UNDERWRITING AGREEMENT"

                  the agreement to be entered into on or about the date of this
                  prospectus between the lead underwriters and the issuer
                  relating to the sale of the series 1 issuer notes, the series
                  2 issuer notes and the series 3 issuer notes

"LENDING CRITERIA"

                  the criteria applicable to the granting of an offer of a
                  mortgage to a borrower, as may be amended from time to time
                  and as further described in "THE LOANS -- CHARACTERISTICS OF
                  THE LOANS -- LENDING CRITERIA"

"LIBOR" or "STERLING LIBOR"

                  the London Interbank Offered Rate for sterling deposits, as
                  determined by the agent bank on the following basis:


       (1)   on the applicable interest determination date, the agent bank will
             determine the arithmetic mean, rounded upwards to five decimal
             places, of the offered quotations to leading banks in the London
             inter-bank market for sterling deposits for the relevant period
             (or, in the case of the first interest period, the linear
             interpolation of the arithmetic mean of such offered quotations for
             three-month and four-month sterling deposits (rounded upwards, if
             necessary, to five decimal places)).



                                       289



             This will be determined by reference to the display as quoted on
             the Moneyline Telerate Screen No. 3750. If the Telerate Screen No.
             3750 stops providing these quotations, the replacement service for
             the purposes of displaying this information will be used. If the
             replacement service stops displaying the information, another page
             as determined by the issuer with the approval of the note trustee
             will be used.

             In each of these cases, the determination will be made as at or
             about 11.00 a.m., London time, on that date. This is called the
             screen rate for LIBOR or sterling LIBOR;

       (2)   if, on any such interest determination date, the screen rate is
             unavailable, the agent bank will:

             *   request the principal London office of each of the reference
                 banks to provide the agent bank with its offered quotation to
                 leading banks for sterling deposits of the equivalent amount,
                 and for the relevant period, in the London inter-bank market as
                 at or about 11.00 a.m. (London time); and

             *   calculate the arithmetic mean, rounded upwards to five decimal
                 places, of those quotations;

       (3)   if, on any such interest determination date, the screen rate is
             unavailable and only two or three of the reference banks provide
             offered quotations, the relevant rate for that interest period will
             be the arithmetic mean of the quotations as calculated in (2); and

       (4)   if, on any such interest determination date, fewer than two
             reference banks provide quotations, the agent bank will consult
             with the note trustee and the issuer for the purpose of agreeing a
             total of two banks to provide such quotations and the relevant rate
             for that interest period will be the arithmetic mean of the
             quotations as calculated in (2). If no such banks are agreed then
             the relevant rate for that interest period will be the rate in
             effect for the last preceding interest period for which (1) or (2)
             was applicable.



                  See also the definitions of EURIBOR and USD-LIBOR

"LOAN"

                  each loan referenced by its loan identifier number and
                  comprising the aggregate of all principal sums, interest,
                  costs, charges, expenses and other monies (including all
                  further advances) due or owing with respect to that loan
                  under the relevant mortgage conditions by a borrower on the
                  security of a mortgage from time to time outstanding or, as
                  the context may require, the borrower's obligations in
                  respect of the same

"LONDON BUSINESS DAY"

                  a day (other than a Saturday or Sunday) on which banks are
                  generally open for business in London

"LOSSES"

                  the realised losses experienced on the loans in the portfolio

"LOSS AMOUNT"

                  means the amount of any costs, expenses, losses or other
                  claims suffered or incurred by, as applicable, the mortgages
                  trustee and/or Funding 1 in connection with any recovery of
                  interest on the loans to which the seller, the mortgages
                  trustee or Funding 1 was

                                       290



      not entitled or could not enforce as a result of any  determination by any
      court or other competent authority or any ombudsman in respect of any loan
      and its related security that:

       *     any term which relates to the recovery of interest under the
             standard documentation applicable to that loan and its related
             security is unfair; or

       *     the interest payable under loan is to be set by reference to the
             Halifax variable base rate (and not that of the seller's successors
             or assigns or those deriving title from them); or

       *     the variable margin above the Bank of England repo rate under any
             tracker rate loan must be set by the seller; or

       *     the interest payable under any loan is to be set by reference to an
             interest rate other than that set or purported to be set by either
             the servicer or the mortgages trustee as a result of the seller
             having more than one variable mortgage rate

"LOSSES LEDGER"

                  the ledger of such name created and maintained by the cash
                  manager pursuant to the cash management agreement to record
                  the losses on the portfolio

"LTV RATIO" or "LOAN-TO-VALUE RATIO"

                  the ratio of the outstanding balance of a loan to the value
                  of the mortgaged property securing that loan

"LTV TEST"

                  a test which assigns a credit enhancement value to each loan
                  in the portfolio based on its current loan-to-value ratio and
                  the amount of mortgage indemnity cover on that loan. The
                  weighted average credit enhancement value for the portfolio
                  is then determined


"MANAGERS"

                  Citigroup Global Markets Limited, Credit Suisse First Boston
                  (Europe) Limited, UBS Limited and Dresdner Bank AG London
                  Branch


"MASTER DEFINITIONS AND CONSTRUCTION SCHEDULE"

                  together, the amended and restated master definitions and
                  construction schedule and the issuer master definitions and
                  construction schedule, which are schedules of definitions
                  used in the issuer transaction documents

"MIG POLICIES"

                  mortgage indemnity guarantee policies

"MINIMUM RATE LOANS"

                  loans subject to a minimum rate of interest


"MINIMUM SELLER SHARE"

                  an amount included in the current seller share which is
                  calculated in accordance with the mortgages trust deed and
                  which, as at the closing date, will be approximately
                  [GBP]955,000,000


"MOODY'S"

                  Moody's Investors Service Limited and any successor to its
                  ratings business

"MORTGAGE ACCOUNT"

                  all loans secured on the same property will be incorporated
                  in the same mortgage account

"MORTGAGE CONDITIONS"

                  the terms and conditions applicable to the loans as contained
                  in the seller's "MORTGAGE CONDITIONS" booklet applicable from
                  time to time

"MORTGAGE RELATED SECURITIES"

                  as defined in the US Secondary Mortgage Markets Enhancement
                  Act 1984, as amended

                                       291



"MORTGAGE SALE AGREEMENT"

                  the mortgage sale agreement entered into on 14th June, 2002
                  and made between the seller, the mortgages trustee, Funding 1
                  and the security trustee in relation to the assignment of the
                  initial portfolio and new loans to the mortgages trustee from
                  time to time, as amended and/or restated from time to time
                  and as further described in "ASSIGNMENT OF THE LOANS AND
                  THEIR RELATED SECURITY"

"MORTGAGE TERMS"

                  all the terms and conditions applicable to a loan, including
                  without limitation the applicable mortgage conditions and
                  offer conditions

"MORTGAGES TRUST"

                  the bare trust of the trust property held by the mortgages
                  trustee as to both capital and income on trust absolutely for
                  Funding 1 (as to the Funding 1 share) and the seller (as to
                  the seller share), so that each has an undivided beneficial
                  interest in the trust property

"MORTGAGES TRUST AVAILABLE PRINCIPAL RECEIPTS"

                  the amount that will be standing to the credit of the
                  principal ledger on the relevant calculation date as
                  described further in "THE MORTGAGES TRUST"

"MORTGAGES TRUST AVAILABLE REVENUE RECEIPTS"

                  an amount equal to the sum of:

                  (a)    revenue receipts on the loans (but excluding  principal
                         receipts); and

                  (b)    interest  payable  to  the  mortgages  trustee  on  the
                         mortgages trustee GIC account; less

                  (c)    third party amounts

                  as described further in "THE MORTGAGES TRUST"

"MORTGAGES TRUST DEED"

                  the mortgages trust deed made by the mortgages trustee,
                  Funding 1 and the seller on 13th June, 2002, as amended and/
                  or restated from time to time and as further described in
                  "THE MORTGAGES TRUST"

"MORTGAGES TRUST PRINCIPAL PRIORITY OF PAYMENTS"

                  the order in which the cash manager applies principal
                  receipts on the loans on each distribution date to each of
                  Funding 1 and the seller, depending on whether a trigger
                  event has occurred, as set out in "THE MORTGAGES TRUST"

"MORTGAGES TRUST REVENUE PRIORITY OF PAYMENTS"

                  the order in which the cash manager applies the mortgages
                  trustee available revenue receipts on each distribution date,
                  as set out in "THE MORTGAGES TRUST"

"MORTGAGES TRUSTEE"

                  Permanent Mortgages Trustee Limited

"MORTGAGES TRUSTEE ACCOUNT"

                  the mortgages trustee GIC account

"MORTGAGES TRUSTEE CORPORATE SERVICES AGREEMENT"

                  the agreement entered into on 14th June, 2002 between the
                  corporate services provider, the mortgages trustee and the
                  security trustee, which governs the provision of corporate
                  services by the corporate services provider to the mortgages
                  trustee

"MORTGAGES TRUSTEE GIC ACCOUNT"

                  the account in the name of the mortgages trustee maintained
                  with the account bank pursuant to the terms of the bank
                  account agreement and the mortgages trustee guaranteed
                  investment contract or such additional or replacement account
                  as may for the time being be in place

"MORTGAGES TRUSTEE GIC PROVIDER"

                  Bank of Scotland at 116 Wellington Street, Leeds LS1 4LT

                                       292



"MORTGAGES TRUSTEE GUARANTEED INVESTMENT CONTRACT"

                  the guaranteed investment contract entered into on 14th June,
                  2002 between the mortgages trustee and the mortgages trustee
                  GIC provider under which the mortgages trustee GIC provider
                  agrees to pay the mortgages trustee a guaranteed rate of
                  interest on the balance of the mortgages trustee GIC account
                  (as the same may be amended, restated, varied or supplemented
                  from time to time), as described further in "CREDIT STRUCTURE
                  -- MORTGAGES TRUSTEE GIC ACCOUNT / FUNDING 1 GIC ACCOUNT"

"MORTGAGES TRUSTEE VARIABLE BASE RATE"

                  the variable base rates which apply to the variable rate
                  loans in the portfolio as set, other than in limited
                  circumstances, by the servicer, as described further in "THE
                  SERVICING AGREEMENT"

"NEW FUNDING 1 SWAP" and "NEW FUNDING 1 SWAP PROVIDER"

                  a new Funding 1 swap to be entered into by Funding 1, a new
                  Funding 1 swap provider and the security trustee when and if
                  required

"NEW FUNDING 1 SWAP AGREEMENT"

                  a new Funding 1 swap agreement, documenting the new Funding 1
                  swap, between Funding 1, a new Funding 1 swap provider and
                  the security trustee

"NEW INTERCOMPANY LOAN" and "NEW INTERCOMPANY LOAN AGREEMENT"

                  a loan of a new issuer term advance made by a new issuer to
                  Funding 1 under a new intercompany loan agreement entered
                  into by Funding 1 with a new issuer

"NEW ISSUE"

                  the issue of new notes to investors by a new issuer to fund a
                  new intercompany loan

"NEW ISSUER"

                  a new wholly-owned subsidiary of Holdings that is not
                  established as at the closing date and which, if established,
                  will make a new intercompany loan to Funding 1

"NEW LOANS"

                  loans, other than the current loans, which the seller may
                  assign, from time to time after the closing date, to the
                  mortgages trustee pursuant to the terms of the mortgage sale
                  agreement

"NEW NOTES"

                  an issue of notes by a new issuer

"NEW RELATED SECURITY"

                  the security for the new loans which the seller may assign to
                  the mortgages trustee pursuant to the mortgage sale agreement

"NEW START-UP LOAN" and "NEW START-UP LOAN PROVIDER"

                  a new start-up loan to be made available to Funding 1 by a
                  new start-up loan provider when Funding 1 enters into a new
                  intercompany loan agreement

"NEW START-UP LOAN AGREEMENT"

                  a new start-up loan agreement to be entered into by a new
                  start-up loan provider, Funding 1 and the security trustee

"NEW TERM AA ADVANCES"

                  term advances to be advanced to Funding 1 by new issuers
                  under new intercompany loan agreements from the proceeds of
                  issues of new notes with a term advance rating of AA

"NEW TERM AAA ADVANCES"

                  term advances to be advanced to Funding 1 by new issuers
                  under new intercompany loan agreements from the proceeds of
                  issues of new notes with a term advance rating of AAA

"NEW TERM ADVANCES"

                  term advances to be advanced to Funding 1 by new issuers
                  under a new intercompany loan agreement

"NEW TERM BBB ADVANCES"

                  term advances to be advanced to Funding 1 by new issuers
                  under new intercompany loan agreements from the proceeds of
                  issues of new notes with a term advance rating of BBB

"NEW YORK BUSINESS DAY"

                  means a day (other than a Saturday or a Sunday) on which
                  banks are generally open in the city of New York

"NON-ASSET TRIGGER EVENT"

                  this will occur on a calculation date if:

                                      293



                  (a)    an insolvency event occurs in relation to the seller on
                         or about that calculation date;

                  (b)    the role of the seller as servicer  under the servicing
                         agreement  is  terminated  and a new  servicer  is  not
                         appointed within 60 days;

                  (c)    as at the calculation date  immediately  preceding that
                         calculation  date the seller  share is equal to or less
                         than the minimum seller share;


                  (d)    on any  calculation  date,  the  aggregate  outstanding
                         principal   balance  of  loans   comprising  the  trust
                         property  at that  date  during  the  period  from  and
                         including   the  closing  date  to  but  excluding  the
                         interest  payment  date  in  June  2008  is  less  than
                         [GBP]15,750,000,000


"NORMAL CALCULATION DATE"

                  the first day (or, if not a London business day, the next
                  succeeding London business day) of each month

"NOTE ACCELERATION NOTICE"

                  an issuer note acceleration notice and/or (as the context may
                  require) an acceleration notice served on a new issuer
                  following an event of default by the new issuer under the new
                  issuer notes

"NOTEHOLDERS"

                  the holders of issuer notes, or any of them as the context
                  requires

"NOTE PRINCIPAL PAYMENT"

                  the amount of each principal payment payable on each note

"NOTE TRUSTEE"

                  The Bank of New York, One Canada Square, London E14 5AL

"OFFER CONDITIONS"

                  the terms and conditions applicable to a specific loan as set
                  out in the relevant offer letter to the borrower

"OFFERED ISSUER NOTES"

                  the class A offered issuer notes and the class B/C offered
                  issuer notes

"ORIGINAL BULLET TERM ADVANCE"

                  a term advance which at any time has been a bullet term
                  advance (even if such term advance has subsequently become a
                  pass-through advance)

"ORIGINAL PASS-THROUGH TERM ADVANCE"

                  a term advance which at the time it was advanced was a pass-
                  through term advance

"ORIGINAL SCHEDULED AMORTISATION INSTALMENT"

                  that part of a term advance which at any time has been a
                  scheduled amortisation instalment (even if that part of that
                  term advance has subsequently become a pass-through term
                  advance)

"ORIGINAL SCHEDULED AMORTISATION TERM ADVANCE"

                  a term advance which at any time has been a scheduled
                  amortisation term advance (even if such term advance has
                  subsequently become a pass-through term advance)

"OUTSTANDING AMOUNT"

                  following enforcement of a loan, the amount outstanding on
                  the payment of that loan after deducting money received under
                  the applicable mortgage indemnity guarantee policy

"OVERPAYMENT"

                  a payment made by a borrower in an amount greater than the
                  monthly payment then due on the loan

"PASS-THROUGH REPAYMENT RESTRICTIONS"

                  means at any time on a Funding 1 interest payment date no
                  amount may be applied in repayment of any pass-through term
                  advance unless:

                  (1)    the sum of the cash accumulation  ledger amount and the
                         amount of Funding 1 available  principal receipts after
                         the  application  of items (A) and (B) and before  item
                         (C) of the priority of payments described in "CASHFLOWS
                         -- REPAYMENT  OF TERM  ADVANCES OF EACH SERIES PRIOR TO
                         THE OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO THE

                                       294



             SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN ACCELERATION NOTICE OR
             THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION NOTICE",



       is greater than or equal to,

       (2)   the sum of the cash accumulation liability and the aggregate amount
             of all original pass-through term advances which are due and
             payable as at that time


"PASS-THROUGH TERM ADVANCE"

                  means a term advance which has no scheduled repayment date
                  other than the final repayment date. On the closing date, the
                  pass-through term advances are (i) the issuer series 5 term
                  AAA advance, the issuer term AA advances, the issuer term BBB
                  advances; (ii) the previous series 5 term AAA advance, the
                  previous term AA advances and the previous term BBB advances
                  made by Permanent Financing (No. 2) PLC; and (iii) the
                  previous series 4A2 term AAA advance, the previous term AA
                  advances and the previous term BBB advances made by Permanent
                  Financing (No.1) PLC. If a trigger event occurs or the
                  Funding 1 security or issuer security is enforced, then the
                  bullet term advances (other than the issuer series 1 term AAA
                  advance and the previous series 1 term AAA advances) and the
                  scheduled amortisation term advances will be deemed to be
                  pass-through term advances


"PAYING AGENTS"

                  the principal paying agent and the US paying agent

"PAYMENT HOLIDAY"

                  a period during which a borrower may suspend payments under a
                  mortgage loan without penalty

"PERMITTED REDEMPTION DATES"

                  in respect of any class of issuer notes, the interest payment
                  date on which those notes may be redeemed by the issuer
                  pursuant to the terms and conditions of the issuer notes (as
                  further described in "TERMS AND CONDITIONS OF THE OFFERED
                  ISSUER NOTES")

"PORTFOLIO"

                  at any time the loans and their related security assigned to
                  the mortgages trustee and held by the mortgages trustee on
                  trust for the beneficiaries

"POST ENFORCEMENT CALL OPTION"

                  means the call option granted to Permanent PECOH Limited in
                  respect of the class B issuer notes and the class C issuer
                  notes under the issuer post-enforcement call option agreement

"POST-ENFORCEMENT CALL OPTION HOLDER"

                  Permanent PECOH Limited

"PREVIOUS CLOSING DATES"

                  in respect of Permanent Financing (No. 1) PLC 14th June, 2002
                  and in respect of Permanent Financing (No. 2) PLC 6th March,
                  2003

"PREVIOUS INTERCOMPANY LOAN AGREEMENT"

                  the previous intercompany loan agreement entered into on each
                  previous closing date between Funding 1, the relevant
                  previous issuer and security trustee

"PREVIOUS INTERCOMPANY LOANS"

                  the loan of the previous term advances made by the previous
                  issuers to Funding 1 each under the previous intercompany
                  loan agreements

"PREVIOUS INTERCOMPANY LOAN ACCELERATION NOTICE"

                  an acceleration notice served by the security trustee on
                  Funding 1 following an intercompany loan event of default
                  under the previous intercompany loan agreement

"PREVIOUS INTERCOMPANY LOAN EVENT OF DEFAULT"

                  an event of default under a previous intercompany loan

                                       295



"PREVIOUS ISSUER ACCOUNT BANK"

                  Bank of Scotland situated at 110 Wellington Street, Leeds LS1
                  4LT

"PREVIOUS ISSUERS"

                  Permanent Financing (No. 1) PLC and Permanent Financing
                  (No. 2) PLC

"PREVIOUS ISSUES"

                  the issue of the previous notes by each previous issuer

"PREVIOUS NOTEHOLDERS"

                  the holders of previous notes, or any of them as the context
                  requires

"PREVIOUS NOTES"

                  includes all of the class A previous notes, the class B
                  previous notes, and the class C previous notes

"PREVIOUS SERIES 1 TERM AAA ADVANCE"

                  the series 1 term AAA advance made by each the previous
                  issuers to Funding 1 under the applicable previous
                  intercompany loan agreement

"PREVIOUS SERIES 2 TERM AAA ADVANCE"

                  the series 2 term AAA advance made by each the previous
                  issuers to Funding 1 under the applicable previous
                  intercompany loan agreement

"PREVIOUS SERIES 3 TERM AAA ADVANCE"

                  the series 3 term AAA advance made by each the previous
                  issuers to Funding 1 under the applicable previous
                  intercompany loan agreement

"PREVIOUS SERIES 4A1 TERM AAA ADVANCE"

                  the series 4A1 term advance made by the Permanent Financing
                  (No. 1) PLC to Funding 1 under its previous intercompany loan
                  agreement

"PREVIOUS SERIES 4A2 TERM AAA ADVANCE"

                  the series 4A2 term advance made by the Permanent Financing
                  (No. 1) PLC to Funding 1 under its previous intercompany loan
                  agreement

"PREVIOUS SERIES 4 TERM AAA ADVANCE"

                  the series 4 term AAA advance made by Permanent Financing
                  (No. 2) PLC to Funding 1 under its previous intercompany loan
                  agreement

"PREVIOUS SERIES 5 TERM AAA ADVANCE"

                  the series 5 term advance made by Permanent Financing (No. 2)
                  PLC to Funding 1 under its previous intercompany loan
                  agreement

"PREVIOUS START-UP LOAN AGREEMENTS"

                  the first start-up loan agreement and the second start-up
                  loan agreement

"PREVIOUS START-UP LOANS PROVIDER"

                  the start-up loan provider

"PREVIOUS SWAP AGREEMENTS"

                  the swap agreements entered into between each of the previous
                  issuers and the previous swap providers in relation to the
                  previous swaps

"PREVIOUS SWAP PROVIDERS"

                  Credit Suisse First Boston International, JPMorgan Chase
                  Bank, Banque AIG, CDC IXIS Capital Markets or any of them as
                  the context requires

"PREVIOUS SWAPS"

                  the dollar currency swaps and euro currency swap entered into
                  by Permanent Financing (No. 1) PLC under the previous swap
                  agreements and the dollar currency swaps and euro currency
                  swap entered into by Permanent Financing (No. 2) PLC under
                  the previous swap agreements

"PREVIOUS TERM AA ADVANCES"

                  the advance made by the previous issuers to Funding 1 under
                  previous intercompany loan agreements from the proceeds of
                  issue of the series 1 class B previous notes, the series 2
                  class B previous notes, the series 3 class B previous notes,
                  the series 4 class B previous notes and the series 5 class B
                  previous notes

                                      296



"PREVIOUS TERM AAA ADVANCES"

                  the advance made by the previous issuers to Funding 1 under
                  the previous intercompany loan agreements from the proceeds
                  of issue of the series 1 class A previous notes, the series 2
                  class A previous notes, the series 3 class A previous notes,
                  the series 4 class A previous notes and the series 5 class A
                  previous notes


"PREVIOUS TERM ADVANCES"

                  the term advances made under the previous intercompany loans,
                  funded from the proceeds of the previous notes, as described
                  in "DESCRIPTION OF THE PREVIOUS ISSUER, THE PREVIOUS NOTES
                  AND THE PREVIOUS INTERCOMPANY LOAN"


"PREVIOUS TERM BBB ADVANCES"

                  the advance made by the previous issuers to Funding 1 under
                  the previous intercompany loan agreements from the proceeds
                  of issue of its series 1 class C previous notes, the series 2
                  class C previous notes, the series 3 class C previous notes,
                  the series 4 class C previous notes and the series 5 class C
                  previous notes

"PRINCIPAL DEFICIENCY LEDGER"

                  the ledger of such name maintained by the cash manager,
                  comprising on the closing date three sub-ledgers, the AAA
                  principal deficiency sub-ledger, the AA principal deficiency
                  sub-ledger and the BBB principal deficiency sub-ledger and
                  which records any deficiency of principal (following a loss
                  on a loan or the application of principal receipts to meet
                  any deficiency in Funding 1 available revenue receipts) in
                  respect of payments due under an intercompany loan

"PRINCIPAL LEDGER"

                  the ledger of such name maintained by the cash manager on
                  behalf of the mortgages trustee pursuant to the cash
                  management agreement to record principal receipts on the
                  loans and payments of principal from the mortgages trustee
                  GIC account to Funding 1 and the seller on each distribution
                  date. Together the principal ledger and the revenue ledger
                  reflect the aggregate of all amounts of cash standing to the
                  credit of the mortgages trustee GIC account

"PRINCIPAL PAYING AGENT"

                  Citibank, N.A. at 5 Carmelite Street, London EC4Y 0PA

"PRINCIPAL RECEIPTS"

                  all principal amounts received from borrowers in respect of
                  the loans or otherwise paid or recovered in respect of the
                  loans and their related security representing monthly
                  repayments of principal, prepayments of principal, redemption
                  proceeds and amounts recovered on enforcement representing
                  principal and prepayments on the loans made by borrowers (but
                  excluding principal received or treated as received in
                  respect of a loan subsequent to the completion of enforcement
                  procedures and certain early repayment fees)

"PRODUCT SWITCH"

                  a variation to the financial terms and conditions of a loan
                  other than:

                  (a)    any  variation  agreed  with a  borrower  to control or
                         manage arrears on the loan;

                  (b)    any  variation  to the  interest  rate as a  result  of
                         borrowers switching from HVR 1 to HVR 2;

                  (c)    any  variation in the maturity date of the loan unless,
                         while the issuer  intercompany loan is outstanding,  it
                         is extended beyond June 2040;

                  (d)    any variation imposed by statute;

                                       297



                  (e)    any  variation  of the  rate  of  interest  payable  in
                         respect  of the loan  where that rate is offered to the
                         borrowers  of more  than 10 per  cent.  by  outstanding
                         principal  amount of loans in the trust property in any
                         interest period; or

                  (f)    any variation in the frequency  with which the interest
                         payable in respect of the loan is charged

"PURPOSE-BUILT"

                  in respect of a residential dwelling, built or made for such
                  a residential purpose (as opposed to converted)

"QUARTERLY CPR"

                  on any date means the average of the three most recent CPRs

"RATING"

                  rating assigned by the rating agencies to the current notes
                  or new notes

"RATING AGENCIES"

                  each of Moody's, Standard & Poor's and Fitch

"REASONABLE, PRUDENT MORTGAGE LENDER"

                  a reasonably prudent prime residential mortgage lender
                  lending to borrowers in England & Wales who generally satisfy
                  the lending criteria of traditional sources of residential
                  mortgage capital

"RECEIVER"

                  a receiver appointed by the relevant security trustee
                  pursuant to the issuer deed of charge and/or the Funding 1
                  deed of charge

"REFERENCE BANKS"

                  at the closing date, the London office of each of the
                  following banks: ABN AMRO Bank N.V., Barclays Bank PLC,
                  Citibank, N.A. and The Royal Bank of Scotland plc

"REGISTRAR"

                  Citibank, N.A. at 5 Carmelite Street, London, EC4Y 0PA

"REINSTATEMENT"

                  in relation to a property that has been damaged, repairing or
                  rebuilding that property to the condition that it was in
                  prior to the occurrence of the damage

"RELATED SECURITY"

                  in relation to a loan, the security for the repayment of that
                  loan including the relevant mortgage and all other matters
                  applicable thereto acquired as part of the portfolio assigned
                  to the mortgages trustee

"RELEVANT ACCUMULATION AMOUNT"

                  the amount of funds to be accumulated over a cash
                  accumulation period in order to repay a bullet term advance
                  or a scheduled amortisation instalment on its scheduled
                  repayment date (as further described on page 140 of the
                  prospectus)

"RELEVANT ISSUERS"

                  the previous issuers, the issuer and any new issuers, as
                  applicable

"RELEVANT SHARE CALCULATION DATE"

                  means the calculation date at the start of the most recent
                  completed calculation period

"RESERVE FUND"

                  at any time the amount standing to the credit of the reserve
                  ledger at that time, which may be used in certain
                  circumstances by Funding 1 to meet any deficit in revenue or
                  to repay amounts of principal, as described further in
                  "CREDIT STRUCTURE -- RESERVE FUND"


"RESERVE FUND REQUIRED AMOUNT"

                  an amount equal to [GBP]167,000,000


"RESERVE FUND THRESHOLD"

                  the lesser of:

       (a)   the reserve fund required amount, and

       (b)   the highest amount which the adjusted reserve fund level has been
             since the first Funding 1 interest payment date upon which interest
             is due and payable in respect to term advances made upon the
             closing date relating to the then most recent issue of notes

                                      298



"RESERVE LEDGER"

                  a ledger maintained by the cash manager to record the amount
                  credited to the reserve fund from the proceeds of a portion
                  of the first start-up loan, and subsequent withdrawals and
                  deposits in respect of the reserve fund


"REVENUE LEDGER"

                  the ledger(s) of such name created and maintained by the cash
                  manager on behalf of the mortgages trustee pursuant to the
                  cash management agreement to record revenue receipts on the
                  loans and interest from the mortgages trustee GIC account and
                  payments of revenue receipts from the mortgages trustee GIC
                  account to Funding 1 and the seller on each distribution
                  date. The revenue ledger and the principal ledger together
                  reflect the aggregate of all amounts of cash standing to the
                  credit of the mortgages trustee GIC account


"REVENUE RECEIPTS"

                  amounts received by the mortgages trustee in the mortgages
                  trustee GIC account in respect of the loans other than
                  principal receipts and third party amounts


"SCHEDULED AMORTISATION INSTALMENT"

                  that part of a scheduled amortisation term advance which is
                  payable on each of the scheduled repayment dates of that term
                  advance. (a) in respect of the issuer series 3 term AAA
                  advance, two equal scheduled amortisation instalments of
                  [GBP]449,125,000 which are payable on the scheduled repayment
                  dates falling in June 2008 and September 2008, (b) in respect
                  of the issuer series 4A1 term AAA advance, two equal
                  scheduled amortisation instalments of [GBP]241,375,000 which
                  are payable on the scheduled repayment dates falling in March
                  2009 and June 2009, (c) in respect of the issuer series 4A2
                  term AAA advance, two equal scheduled amortisation
                  instalments of [GBP]375,000,000 on the scheduled repayment
                  dates falling in March 2009 and June 2009 and (d) in respect
                  of the previous series 3 term AAA advance made by Permanent
                  Financing (No. 2) PLC, two equal scheduled amortisation
                  instalments of [GBP]427,187,500 on such scheduled
                  repayment dates of the previous series 3 term AAA advance


"SCHEDULED AMORTISATION REPAYMENT RESTRICTIONS"

                  means at any time on a Funding 1 interest payment date:

       (1)   where there is not a bullet accumulation shortfall at that time,
             the total amount withdrawn from the cash accumulation ledger on
             that Funding 1 interest payment date for repayment of the relevant
             scheduled amortisation instalments shall not exceed the cash
             accumulation ledger amount less the bullet accumulation liability
             at that time; and

       (2)   where there is a bullet accumulation shortfall at that time:

             (a) no amount may be withdrawn from the cash accumulation ledger on
                 that Funding 1 interest payment date to be applied in repayment
                 of the relevant scheduled amortisation instalments; and

             (b) no amount may be applied in repayment of the relevant scheduled
                 amortisation instalments unless:

                 (i) the sum of the cash accumulation ledger amount and the
                     amount of Funding 1 available principal receipts after the
                     application of items (A) and (B) and before (C) of the
                     priority of payments described in "CASHFLOWS --

                                       299



                    REPAYMENT  OF TERM  ADVANCES  OF EACH  SERIES  PRIOR  TO THE
                    OCCURRENCE  OF A TRIGGER  EVENT AND PRIOR TO THE  SERVICE ON
                    FUNDING 1 OF AN INTERCOMPANY LOAN ACCELERATION NOTICE OR THE
                    SERVICE ON EACH ISSUER OF A NOTE ACCELERATION NOTICE"

                     is greater than or equal to

                 (ii)the sum of the bullet accumulation liability and the
                     aggregate amount of scheduled amortisation instalments
                     which are due and payable as at that time

"SCHEDULED AMORTISATION TERM ADVANCE"

                  means the issuer series 3 term AAA advance, the issuer series
                  4 term AAA advances and the previous series 1 term AAA
                  advance made by Permanent Financing (No. 2) PLC and any term
                  advance which is referred to as such in relevant prospectus
                  relating to any new issuer. Scheduled amortisation term
                  advances will be deemed to be pass-through term advances if:

                  (a)  a trigger event occurs;

                  (b)  the Funding 1 security is enforced; or

                  (c)  the issuer security is enforced


"SCHEDULED REDEMPTION DATES"

                  (a)  in respect of the  series 1 class A issuer  notes,  the
                       interest payment date in December 2004;



                  (b)  in respect of the  series 2 class A issuer  notes,  the
                       interest payment date in~September 2006;



                  (c)  in respect of the  series 3 class A issuer  notes,  the
                       interest payment dates in June 2008 and September 2008;



                  (d)  in respect of the series 4 class A1 issuer  notes,  the
                       interest payment dates in March 2009 and June 2009; and



                  (e)  in respect of the series 4 class A2 issuer  notes,  the
                       interest payment dates in March 2009 and June 2009



"SCHEDULED REPAYMENT DATES"

        (a)  in respect of the issuer series 1 term AAA advance, the interest
             payment date in December 2004;



       (b)   in respect of the issuer series 2 term AAA advance, the interest
             payment date in~September 2006;



       (c)   in respect of the issuer series 3 term AAA advance, the interest
             payment dates in June 2008 and September 2008;



       (d)   in respect of the issuer series 4 term AAA advances, the interest
             payment dates in March 2009 and June 2009;


       (e)   in respect of the previous series 2 term AAA advance made by
             Permanent Financing (No. 1) PLC, the interest payment date in June
             2005;

       (f)   in respect of the previous series 3 term AAA advance made by
             Permanent Financing (No. 1) PLC, the interest payment date in
             December 2005;

       (g)   in respect of the previous series 4 A1 term AAA advance made by
             Permanent Financing (No. 1) PLC, the interest payment date in June
             2007;

                                       300



       (h)   in respect of the previous series 1 term AAA advance made by
             Permanent Financing (No. 2) PLC, the interest payment date in March
             2004;

       (i)   in respect of the previous series 2 term AAA advance made by
             Permanent Financing (No. 2) PLC, the interest payment date in
             September 2005;

       (j)   in respect of the previous series 3 term AAA advance made by
             Permanent Financing (No. 2) PLC, the interest payment date in March
             2006 and June 2006;

       (k)   in respect of the series 4 term AAA advance, made by Permanent
             Financing (No. 2) PLC the interest payment date in December 2007;

       (l)   in respect of any new term advance which is intended to be a
             scheduled amortisation term advance, the scheduled repayment dates
             for those scheduled amortisation term advances; and

       (m)   in respect of any new term advance which is intended to be a bullet
             term advance, the scheduled repayment date of that bullet term
             advance

"SEC"

                  The United States Securities and Exchange Commission


"SECOND ISSUER CLOSING DATE"

                  6th March, 2003

"SECOND ISSUER SWAP PROVIDER"

                  means CDC IXIS Capital Markets, JPMorgan Chase Bank, Banque
                  AIG, or such other swap provider appointed from time to time
                  in respect of the previous notes issued by the second issuer;

"SECOND DEED OF ACCESSION"

                  means the second deed of accession to the Funding 1 deed of
                  charge dated on or about the closing date

"SECOND START-UP LOAN"

                  the loan made by the start-up loan provider to Funding 1
                  under the second start-up loan agreement

"SECOND START-UP LOAN AGREEMENT"

                  the agreement entered into on 6th March, 2003 between the
                  start up loan provider and Funding 1 under which the second
                  start-up loan was made by the second start-up loan provider
                  to Funding 1

"SECOND START UP LOAN PROVIDER"

                  Halifax plc, in its capacity as provider of the second start-
                  up loan under the second start-up loan agreement

"SECURITY TRUSTEE"

                  The Bank of New York

"SELLER"

                  Halifax plc

"SELLER'S POLICY"

                  the originating, underwriting, administration, arrears and
                  enforcement policy applied by the seller from time to time to
                  loans and their related security owned solely by the seller

"SELLER SHARE"

                  the seller share of the trust property from time to time as
                  calculated on each calculation date

"SELLER SHARE PERCENTAGE"

                  the seller share percentage of the trust property from time
                  to time as calculated on each calculation date

"SEMI-DETACHED"

                  a house joined to another house on one side only

"SENIOR EXPENSES"

                  amounts ranking in priority to interest due on the term
                  advances

                                       301




"SERIES 1 CLASS A ISSUER NOTES"

                  the $1,100,000,000 series 1 class A floating rate issuer
                  notes due December 2004



"SERIES 2 CLASS A ISSUER NOTES"

                  the $1,700,000,000 series 2 class A floating rate issuer
                  notes due September 2010



"SERIES 3 CLASS A ISSUER NOTES"

                  the $1,500,000,000 series 3 class A floating rate issuer
                  notes due September 2033



"SERIES 4 CLASS A1 ISSUER NOTES"

                  the [e]700,000,000 series 4 class A1 floating rate issuer
                  notes due September 2033

"SERIES 4 CLASS A2 ISSUER NOTES"

                  the [GBP]750,000,000 series 4 class A2 floating rate issuer
                  notes due September 2033



"SERIES 4 CLASS A ISSUER NOTES"

                  means the series 4 class A1 issuer notes and the series 4
                  class A2 issuer notes

"SERIES 5 CLASS A ISSUER NOTES"

                  the [GBP]400,000,000 series 5 class A fixed-floating rate
                  issuer notes due June 2042

"SERIES 1 CLASS B ISSUER NOTES"

                  the $38,000,000 series 1 class B floating rate issuer notes
                  due June 2042



"SERIES 2 CLASS B ISSUER NOTES"

                  the $59,000,000 series 2 class B floating rate issuer notes
                  due June 2042



"SERIES 3 CLASS B ISSUER NOTES"

                  the $52,000,000 series 3 class B floating rate issuer notes
                  due June 2042



"SERIES 4 CLASS B ISSUER NOTES"

                  the [e]62,000,000 series 4 class B floating rate issuer notes
                  due June 2042



"SERIES 5 CLASS B ISSUER NOTES"

                  The [e]20,000,000 series 5 class B floating rate issuer notes
                  due June 2042



"SERIES 1 CLASS C ISSUER NOTES"

                  the $38,000,000 series 1 class C floating rate issuer notes
                  due June 2042



"SERIES 2 CLASS C ISSUER NOTES"

                  the $59,000,000 series 2 class C floating rate issuer notes
                  due June 2042



"SERIES 3 CLASS C ISSUER NOTES"

                  the $52,000,000 series 3 class C floating rate issuer notes
                  due June 2042



"SERIES 4 CLASS C ISSUER NOTES"

                  the [e]62,000,000 series 4 class C floating rate issuer notes
                  due June 2042



"SERIES 5 CLASS C ISSUER NOTES"

                  the [e]20,000,000 series 5 class C floating rate issuer notes
                  due June 2042


"SERIES 1 CLASS A PREVIOUS NOTES"

                  the series 1 class A previous notes issued by the previous
                  issuers

"SERIES 2 CLASS A PREVIOUS NOTES"

                  the series 2 class A previous notes issued by the previous
                  issuers

"SERIES 3 CLASS A PREVIOUS NOTES"

                  the series 3 class A previous notes issued by the previous
                  issuers

"SERIES 4 CLASS A PREVIOUS NOTES"

                  the series 4 class A previous notes issued by the previous
                  issuers

"SERIES 5 CLASS A PREVIOUS NOTES"

                  the series 5 class A previous notes issued by Permanent
                  Financing (No. 2) PLC

"SERIES 1 CLASS B PREVIOUS NOTES"

                  the series 1 class B previous notes issued by the previous
                  issuers

"SERIES 2 CLASS B PREVIOUS NOTES"

                  the series 2 class B previous notes issued by the previous
                  issuers

                                      302





"SERIES 3 CLASS B PREVIOUS NOTES"

                  the series 3 class B previous notes issued by the previous
                  issuers

"SERIES 4 CLASS B PREVIOUS NOTES"

                  the series 4 class B previous notes issued by the previous
                  issuers

"SERIES 5 CLASS B PREVIOUS NOTES"

                  the series 5 class B previous notes issued by Permanent
                  Financing (No. 2) PLC

"SERIES 1 CLASS C PREVIOUS NOTES"

                  the series 1 class C previous notes issued by the previous
                  issuers

"SERIES 2 CLASS C PREVIOUS NOTES"

                  the series 2 class C previous notes issued by the previous
                  issuers

"SERIES 3 CLASS C PREVIOUS NOTES"

                  the series 3 class C previous notes issued by the previous
                  issuers

"SERIES 4 CLASS C PREVIOUS NOTES"

                  the series 4 class C previous notes issued by the previous
                  issuers

"SERIES 5 CLASS C PREVIOUS NOTES"

                  the series 5 class C previous notes issued by Permanent
                  Financing (No. 2) PLC

"SERIES 4 CLASS A1 PREVIOUS NOTES"

                  the [e]750,000,000 series 4 class A1 fixed-floating rate
                  notes due June 2009 issued by the Permanent Financing (No. 1)
                  PLC on 14th June, 2002

"SERIES 4 CLASS A2 PREVIOUS NOTES"

                  the [GBP]1,000,000,000 series 4 class A2 floating rate notes
                  due June 2042 issued by the Permanent Financing (No. 1) PLC
                  on 14th June, 2002

"SERIES 1 CLASS A ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 1 class A issuer notes

"SERIES 2 CLASS A ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 2 class A issuer notes

"SERIES 3 CLASS A ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 3 class A issuer notes

"SERIES 4 CLASS A1 ISSUER SWAP"

                  the issuer euro currency swap entered into in relation to the
                  series 4 class A1 issuer notes

"SERIES 5 CLASS A ISSUER SWAP"

                  the issuer interest rate swap entered into in relation to the
                  series 5 class A issuer notes

"SERIES 1 CLASS B ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 1 class B issuer notes

"SERIES 2 CLASS B ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 2 class B issuer notes

"SERIES 3 CLASS B ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 3 class B issuer notes

"SERIES 4 CLASS B ISSUER SWAP"

                  the issuer euro currency swap entered into in relation to the
                  series 4 class B issuer notes

"SERIES 5 CLASS B ISSUER SWAP"

                  the issuer euro currency swap entered into in relation to the
                  series 5 class B issuer notes

"SERIES 1 CLASS C ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 1 class C issuer notes

"SERIES 2 CLASS C ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 2 class C issuer notes

"SERIES 3 CLASS C ISSUER SWAP"

                  the issuer dollar currency swap entered into in relation to
                  the series 3 class C issuer notes

                                      303



"SERIES 4 CLASS C ISSUER SWAP"

                  the issuer euro currency swap entered into in relation to the
                  series 4 class C issuer notes

"SERIES 5 CLASS C ISSUER SWAP"

                  The issuer euro currency swap entered into in relation to the
                  series 5 class C issuer notes


"SERIES 1 ISSUER SWAP PROVIDER"

                  Credit Suisse First Boston International, or such other swap
                  provider appointed from time to time in relation to the
                  series 1 issuer notes

"SERIES 2 ISSUER SWAP PROVIDER"

                  Credit Suisse First Boston International, or such other swap
                  provider appointed from time to time in relation to the
                  series 2 issuer notes


"SERIES 3 ISSUER SWAP PROVIDER"

                  Banque AIG, or such other swap provider appointed from time
                  to time in relation to the series 3 issuer notes

"SERIES 4 ISSUER SWAP PROVIDER"

                  JPMorgan Chase Bank, or such other swap provider appointed
                  from time to time in relation to the series 4 class A1 issuer
                  notes, the series 4 class B issuer notes and the series 4
                  class C issuer notes

"SERIES 5 ISSUER SWAP PROVIDER"

                  Banque AIG, or such other swap provider appointed from time
                  to time in relation to the series 5 class B issuer notes and
                  the series 5 class C issuer notes

"SERIES 5 CLASS A ISSUER SWAP PROVIDER"

                  means the issuer interest rate swap provider

"SERIES 5 CLASS B ISSUER SWAP PROVIDER"

                  means the series 5 issuer swap provider

"SERIES 5 CLASS C ISSUER SWAP PROVIDER"

                  means the series 5 issuer swap provider

"SERIES 1 ISSUER NOTES"

                  the series 1 class A issuer notes, the series 1 class B
                  issuer notes and the series 1 class C issuer notes

"SERIES 2 ISSUER NOTES"

                  the series 2 class A issuer notes, the series 2 class B
                  issuer notes and the series 2 class C issuer notes

"SERIES 3 ISSUER NOTES"

                  the series 3 class A issuer notes, the series 3 class B
                  issuer notes and the series 3 class C issuer notes

"SERIES 4 ISSUER NOTES"

                  the series 4 class A issuer notes, the series 4 class B
                  issuer notes and the series 4 class C issuer notes

"SERIES 5 ISSUER NOTES"

                  the series 5 class A issuer notes, the series 5 class B
                  issuer notes and the series 5 class C issuer notes

"SERVICER"

                  Halifax or such other person as may from time to time be
                  appointed as servicer of the portfolio pursuant to the
                  servicing agreement

"SERVICING AGREEMENT"

                  the agreement entered into on 14th June, 2002 (as amended,
                  restated, varied and supplemented from time to time) between
                  the servicer, the mortgages trustee, the security trustee and
                  Funding 1 under which the servicer agrees to administer the
                  loans and their related security comprised in the portfolio,
                  as described further in "THE SERVICING AGREEMENT"

"SHORTFALL"

                  the deficiency of Funding 1 available income receipts on a
                  Funding 1 interest payment date over the amounts due by
                  Funding 1 under the Funding 1 pre-enforcement revenue
                  priority of payments

"SPECIFIED MINIMUM RATE"
                  the rate specified in the offer conditions

                                      304



"STANDARD & POOR'S"

                  Standard & Poor's Rating Services, a division of The McGraw-
                  Hill Companies, Inc. and any successor to its ratings
                  business


"ST ANDREW'S INSURANCE"

                  means St Andrew's  Insurance,  a non-life  insurance company
                  incorporated on 15th September,  2003, whose office is at St
                  Andrew's House, Portsmouth Road, Esher, Surrey



"START-UP LOANS"

                  the first start-up loan, the second start-up loan, the third
                  start-up loan and any new start-up loan


"START-UP LOAN AGREEMENTS"

                  the first start-up loan agreement, the second start-up loan
                  agreement, the third start-up loan agreement and all new
                  start-up loan agreements

"START UP LOAN PROVIDER"

                  Halifax plc, in its capacity as provider of the first start-
                  up loan and the second start-up loan

"STEP-UP DATE"

                  means in relation to the term advances, the Funding 1
                  interest payment date on which the interest rate on the
                  relevant term advances under any intercompany loan increases
                  by a pre-determined amount; and, in relation to the notes,
                  the Funding 1 interest payment date on which the interest
                  rate on the relevant notes increases by a pre-determined
                  amount

"SWAP EARLY TERMINATION EVENT"

                  a circumstance in which a swap agreement can be terminated
                  prior to its scheduled termination date

"SWAP AGREEMENTS"

                  the Funding 1 swap agreement and the issuer swap agreements
                  and a "SWAP AGREEMENT" means any one of them

"SWAP PROVIDERS"

                  the Funding 1 swap provider, the issuer currency swap
                  providers and the issuer interest rate swap provider and a
                  "SWAP PROVIDER" means any one of them

"TARGET BUSINESS DAY"

                  a day on which the Trans-European Automated Real-time Gross
                  settlement Express Transfer (TARGET) System is open

"TERM AA ADVANCES"

                  the previous term AA advances, the issuer term AA advances
                  and any new term AA advance made by a new issuer to Funding 1
                  that has a term advance rating of "AA" or its equivalent

"TERM AAA ADVANCES"

                  the previous term AAA advances, the issuer term AAA advances
                  and any new term AAA advance made by a new issuer to Funding
                  1 that has a term advance rating of "AAA" or its equivalent

"TERM ADVANCES"

                  the term AAA advances, the term AA advances and the term BBB
                  advances outstanding from time to time

"TERM BBB ADVANCES"

                  the previous term BBB advances, the issuer term BBB advances
                  and any new term BBB advance made by a new issuer to Funding
                  1 that has a term advance rating of "BBB" or its equivalent

"TERM ADVANCE RATING"

                  the designated rating assigned to a term advance which
                  corresponds to the rating of the class of notes when first
                  issued to provide funds for that term advance so that, for
                  example, any term AAA advance has a term advance rating of
                  "AAA" to reflect the ratings of AAA/Aaa/AAA then assigned to
                  the corresponding notes

"TERRACED"

                  a house in a row of houses built in one block in a uniform
                  style


"THIRD ISSUER SWAP PROVIDERS"
                  means the issuer swap providers


"THIRD PARTY AMOUNTS"

             includes:

       (a)   amounts under a direct debit which are repaid to the bank making
             the payment if such bank is unable to recoup that amount itself
             from its customer's account;

                                      305



       (b)   payments by borrowers of any fees and other charges which are due
             to the seller; or

       (c)   recoveries in respect of amounts deducted from loans as described
             in paragraphs (1) to (4) in "THE MORTGAGES TRUST -- FUNDING 1 SHARE
             OF TRUST PROPERTY", which shall belong to and be paid to Funding 1
             and/or the seller as described therein

"THIRD START-UP LOAN"

                  the loan made by the start-up loan provider to Funding 1
                  under the third start-up loan agreement

"THIRD START-UP LOAN AGREEMENT"

                  the agreement to be entered into on the closing date between
                  the start-up loan provider and Funding 1 under which the
                  third start-up loan will be made by the start-up loan
                  provider to Funding 1

"THIRD START-UP LOAN PROVIDER"

                  Halifax plc, in its capacity as provider of the third start-
                  up loan under the third start-up loan agreement

"TRACKER RATE LOAN"

                  a loan where interest is linked to a variable interest rate
                  other than the variable base rates. The rate on tracker rate
                  loans is currently set at a margin by reference to rates set
                  by the Bank of England

"TRACKER RATE"

                  the rate of interest applicable to a tracker rate loan
                  (before applying any cap or minimum rate)

"TRANSACTION DOCUMENTS"

                  the issuer transaction documents and other documents relating
                  to the issuer notes, the previous intercompany loan agreement
                  the previous start-up loan agreements, the previous swap
                  agreements, other documents relating to the issue of previous
                  notes by the previous issuers and any new intercompany loan
                  agreements, new start-up loan agreements, new swap
                  agreements, new Funding 1 swap agreements and other documents
                  relating to issues of new notes by new issuers

"TRANSFER AGENT"

                  Citibank, N.A. at 5 Carmelite Street, London EC4Y 0PA

"TRIGGER EVENT"

                  an asset trigger event and/or a non-asset trigger event

"TRUST PROPERTY"

                  includes:

       (a)   the sum of [GBP]100 settled by SFM Corporate Services Limited on
             trust on the date of the mortgage trust deed;

       (b)   the portfolio of loans and their related security assigned to the
             mortgages trustee by the seller at their relevant assignment dates;

       (c)   any new loans and their related security assigned to the mortgages
             trustee by the seller after the closing date;

       (d)   any increase in the outstanding principal balance of a loan due to
             a borrower taking payment holidays or making underpayments under a
             loan or a borrower making a drawing under any flexible loan;

       (e)   any interest and principal paid by borrowers on their loans;

       (f)   any other amounts received under the loans and related security
             (excluding third party amounts);

       (g)   rights under the insurance policies that are assigned to the
             mortgages trustee or which the mortgages trustee has the benefit
             of; and

       (h)   amounts on deposit and interest earned on such amounts in the
             mortgages trustee GIC account;

                                      306



             less

                    (i)  any  actual  losses  in  relation  to the loans and any
                         actual reductions  occurring in respect of the loans as
                         described in paragraph (1) in "THE  MORTGAGES  TRUST --
                         FUNDING 1 SHARE OF TRUST PROPERTY"; AND

                    (j)  distributions  of  principal  made from time to time to
                         the beneficiaries of the mortgages trust

"UNDERPAYMENT"

                    a payment  made by a  borrower  in an  amount  less than the
                    monthly  payment  then  due  on the  loan  being  a sum  not
                    exceeding the aggregate of any previous overpayments

"UK LISTING AUTHORITY"

                  the Financial Services Authority in its capacity as competent
                  authority under part VI of the FSMA

"UNDERWRITERS"

                  the class A underwriters and the class B/C underwriters

"UNITED STATES HOLDER"

                  a beneficial owner of US notes who is for US federal income
                  tax purposes

                    (a)  a citizen or resident of the United States;

                    (b)  a   corporation   (or  other   entity   treated   as  a
                         corporation) or partnership  created or organised in or
                         under  the  laws  of the  United  States  or any  state
                         thereof (including the District of Columbia);

                    (c)  any  estate,  the  income  of  which is  subject  to US
                         federal  income  tax  regardless  of the  source of its
                         income; or

                    (d)  any trust if: (i) a court  within the United  States is
                         able  to   exercise   primary   supervision   over  the
                         administration  of the  trust;  and (ii) one or more US
                         persons have the  authority to control all  substantial
                         decisions of the trust

"US PAYING AGENT"

                  Citibank, N.A. at 14th Floor, Zone 3, 111 Wall Street, New
                  York, New York 10043

"US TAX COUNSEL"

                  Allen & Overy

"USD-LIBOR"

                  the London Interbank Offered Rate for dollar deposits, as
                  determined by the agent bank on the following basis:

       (1)   on the applicable interest determination date applicable to the
             series 1 class A issuer notes, the series 1 class B issuer notes,
             the series 1 class C issuer notes, the series 2 class A issuer
             notes, the series 2 class B issuer notes, the series 2 class C
             issuer notes, the series 3 class A issuer notes the series 3 class
             B issuer notes and the series 3 Class C issuer notes, the agent
             bank will determine the arithmetic mean, rounded upwards to five
             decimal places, of the offered quotations to leading banks for US
             dollar deposits for the relevant period. the USD-LIBOR for the
             first interest period shall be (in the case of the series 1 class A
             issuer notes) the linear interpolation of the arithmetic mean of
             such offered quotations for one-week and one-month US dollar
             deposits and (in all other cases) the linear interpolation of the
             arithmetic mean of such offered quotations for three-month and
             four-month US dollar deposits (rounded upwards, if necessary, to
             five decimal places).

                                      307



             This will be determined by reference to the display as quoted on
             the Moneyline Telerate Screen No. 3750. If the Telerate Screen No.
             3750 stops providing these quotations, the replacement service for
             the purposes of displaying this information will be used. If the
             replacement service stops displaying the information, another page
             as determined by the issuer with the approval of the note trustee
             will be used.

             In each of these cases, the determination will be made as at or
             about 11.00 a.m., London time, on that date. This is called the
             screen rate for the series 1 class A issuer notes, the series 1
             class B issuer notes, the series 1 class C issuer notes, the series
             2 class A issuer notes, the series 2 class B issuer notes, the
             series 2 class C issuer notes, the series 3 class A issuer notes,
             the series 3 class B issuer notes and the series 3 class C issuer
             notes;

       (2)   if, on any such interest determination date, the screen rate is
             unavailable, the agent bank will:

             *   request the principal London office of each of the reference
                 banks to provide the agent bank with its offered quotation to
                 leading banks for US dollar deposits of the equivalent amount
                 and for the relevant period, in the London inter-bank market as
                 at or about 11.00 a.m. (London time); and

             *   calculate the arithmetic mean, rounded upwards to five decimal
                 places, of those quotations;

       (3)   if, on any such interest determination date, the screen rate is
             unavailable and only two or three of the reference banks provide
             offered quotations, the relevant rate for that interest period will
             be the arithmetic mean of the quotations as calculated in (2); and

       (4)   if, on any such interest determination date, fewer than two
             reference banks provide quotations, the agent bank will consult
             with the note trustee and the issuer for the purpose of agreeing a
             total of two banks to provide such quotations and the relevant rate
             for that interest period will be the arithmetic mean of the
             quotations as calculated in (2). If no such banks are agreed then
             the relevant rate for that interest period will be the rate in
             effect for the last preceding interest period for which (1) or (2)
             was applicable

"VALUATION"

                  a methodology for determining the value of a property which
                  would meet the standards of a reasonable, prudent mortgage
                  lender (as referred to under "THE SERVICING AGREEMENT --
                  UNDERTAKINGS BY THE SERVICER")

"VALUATION FEE"

                  a fee incurred by borrowers as a result of the seller or
                  servicer obtaining a valuation of the property

"VARIABLE BASE RATES"

                  HVR 1, HVR 2 or the mortgages trustee variable base rate, as
                  applicable

"VARIABLE MORTGAGE RATE"

                  the rate of interest which determines the amount of interest
                  payable each month on a variable rate loan

                                       308





"VARIABLE RATE LOAN"

                  a loan where the interest rate payable by the borrower varies
                  in accordance with a specified variable mortgage rate

"VAT"

                  value added tax

"WAFF"

                  weighted average repossession frequency

"WALS"

                  weighted average loss severity

"WE" and "US"

                  the issuer

"WITHHOLDING TAX"

                  a tax levied under UK law, as further described in "UNITED
                  KINGDOM TAXATION -- WITHHOLDING TAX"

                                       309



                                     ANNEX A


The following is an extract from the reports on Form 6-K for the period from
1st September, 2003 to 30th September, 2003 for Permanent Financing (No. 1) PLC,
Permanent Financing (No. 2) PLC, Permanent Funding (No. 1) Limited and Permanent
Mortgages Trustee Limited, as filed with the SEC on 9th October, 2003. The
extract describes certain aspects of the mortgage loans in the
mortgages trust during the period from 1st September, 2003 to 30th September,
2003.



The monthly reports filed with the SEC on behalf of Permanent Financing (No.
1) PLC, Permanent Financing (No. 2) PLC, Permanent Funding (No. 1) Limited and
Permanent Mortgages Trustee Limited may be accessed by investors (see --
"WHERE INVESTORS CAN FIND MORE INFORMATION").




QUARTER 10TH SEPTEMBER, 2003 TO 10TH DECEMBER, 2003
MONTHLY REPORT -- SEPTEMBER 2003
DATE OF REPORT 9TH OCTOBER, 2003
- -----------------------------------------------------------  -------------------
                                                                          
MORTGAGES
Number of Mortgages in Pool................................              324,733
Current Principal Balance..................................  [GBP]17,485,982,229
Opening Trust Assets.......................................             [GBP]100
Total......................................................  [GBP]17,485,982,329
Cash Accumulation Ledger Balance (Total Requirement).......     [GBP]633,312,000
Funding Share..............................................   [GBP]7,062,331,291
Funding Share Percentage...................................            40.38853%
Seller Share...............................................  [GBP]10,423,650,938
Seller Share Percentage....................................            59.61147%
Minimum Seller Share (Amount)..............................     [GBP]874,299,111
Minimum Seller Share (% of Total)..........................             5.00000%




ARREARS ANALYSIS OF NON REPOSSESSED MORTGAGES



                    NUMBER               PRINCIPAL       ARREARS % BY  PRINCIPAL
- -----------------  -------  ----------------------  -----------------  ---------
                                                                 
Less than 1 month  321,000  [GBP]17,269,605,638.11    [GBP]704,042.25     98.76%
1 -- 2 months....    2,861     [GBP]171,121,766.28  [GBP]1,086,433.82      0.98%
2 -- 3 months....      493      [GBP]27,504,826.66    [GBP]362,298.72      0.16%
3 -- 6 months....      298      [GBP]13,913,220.66    [GBP]325,946.01      0.08%
6 -- 12 months...       76       [GBP]3,555,393.30    [GBP]151,434.00      0.02%
12 months +......        5         [GBP]281,383.93     [GBP]20,112.69      0.00%
                   -------  ----------------------  -----------------  ---------
Total............  324,733  [GBP]17,485,982,228.94  [GBP]2,650,267.49    100.00%
                   =======  ======================  =================  =========





                                                                       AMOUNT IN
PROPERTIES IN POSSESSION                   NUMBER         BALANCE        ARREARS
- -----------------------------------------  ------  --------------  -------------
                                                                    
Total....................................       2  [GBP]53,944.37  [GBP]4,757.42
                                           ======  ==============  =============






PROPERTIES IN POSSESSION
- ---------------------------------------------------------------------------  ---
                                                                          
Number Brought Forward.....................................................    1
Repossessed................................................................    1
Sold.......................................................................    0
Number Carried Forward.....................................................    2
Average Time from Possession to Sale in days...............................    0
Average Arrears at Sale....................................................    0
MIG Claims submitted.......................................................    0
MIG Claims Outstanding.....................................................    0
Average Time from Claim to Payment in days.................................    0




Note: The arrears analysis and repossession information is as at the end of the
report month

                                       310





SUBSTITUTION                                       NUMBER              PRINCIPAL
- --------------------------------------------       ------  ---------------------
                                                                       
Substituted this period (this month).............  23,426  [GBP]1,688,468,551.85
Substituted to date (since 14th June, 2002)*.....  82,122  [GBP]5,057,924,087.04
                                                   ======  =====================



* On 6th March 2003, Permanent 2 closed. The Permanent Trust was topped-up by
186,140 accounts (to value: [GBP]19,030,551,059.95). These are not included
above.


CPR ANALYSIS                                                 MONTHLY  ANNUALISED
- -----------------------------------------------------------  -------  ----------
                                                                       
(includes redemptions and repurchases)
Current 1 Month CPR Rate...................................    4.56%      42.90%
Previous 3 Month CPR Rate..................................    4.02%      38.89%
Previous 12 Month CPR Rate.................................    4.05%      39.10%




Note: The annualised CPRs are expressed as a percentage of the outstanding
balance at the beginning of the report month.


                                                                          
Weighted Average Seasoning in Months (by value).................           40.92
Average Loan Size...............................................  [GBP]53,847.26
Weighted Average Current HPI LTV (by value).....................          45.15%
Weighted Average Current LTV (by value).........................          67.49%

YIELD NET OF FUNDING SWAP OVER 3 MONTH STERLING LIBOR...........
Current Month...................................................          0.778%
EXCESS SPREAD
Current Month...................................................          0.513%
August 2003.....................................................          0.502%
July 2003.......................................................          0.580%
PRODUCT BREAKDOWN
Fixed Rate %....................................................          25.77%
Tracker Rate %..................................................          39.31%
Other Variable Rate %...........................................          34.93%





LTV LEVELS BREAKDOWN*                 NUMBER                   VALUE  % OF TOTAL
- -----------------------------------  -------  ----------------------  ----------
                                                                    
0-30%..............................   47,112   [GBP]1,035,948,774.20       5.92%
30-35%.............................   11,977     [GBP]467,359,014.78       2.67%
35-40%.............................   13,525     [GBP]596,964,672.94       3.41%
40-45%.............................   14,797     [GBP]707,461,993.13       4.05%
45-50%.............................   16,243     [GBP]857,189,666.33       4.90%
50-55%.............................   17,602     [GBP]990,985,780.83       5.67%
55-60%.............................   18,921   [GBP]1,156,352,831.89       6.61%
60-65%.............................   19,334   [GBP]1,228,331,814.08       7.02%
65-70%.............................   21,430   [GBP]1,428,065,109.83       8.17%
70-75%.............................   24,478   [GBP]1,766,452,648.78      10.10%
75-80%.............................   20,497   [GBP]1,319,748,463.55       7.55%
80-85%.............................   26,477   [GBP]1,665,416,591.34       9.52%
85-90%.............................   30,226   [GBP]1,912,175,795.22      10.94%
90-95%.............................   26,527   [GBP]1,488,701,414.34       8.51%
95-100%............................   15,313     [GBP]852,504,787.00       4.88%
100% +.............................      274      [GBP]12,322,870.70       0.07%
                                     -------  ----------------------  ----------
Totals.............................  324,733  [GBP]17,485,982,228.94     100.00%
                                     =======  ======================  ==========


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

* Using Latest Valuation

                                      311





HPI LTV LEVELS BREAKDOWN**            NUMBER                   VALUE  % OF TOTAL
- -----------------------------------  -------  ----------------------  ----------
                                                                    
0-30%..............................   98,576   [GBP]3,238,674,527.30      18.52%
30-35%.............................   26,958   [GBP]1,438,261,740.38       8.23%
35-40%.............................   31,000   [GBP]1,787,821,353.15      10.22%
40-45%.............................   33,891   [GBP]2,046,755,223.31      11.71%
45-50%.............................   34,088   [GBP]2,066,886,455.90      11.82%
50-55%.............................   32,956   [GBP]2,015,032,569.28      11.52%
55-60%.............................   29,370   [GBP]1,856,705,130.23      10.62%
60-65%.............................   17,572   [GBP]1,228,605,515.67       7.03%
65-70%.............................    9,801     [GBP]807,063,554.02       4.62%
70-75%.............................    4,709     [GBP]466,667,525.79       2.67%
75-80%.............................    2,043     [GBP]188,178,972.60       1.08%
80-85%.............................    1,402     [GBP]120,470,846.08       0.69%
85-90%.............................    1,405     [GBP]127,696,358.08       0.73%
90-95%.............................      701      [GBP]72,095,410.55       0.41%
95-100%............................      259      [GBP]24,965,409.79       0.14%
100% +.............................        2         [GBP]101,636.81       0.00%
                                     -------  ----------------------  ----------
Totals.............................  324,733  [GBP]17,485,982,228.94     100.00%
                                     =======  ======================  ==========




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

**Using Latest Valuation Adjusted for changes in the HPI index

                                                                          
Current HVR1 Rate.............................................             5.50%
Effective Date of Change......................................  1st August, 2003
Current HVR2 Rate.............................................             4.75%
Effective Date of Change......................................  1st August, 2003



                                       312






                                                        RATING
                                                 (MOODY'S/S&P/                      REFERENCE
NOTES                                   DEAL            FITCH)         OUTSTANDING       RATE    MARGIN
- -----------------  -------------------------  ----------------  ------------------  ---------  --------
                                                                                     
Series 1 Class A   Permanent Financing No. 1  P-1 / A-1+ / F1+                 $--        N/A       N/A
Series 1 Class A   Permanent Financing No. 2  P-1 / A-1+ / F1+      $1,000,000,000   1.12000%  --0.040%
Series 1 Class B   Permanent Financing No. 1     Aa3 / AA / AA                 $--        N/A       N/A
Series 1 Class B   Permanent Financing No. 2     Aa3 / AA / AA         $34,000,000   1.14000%    0.230%
Series 1 Class C   Permanent Financing No. 1  Baa2 / BBB / BBB                 $--        N/A       N/A
Series 1 Class C   Permanent Financing No. 2  Baa2 / BBB / BBB         $34,000,000   1.14000%    1.250%
Series 2 Class A   Permanent Financing No. 1   Aaa / AAA / AAA        $750,000,000     4.200%
Series 2 Class A   Permanent Financing No. 2   Aaa / AAA / AAA      $1,750,000,000   1.14000%    0.150%
Series 2 Class B   Permanent Financing No. 1     Aa3 / AA / AA         $26,000,000   1.14000%    0.280%
Series 2 Class B   Permanent Financing No. 2     Aa3 / AA / AA         $61,000,000   1.14000%    0.330%
Series 2 Class C   Permanent Financing No. 1  Baa2 / BBB / BBB         $26,000,000   1.14000%    1.180%
Series 2 Class C   Permanent Financing No. 2  Baa2 / BBB / BBB         $61,000,000   1.14000%    1.450%
Series 3 Class A   Permanent Financing No. 1   Aaa / AAA / AAA      $1,100,000,000   1.14000%    0.125%
Series 3 Class A   Permanent Financing No. 2   Aaa / AAA / AAA    [e]1,250,000,000   2.15700%    0.230%
Series 3 Class B   Permanent Financing No. 1     Aa3 / AA / AA         $38,500,000   1.14000%    0.300%
Series 3 Class B   Permanent Financing No. 2     Aa3 / AA / AA       [e]43,500,000   2.15700%    0.430%
Series 3 Class C   Permanent Financing No. 1  Baa2 / BBB / BBB         $38,500,000   1.14000%    1.200%
Series 3 Class C   Permanent Financing No. 2  Baa2 / BBB / BBB       [e]43,500,000   2.15700%    1.450%
Series 4 Class A1  Permanent Financing No. 1   Aaa / AAA / AAA      [e]750,000,000     5.100%
Series 4 Class A   Permanent Financing No. 2   Aaa / AAA / AAA      $1,750,000,000   1.14000%    0.220%
Series 4 Class A2  Permanent Financing No. 1   Aaa / AAA / AAA  [GBP]1,000,000,000   3.69125%    0.180%
Series 4 Class B   Permanent Financing No. 1     Aa3 / AA / AA     [GBP]52,000,000   3.69125%    0.300%
Series 4 Class B   Permanent Financing No. 2     Aa3 / AA / AA       [e]56,500,000   2.15700%    0.450%
Series 4 Class C   Permanent Financing No. 1  Baa2 / BBB / BBB     [GBP]52,000,000   3.69125%    1.200%
Series 4 Class C   Permanent Financing No. 2  Baa2 / BBB / BBB       [e]56,500,000   2.15700%    1.450%
Series 5 Class A   Permanent Financing No. 2   Aaa / AAA / AAA    [GBP]750,000,000   3.69125%    0.250%
Series 5 Class B   Permanent Financing No. 2     Aa3 / AA / AA     [GBP]26,000,000   3.69125%    0.450%
Series 5 Class C   Permanent Financing No. 2  Baa2 / BBB / BBB     [GBP]26,000,000   3.69125%    1.450%





                                       313




                                                                          
Funding Reserve Fund Requirement...........................  [GBP]161,000,000.00
Balance brought forward....................................  [GBP]131,841,617.29
Drawings this period.......................................              [GBP]--
Top-up this period*........................................   [GBP]11,436,760.07
Current Balance............................................  [GBP]143,278,377.36
Liquidity Facility Available Amount
Balance brought forward....................................  [GBP]107,500,000.00
Drawings this period.......................................  [GBP]107,500,000.00
Liquidity Repaid this period...............................              [GBP]--
Closing balance for period.................................              [GBP]--
                                                             [GBP]107,500,000.00


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

* Top-ups, only occur at the end of each quarter.

TRIGGER EVENTS:

Non-asset trigger events:

       *     The Seller suffers an Insolvency Event.

       *     The role of the Seller as Servicer is terminated and a new servicer
             is not appointed within 60 days.

       *     The current Seller's Share is equal to or less than the Minimum
             Seller Share.

       *     The outstanding principal balance of the trust property is less
             than [GBP]15.75 bn to December 2007.

Asset trigger events:

       *     If there has been a debit to the AAA Principal Deficiency Sub-
             Ledger.

    NO TRIGGER EVENTS HAVE OCCURRED


FUNDING SELLER SHARE LEDGER



MONTH                     POOL BALANCE          FUNDING SHARE            SELLER SHARE    FUNDING     SELLER
- --------------  ----------------------  ---------------------  ----------------------  ---------  ---------
                                                                                         
July 2003.....  [GBP]18,164,556,097.76  [GBP]7,695,643,291.44  [GBP]10,468,912,806.32  42.36626%  57.63374%
August 2003...  [GBP]17,473,218,240.14  [GBP]7,695,643,291.44   [GBP]9,777,574,948.70  44.04251%  55.95749%
September 2003  [GBP]16,593,715,592.79  [GBP]7,695,643,291.44   [GBP]8,898,072,301.35  46.37685%  53.62315%



PRINCIPAL LEDGER



                           PRINCIPAL              FURTHER
MONTH                       RECEIVED             ADVANCES              SUB TOTAL
- -------------- ---------------------  -------------------  ---------------------
                                                                    
July 2003.....   [GBP]484,401,289.26  [GBP]205,716,870.32    [GBP]690,118,159.58
August 2003...   [GBP]423,752,738.50  [GBP]222,959,946.85    [GBP]646,712,685.35
September 2003   [GBP]521,215,552.35  [GBP]235,743,978.20    [GBP]756,959,530.55
               ---------------------  -------------------  ---------------------
               [GBP]1,429,369,580.11  [GBP]664,420,795.37  [GBP]2,093,790,375.48
               =====================  ===================  =====================


                                       314




PRINCIPAL DISTRIBUTION



MONTH                                             FUNDING                 SELLER
- ------------------------------------  -------------------  ---------------------
                                                                       
July 2003...........................              [GBP]--    [GBP]690,118,159.58
August 2003.........................              [GBP]--    [GBP]646,712,685.35
September 2003......................  [GBP]633,312,000.00    [GBP]123,647,530.55
                                      -------------------  ---------------------
                                      [GBP]633,312,000.00  [GBP]1,460,478,375.48
                                      ===================  =====================


REVENUE LEDGER



                                                        AUTHORISED
                            REVENUE                     INVESTMENT
MONTH                      RECEIVED       GIC INTEREST      INCOME            SUB TOTAL
- --------------  -------------------  -----------------  ----------  -------------------
                                                                        
July 2003.....   [GBP]74,948,485.26  [GBP]1,488,368.92     [GBP]--   [GBP]76,436,854.18
August 2003...   [GBP]68,148,751.05  [GBP]1,299,682.89     [GBP]--   [GBP]69,448,433.94
September 2003   [GBP]70,115,379.47  [GBP]1,734,811.95     [GBP]--   [GBP]71,850,191.42
                -------------------  -----------------  ----------  -------------------
                [GBP]213,212,615.78  [GBP]4,522,863.76     [GBP]--  [GBP]217,735,479.54
                ===================  =================  ==========  ===================


PAID TO



                                MORTGAGE                               AVAILABLE
MONTH                            TRUSTEE      ADMINISTRATOR              REVENUE
- ---------------------------  -----------  -----------------  -------------------
                                                                    
July 2003..................      [GBP]--    [GBP]783,103.90   [GBP]75,653,750.28
August 2003................  [GBP]213.93    [GBP]783,103.90   [GBP]68,665,116.11
September 2003.............      [GBP]--    [GBP]743,488.97   [GBP]71,106,702.45
                             -----------  -----------------  -------------------
                             [GBP]213.93  [GBP]2,309,696.76  [GBP]215,425,568.85
                             ===========  =================  ===================

REVENUE DISTRIBUTION



MONTH                                               FUNDING               SELLER
- ---------------------------------------  ------------------  -------------------
                                                                       
July 2003..............................  [GBP]32,141,579.68   [GBP]43,512,170.60
August 2003............................  [GBP]30,330,469.31   [GBP]38,334,646.80
September 2003.........................  [GBP]33,064,335.57   [GBP]38,042,366.88
                                         ------------------  -------------------
                                         [GBP]95,536,384.56  [GBP]119,889,184.28
                                         ==================  ===================


LOSSES LEDGER



MONTH                                                                     LOSSES
- ---------------                                                          -------
                                                                          
Balance b/fwd..........................................................  [GBP]--
June 2003..............................................................  [GBP]--
July 2003..............................................................  [GBP]--
August 2003............................................................  [GBP]--

Closing Balance........................................................  [GBP]--



                                       315




LOSSES DISTRIBUTION



MONTH                                           FUNDING   SELLER  RECONCILIATION
- ----------------------------------------------  -------  -------  --------------
                                                                    
July 2003.....................................  [GBP]--  [GBP]--         [GBP]--
August 2003...................................  [GBP]--  [GBP]--         [GBP]--
September 2003................................  [GBP]--  [GBP]--         [GBP]--
                                                -------  -------  --------------
                                                [GBP]--  [GBP]--         [GBP]--
                                                =======  =======  ==============


CPR ANALYSIS



                                                  AVERAGE                AVERAGE
                                    1 MONTH CPR OVER LAST  1 MONTH CPR OVER LAST
MONTH                  1 MONTH CPR               3 MONTHS              12 MONTHS
- ---------------------  -----------  ---------------------  ---------------------
                                                                    
July 2003............        3.80%                  3.72%                  4.02%
August 2003..........        3.70%                  3.72%                  3.97%
September 2003.......        4.56%                  4.02%                  4.05%



REGIONAL ANALYSIS



HALIFAX MAPPED REGION                 NUMBER                   VALUE  % OF TOTAL
- -----------------------------------  -------  ----------------------  ----------
                                                                    
London & South East................   66,656   [GBP]5,194,140,341.21      29.70%
Midlands & East Anglia.............   77,792   [GBP]4,162,620,991.47      23.81%
North..............................   69,199   [GBP]2,729,155,326.13      15.61%
North West.........................   57,394   [GBP]2,497,613,764.29      14.28%
South Wales & West.................   51,778   [GBP]2,780,598,259.76      15.90%
Unknown............................    1,914     [GBP]121,853,546.09       0.70%
                                     -------  ----------------------  ----------
Totals.............................  324,733  [GBP]17,485,982,228.94     100.00%
                                     =======  ======================  ==========



                                       316



                               INDEX OF APPENDICES

    The following appendices contain the text of the auditors' reports on each
of the issuer and Funding 1, received by the directors of the issuer and
Funding 1 respectively from the auditors to the issuer and Funding 1, being, in
each case, KPMG Audit Plc. The information contained in the appendices
constitutes an integral part of the prospectus. The balance sheet attached as
appendix B does not comprise the statutory accounts of the issuer. No financial
statements have been prepared or delivered to the Registrar of Companies in
England and Wales on behalf of the issuer since its incorporation. The latest
statutory accounts of Funding 1 have been prepared and were drawn up to 31st
December, 2002. The accounting reference date for each of the issuer and
Funding 1 will be the last day of December and the next statutory accounts for
each of the issuer and Funding 1 will be drawn up to 31st December, 2003 and
annually on the last day of December thereafter.

    During the period from incorporation on 22nd September, 2003 until the date
of this prospectus, the issuer had not traded, and did not have any receipts or
payments apart from the subscriptions of share capital referred to in "THE
ISSUER". Consequently, during this period, the issuer has neither made a profit
nor loss and no profit and loss account nor cashflow statement has been
prepared.


INDEX OF APPENDICES
- -------------------
                  
Appendix A.........  Independent auditors' report for Permanent Financing (No. 3) PLC
Appendix B.........  Financial Statement as at 30th October, 2003 of Permanent Financing (No. 3) PLC
Appendix C.........  Notes to the financial statement of Permanent Financing (No. 3) PLC
Appendix D.........  Independent auditors' report for Permanent Funding (No. 1) Limited
Appendix E.........  Financial Statements as at and for the period ended 30th June, 2003 of
                     Permanent Funding (No. 1) Limited
Appendix F.........  Notes to Financial Statements of Permanent Funding (No. 1) Limited




                                       317



                                   APPENDIX A

PERMANENT FINANCING (NO. 3) PLC
(A WHOLLY-OWNED SUBSIDIARY OF PERMANENT HOLDINGS LIMITED)

INDEPENDENT AUDITORS' REPORT

TO THE BOARD OF DIRECTORS OF:
PERMANENT FINANCING (NO. 3) PLC

    We have audited the accompanying balance sheet of Permanent Financing (No.
3) PLC ("THE COMPANY") as of 30th October, 2003. This financial statement is
the responsibility of the Company's management. Our responsibility is to
express an opinion on this financial statement based on our audit.

    We conducted our audit in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the
financial statement is free from material misstatement. An audit includes
examining, on a test basis, evidence supporting amounts and disclosures in the
financial statement. An audit includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit of the financial
statement provides a reasonable basis for our opinion.

    In our opinion, the financial statement referred to above presents fairly,
in all material respects, the financial position of the Company as of 30th
October, 2003 in conformity with generally accepted accounting principles in
the United Kingdom.

    Accounting principles generally accepted in the United Kingdom vary in
certain significant respects from accounting principles generally accepted
accounting principles in the United States of America. Application of generally
accepted accounting principles in the United States of America would have
affected shareholders' equity as of 30th October, 2003 to the extent described
in Note 5 of the Notes to the financial statement.

KPMG Audit Plc
Chartered Accountants
Registered Auditor


Date: 12th November, 2003


                                                                1 The Embankment
                                                                  Neville Street
                                                                           Leeds
                                                                         LS1 4DW

                                       318



                                   APPENDIX B

PERMANENT FINANCING (NO. 3) PLC
(A WHOLLY-OWNED SUBSIDIARY OF PERMANENT HOLDINGS LIMITED)


Balance Sheet as at 30th October, 2003


                                                                 NOTE    [GBP]
                                                                 ----  ---------
                                                                       
ASSETS
Cash and cash equivalents .....................................        12,501.50
                                                                       ---------
                                                                       12,501.50
                                                                       =========
LIABILITIES AND SHAREHOLDERS' EQUITY
Share capital (Authorised: 50,000 shares,
  [GBP]1.00 par value: Issued and outstanding:
  50,000 shares comprising 2 fully paid
  and 49,998 partly paid to 25 pence each).....................     3  12,501.50
                                                                       ---------
Total liabilities and shareholders' equity ....................        12,501.50
                                                                       =========



    See "NOTES TO THE FINANCIAL STATEMENT" (APPENDIX C)

                                       319



                                   APPENDIX C

PERMANENT FINANCING (NO. 3) PLC
(A WHOLLY-OWNED SUBSIDIARY OF PERMANENT HOLDINGS LIMITED)


NOTES TO THE FINANCIAL STATEMENT

1.  ACCOUNTING POLICIES

       The non-statutory financial statement has been prepared under the
       historical cost convention and in accordance with generally accepted
       accounting principles in the United Kingdom ("UK GAAP").

       The financial statement of the Company has been prepared in pounds
       sterling ([GBP]), the currency of the United Kingdom, which is the
       Company's operating currency.


2.  NATURE OF OPERATIONS

       The Company was incorporated in England and Wales on 22nd September,
       2003. The principal purpose of the Company is to issue asset backed
       floating and fixed rate notes and to enter into all financial
       arrangements in that connection. The Company has not had any trading
       activity since the date of incorporation. No statutory audited financial
       statements have been prepared and no dividends have been declared or paid
       since the date of incorporation.


3.  SHARE CAPITAL

       The Company was incorporated with authorised capital of [GBP]50,000
       comprising 50,000 ordinary shares of [GBP]1 each.

       On incorporation, 2 subscriber shares were fully paid up and on 30th
       September, 2003, 49,998 ordinary shares were partly paid to 25 pence.


4.  ULTIMATE HOLDING COMPANY

       The ultimate holding company of the Company is SFM Corporate Services
       Limited, a company registered in England and Wales. SFM Corporate
       Services Limited holds all of the beneficial interest in the issued
       shares of Permanent Holdings Limited, a company registered in England and
       Wales (which, in turn, holds all of the beneficial interest in the issued
       shares of the Company) on a discretionary trust for charitable purposes.


5.  GENERALLY ACCEPTED ACCOUNTING PRINCIPLES IN THE UNITED STATES OF AMERICA

       The accompanying financial statement was prepared in accordance with
       generally accepted accounting principles in the United Kingdom. In so far
       as the accounting principles adopted by the Company in the preparation of
       the accompanying financial statement, there are no material differences
       from generally accepted accounting principles in the United States of
       America.

                                       320



                                   APPENDIX D

PERMANENT FUNDING (NO.1) LIMITED

INDEPENDENT AUDITORS' REPORT TO THE MEMBER OF:
PERMANENT FUNDING (NO.1) LIMITED

    We have audited the accompanying balance sheets of Permanent Funding (No. 1)
Limited (the "COMPANY") as of 30 June 2003 and 31 December 2002, and the
related profit and loss accounts, and cash flow statements for the six-month
period ended 30 June 2003 and for the period 14 June 2002 to 31 December 2002.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audit.

    We conducted our audit in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

    In our opinion, the financial statements referred to above present fairly in
all material respects, the financial position of the Company as of 30 June 2003
and 31 December 2002, and the results of its operations and its cash flows for
the six-month period ended 30 June 2003 and for the period 14 June 2002 to 31
December 2002, in conformity with generally accepted accounting principles in
the United Kingdom.

    Accounting principles generally accepted in the United Kingdom vary in
certain significant respects from accounting principles generally accepted in
the United States of America. Application of accounting principles generally
accepted in the United States of America would have affected net income for the
six-month period ended 30 June 2003 and for the period 14 June 2002 to 31
December 2002 and shareholder's equity as of 30 June 2003 and 31 December 2002,
to the extent described in Note 19 (as restated) to the financial statements.



KPMG Audit Plc
Chartered Accountants
Registered Auditor


Date: 12th November, 2003


                                                                1 The Embankment
                                                                  Neville Street
                                                                           Leeds
                                                                         LS1 4DW

                                       321



                                   APPENDIX E

PERMANENT FUNDING (NO.1) LIMITED

PROFIT AND LOSS ACCOUNT
FOR THE PERIOD ENDED 30 JUNE 2003



                                                                           FROM 14 JUNE
                                                             6 MONTHS TO          TO 31
                                                      NOTE  30 JUNE 2003  DECEMBER 2002
                                               -----------  ------------  -------------
                                                                   [GBP]          [GBP]
                                                                           
Interest receivable and similar income.......            3   186,529,306    101,595,155
Interest payable and similar charges.........            4  (149,154,855)   (94,411,957)
                                                            ------------  -------------
NET INTEREST INCOME..........................                  37,374,451     7,183,198
Operating expenses...........................                 (37,355,798)   (7,173,038)
                                                            ------------  -------------
PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION            5        18,653         10,160
Tax on profit on ordinary activities.........            6        (3,544)        (1,930)
                                                            ------------  -------------
PROFIT ON ORDINARY ACTIVITIES AFTER TAXATION.        7, 15        15,109          8,230
                                                            ============  =============


A statement of the movement on reserves is shown in note 7 to the financial
statements.

The Company had no recognised gains or losses in the period other than the
profit for the financial period shown above.

The profit shown above is derived from continuing operations.

Notes 1 to 19 form part of these financial statements.

                                       322



PERMANENT FUNDING (NO.1) LIMITED

BALANCE SHEET
AS AT 30 JUNE 2003



                                                                                         31 DECEMBER
                                                                NOTE    30 JUNE 2003            2002
                                                         -----------  --------------  --------------
                                                                               [GBP]           [GBP]
                                                                                        
CURRENT ASSETS
Debtors -- amounts falling due within one year.........            9     644,378,446     514,434,650
Cash at bank and in hand...............................           11     436,191,991     242,952,114
                                                                      --------------  --------------
                                                                       1,080,570,437     757,386,764
CREDITORS: amounts falling due.........................           12    (907,394,831)   (673,449,486)
within one year
                                                                      --------------  --------------
NET CURRENT ASSETS.....................................                  173,175,606      83,937,278
DEBTORS: amounts falling due after more than one year..           10   7,097,663,845   2,968,961,579
CREDITORS: amounts falling due after more than one year           13  (7,270,816,111) (3,052,890,626)
                                                                      --------------  --------------
NET ASSETS                                                                    23,340           8,231
                                                                      ==============  ==============
CAPITAL AND RESERVES
Called up share capital................................           14               1               1
Profit and loss account................................                       23,339           8,230
                                                                      --------------  --------------
EQUITY SHAREHOLDER'S FUNDS                                        15          23,340           8,231
                                                                      ==============  ==============



    Notes 1 to 19 form part of these financial statements.

                                       323



PERMANENT FUNDING (NO.1) LIMITED

CASH FLOW STATEMENT
FOR THE PERIOD ENDED 30 JUNE 2003



                                                                                PERIOD 14 JUNE
                                                                                         TO 31
                                                                6 MONTHS TO 30        DECEMBER
                                                          NOTE       JUNE 2003            2002
                                                        ------  --------------  --------------
                                                                         [GBP]           [GBP]
                                                                                  
NET CASH INFLOW FROM OPERATING ACTIVITIES...........        16      90,923,416     145,453,012
RETURNS ON INVESTMENTS AND SERVICING OF FINANCE
Interest received on mortgage portfolio.............               173,329,871      98,178,973
Bank interest received..............................                12,108,548       3,416,182
Swap and loan interest paid.........................              (138,420,279)    (83,559,585)
                                                                --------------  --------------
                                                                    47,018,140      18,035,570
                                                                ==============  ==============
TAXATION
UK corporation tax..................................                       ---             ---
                                                                ==============  ==============
CAPITAL EXPENDITURE AND FINANCIAL INVESTMENT
Purchase of beneficial interest in mortgage
portfolio held on trust.............................         8  (4,762,015,000) (3,478,576,310)
Redemptions.........................................               509,614,731              --
                                                                --------------  --------------
                                                                (4,252,400,269) (3,478,576,310)
                                                                ==============  ==============
FINANCING
Intercompany loan...................................             4,252,400,269   3,478,576,310
Start-up loan.......................................                55,298,321      79,463,532
                                                                --------------  --------------
                                                                 4,307,698,590   3,558,039,842
                                                                ==============  ==============
INCREASE IN CASH IN THE PERIOD
                                                                   193,239,877     242,952,114
                                                                ==============  ==============



    Notes 1 to 19 form part of these financial statements

                                       324



                                   APPENDIX F

PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 30 JUNE 2003

1.  GENERAL INFORMATION

    The Company was incorporated in England and Wales on 9 August 2001 as Alnery
No. 2225 Limited. The Company's name was changed to Permanent Funding (No. 1)
Limited on 21 March 2002 and it commenced operations on 14 June 2002. The first
set of financial statements covered the period from 14 June 2002 to 31 December
2002.

    Permanent Funding (No. 1) Limited is a wholly-owned subsidiary of Permanent
Holdings Limited, a company registered in England and Wales. The financial
statements of Permanent Funding (No. 1) Limited for the period ended 31
December 2002 have been included in the consolidated accounts of Permanent
Holdings Limited as at 31 December 2002.

    Permanent Holdings Limited hold the whole of the issued ordinary share
capital of Permanent Financing (No. 1) PLC, Permanent Financing (No. 2) PLC
(together 'the loan note issuers' or 'the issuers'), Permanent Funding (No. 1)
Limited, Permanent Funding (No. 2) PLC and Permanent PECOH Limited (`the
Permanent Group' or `Group').

    The principal activity of the Company is to acquire and hold beneficial
interests in a mortgage portfolio and enter into all financial arrangements in
that connection. No further changes in activity are envisaged.

    The Company invests in beneficial interests in the assets of Permanent
Mortgages Trustee Limited ("THE TRUST"), which assets comprise mortgage loans
secured on residential property in England and Wales originated by Halifax plc.
The Company receives a share of income from the Trust in proportion to its
share of the total mortgage assets of the Trust.

    The Company funds purchases of beneficial interests, in part through direct
borrowing from Halifax plc but, primarily through the issuance of loans from
special purpose companies (established to issue loan notes to investors)
collateralised by the Company's beneficial interest in mortgages held in trust.

    During the six month period to 30 June 2003, the Company purchased further
beneficial interests in the assets of the Trust, on 6 March 2003 amounting to
[GBP]4.2 billion. These purchases were financed by a loan from Permanent
Financing (No. 2) PLC.


THE TRUST

    The Trust is a special purpose company, whose purpose is to hold the trust
property. The Trust holds the trust property on trust for the benefit of
Halifax plc and the Company pursuant to a mortgages trust deed initially
entered into on 13 June 2002.

    The trust property includes the portfolio, which consists of the loans,
their related security, any accrued interest on the loans and other amounts
derived from the loans and their related security.

    On 14 June 2002 Halifax plc assigned the initial loans and, on subsequent
dates, Halifax plc has assigned further loans, in each case together with their
related security to the mortgages trustee pursuant to a mortgage sale
agreement. Halifax plc assigned a portion of its share in the trust property to
the Company pursuant to the terms of the mortgages trust deed.

    As at 30 June 2003 the Trust portfolio amounted to [GBP]18,164,556,098.
Halifax plc and the Company each has a joint and undivided interest in the
trust property but their entitlement to the proceeds from the trust property is
in proportion to their respective shares of the trust property.

    The Trust distributes interest on the loans to the Company based on the
share that the Company has in the trust property expressed as a percentage. The
Trust distributes the rest of the interest on the loans to Halifax plc. The
Trust distributes losses on the loans to Halifax plc and the Company in
accordance with the share that each of them has in the trust property,
expressed as a
                                       325




PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003

percentage.  At  30  June 2003  the  Company  held  an  entitlement to  a  share
amounting to  42.6% of the loans in  the Trust, (31 December  2002: 40.2%), with
the remaining entitlement of the loans in Trust due to Halifax plc.

    The entire issued share capital of the Trust is held beneficially on trust
by SFM Offshore Limited, a corporate services provider not affiliated with
Halifax plc, under the terms of a discretionary trust for the benefit of one or
more charities. Any profits received by the Trust, after payment of the costs
and expenses of the Trust, will be paid for the benefit of charities and
charitable purposes selected at the discretion of SFM Offshore Limited. The
payments on the issuer notes will not be affected by this arrangement.

    The Trust has not engaged, since its incorporation, in any material
activities other than those incidental to its incorporation, the settlement of
the trust property on the Trust, acting as trustee of the Trust, the issue of
loan notes, the authorisation of transaction documents surrounding
securitisations to which it is or will be a party, obtaining a standard licence
under the Consumer Credit Act 1974, filing a notification under the Data
Protection Act 1998 and other matters which are incidental or ancillary to the
foregoing.

    The Trust has no employees and no subsidiaries.


ISSUER INTERCOMPANY LOAN AGREEMENTS

    Permanent Financing (No. 1) PLC and Permanent Financing (No. 2) PLC sold
issuer notes to investors and then lent the proceeds to the Company under the
issuer intercompany loan agreements.

    The Company uses a portion of the amounts received from its share in the
trust property to meet its obligations to pay interest and principal due under
the issuer intercompany loan agreements. The Company's obligations to Permanent
Financing (No. 1) PLC and Permanent Financing (No. 2) PLC under the issuer
intercompany loan agreements are secured under a deed of charge by the
Company's share of the trust property.

    If the Company has any excess income remaining after paying all amounts that
it is required to pay under the terms of the transaction, then, subject to
applicable rules, that extra income will be allocated and distributed to
Halifax plc by the Trust.


2.  ACCOUNTING POLICIES

    The following accounting policies have been applied consistently in dealing
with items which are considered material in relation to the Company's financial
statements.


BASIS OF PREPARATION

    These are not the Company's statutory financial statements. The financial
statements of Permanent Funding (No. 1) Limited at 31 December 2002 are
included in the consolidated accounts of Permanent Holdings Limited as at 31
December 2002 which have been delivered to the registrar. Those accounts
contained an unqualified audit report.

    The non-statutory financial statements have been prepared in accordance with
applicable accounting standards generally accepted in the United Kingdom ("UK
GAAP"), and have been drawn up under the historical cost convention and on a
going concern basis. These principles differ in certain significant respects
from generally accepted accounting principles in the United States ("US GAAP").
Application of US GAAP would have affected net income and shareholder's funds
as described in note 19 to the financial information.

                                       326



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003

    The preparation of financial statements requires management to make
estimates and assumptions that affect the reported amount of assets and
liabilities and disclosure of contingencies at the balance sheet date and the
reported amounts of revenues and expenses in the reporting period. Actual
results may differ from the estimates used in the financial statements.


BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO

    The beneficial interest in the mortgage portfolio is recorded at book value
net of provision for bad and doubtful debt recoveries.

    These financial statements are prepared on the basis that the Company has a
beneficial interest in the mortgages held by the Trust. These financial
statements reflect the fact that the Company has credit exposure to any losses
incurred on these loans and that there is a lack of recourse to Halifax plc.

    Interest receivable is calculated on an accruals basis on the contractual
interest payment terms of mortgage loans comprising of the beneficial interest.


MORTGAGE LOAN PREMIUM

    A loan premium has been recognised for the difference between the book value
of the beneficial interest in the mortgage portfolio and its fair value at the
date of acquisition. This premium is charged to the profit and loss account in
accordance with the redemption of the beneficial interest in the mortgage
portfolio.


PROVISION FOR BAD AND DOUBTFUL DEBTS

    Provisions are made to reduce the carrying value of the beneficial interest
in the mortgage portfolio to reflect the amount of the underlying mortgage
loans and advances, within the Trust, likely to be recoverable. Specific
provision is made where the property is in possession or where the account is
in arrears and it is considered likely that the property will be taken into
possession. A general provision, to cover advances that are latently bad or
doubtful, but not yet identified as such, is also maintained.


DEFERRED CONSIDERATION

    Under the terms of the securitisation the Company retains the right to 0.01%
of interest receivable on the beneficial interest in the mortgage portfolio (on
a UK GAAP basis). Profits in excess of 0.01% accrue to Halifax plc, the
originator of the underlying mortgages, and accordingly a creditor (deferred
consideration) for amounts payable to Halifax plc has been recognised at the
period end. The payments of deferred consideration are strictly governed by the
priority of payments which sets out how cash can be utilised. Where adjustments
have been made to profits on application of US GAAP (note 19), no associated
deferred consideration debtor has been reflected.


DEFERRED EXPENDITURE

    Issue costs in respect of the loan finance have been deferred and are being
charged to the profit and loss account over a five-year period, being the
estimated average life of the underlying loan notes.


FINANCIAL INSTRUMENTS

    The Company's financial instruments, other than derivatives, comprise
borrowings, cash and liquid resources, and various items, such as debtors and
creditors, that arise directly from its operations. The main purpose of these
financial instruments is to raise finance for the Group operations.

                                       327



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003

    The Company also enters into derivatives transactions (principally interest
rate swaps). The purpose of such transactions is to manage the interest rate
risks arising from the Company's operations and its sources of finance.

    It is, and has been throughout the period under review, the Company's policy
that no trading in financial instruments shall be undertaken.

    Interest rate risk associated with the portfolio is managed by the interest
rate swap with Halifax plc, which requires the Company to pay the effective
yield on the mortgage portfolio and receive payments based on a rate linked to
the three month sterling LIBOR.


DERIVATIVES

    Transactions are undertaken in derivative financial instruments
("DERIVATIVES") which include interest rate swaps. Derivatives are entered into
for the purpose of eliminating risk from potential movements in interest rates
inherent in the Company's non-trading assets and liabilities. Non-trading
assets and liabilities are those intended for use on a continuing basis in the
activities of the Company.

    A derivative is designated as non-trading where there is an offset between
the effects of potential movements in market rates of the derivative and the
designated asset or liability being hedged. Non-trading derivatives are
reviewed regularly for their effectiveness as hedges. Non-trading derivatives
are accounted for on an accruals basis, consistent with the asset or liability
being hedged. Income and expense on non-trading derivatives are recognised as
they accrue over the life of the instruments as an adjustment to interest
receivable or payable.

    The cost of interest rate swaps which are used to hedge on balance sheet
assets and liabilities, is included in the interest payable on loan notes.


VALUE ADDED TAX

    Value added tax is not recoverable by the Company and is included with its
related cost.


TAXATION

    The charge for taxation takes into account all timing differences in the
accounting and taxation treatment of certain items.


DEFERRED TAXATION

    Deferred Tax is recognised, without discounting, in respect of all timing
differences between the treatment of certain items for taxation and accounting
purposes which have arisen but not reversed out by the balance sheet date,
except as otherwise required by FRS 19. Deferred tax assets are only recognised
when it is more likely than not that the asset will be recoverable in the
foreseeable future out of suitable taxable profits from which the timing
differences and tax losses can be deducted.


3.  INTEREST RECEIVABLE AND SIMILAR INCOME



                                                               2003         2002
                                                        -----------  -----------
                                                              [GBP]        [GBP]
                                                                       
Income from beneficial interest in mortgage portfolio.  173,329,871   98,178,973
Bank interest.........................................   13,199,435    3,416,182
                                                        -----------  -----------
                                                        186,529,306  101,595,155
                                                        ===========  ===========

                                       328



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003



4.  INTEREST PAYABLE AND SIMILAR CHARGES



                                                                2003        2002
                                                         -----------  ----------
                                                               [GBP]       [GBP]
                                                                       
Interest on loans from Group undertaking...............  126,476,185  81,594,486
Swap interest..........................................   20,504,541  11,285,334
Start-up loan interest.................................    2,174,129   1,532,137
                                                         -----------  ----------
                                                         149,154,855  94,411,957
                                                        ===========  ===========



5.  PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION



                                                                 2003       2002
                                                           ----------  ---------
                                                                [GBP]      [GBP]
                                                                       
Profit on ordinary activities before taxation
is stated after charging:
Auditors' remuneration including expenses
for audit work...........................................      21,006      7,000
Deferred consideration...................................  33,924,899  4,465,515



    Auditors' remuneration for non-audit work of [GBP]260,451 (2002:
[GBP]249,560) is included in the deferred costs and amortised over the
estimated life of the beneficial interest in trust which is five years.


6.  TAX ON PROFIT ON ORDINARY ACTIVITIES



                                                                    2003    2002
                                                                  ------  ------

                                                                   [GBP]   [GBP]
                                                                       
Tax on profit on ordinary activities
The charge for the period based on a corporation
tax rate of 19% comprises:
UK corporation tax..............................................   3,544   1,930
Deferred tax....................................................     ---     ---
                                                                  ------  ------
                                                                   3,544   1,930
                                                                  ======  ======
FACTORS AFFECTING THE CURRENT TAX CHARGE FOR THE PERIOD:
The tax assessed for the period is lower than the
standard rate of corporation tax in the UK of 30%
The differences are explained below:
Profit on ordinary activities before taxation...................  18,653  10,160
                                                                  ------  ------
Profit on ordinary activities multiplied by the standard
rate of corporation tax in the UK...............................   5,596   3,048
                                                                  ------  ------
EFFECTS OF:
Small companies rate............................................  (2,052) (1,118)
                                                                  ------  ------
                                                                   3,544   1,930
                                                                  ======  ======





                                       329




PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003

7. PROFIT AND LOSS ACCOUNT



                                                                     2003   2002
                                                                   ------  -----
                                                                    [GBP]  [GBP]
                                                                       
At 1 January (2002: At incorporation)............................   8,230    ---
Transfer to reserves.............................................  15,109  8,230
                                                                   ------  -----
At 30 June (2002: At 31 December)................................  23,339  8,230
                                                                  ======  ======




                                       330




PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003

8.  BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO



                                             MORTGAGE
                                                 LOSS
                               MORTGAGES    PROVISION     PREMIUM          TOTAL
                           -------------  -----------  ----------  -------------
                                   [GBP]        [GBP]       [GBP]          [GBP]
                                                                 
At 1 January.............  3,478,576,310   (8,009,803)  8,009,803  3,478,576,310
Acquisitions.............  4,762,015,000   (8,663,641)  8,663,641  4,762,015,000
Redemptions..............   (509,614,731)   1,173,444  (1,173,444)  (509,614,731)
                           -------------  -----------  ----------  -------------
At 30 June...............  7,730,976,579  (15,500,000) 15,500,000  7,730,976,579
                           =============  ===========  ==========  =============


    The mortgage portfolio in which the Company holds a beneficial interest is
held on trust for the Company and the originator of the mortgage loans by
Permanent Mortgages Trustee Limited. The mortgage loans are secured on
residential property in England and Wales.

    Further loans were advanced to Permanent Funding (No. 1) Limited on 6 March
2003 and amounted to [GBP]4,762,015,000. Permanent Funding (No. 1) Limited is a
wholly-owned subsidiary of Permanent Holdings Limited, the parent company of
Permanent Financing (No. 1) PLC and Permanent Financing (No. 2) PLC.

    Redemptions relate to a reduction in the beneficial interest in the mortgage
portfolio resulting from repayment of the equivalent amount of loan notes by
Permanent Financing (No. 1) PLC.

    Mortgages in the pool have to fulfil certain criteria. If they fail to do so
they are removed from the pool and the pool is replenished. When the mortgage
pool was created there were no accounts in arrears and therefore no specific
loss provision was required. There were no specific provisions held at 30 June
2003. A general provision, to cover advances that are latently bad or doubtful,
but not yet identified as such was allocated to the pool. A premium was also
paid for the mortgages in a like amount.

    The fair values of financial assets are based on market prices where
available, or are estimated using other valuation techniques. Where they are
short term in nature, fair value approximates to carrying value. The fair value
of the beneficial interest in the mortgage portfolio is [GBP]7,772,018,940
(2002: [GBP]3,493,960,136).


9.  DEBTORS -- AMOUNTS FALLING DUE WITHIN ONE YEAR



                                                               2003         2002
                                                        -----------  -----------
                                                              [GBP]        [GBP]
                                                                       
Beneficial interest in mortgage portfolio (note 8)....  633,312,734  509,614,731
Amount owed from Group undertaking....................            1            1
Deferred expenditure..................................    9,939,219    4,816,626
Bank interest receivable..............................    1,090,887          ---
Other debtors.........................................       35,605        3,292
                                                        -----------  -----------
                                                        644,378,446  514,434,650
                                                        ===========  ===========

                                       331



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003



10. DEBTORS -- AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR



                                                             2003           2002
                                                    -------------  -------------
                                                            [GBP]          [GBP]
                                                                       
Beneficial interest in mortgage portfolio (note 8). 7,097,663,845  2,968,961,579
                                                    ==============  ============



11. CASH AT BANK AND IN HAND

    The Company holds deposits at banks which pay interest based on LIBOR.

    The deposit account held by Permanent Funding (No. 1) Limited is placed with
the provider of a guaranteed investment contract. Withdrawals from this account
are restricted by detailed priority of payments set out in the transaction
agreements. The Company earns a variable rate of interest of 0.25 percent per
annum below LIBOR for three-month sterling deposits, which is recorded as
interest income in the profit and loss account.


12. CREDITORS -- AMOUNTS FALLING DUE WITHIN ONE YEAR



                                                               2003         2002
                                                        -----------  -----------
                                                              [GBP]        [GBP]
                                                                       
Interest payable to Group undertaking.................   17,296,745    8,775,233
Swap interest payable.................................    3,986,512    1,918,769
Interest payable on start up loans....................      303,692      158,370
Fees payable to Halifax plc...........................      980,240      252,554
Amount owed to Trustee................................  251,476,480  152,697,614
Loans from Group undertakings.........................  633,312,734  509,614,731
Accruals..............................................       32,954       30,285
Taxation..............................................        5,474        1,930
                                                        -----------  -----------
                                                        907,394,831  673,449,486
                                                        ===========  ===========


    The intercompany loan agreement provides that Permanent Financing (No. 1)
PLC and Permanent Financing (No. 2) PLC will lend amounts in sterling
equivalent to the proceeds of issuer notes. The final repayment date of each
issuer term advance will be the final maturity date of the corresponding class
of issuer notes.

    Interest payable on the loans from Group undertakings is based on LIBOR.

    Amounts due within one year are paid when cash is available after other
commitments have been fulfilled, in order of priority.


13. CREDITORS -- AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR



                                                             2003           2002
                                                    -------------  -------------
                                                            [GBP]          [GBP]
                                                                       
Loans from Group undertakings.....................  7,097,663,845  2,968,961,579
Start-up loans....................................    134,761,853     79,463,532
Deferred consideration............................     38,390,413      4,465,515
                                                    -------------  -------------
                                                    7,270,816,111  3,052,890,626
                                                    =============  =============



                                       332



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003


    The amounts are repayable as follows:


                                                             2003           2002
                                                    -------------  -------------
                                                            [GBP]          [GBP]
                                                                       
Due 2 -- 5 years..................................  2,365,929,542    509,614,731
Due over 5 years..................................  4,904,886,569  2,543,275,895
                                                    -------------  -------------
                                                    7,270,816,111  3,052,890,626
                                                    =============  =============



    Interest payable on the loans from Group undertakings and the start-up loan
is based on LIBOR.

    Amounts due over 5 years are paid when cash is available after other
commitments have been fulfilled, in order of priority.

    Amounts due to Group undertakings relate to obligations to pay interest and
principal amounts due to the issuers under the intercompany loan agreement. The
Company's obligations under the intercompany loan agreement are secured under a
deed of charge by the Company's beneficial interest in the mortgage portfolio
held in Trust.

    The fair values of financial liabilities are not significantly different
from their carrying value.


14. SHARE CAPITAL



                                                                     2003   2002
                                                                    -----  -----
                                                                    [GBP]  [GBP]
                                                                       
AUTHORISED
    100 ordinary shares of [GBP]1 each...........................     100    100
                                                                    =====  =====
ALLOTTED AND CALLED UP
1 ordinary share of [GBP]1 each ..................................      1      1
                                                                    =====  =====



15. RECONCILIATION OF MOVEMENTS IN SHAREHOLDER'S FUNDS



                                                                     2003   2002
                                                                   ------  -----
                                                                    [GBP]  [GBP]
                                                                       
Opening shareholder's funds......................................   8,231    ---
Share capital called up in the period............................     ---      1
Profit for the period............................................  15,109  8,230
                                                                   ------  -----
Closing shareholder's funds......................................  23,340  8,231
                                                                   ======  =====





PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003


16. RECONCILIATION OF OPERATING PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION TO
    NET CASH INFLOW FROM OPERATING ACTIVITIES



                                                              2003          2002
                                                      ------------  ------------
                                                             [GBP]         [GBP]
                                                                       
Operating profit....................................        18,653        10,160
Interest receivable.................................  (185,438,419) (101,595,155)
Interest payable....................................   138,420,279    83,559,585
Increase in debtors.................................    (6,245,793)   (4,819,918)
Increase in creditors...............................   144,168,696   168,298,340
                                                      ------------  ------------
Net cash inflow from operating activities...........    90,923,416   145,453,012
                                                      ============  ============



17. RELATED PARTY DISCLOSURE

    Under FRS 8 "Related Parties", the Company is exempt from the requirements
to disclose transactions with other companies within the Permanent Holdings
Limited group. However the following information is provided to facilitate
further understanding of the Company's trading relationships.

    The Company is a special purpose company controlled by its Board of
Directors, which comprises three directors. Two of the Company's three
directors are provided by SFM Directors Limited and SFM Directors (No. 2)
Limited, the third director is an employee of HBOS plc (the parent undertaking
of Halifax plc, the mortgage loan administrator). The Company pays a corporate
services fee to SFM Directors Limited in connection with its provision of
corporate management services. The fees payable to these directors for
providing their services are immaterial in the context of these financial
statements and of the individual directors.

    During the period, the Company undertook the following transactions (set out
below) with companies within the Permanent Holdings Limited group, the Trust
and Halifax plc, the mortgage administrator.

    The Company pays cash management and mortgage loan administration servicing
fees to Halifax plc in connection with its provision of services defined under
the securitisation agreement.

    Halifax plc has provided the Company with start-up loans and is the
counterparty to interest rate swap arrangements, on which there is an
associated interest expense.

                                       334



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003




                                                                  PERMANENT
                                                                  MORTGAGES      PERMANENT      PERMANENT
                                                   PERMANENT        TRUSTEE      FINANCING      FINANCING
                                                HOLDINGS LTD        LIMITED    (NO. 1) PLC    (NO. 2) PLC
                                                ------------  -------------  -------------  -------------

                                                       [GBP]          [GBP]          [GBP]          [GBP]
                                                                                          
INTEREST RECEIVABLE AND SIMILAR
  INCOME
Income from beneficial interest
  in mortgage portfolio.......................                  173,329,871
INTEREST PAYABLE AND SIMILAR
  CHARGES
Interest on loans from Group
  undertaking.................................                                  67,322,595     59,153,590
Swap interest.................................
Start-up loan interest........................
Bank interest.................................                    3,297,983
OPERATING EXPENSES
Deferred consideration........................
CURRENT ASSETS
Debtors -- amounts falling due within one year             1
Beneficial interest in mortgage portfolio.....                  633,312,734
Cash at bank and in hand......................                  268,511,124
DEBTORS -- AMOUNTS FALLING DUE
  AFTER MORE THAN ONE YEAR
Beneficial interest in mortgage
  portfolio...................................                7,097,663,845
CREDITORS AMOUNTS FALLING DUE
  WITHIN ONE YEAR
Interest payable on loan notes................                                   6,632,428     10,664,317
Swap interest payable.........................
Fees payable to Halifax plc...................
Amount owed to Trustee........................                  251,476,480
Loans from Group undertakings.................                                                633,312,734
CREDITORS AMOUNTS FALLING DUE
  AFTER MORE THAN ONE YEAR
Loans from Group undertakings.................                               2,968,961,579  4,128,702,266
Start-up loans................................
Deferred consideration........................



                                                HBOS PLC AND SUBSIDIARY UNDERTAKINGS
                                                ------------------------------------

                                                                               [GBP]
                                                                              
INTEREST RECEIVABLE AND SIMILAR
  INCOME
Income from beneficial interest
  in mortgage portfolio.......................
INTEREST PAYABLE AND SIMILAR
  CHARGES
Interest on loans from Group
  undertaking.................................
Swap interest.................................                            20,504,541
Start-up loan interest........................                             2,174,129
Bank interest.................................
OPERATING EXPENSES
Deferred consideration........................                            33,924,899
CURRENT ASSETS
Debtors -- amounts falling due within one year
Beneficial interest in mortgage portfolio.....
Cash at bank and in hand......................                           167,680,867
DEBTORS -- AMOUNTS FALLING DUE
  AFTER MORE THAN ONE YEAR
Beneficial interest in mortgage
  portfolio...................................
CREDITORS AMOUNTS FALLING DUE
  WITHIN ONE YEAR
Interest payable on loan notes................                               303,692
Swap interest payable.........................                             3,986,512
Fees payable to Halifax plc...................                               980,240
Amount owed to Trustee........................
Loans from Group undertakings.................
CREDITORS AMOUNTS FALLING DUE
  AFTER MORE THAN ONE YEAR
Loans from Group undertakings.................
Start-up loans................................                           134,761,853
Deferred consideration........................                            38,390,413




18. ULTIMATE PARENT UNDERTAKING

    The Company's immediate parent undertaking is Permanent Holdings Limited, a
company registered in England and Wales. Copies of the consolidated accounts of
Permanent Holdings Limited may be obtained from The Company Secretary at
Blackwell House, Guildhall Yard, London, EC2V 5AE.

    The ultimate parent undertaking is SFM Corporate Services Limited.

    The management, operations, accounting and financial reporting functions of
the Company are performed by Halifax plc. Copies of the accounts of Halifax plc
may be obtained from The Mound, Edinburgh, EH1 1YZ.

                                      335




PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003

19. SUPPLEMENTARY US GAAP INFORMATION

(A) SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN UK AND US GAAP


U.K. GAAP                           U.S. GAAP

DERIVATIVES                         DERIVATIVES

Under UK GAAP where interest rate   Financial Accounting Standards Board SFAS No
derivatives are deemed to be        133, "Accounting for Derivative  Instruments
effective economic hedges, the      and  Hedging  Activities"  (SFAS No. 133) as
underlying assets and liabilities   amended  by SFAS No.  138,  "Accounting  for
are recorded in the balance sheet   Certain  Derivative  Instruments and Certain
at cost (or net realisable value    Hedging Activities, an amendment of SFAS No.
if lower) and interest is           133",  establishes  accounting and reporting
recognised on an accruals           standards    for    derivative     financial
basis. Changes in the fair value    instruments,  including certain  derivatives
of instruments used as hedges are   used for hedging  activities and derivatives
not recognised in the financial     embedded  in other  contracts.  SFAS No. 133
statements until the hedged         requires all derivatives to be recognised on
position matures.                   the  balance   sheet  at  fair  value.   The
                                    recognition of the changes in the fair value
                                    of a  derivative  depends  upon its intended
                                    use.  Derivatives  that do not  qualify  for
                                    hedging treatment under SFAS No. 133 must be
                                    adjusted to fair value through earnings. For
                                    fair value hedges that  qualify  under SFAS.
                                    No 133,  the  changes in fair  values of the
                                    derivatives  will be  recognised in earnings
                                    together  with the  change in fair  value of
                                    the  hedged  item  attributable  to the risk
                                    being  hedged.  For cash  flow  hedges  that
                                    qualify  under SFAS No. 133,  the changes in
                                    the fair  value of the  derivatives  will be
                                    recognised  in  other  comprehensive  income
                                    until the hedged item affects earnings.  For
                                    all  hedging  activities,   the  ineffective
                                    portion  of a  derivative's  change  in fair
                                    value  will  be  immediately  recognised  in
                                    earnings.  The Company has adopted  SFAS No.
                                    133 with effect from inception.

                                    Under  SFAS No.  133 there is a  requirement
                                    for   contemporaneous   hedge  documentation
                                    before it is possible to qualify for hedging
                                    treatment.    In   the   absence   of   such
                                    documentation  it  is  necessary  to  record
                                    changes in the fair value of the derivatives
                                    in   the   income    statement.    As   such
                                    documentation  is not in place, the interest
                                    rate  swaps do not  qualify as hedges for US
                                    GAAP.

                                       336



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003


U.K. GAAP                           U.S. GAAP

BENEFICIAL INTEREST IN              BENEFICIAL INTEREST
MORTGAGE PORTFOLIO                  IN MORTGAGE PORTFOLIO

Under UK GAAP an initial loan       Under US GAAP no such loan  premium  or loss
premium was recognised on           reserve was established on acquisition.  The
acquisition of the beneficial       beneficial   interest   in  the   loans  has
interest in the mortgage            therefore been recognised at cost.  Under US
portfolio, representing the         GAAP  the  interest  is   recognised  as  an
difference between the book value   undivided  interest in the cash flows of the
of the beneficial interest in       pool  of  assets  held in the  Trust  and is
the mortgage portfolio and the      subject  to  the  conditions  of  EITF99-20.
fair value of this asset (after     Impairments    to   the    interest    since
taking account of credit losses     acquisition  are  considered  in relation to
inherent in the portfolio at        the  value  of  the  discounted  cash  flows
the date of acquisition).           expected  from the  interest and are subject
                                    to    periodic    assessments.    Any   such
                                    impairments are recognised in earnings.


CASH FLOW                           CASH FLOW

Under UK GAAP, cash flows are       Under US GAAP,  cash flows are  reported  as
presented for operating             operating,     investing    and    financing
activities, returns on investment   activities.  Cash  flows from  taxation  and
and servicing of finance,           returns and servicing of finance would, with
taxation paid, capital              the exception of ordinary dividends paid, be
expenditure, acquisitions,          included  as   operating   activities.   The
dividends paid and financing        payment of dividends would be included under
activities. Under UK GAAP, cash     financing  activities.  As allowed  under US
includes cash in hand and cash      GAAP  for  banking  activities  the  Company
on deposit, net of bank overdrafts. presents  certain cash flows associated with
                                    investing and financing  activities on a net
                                    basis.   Cash  and  cash  equivalents  would
                                    include cash and short-term investments with
                                    original maturities of three months or less.


LEGALLY RESTRICTED CASH             LEGALLY RESTRICTED CASH

Under UK GAAP there is no concept   Under US GAAP where cash can only be used to
of restricted cash and all cash     meet certain specific liabilities and is not
balances are disclosed as "cash     available to be used with discretion,  it is
at bank" on the face of the         disclosed as  "Restricted  Cash" on the face
balance sheet.                      of the Balance  Sheet.  All of the Company's
                                    cash would be disclosed as  Restricted  Cash
                                    under US GAAP as there are  clearly  defined
                                    restrictions on the use of such cash.

DEFERRED TAX                        DEFERRED TAX

Deferred tax is recognised,         As provided by SFAS No. 109  "Accounting for
without discounting, in respect     Income Taxes",  deferred tax liabilities and
of all timing differences between   assets  are  recognised  in  respect  of all
the treatment of certain items      temporary differences. A valuation allowance
for taxation and accounting         is raised  against  any  deferred  tax asset
purposes which have arisen but      where  it is more  likely  than not that the
not reversed out by the balance     asset,   or  part   thereof,   will  not  be
sheet date, except as otherwise     realised.
required by FRS 19. Deferred tax
assets are only recognised when
it is more likely than not that
the asset will be recoverable in
the foreseeable future out of
suitable taxable profits from
which the timing differences
and tax losses can be deducted.

                                       337



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003


(B) UK TO US GAAP RECONCILIATION

    The following table summarises the adjustments to the profit attributable to
ordinary shareholders and shareholder's funds that would result from the
application of US GAAP instead of UK GAAP where applicable:


                                                                        RESTATED
NET INCOME                                                     2003         2002
                                                        -----------  -----------
                                                              [GBP]        [GBP]
                                                                    
Profit attributable to shareholder (UK GAAP)....             15,109        8,230
Unrealised loss on derivatives..................   (i)  (33,148,732) (23,393,629)
Deferred taxation on reconciling
  items at 19%, net of..........................  (ii)          ---          ---
valuation allowance
                                                        -----------  -----------
Total US adjustments (net)......................        (33,148,732) (23,393,629)
                                                        -----------  -----------
Net loss attributable to stockholders
  shareholder (US GAAP).........................        (33,133,623) (23,385,399)
                                                        ===========  ===========




                                                                        RESTATED
SHAREHOLDER'S FUNDS                                            2003         2002
                                                        -----------  -----------
                                                              [GBP]        [GBP]
                                                                       
Shareholder's funds (UK GAAP).........................       23,340        8,231
Unrealised loss on derivatives........................  (56,542,361) (23,393,629)
Deferred tax asset, net of valuation allowance........          ---          ---
                                                        -----------  -----------
Total US GAAP adjustment (net)........................  (56,542,361) (23,393,629)
Shareholder's deficit (US GAAP).......................  (56,519,021) (23,385,398)
                                                        ===========  ===========



                                       338



PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003


(C) CASH FLOW STATEMENT FOR THE SIX MONTH PERIOD ENDED 30 JUNE 2003

    Set out below for illustrative purposes, are summary consolidated cash flows
under US GAAP:


                                                                        RESTATED
                                                            2003            2002
                                                  --------------  --------------
                                                           [GBP]           [GBP]
                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss before tax.............................     (33,130,079)    (23,383,468)
Increase in accrued interest receivable.........      (1,090,887)            ---
Increase in other assets........................      (5,154,906)     (4,819,919)
Increase in accrued interest payable............      10,734,577      10,852,372
Increase in other liabilities...................     166,582,851     180,839,597
                                                  --------------  --------------
Adjustments to reconcile net profit to cash
provided by operating activities:...............     171,071,635     186,872,050
                                                  --------------  --------------
NET CASH PROVIDED BY OPERATING ACTIVITIES.......     137,941,556     163,488,582
NET CASH USED IN INVESTING ACTIVITIES...........  (4,252,400,269) (3,478,576,310)
NET CASH PROVIDED BY FINANCING ACTIVITIES.......   4,307,698,590   3,558,039,842
                                                  --------------  --------------
CHANGE IN CASH AND CASH EQUIVALENTS.............     193,239,877     242,952,114
Cash and cash equivalents at the beginning of
period -- restricted cash.......................     242,952,114             ---
                                                  --------------  --------------
Cash and cash equivalents at the end of
period -- restricted cash.......................     436,191,991     242,952,114
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for taxation........             ---             ---
Cash paid during the period for interest........     127,567,906      83,559,585



RESTATEMENT OF 2002 INFORMATION

    In the financial information detailed in Note 19(b) and Note 19(c) above
amounts previously included in respect of loan loss provisions of
[GBP]8,009,803 for 2002 have been adjusted to nil since the Company has amended
its recognition criteria of loan losses in accordance with EITF99-20. This
recognises that no loan loss provision was required to be established on
acquisition of the beneficial interest in the mortgage portfolio.

    The net loss attributable to shareholder under US GAAP has therefore been
adjusted from ([GBP]31,395,202) to ([GBP]23,385,399). Total shareholder's
deficit under US GAAP has been restated from ([GBP]31,395,201) to
([GBP]23,385,398). Net cash provided by operating activities is not affected as
a result of this restatement.


(I) UNREALISED LOSS ON DERIVATIVES

    The income received by the Company on its beneficial interest in mortgage
portfolio is based on the variable and fixed rates of interest charged by
Halifax plc on the related portfolio of mortgages held in trust by Permanent
Mortgages Trustee Limited. The Company has entered into interest rate swaps to
convert this income into a LIBOR based cash flow to match the interest payable
on the loans to Permanent Financing (No 1) PLC and Permanent Financing (No. 2)
PLC. These swaps are amortising swaps with a maximum life of 40 years, in line
with the underlying mortgages.

    At 30 June 2003, the fair value of the swaps not recognised under UK GAAP
was calculated by discounting the expected future cash flows and was estimated
to be [GBP]56.5m. The total nominal value of the swaps was [GBP]7,695.6m.




PERMANENT FUNDING (NO.1) LIMITED

NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE SIX MONTHS PERIOD ENDED 30 JUNE 2003

(II)   DEFERRED TAXATION



                                                                        RESTATED
                                                               2003         2002
                                                       ------------  -----------
                                                              [GBP]        [GBP]
                                                                       
Gross deferred tax asset.............................    11,308,472    4,678,726
Less: valuation allowance............................  (11,308,472)  (4,678,726)
                                                       ------------  -----------
Net deferred tax asset...............................           ---          ---
                                                       ============  ===========


    The deferred tax asset comprises the deferred tax effect of the recognition
of the loss on the swap in the US GAAP income statement. In assessing the
realisability of deferred tax assets, management considers whether it is more
likely than not that some portion or all of the deferred tax assets will be
realised. The ultimate realisation of deferred tax assets is dependent on the
future generation of future taxable income during the periods in which those
temporary differences become deductible. Management considers projected future
taxable income and tax planning strategies in making this assessment. Taxable
income for the six month period ended 30 June 2003 was [GBP]18,653. Based upon
this level of historical taxable income and projections for future taxable
income, management believes that it will not realise the benefits of the
deferred tax arising on the loss on the swap.

    The amount in respect of gross deferred tax asset for 2002 has been adjusted
from [GBP]5,966,652 to [GBP]4,678,726 to conform with the recognition of
deferred tax assets under US GAAP since the recognition criteria of loan losses
on acquisition have been amended under US GAAP. This movement has been offset
by an equal and opposite restatement in respect of the valuation allowance
adjusted from ([GBP]5,966,652) to ([GBP]4,678,726).


(III)  SIGNIFICANT CONCENTRATIONS OF CREDIT RISK

    Credit risk exists in relation to a number of counter parties of the
Company, whereby economic or other conditions may lead these counterparties to
default on accounts owed to the Company or breach existing contractual
relationships.

    Key concentrations of credit risk to the company are in respect of the
beneficial interest in the mortgage portfolio and Halifax plc (the mortgage
loan administrator and interest rate swap provider).

    The beneficial interest in the mortgage portfolio comprises an interest in
the mortgage loans originated by Halifax plc and held by the Trust. These
mortgage loans are secured on residential properties.

    Halifax plc, is a registered UK Bank and accordingly subject to supervision
by the Financial Services Authority.

                                       340



                                     ISSUER

                        PERMANENT FINANCING (NO. 3) PLC
                                Blackwell House
                                 Guildhall Yard
                                London EC2V 5AE

                                    SERVICER

                                  HALIFAX PLC
                                  Trinity Road
                                    Halifax
                                 West Yorkshire
                                    HX1 2RG



                                                 
AGENT BANK, PRINCIPAL PAYING AGENT,                US PAYING AGENT
    REGISTRAR AND TRANSFER AGENT                   CITIBANK, N.A.
           CITIBANK, N.A.                       14th Floor, Zone 3
         5 Carmelite Street                       111 Wall Street
          London EC4Y 0PA                     New York, New York 10043




                                  NOTE TRUSTEE

                              THE BANK OF NEW YORK
                               One Canada Square
                                 London E14 5AL


                                SECURITY TRUSTEE
                              THE BANK OF NEW YORK
                               One Canada Square
                                 London E14 5AL



                                                 
        LEGAL ADVISERS TO            LEGAL ADVISERS TO THE NOTE TRUSTEE
        THE UNDERWRITERS                  AND THE SECURITY TRUSTEE

  as to English law and US law          as to English law and US law
   SIDLEY AUSTIN BROWN & WOOD            SIDLEY AUSTIN BROWN & WOOD
      1 Threadneedle Street                    Princes Court
         London EC2R 8AW                      7 Princes Street
                                              London EC2R 8AQ

LEGAL ADVISERS TO THE ISSUER AND  LEGAL ADVISERS TO THE MORTGAGES TRUSTEE
          THE SERVICER

  as to English law and US law                as to Jersey law
          ALLEN & OVERY                    MOURANT DU FEU & JEUNE
         One New Change                     22 Grenville Street
         London EC4M 9QQ                 St. Helier, Jersey JE4 8PX




                               AUTHORISED ADVISER

                  CREDIT SUISSE FIRST BOSTON (EUROPE) LIMITED
                                One Cabot Square
                                 London E14 4QJ




    Through and including __, all dealers effecting transactions in these
securities, whether or not participating in this offering, may be required to
deliver a prospectus. This is in addition to the dealers' obligation to deliver
a prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.




                        PERMANENT FINANCING (NO. 3) PLC





  $1,100,000,000 SERIES 1 CLASS A FLOATING RATE ISSUER NOTES DUE DECEMBER 2004



     $38,000,000 SERIES 1 CLASS B FLOATING RATE ISSUER NOTES DUE JUNE 2042



     $38,000,000 SERIES 1 CLASS C FLOATING RATE ISSUER NOTES DUE JUNE 2042



 $1,700,000,000 SERIES 2 CLASS A FLOATING RATE ISSUER NOTES DUE SEPTEMBER 2010


     $59,000,000 SERIES 2 CLASS B FLOATING RATE ISSUER NOTES DUE JUNE 2042


     $59,000,000 SERIES 2 CLASS C FLOATING RATE ISSUER NOTES DUE JUNE 2042



     $1,500,000,000 SERIES 3 FLOATING RATE ISSUER NOTES DUE SEPTEMBER 2033


     $52,000,000 SERIES 3 CLASS B FLOATING RATE ISSUER NOTES DUE JUNE 2042


     $52,000,000 SERIES 3 CLASS C FLOATING RATE ISSUER NOTES DUE JUNE 2042


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

                             PRELIMINARY PROSPECTUS

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







                                    ARRANGER
                           CREDIT SUISSE FIRST BOSTON

JOINT LEAD UNDERWRITERS FOR THE SERIES 1, SERIES 2 AND SERIES 3 CLASS A ISSUER
                                      NOTES


                                                             
CITIGROUP                CREDIT SUISSE FIRST BOSTON   UBS INVESTMENT BANK



JOINT LEAD UNDERWRITERS FOR THE SERIES 1, SERIES 2 AND SERIES 3 CLASS B AND
                              CLASS C ISSUER NOTES


                                                      
                  CITIGROUP                  CREDIT SUISSE FIRST BOSTON




  CO-UNDERWRITERS FOR THE SERIES 1, SERIES 2 AND SERIES 3 CLASS A ISSUER NOTES




                                                       
                            JPMORGAN                  MORGAN STANLEY






                Preliminary Prospectus dated 12th November, 2003



                                    PART II

                  INFORMATION NOT REQUIRED IN THE PROSPECTUS


ITEM 31.OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
    Following are the estimated expenses* (expressed in US dollars based on an
exchange rate of US$1.00=GB{pound-sterling}{circle}), other than underwriting
discounts and commissions, to be incurred in connection with the offering and
distribution of the securities being registered under this registration
statement:



                                                                                          
Securities and Exchange Commission registration fee..................................        $371,979
Fees and expenses of qualification under state securities laws (including legal fees)              $0
Printing and engraving expenses......................................................        $120,000
Legal fees and expenses..............................................................       $1,330,00
Accounting fees and expenses.........................................................        $250,000
Trustee's fees and expenses..........................................................         $67,000
Rating agency fees...................................................................        $830,000
Miscellaneous........................................................................        $400,000
                                                                                          -----------
Total................................................................................      $3,368,979
                                                                                          -----------



* All amounts except the SEC registration fee are estimates.



ITEM 32.SALES TO SPECIAL PARTIES
    Not applicable.

ITEM 33.RECENT SALES OF UNREGISTERED SECURITIES
    Not applicable.

ITEM 34.INDEMNIFICATION OF DIRECTORS AND OFFICERS
PERMANENT FINANCING (NO. 3) PLC  (THE "ISSUER")
    Subject to the provisions of the Companies Act 1985, the laws which govern
the organization of the issuer provide for every director or other officer or
auditor of the issuer to be indemnified out of the assets of the issuer against
any liability incurred by him in defending any proceedings, whether civil or
criminal, in which judgment is given in his favor or in which he is acquitted
or in connection with any application in which relief is granted to him by the
court from liability for negligence, default, breach of duty or breach of trust
in relation to the affairs of the issuer.

PERMANENT FUNDING (NO. 1) LIMITED ("FUNDING 1")
    Subject to the provisions of the Companies Act 1985, the laws which govern
the organization of Funding 1 provide for every director or other officer or
auditor of Funding 1 to be indemnified out of the assets of Funding 1 against
any liability incurred by him in defending any proceedings, whether civil or
criminal, in which judgment is given in his favor or in which he is acquitted
or in connection with any application in which relief is granted to him by the
court from liability for negligence, default, breach of duty or breach of trust
in relation to the affairs of Funding 1.

PERMANENT MORTGAGES TRUSTEE LIMITED (THE "MORTGAGES TRUSTEE")
    Subject to the provisions of the Companies (Jersey) Law 1991, the laws
which govern the organization of the mortgages trustee provide for every
director or other officer or auditor of the mortgages trustee to be indemnified
out of the assets of the mortgages trustee against any liability incurred by
him in defending any proceedings, whether civil or criminal, in which judgment
is given in his favor or in which he is acquitted or in connection with any
application in which relief is granted to him by the court from liability for
negligence, default, breach of duty or breach of trust in relation to the
affairs of the mortgages trustee.


                                     II-1





ITEM 35. TREATMENT OF PROCEEDS FROM STOCK BEING REGISTERED
    Not applicable.


ITEM 36.FINANCIAL STATEMENTS AND EXHIBITS
(A)FINANCIAL STATEMENTS:
    Financial statements for each of Permanent Financing (No. 3) PLC and
Permanent Funding (No. 1) Limited are filed as part of this registration
statement. There are no additional schedules to the financial statements.


(B)EXHIBITS:



                                                                                                        
EXHIBIT NO.DESCRIPTION OF EXHIBIT                                                                     SEQUENTIAL PAGE NUMBER
1.1        Form of Underwriting Agreement
3.1.1      Memorandum and Articles of Association of Permanent Financing (No. 3) PLC(2)
3.1.2      Memorandum and Articles of Association of Permanent Funding (No. 1) Limited(1)
3.1.3      Memorandum and Articles of Association of Permanent Mortgages Trustee Limited(1)
4.1        Form of Intercompany Loan Terms and Conditions(1) and Form of Loan Confirmation
4.2        Form of Amended and Restated Mortgages Trust Deed
4.3        Form of Amended and Restated Mortgage Sale Agreement
4.4        Form of Deed of Charge of Permanent Financing (No. 3) PLC
4.5        Form of Second Deed of Accession to the Deed of Charge of Permanent Funding (No. 1) Limited
4.6        Form of Issuer Trust Deed
4.7        Form of Issuer Paying Agent and Agent Bank Agreement
4.8        Form of Cash Management Agreement(1)
4.9        Form of Issuer Cash Management Agreement
4.10       Form of Amended and Restated Servicing Agreement
4.11       Form of Issuer Post-Enforcement Call Option Agreement
4.12       Form of Issuer Bank Account Agreement
5.1        Opinion of Allen & Overy as to validity
8.1        Opinion of Allen & Overy as to US tax matters
8.2        Opinion of Allen & Overy as to UK tax matters
8.3        Opinion of Mourant du Feu & Jeune as to Jersey tax matters
10.1       Form of Amended and Restated Funding 1 Liquidity Facility Agreement
10.2.1     Form of Series 1 Class A Dollar Currency Swap Agreement
10.2.2     Form of Series 1 Class B Dollar Currency Swap Agreement
10.2.3     Form of Series 1 Class C Dollar Currency Swap Agreement
10.2.4     Form of Series 2 Class A Dollar Currency Swap Agreement
10.2.5     Form of Series 2 Class B Dollar Currency Swap Agreement
10.2.6     Form of Series 2 Class C Dollar Currency Swap Agreement
10.2.7     Form of Series 3 Class A Dollar Currency Swap Agreement
10.2.8     Form of Series 3 Class B Dollar Currency Swap Agreement
10.2.9     Form of Series 3 Class C Dollar Currency Swap Agreement
10.3       Form of Amended and Restated Funding 1 Swap Agreement
10.4       Form of Third Start-up Loan Agreement
10.5.1     Form of Amended and Restated Master Definitions and Construction Schedule
10.5.2     Form of Issuer Master Definitions and Construction Schedule
10.6.1     Form of Issuer Corporate Services Agreement
10.6.2     Form of Mortgages Trustee Corporate Services Agreement(1)
10.6.3     Form of Funding 1 Corporate Services Agreement(1)
23.1       Consent of Allen & Overy (included in Exhibits 5.1, 8.1 and 8.2)
23.2       Consent of Mourant du Feu & Jeune (included in Exhibit 8.3)
23.3       Consent of auditors
24.1       Power of attorney(2)
25.1       Statement of Eligibility of Trustee (Form T-1)


______________________________


                                     II-2




(1) Incorporated by reference from the Form S-11 filed by Permanent Financing
(No. 1) PLC (File No. 333-88874) which became effective on June 11, 2002.

(2) Previously filed.






                                     II-3





ITEM 37.UNDERTAKINGS
    A.  Insofar as indemnification for liabilities arising under the Securities
        Act of 1933 may be permitted to directors, officers and controlling
        persons of each of the registrants pursuant to the foregoing
        provisions, or otherwise, each registrant has been advised that in the
        opinion of the Securities and Exchange Commission such indemnification
        is against public policy as expressed in the Securities Act of 1933 and
        is, therefore, unenforceable. In the event that a claim for
        indemnification against such liabilities (other than the payment by any
        of the registrants of expenses incurred or paid by a director, officer
        or controlling person of such registrant in the successful defence of
        any action, suit or proceeding) is asserted against any of the
        registrants by such director, officer or controlling person in
        connection with the securities being registered, the relevant
        registrant will, unless in the opinion of its counsel the matter has
        been settled by controlling precedent, submit to a court of appropriate
        jurisdiction the question whether such indemnification by it is against
        public policy as expressed in the Act and will be governed by the final
        adjudication of such issue.

    B.  Each of the undersigned registrants hereby undertakes that:

        (1) For purposes of determining any liability under the Securities Act
            of 1933, the information omitted from the form of prospectus filed
            as part of this registration statement in reliance upon Rule 430A
            and contained in a form of prospectus filed by the registrant
            pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities
            Act shall be deemed to be part of this registration statement as of
            the time it was declared effective.

        (2) For the purpose of determining any liability under the Securities
            Act of 1933, each post-effective amendment that contains a form of
            prospectus shall be deemed to be a new registration statement to
            the securities offered therein, and the offering of such securities
            at that time shall be deemed to be the initial bona fide offering
            thereof.



                                     II-4




                                  SIGNATURES


    Pursuant to the requirements of the Securities Act of 1933, each registrant
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-11 and has duly caused this Amendment No. 2
to the registration statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the city of London, on November 12, 2003.



PERMANENT FINANCING (NO. 3) PLC


By:* /s/ David Balai
     --------------------------
Name:  SFM Directors Limited by
       its authorized person
       James G S Macdonald for
       and on its behalf


Title: Director


PERMANENT FUNDING (NO. 1) LIMITED



By:* /s/ David Balai
     --------------------------
Name:  SFM Directors Limited by
       its authorized person
       James G S Macdonald for
       and on its behalf


Title: Director


PERMANENT MORTGAGES TRUSTEE LIMITED



By: /s/ David Balai
     --------------------------
Name:  David Balai

Title: Director


* By: David Balai
      Attorney-in-fact




                                     II-5





    Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 2 to the registration statement has been signed by the following persons in
the capacities and on the dates indicated below.


PERMANENT FINANCING (NO. 3) PLC




                                                                               
SIGNATURE                                            TITLE                           DATE
- ------------------------------------------------     ---------------------------     ---------------

By:* /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: SFM Directors Limited by its authorized        Director
      person James G S Macdonald for and on
      its behalf

By:* /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: SFM Directors No. 2 Limited by its             Director
      authorized person Jonathan E Keighley
      for and on its behalf

By: /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: David Balai                                    Director




PERMANENT FUNDING (NO. 1) LIMITED




                                                                               
SIGNATURE                                            TITLE                           DATE
- ------------------------------------------------     ---------------------------     ---------------

By:* /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: SFM Directors Limited by its authorized        Director
      person James G S Macdonald for and on
      its behalf

By:* /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: SFM Directors No. 2 Limited by its             Director
      authorized person Jonathan E Keighley
      for and on its behalf

By: /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: David Balai                                    Director




                                     II-6




PERMANENT MORTGAGES TRUSTEE LIMITED




                                                                               
SIGNATURE                                            TITLE                           DATE
- ------------------------------------------------     ---------------------------     ---------------

By:* /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: Michael George Best                            Director

By:* /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: Peter John Richardson                          Director

By: /s/ David Balai                                                                 11/12/03
     ----------------------------------------
Name: David Balai                                    Director


* By: David Balai
      Attorney-in-fact



                                     II-7




                   SIGNATURE OF AUTHORIZED REPRESENTATIVE OF
                        PERMANENT FINANCING (NO. 3) PLC


    Pursuant to the Securities Act of 1933, as amended, the undersigned, the
duly authorized representative in the United States of Permanent Financing (No.
3) PLC, has signed this Amendment No. 2 to the registration statement in New
York, New York on November 12, 2003.



By: /s/ Jill Kranz
    ------------------------------

Name: Jill Kranz
      ----------------------------

Office: CT Corporation System
        ---------------------------








                   SIGNATURE OF AUTHORIZED REPRESENTATIVE OF
                       PERMANENT FUNDING (NO. 1) LIMITED


    Pursuant to the Securities Act of 1933, as amended, the undersigned, the
duly authorized representative in the United States of Permanent Funding (No.
1) Limited, has signed this Amendment No. 2 to the registration statement in
New York, New York on November 12, 2003.



By: /s/ Jill Kranz
    ------------------------------

Name: Jill Kranz
      ----------------------------

Office: CT Corporation System
        ---------------------------






                   SIGNATURE OF AUTHORIZED REPRESENTATIVE OF
                      PERMANENT MORTGAGES TRUSTEE LIMITED


    Pursuant to the Securities Act of 1933, as amended, the undersigned, the
duly authorized representative in the United States of Permanent Mortgages
Trustee Limited, has signed this Amendment No. 2 to the registration
statement in New York, New York on November 12, 2003.



By: /s/ Jill Kranz
    ------------------------------

Name: Jill Kranz
      ----------------------------

Office: CT Corporation System
        ---------------------------







                                     II-8