EXHIBIT 4.2


                   AMENDED AND RESTATED MORTGAGES TRUST DEED


                            DATED [12TH MARCH], 2004

                                  HALIFAX PLC

                                      AND

                       PERMANENT FUNDING (NO. 1) LIMITED

                                      AND

                      PERMANENT MORTGAGES TRUSTEE LIMITED

                                      AND

                              SFM OFFSHORE LIMITED







                                 ALLEN & OVERY
                                    London







                                                                      

                                   CONTENTS

CLAUSE                                                                      PAGE
1.    Definitions and Construction...........................................  1
2.    Creation of Mortgages Trust............................................  2
3.    Conditions Precedent...................................................  2
4.    Acquisition  by  Funding  1 of an Increased Interest in the Trust
      Property...............................................................  3
5.    Initial Funding 1 Share and Initial Seller Share.......................  4
6.    Acquisition  by Seller of an  Interest  Relating  to  Capitalised
      Interest...............................................................  5
7.    Payment by the  Seller  to  Funding  1  of the Amount Outstanding
      under an Intercompany Loan.............................................  5
8.    Adjustment  of  Funding  1  Share  Percentage  and  Seller  Share
      Percentage on Calculation Dates........................................  6
9.    Minimum Seller Share...................................................  8
10.   Allocation and Distribution of Revenue Receipts........................ 10
11.   Allocation and Distribution of Principal Receipts...................... 11
12.   Allocation of Losses................................................... 12
13.   Funding 2 becomes a Beneficiary of the Mortgages Trust................. 13
14.   Ledgers................................................................ 13
15.   Costs and Expenses of the Mortgages Trustee............................ 13
16.   Directions from Beneficiaries.......................................... 14
17.   Transfers.............................................................. 14
18.   Covenants of the Mortgages Trustee..................................... 15
19.   Power to Delegate...................................................... 16
20.   Powers of Investment................................................... 17
21.   Other Provisions regarding the Mortgages Trustee....................... 17
22.   No Retirement of Mortgages Trustee..................................... 18
23.   Termination............................................................ 18
24.   Further Assurances..................................................... 18
25.   Amendments............................................................. 19
26.   Non Petition Covenant.................................................. 19
27.   No Partnership or Agency............................................... 19
28.   Calculations........................................................... 19
29.   No Waiver; Remedies.................................................... 19
30.   Execution in Counterparts; Severability................................ 19
31.   Tax.................................................................... 20
32.   Confidentiality........................................................ 20
33.   Exclusion of Third Party Rights........................................ 21
34.   Addresses for Notices.................................................. 21
35.   Governing Law and Submission to Jurisdiction........................... 21
36.   Exclusion of Trustee Act 2000.......................................... 22

Signatories.................................................................. 22






THIS AMENDED AND RESTATED MORTGAGES TRUST  DEED  is  made on [12th March], 2004
between:

(1)   HALIFAX  plc  (registered  number  2367076),  a  public  limited  company
      incorporated under the laws of England and Wales whose  registered office
      is at Trinity Road, Halifax, West Yorkshire HX1 2RG, in its capacities as
      Seller, Beneficiary and Cash Manager;

(2)   PERMANENT FUNDING (NO. 1) LIMITED (registered number 4267660),  a private
      limited  company  incorporated under the laws of England and Wales  whose
      registered office is  at Blackwell House, Guildhall Yard, London EC2V 5AE
      in its capacity as a Beneficiary;

(3)   PERMANENT MORTGAGES TRUSTEE  LIMITED  (registered number 83116) a private
      limited company incorporated under the  laws  of  Jersey whose registered
      office is at 47 Esplanade, St Helier, Jersey JE1 0BD, Channel Islands, in
      its capacity as Mortgages Trustee; and

(4)   SFM OFFSHORE LIMITED (registered number 76015) a private  limited company
      incorporated under the laws of Jersey whose registered office  is  at  47
      Esplanade, St Helier, Jersey JE1 0BD, Channel Islands, in its capacity as
      Share Trustee of the Mortgages Trustee.

WHEREAS:

(A)   The Mortgages Trust was constituted by the Share Trustee of the Mortgages
      Trustee in favour of Funding 1 and the Seller on the terms and subject to
      the  conditions  set  out in the Mortgages Trust Deed  (as amended and/or
      restated by this Deed and from time to time, the MORTGAGES TRUST DEED).

(B)   The Mortgages Trustee holds  the  Trust  Property as bare trustee for the
      Beneficiaries upon, with and subject to the trusts, powers and provisions
      of the Mortgages Trust Deed.

(C)   The  Seller  carries  on  the  business  of,  inter   alia,   originating
      residential  first  mortgage loans to individual Borrowers in the  United
      Kingdom and of managing  and  administering  such  mortgage  loans.   The
      Seller  assigned  the  Initial Portfolio to the Mortgages Trustee on 14th
      June, 2002 and (from time  to  time) has sold and may sell New Portfolios
      to the Mortgages Trustee, pursuant  to  the  terms  of  the Mortgage Sale
      Agreement.   The  Initial  Portfolio is, and any New Portfolios  are  and
      shall be, held by the Mortgages  Trustee  (in relation to Scottish Loans,
      in  its capacity as trustee under a Scottish  Declaration  of  Trust)  on
      trust  for the Beneficiaries upon, with and subject to the trusts, powers
      and provisions of the Mortgages Trust Deed.

(D)   The parties  to the Mortgages Trust Deed have agreed to amend and restate
      the terms of the Mortgages Trust Deed as set out herein.

NOW THIS DEED WITNESSES:

1.    DEFINITIONS AND CONSTRUCTION

1.1   The amended and  restated  master  definitions  and construction schedule
      signed  by,  amongst  others, the parties to this Deed  and  dated  [12th
      March], 2004 (as the same  may  be  amended,  varied or supplemented from
      time to time with the consent of the parties to  this  Deed)  (the MASTER
      DEFINITIONS  AND  CONSTRUCTION  SCHEDULE)  is  expressly and specifically
      incorporated into this Deed and, accordingly, the  expressions defined in
      the Master Definitions and Construction Schedule (as  so  amended, varied
      or  supplemented  from  time  to  time)  shall,

                                       1



      except  where the context  otherwise  requires  and save where  otherwise
      defined  herein,  have the same  meanings  in this  Deed,  including  the
      Recitals  hereto and this Deed shall be construed in accordance  with the
      interpretation  provisions set out in CLAUSE 2 of the Master  Definitions
      and Construction Schedule.

1.2   This Deed amends and restates the Mortgages Trust Deed made on 13th June,
      2002  as amended and restated on 6th March, 2003 and as  further  amended
      and restated on 25th November, 2003 (the PRINCIPAL DEED).  As of the date
      of  this   Deed,   any  future  rights  or  obligations  (excluding  such
      obligations accrued  to  the  date  of  this  Deed)  of a party under the
      Principal  Deed shall be extinguished and shall instead  be  governed  by
      this Deed.

2.    CREATION OF MORTGAGES TRUST

2.1   INITIAL TRUST PROPERTY

      On 13th June,  2002 the Share Trustee of the Mortgages Trustee settled on
      trust the Initial  Trust  Property  to  be held on trust absolutely as to
      both capital and income by the Mortgages  Trustee  for  the  benefit,  as
      tenants  in  common,  of  the  Seller  as  to  the  Initial  Seller Share
      Percentage and Funding 1 as to the Initial Funding 1 Share Percentage.

2.2   INITIAL CLOSING TRUST PROPERTY

      Pursuant  to  the  provisions of the Mortgage Sale Agreement, the  Seller
      assigned the Initial  Closing  Trust Property to the Mortgages Trustee on
      the Initial Closing Date.

2.3   FUTURE TRUST PROPERTY

      From time to time and pursuant to the Mortgage Sale Agreement, the Seller
      has  sold  and and intends to sell  the  Future  Trust  Property  to  the
      Mortgages Trustee.

2.4   TRUST PROPERTY

      Subject to CLAUSE 3,  the Mortgages Trustee shall hold the Trust Property
      as to both capital and  income  on  trust absolutely for Funding 1 (as to
      the Funding 1 Share) and for the Seller  (as  to  the  Seller  Share)  as
      tenants  in  common  upon, with and subject to all the trusts, powers and
      provisions of this Deed.

3.    CONDITIONS PRECEDENT

3.1   The Initial Trust Property  is  held  by  the  Mortgages  Trustee  on the
      Mortgages Trust.

3.2   The Closing Trust Property shall be held by the Mortgages Trustee on  the
      Mortgages  Trust  upon  the  satisfaction  of  the  following  conditions
      precedent:

      (a)    due  execution  and  delivery  of  the Mortgage Sale Agreement  as
             amended and restated by all parties to it;

      (b)    due execution and delivery of this Deed by all parties to it; and

      (c)    in  respect of the Funding 1 Share of  the  Trust  Property  only,
             payment of the Purchase Price by Funding 1 to the Seller.

3.3   The Closing Trust Property and any Future Trust Property shall be held by
      the Mortgages  Trustee  on the Mortgages Trust subject to satisfaction of
      the conditions set out in  CLAUSE  4.1

                                       2



      of the Mortgage  Sale  Agreement  for the sale of New Loans and their New
      Related Security to the Mortgages Trustee.

4.    ACQUISITION BY FUNDING 1 OF AN INCREASED INTEREST IN THE TRUST PROPERTY

4.1   OFFER TO PAY

      On  not more than 60 days' written notice nor less than 20 days'  written
      notice,  Funding  1  may  offer  to make a payment to the Seller so as to
      increase  Funding  1's  share  of the  Trust  Property  and  to  cause  a
      corresponding decrease in the Seller's share of the Trust Property on the
      date specified in that notice.   Such  offer  may only be accepted if the
      following conditions precedent are satisfied on such date:

      (a)    no deficiency is recorded on the Principal Deficiency Ledger as at
             the most recent Funding 1 Interest Payment Date;

      (b)    no Note Event of Default or Intercompany  Loan  Event  of  Default
             shall  have  occurred  which  is  continuing or unwaived as at the
             relevant date;

      (c)    the Security Trustee is not aware that the increase in the Funding
             1 Share of the Trust Property (or the  corresponding  decrease  in
             the   Seller  Share  of the Trust Property) would adversely affect
             the then current credit  ratings by the Rating Agencies (or any of
             them) of the Notes;

      (d)    the  Notes  have  been  issued   by   the   relevant  Issuer,  the
             subscription  proceeds received on behalf of the  relevant  Issuer
             and advanced by  the  relevant  Issuer to Funding 1 pursuant to an
             Intercompany Loan Agreement, the proceeds of which will be applied
             by Funding 1 to make the payment  referred to in the notice on the
             relevant date;

      (e)    Funding 1 has entered into, if necessary,  a New Start-up Loan and
             a New Funding 1 Swap and adjustments have been  made, if required,
             to the General Reserve Fund;

      (f)    receipt  of  a  solvency  certificate  executed  by an  authorised
             signatory  of  the  Seller in form and content acceptable  to  the
             Mortgages Trustee, Funding 1 and the Security Trustee;

      (g)    as  at  the relevant 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;

      (h)    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 and
             Poor's and F1 by Fitch at the time of, and immediately  following,
             the payment made by Funding 1 on the relevant date;

      (i)    the  product  of the WAFF and WALS for the Loans constituting  the
             Trust Property  calculated on the relevant date in the same way as
             for the Initial Portfolio  (or  as  agreed by the Servicer and the
             Rating Agencies from time to time) does  not exceed the product of
             the WAFF and WALS for the Loans constituting  the  Trust  Property
             calculated on the most recent previous Closing Date, plus 0.25 per
             cent.;

                                       3




      (j)    the  loan-to-value  ratio  of  Loans  in the Trust Property, after
             application of the LTV Test on the relevant  date, does not exceed
             the loan-to-value ratio (based on the LTV Test)  of  Loans  in the
             Trust Property on the most recent previous Closing Date plus  0.25
             per cent.; and

      (k)    the  General  Reserve  Fund  has not been debited on or before the
             relevant date for the purposes of curing a Principal Deficiency in
             respect of the Term Advances in  circumstances  where  the General
             Reserve Fund has not been replenished by a corresponding amount by
             the relevant date.

      Funding  1  may not make a payment to the Seller in consideration  of  an
      increased share  of  the  Trust Property if, as at the relevant date, the
      Step-up Date in respect of  any  Note has been reached and the Issuer who
      issued that Note has not exercised  its  option to redeem that Note as at
      the relevant date in accordance with the Terms  and  Conditions  of  that
      Note.  For the avoidance of doubt, this prohibition on Funding 1 making a
      payment to the Seller in consideration of an increased share of the Trust
      Property  shall  remain  in  effect only so long as any such Note remains
      outstanding and, upon, its redemption, Funding 1 may again make a payment
      to  the Seller in consideration  of  an  increased  share  of  the  Trust
      Property.

4.2   COMPLETION OF ASSIGNMENT

      If an offer is made by Funding 1 in accordance  with CLAUSE 4.1 above and
      that  offer is  accepted  by the  Seller,  Funding  1 shall,  subject  to
      satisfaction of the conditions precedent set out in CLAUSE 4.1 above, pay
      to the Seller an amount  equal to the  increase in the Funding 1 share of
      the Trust  Property,  the  Funding 1 Share of the  Trust  Property  shall
      increase  by a  corresponding  amount and the  Seller  Share of the Trust
      Property shall decrease by the same amount.

4.3   AUDIT OF LOANS CONSTITUTING THE TRUST PROPERTY

      If  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/or F1 by Fitch, then the Beneficiaries shall appoint  a  firm
      of  independent  auditors  (approved by the Rating Agencies) to determine
      whether the Loans and their  Related  Security  (or  any  part  of  them)
      constituting  the  Trust  Property  complied with the representations and
      warranties set out in Schedule 1 of the Mortgage Sale Agreement as at the
      date such Loans were sold to the Mortgages  Trustee.   The  costs of such
      independent  auditors  shall  be  borne  by  the  Beneficiaries pro  rata
      according  to  their respective current percentage shares  in  the  Trust
      Property.

5.    INITIAL FUNDING 1 SHARE AND INITIAL SELLER SHARE

5.1   INITIAL FUNDING 1 SHARE

      The   Initial   Funding    1    Share   of   the   Trust   Property   was
      {pound-sterling}35.00     as     at     13th      June,      2002     and
      {pound-sterling}3,500,000,035  as  at  the  Initial  Closing  Date.   The
      Initial  Funding  1  Share  Percentage  was  the  Initial Funding 1 Share
      expressed as a percentage of the Trust Property as at the Initial Closing
      Date, such percentage being 35 per cent.

5.2   INITIAL SELLER SHARE

      The Initial Seller Share of the Trust Property was  the  total  amount of
      the  Trust  Property  minus  the Initial Funding 1 Share as at 13th June,
      2002.  As at the Initial Closing  Date,  the  Initial  Seller  Share  was
      {pound-sterling}6,500,000,065 and the Initial Seller Share Percentage was
      equal to

                                       4



      100  per  cent.  minus  the  Initial  Funding  1 Share  Percentage,  such
      percentage being 65 per cent.

6.    ACQUISITION BY SELLER OF AN INTEREST RELATING TO CAPITALISED INTEREST

6.1   Any  increase  in  the  Outstanding  Principal  Balance  of a Loan due to
      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
      respectively  the  Funding  1  Share  Percentage  and  the  Seller  Share
      Percentage  in  the  Trust  Property  as  calculated on the  most  recent
      Calculation Date.

6.2   Prior to an Insolvency Event occurring in respect  of the Seller, on each
      Distribution Date the Seller shall 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.  As  a  result  of
      making 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.   The cash payment shall be made
      in accordance with CLAUSE 6.4 below.

6.3   If an Insolvency Event occurs in respect of  the  Seller, then the Seller
      may acquire from Funding 1 its share of the  Capitalised  Interest in the
      same manner as is contemplated in CLAUSE 6.2, but it is not obliged to do
      so.

6.4   In respect of the  cash  payment  to  be  made  by the Seller pursuant to
      CLAUSE 6.2, the Seller  hereby  directs the  Mortgages  Trustee to deduct
      from the Seller's Share of the Mortgages Trust Available Revenue Receipts
      (allocated to the Seller  pursuant to CLAUSE 10.2 of this Deed) an amount
      equal  to  such  cash  payment  and to  pay  the  same  to  Funding  1 in
      satisfaction of the Seller's  obligations under CLAUSE 6.2. To the extent
      that the Seller's Share of the Mortgages Trust Available Revenue Receipts
      is less than the amount required to be paid by it pursuant to CLAUSE 6.2,
      then the Seller  shall pay an amount equal to the  shortfall  directly to
      Funding 1 from its own resources.

7.    PAYMENT  BY  THE SELLER TO FUNDING 1 OF THE AMOUNT OUTSTANDING  UNDER  AN
      INTERCOMPANY LOAN

7.1   CONDITIONS PRECEDENT TO ACCEPTANCE OF OFFER

      On each occasion that the Seller offers to make a payment to Funding 1 of
      the amount outstanding  under  an  Intercompany Loan (referred to in this
      CLAUSE 7 as the RELEVANT  INTERCOMPANY  LOAN),  then Funding 1 may accept
      that offer but only if:

      (a)    the Security Trustee has received written confirmation  from  each
             of  the Rating Agencies that the then current ratings of the Notes
             would not be adversely affected by Funding 1 accepting the offer;

      (b)    Funding 1 would receive the payment from the Seller on a Funding 1
             Interest Payment Date; and

      (c)    Funding  1  will  apply  the  proceeds of the payment to repay the
             relevant Intercompany Loan and  the  relevant Issuer has confirmed
             to Funding 1 that on that Funding 1 Interest  Payment Date it will
             use   the   proceeds   of  the  relevant  payment  to  repay   the
             corresponding classes of Notes.

                                       5




7.2   ADJUSTMENT TO SHARES IF OFFER ACCEPTED

      If Funding 1 accepts the offer as described in CLAUSE 7.1 above, then the
      Funding  1 Share  of the  Trust  Property  shall  decrease  by an  amount
      corresponding  to the amount  paid by the Seller and the Seller  Share of
      the Trust Property shall increase by the same amount.

8.    ADJUSTMENT OF FUNDING 1 SHARE PERCENTAGE AND  SELLER  SHARE PERCENTAGE ON
      CALCULATION DATES

8.1   DISTRIBUTION

      On  each  Calculation Date, excluding, for the avoidance  of  doubt,  the
      Initial Closing Date, the Funding 1 Share Percentage and the Seller Share
      Percentage  will  be  recalculated  by the Cash Manager (on behalf of the
      Mortgages  Trustee  and  the  Beneficiaries)   based   on  the  aggregate
      Outstanding  Principal  Balance  of  the  Loans  constituting  the  Trust
      Property (as adjusted from time to time) as at the  close  of business on
      the London Business Day immediately preceding that Calculation  Date.  On
      each  Distribution  Date, the Mortgages Trustee will distribute Principal
      Receipts and Revenue Receipts in accordance with CLAUSES 10 and 11 hereof.

8.2   CURRENT FUNDING 1 SHARE PERCENTAGE

      On each Calculation Date  (the  RELEVANT CALCULATION DATE) or on the date
      that  the  Mortgages  Trust  terminates,  the  Current  Funding  1  Share
      Percentage will be recalculated  and  the  recalculated  amount will take
      effect  from  the next Distribution Date.  The "Current Funding  1  Share
      Percentage" will  be  an amount, expressed as a percentage (calculated to
      an accuracy of five decimal places (rounded upwards), equal to:

                          A - B - C + D + E + F
                          --------------------- x 100
                                    G
      where,

      A    = the  Current  Funding  1 Share as  calculated  on the  immediately
           preceding Calculation Date (or, in the case of the first Calculation
           Date, the Initial Funding 1 Share as at the Initial Closing Date);

      B    = the amount of any Principal  Receipts to be distributed to Funding
           1 on  the  Distribution  Date  immediately  following  the  relevant
           Calculation  Date in  accordance  with the  provisions  described in
           CLAUSE 11 below;

      C    = the amount of any Losses sustained on the Loans in the period from
           the last Calculation  Date to the relevant  Calculation Date and the
           amount  of any  reductions  occurring  in  respect  of the  Loans as
           described in paragraphs to of CLAUSE 8.4(a),  in each case allocated
           to  Funding  1 in the  Calculation  Period  ending  on the  relevant
           Calculation Date;

      D    = an amount  equal to any  consideration  to be paid by Funding 1 to
           the Seller in relation to any New Loans to be sold to the  Mortgages
           Trustee on the relevant Calculation Date;

      E    = an amount  equal to any  consideration  to be paid by Funding 1 to
           the  Seller in  relation  to any  acquisition  by Funding 1 from the
           Seller on the relevant  Calculation Date of an interest in the Trust
           Property;

                                       6




      F    = an amount equal to any Capitalised Interest accruing on a Loan due
           to Borrowers  taking payment holidays or 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 the Trust Property in accordance  with CLAUSE
           6 above; and

      G    = the  aggregate  Outstanding  Principal  Balance  of all the  Loans
           constituting the Trust Property as at the relevant  Calculation Date
           including after making the distributions,  allocations and additions
           referred to in (B),  (C),  (D), (E) and (F) above,  and after taking
           account of any distributions 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  balances  of the loans
           constituting the Trust Property due to  capitalisation  of insurance
           premiums due by Borrowers or Borrowers taking Payment Holidays under
           Loans,  the adjustments  referred to in paragraphs to (inclusive) of
           CLAUSE  8.4(a)  below  and the  amount  of any  other  additions  or
           subtractions to the Trust Property.

8.3   CURRENT FUNDING 1 SHARE

      The "Current Funding 1 Share" will be an amount equal to:

                                A - B - C + D + E + F

      where "A", "B", "C", "D",  "E"  and  "F"  have  the meanings specified in
      CLAUSE 8.2 above.

8.4   ADJUSTMENTS TO TRUST PROPERTY

      (a)    On  each  relevant  Calculation  Date,  the aggregate  Outstanding
             Principal  Balance of the Loans constituting  the  Trust  Property
             shall be reduced  or, as the case may be, deemed to be reduced for
             the purposes of the  calculation  set  out in "G" above, if any of
             the following events has occurred during  the  Calculation  Period
             immediately preceding the relevant Calculation Date:

             (i)   any  Borrower  exercises  a  right of set-off in relation to
                   Loans constituting part of the   Trust  Property so that the
                   amount of principal and/or interest owing  under  a  loan is
                   reduced  but  no  corresponding  amount  is  received by the
                   Mortgages Trustee in which event the total amount  of  Trust
                   Property  shall  be reduced by an amount equal to the amount
                   set-off; and/or

             (ii)  a Loan or its Related  Security (i) is in breach of the Loan
                   Warranties  in the Mortgage  Sale  Agreement,  (ii)  is  the
                   subject of a  Further  Advance  or (iii) is the subject of a
                   Product Switch in the circumstances set out in CLAUSE 8.4 of
                   the  Mortgage  Sale  Agreement or other  obligation  of  the
                   Seller to repurchase,  and if the Seller fails to repurchase
                   the Loan or Loans under  the  relevant  Mortgage Account and
                   their  Related  Security  as required by the  terms  of  the
                   Mortgage Sale Agreement, then  the  Trust  Property shall be
                   deemed to be reduced for the purposes of the  calculation of
                   "G"  in  CLAUSE  8.2  above  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

             (iii) the Seller would be required  to  repurchase  a Loan and its
                   Related  Security  in  accordance  with  the  terms  of  the
                   Mortgage  Sale  Agreement,  but  such  Loan  and its Related
                   Security  are not capable of repurchase, in which  case  the
                   Trust Property  shall  be  deemed  to  be  reduced  for  the
                   purposes of the calculation of "G" in CLAUSE 8.3 above by an
                   amount  equal to the  Outstanding  Principal  Balance of the
                   relevant Loan

                                       7



                   or Loans under the relevant  Mortgage  Account together with
                   Arrears of Interest and Accrued Interest; and/or

             (iv)  the  Seller  materially breaches any other material warranty
                   under the Mortgage  Sale Agreement and/or (for so long as it
                   is the Servicer) the Servicing Agreement, in which event the
                   aggregate    Outstanding    Principal   Balance   of   Loans
                   constituting  the Trust  Property  shall be  deemed  for the
                   purposes of the calculation of "G" in CLAUSE 8.2 above to be
                   reduced  by an  amount  equivalent  to  all  losses,  costs,
                   liabilities,  claims,  expenses and damages  incurred by the
                   Beneficiaries as a result of such breach.

      (b)    The  reductions  and  deemed  reductions  set out in paragraph  to
             (inclusive)  of CLAUSE  8.4(a) above shall be made on the relevant
             Calculation  Date  first  to the  Seller's  Share  (including  the
             Minimum  Seller Share) of the Trust  Property only, and thereafter
             shall be made to the Funding 1 Share of the Trust Property.

      (c)    If  at  any  time  after  the  Initial  Closing Date the Mortgages
             Trustee holds, or there is held to its order,  or  it receives, or
             there  is received to its order any property, interest,  right  or
             benefit  relating to any Loan and its Related Security which is or
             has been subject to any reduction or deemed reduction  pursuant to
             paragraphs  to  (inclusive)  of  CLAUSE  8.4(a)  above,  then such
             property,  interest,  right or benefit shall  constitute a Revenue
             Receipt under the relevant Loan. Such Revenue Receipt shall belong
             to  Funding  1 (but  only if and to the  extent  that the  related
             reductions  were applied  against the Funding 1 Share of the Trust
             Property) and thereafter shall belong to the Seller.

8.5   CURRENT SELLER SHARE PERCENTAGE

      On each Calculation Date, the "Current Seller Share Percentage"  will  be
      an amount calculated to the accuracy of five decimal places equal to:

                     100% - Current Funding 1 Share Percentage.

8.6   CURRENT SELLER SHARE

      The "Current Seller Share" will be an amount equal to:

       Outstanding Principal Balance of all the Loans in the Trust Property on
              the relevant Calculation Date - Current Funding 1 Share.

8.7   FUNDING 1 SHARE/SELLER SHARE

      Neither  the  Funding  1  Share nor the Seller Share may be reduced below
      zero.  At all times the Funding  1  Share Percentage and the Seller Share
      Percentage shall be equal to 100 per cent. of the Trust Property.

9.    MINIMUM SELLER SHARE

9.1   INITIAL MINIMUM SELLER SHARE

      The Seller Share of the Trust Property  includes  an  amount equal to the
      Minimum Seller Share.  Unless and until the Funding 1 Share  of the Trust
      Property is in an amount equal to zero or an Asset Trigger Event  occurs,
      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  and the Seller consents and directs the Mortgages
      Trustee accordingly.

                                       8





9.2   FLUCTUATION OF MINIMUM SELLER SHARE ON EACH CALCULATION DATE

      At   the   Initial  Closing  Date,   the   Minimum   Seller   Share   was
      {pound-sterling}500,000,000.  The amount of the Minimum Seller Share will
      be recalculated on each Calculation Date in accordance with the following
      formula:

                                      X + Y + Z

      where:

      X = 5% of the  aggregate  Outstanding  Principal  Balance  of all Loans
          comprised in the Trust Property;

      Y = the product of: (p x q) x r where:

      p = 8%;

      q = the FLEXIBLE  DRAW  CAPACITY,  being an amount equal to the excess of
          (i) the maximum  amount  that  Borrowers  are  entitled to draw under
          Flexible Loans included in the Trust Property  (whether or not drawn)
          over (ii) the  aggregate  principal  balance of actual  Flexible Loan
          advances  made to  Borrowers  in the Trust  Property on the  relevant
          Calculation   Date  (but   excluding   the  Initial   Advances   made
          thereunder); and

      r = 3; and

      Z = the aggregate sum of reductions deemed made (if any) in accordance
          with paragraphs (ii), (iii) and (iv) of CLAUSE 8.4(a).

9.3   RECALCULATION OF MINIMUM SELLER SHARE FOLLOWING OCCURRENCE OF EXCEPTIONAL
      EVENTS

      Prior to the occurrence of a Trigger Event:

      (a)    the calculation of the Minimum  Seller  Share  in  accordance with
             CLAUSE  9.2  above  will  be   recalculated   or   increased   (in
             consultation  with the  relevant  Rating  Agencies)  if the Seller
             merges or otherwise  combines  its  business  with another bank or
             other financial institution so as to increase the risks associated
             with  Borrowers  holding  deposits  in Halifax  accounts  and such
             merger or  combination  would  adversely  affect the then  current
             ratings of the Notes and such  adverse  effect on the then current
             ratings of the Notes would be avoided if the Minimum  Seller Share
             was so recalculated or increased;

      (b)    the calculation of the Minimum Seller  Share  in  accordance  with
             CLAUSE  9.2  above  will  be   recalculated   or   increased   (in
             consultation with the relevant Rating Agencies) if notice has been
             received  from one or more of the  Rating  Agencies  that the then
             current  ratings of the Notes  would be  downgraded  and that such
             downgrade  would be avoided  if the  Minimum  Seller  Share was so
             recalculated or increased;

      (c)    the amount of the Minimum Seller Share as calculated in accordance
             with  CLAUSE  9.2 above  will be  decreased  (and the  calculation
             thereof amended  accordingly)  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 each of
             the Rating  Agencies that there would be no adverse  effect on the
             then current ratings of the Notes as a result thereof.

                                       9




10.   ALLOCATION AND DISTRIBUTION OF REVENUE RECEIPTS

10.1  ALLOCATION AND DISTRIBUTION OF THIRD PARTY AMOUNTS

      Pursuant to the Cash  Management  Agreement,  the  Cash  Manager  (at the
      direction  of  the  Mortgages  Trustee  on behalf of the Beneficiaries at
      their  direction  and  with  their  consent) will  deduct,  as  and  when
      identified, Third Party Amounts from the Revenue Receipts standing to the
      credit of the Mortgages Trustee GIC Account, and pay over the same to the
      proper recipients thereof.  The Mortgages  Trustee  and the Beneficiaries
      hereby consent to such deductions.

10.2  ALLOCATION AND DISTRIBUTION OF MORTGAGES TRUST AVAILABLE REVENUE RECEIPTS

      On  each  Distribution  Date  the Cash Manager (at the direction  of  the
      Mortgages Trustee and on behalf  of  the Beneficiaries at their direction
      and  with their consent) will allocate  and  distribute  Mortgages  Trust
      Available Revenue Receipts as follows:

      (a)    firstly,  in  or  towards  satisfaction  pari  passu  and pro rata
             according to the respective amounts thereof of:

             (i)   any costs, charges, liabilities and expenses then  due or to
                   become due to the Mortgages Trustee under the provisions  of
                   this  Deed  together with VAT thereon as provided herein (if
                   payable); and

             (ii)  any amounts due  and  payable  by  the  Mortgages Trustee to
                   third parties in respect of the Mortgages Trust and incurred
                   without breach by the Mortgages Trustee of  the documents to
                   which  it  is  a  party and for which payment has  not  been
                   provided  for elsewhere),  (including  amounts  due  to  H.M
                   Customs and Excise and/or to the Inland Revenue or any other
                   taxation authority  which  has  jurisdiction  over the Trust
                   Property or the Mortgages Trustee in respect of  any  stamp,
                   issue, registration, documentary and other fees, duties  and
                   taxes  (including  interest  and  penalties)  payable by the
                   Mortgages  Trustee in connection with (i) the execution  and
                   delivery of  this Deed; (ii) any action to be taken by or on
                   behalf of the Mortgages Trustee to enforce or to resolve any
                   doubt concerning  or,  for any other purpose in relation to,
                   the Mortgages Trust Deed;  and  (iii)  any such tax which is
                   primarily due from either or both of the  Seller and Funding
                   1  in  their  capacities  as  Beneficiaries  (and,  for  the
                   avoidance   of   doubt,   only   in   such   capacities)  in
                   circumstances where the Mortgages Trustee has made a payment
                   of such tax (or part thereof) by reason of a failure  by the
                   Seller or Funding 1 to discharge their primary liability  in
                   respect of such tax);

      (b)    secondly,  in or towards satisfaction of any remuneration then due
             and payable  or  to  become  due  and payable during the following
             Calculation  Period  to  the  Servicer  and  any  costs,  charges,
             liabilities and expenses then due or to become due to the Servicer
             under the provisions of the Servicing Agreement, together with VAT
             thereon as provided therein (if payable);

      (c)    thirdly, 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 the
                   Funding  1  Share  Percentage  of  the  Trust  Property  (as
                   determined on the Relevant Share Calculation Date); and

                                       10




             (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 (j) and (k) 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  the
                   Intercompany  Loan or,  as  applicable,  the  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)    fourthly,  to allocate and distribute  to  the  Mortgages  Trustee
             and/or Funding  1  (as  applicable),  an  amount equal to any Loss
             Amount suffered or incurred by it or them (as applicable); and

      (e)    fifthly, to allocate and distribute to the  Seller an amount equal
             to  (if positive) the Mortgages Trust Available  Revenue  Receipts
             less the amount of such Mortgages Trust Available Revenue Receipts
             applied and/or allocated under paragraphs  to  above.

11.   ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS

11.1  ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS

      (a)    On each Calculation Date (the RELEVANT CALCULATION DATE), prior to
             distributing  any  Principal  Receipts,  the  Cash  Manager  shall
             ascertain:

             (i)   the amount of Mortgages Trust Available Principal Receipts;

             (ii)  whether  the  Distribution  Date  immediately succeeding the
                   relevant  Calculation  Date is within  a  Cash  Accumulation
                   Period relating to a Bullet  Term  Advance  or  a  Scheduled
                   Amortisation Instalment (the Cash Accumulation Period  being
                   calculated  separately  for  each  Bullet  Term  Advance and
                   Scheduled Amortisation Instalment); and

             (iii) Funding  1's  Cash  Accumulation  Requirement  and Repayment
                   Requirement.

      (b)    On  each Distribution Date, the Cash Manager (at the direction  of
             the Mortgages  Trustee  acting  on  behalf of the Beneficiaries at
             their direction and with their consent)  shall  then  allocate and
             distribute Principal Receipts as provided in this CLAUSE 11.

11.2  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 shall
      allocate and distribute Mortgages  Trust  Available Principal Receipts as
      follows:

      (a)    firstly, where Funding 1 has no Cash  Accumulation Requirement and
             no Repayment Requirement on that Distribution  Date,  to  allocate
             the  Mortgages  Trust  Available

                                       11



             Principal  Receipts  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)    secondly, if Funding 1 has a Cash Accumulation Requirement on that
             Distribution  Date,  to  allocate  the  Mortgages Trust  Available
             Principal  Receipts  to  Funding  1 in an amount  up  to  but  not
             exceeding  Funding  1's  Cash  Accumulation  Requirement  on  that
             Distribution Date;

      (c)    thirdly,  if  Funding  1  has  a  Repayment  Requirement  on  that
             Distribution  Date,  to  allocate the  Mortgages  Trust  Available
             Principal Receipts to Funding  1  in  an  amount  up  to  but  not
             exceeding  Funding  1's Repayment Requirement on that Distribution
             Date; and

      (d)    fourthly,  to  allocate  the  remainder  of  the  Mortgages  Trust
             Available Principal  Receipts,  if  any,  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.

11.3  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, all  Mortgages
      Trust Available Principal Receipts shall be allocated and distributed  to
      Funding  1 until the Funding 1 Share of the Trust Property (as calculated
      on the relevant  Share  Calculation Date) is zero and shall thereafter be
      allocated and paid to the Seller.

11.4  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, all Mortgages Trust
      Available  Principal  Receipts  shall be allocated and  distributed  pari
      passu and pro rata between Funding  1  and  the  Seller  according to the
      Current  Funding 1 Share Percentage of the Trust Property (as  calculated
      on the Relevant  Share  Calculation  Date)  and  the Current Seller Share
      Percentage  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 (and, for the  avoidance of
      doubt,  such  payments  may reduce the Current Seller Share to an  amount
      less than the Minimum Seller  Share).   When  the  Funding 1 Share of the
      Trust Property is zero, the remaining Mortgages Trust Available Principal
      Receipts (if any) shall be allocated to the Seller.

12.   ALLOCATION OF LOSSES

      Subject  as  provided  in this Deed (and in  particular,  CLAUSE  8), all
      Losses  sustained  on the  Loans  during a  Calculation  Period  shall be
      applied  in  reducing  pro rata both the  Funding 1 Share and the  Seller
      Share of the Trust Property.  Funding 1's share and the Seller's share of
      the Losses shall be determined by multiplying  the Losses in the relevant
      Calculation  Period  by the  Current  Funding  1  Share  Percentage,  (as
      calculated on the Relevant Share Calculation  Date), the product of which
      shall be allocated  to Funding 1, and the  remainder of such Losses shall
      be allocated to the Seller,  on each Calculation Date, in each case prior
      to calculating the allocation of Mortgages  Trustee  Available  Principal
      Receipts on that Calculation Date.

                                       12




13.   FUNDING 2 BECOMES A BENEFICIARY OF THE MORTGAGES TRUST

      On not more than 60 days' written notice nor less  than  20 days' written
      notice to the Mortgages Trustee, Funding 1 and the Seller  may direct the
      Mortgages  Trustee  to  add  Funding  2 as a beneficiary to the Mortgages
      Trust.  The Mortgages Trustee shall include Funding 2 as a beneficiary of
      the Mortgages Trust if Funding 1 (or the  Security  Trustee) notifies the
      Mortgages Trustee in writing that the following conditions  precedent are
      satisfied on the date of such inclusion:

      (a)    that  the Security Trustee has received written confirmation  from
             each of  the  Rating Agencies that the inclusion of Funding 2 as a
             beneficiary of  the  Mortgages  Trust  would  not  have an adverse
             effect on the then current ratings of the Notes;

      (b)    no deficiency is recorded on the Principal Deficiency Ledger as at
             the most recent Funding 1 Interest Payment Date;

      (c)    no  Note  Event of Default or Intercompany Loan Event  of  Default
             shall have  occurred  which  is  continuing  or unwaived as at the
             relevant Distribution Date;

      (d)    requisite  amendments have been made to the Transaction  Documents
             to enable the  inclusion  of  Funding  2  as  a beneficiary to the
             Mortgages Trust (including, without limitation, changes to the way
             in  which  the  Mortgages  Trustee  will allocate Mortgages  Trust
             Revenue Receipts and Mortgages Trust Principal Receipts under this
             Deed); and

      (e)    the General Reserve Fund has not been  debited  on  or  before the
             relevant  Distribution Date for the purposes of curing a Principal
             Deficiency  in respect of the Term Advances in circumstances where
             the  General  Reserve   Fund   has   not  been  replenished  by  a
             corresponding amount by the date.

14.   LEDGERS

      The Mortgages Trustee shall maintain, or shall  procure  that  there  are
      maintained, the following Mortgages Trustee Ledgers:

      (a)    the Principal Ledger, which shall record all receipts of Principal
             Receipts and distribution of the same to Funding 1 and the Seller;

      (b)    the  Revenue  Ledger,  which  shall record all receipts of Revenue
             Receipts and distribution of the same to Funding 1 and the Seller;

      (c)    the Losses Ledger, which shall  record  Losses  in relation to the
             Loans; and

      (d)    the  Funding  1 Share/Seller Share Ledger which shall  record  the
             Current Funding  1  Share,  the  Current Seller Share of the Trust
             Property, the Current Funding 1 Share  Percentage  and the Current
             Seller Share Percentage.

15.   COSTS AND EXPENSES OF THE MORTGAGES TRUSTEE

      The Mortgages Trustee shall be entitled to charge and be remunerated  for
      the  work undertaken by it as trustee of the trusts created by this Deed.
      The remuneration shall be on such terms (if any) as the Mortgages Trustee
      may from time to time agree with the Seller and Funding 1 in writing.  In
      default  of  such agreement, Funding 1 and the Seller shall indemnify the
      Mortgages Trustee from time to time with such regularity as is reasonably
      agreed between

                                       13



      the parties, of the documentable costs and expenses directly and properly
      incurred by the Mortgages Trustee in performing its obligations hereunder
      together  with any amounts in respect of  Irrecoverable  VAT  incurred in
      respect of such costs and expenses.  The cost of such indemnity  shall be
      paid in  accordance  with the  priority of payments  set out in CLAUSE of
      this Deed.

16.   DIRECTIONS FROM BENEFICIARIES

16.1  On  the  Initial  Closing  Date,  the  Mortgages Trustee entered into the
      Servicing Agreement, the Cash Management  Agreement,  the  Mortgage  Sale
      Agreement,  the  Mortgages Trustee Guaranteed Investment Contract and the
      Bank Account Agreement.

16.2  Subject to Clause  below, the Mortgages Trustee covenants with the Seller
      and Funding 1 that the  Mortgages  Trustee shall take all necessary steps
      and do everything which both Funding  1  and the Seller (acting together)
      may reasonably request or direct it to do  in order to give effect to the
      terms  of  this  Deed or the other Transaction  Documents  to  which  the
      Mortgages Trustee is a party.

16.3  Funding 1 and the  Seller  covenant  with  each  other that neither shall
      direct  or request the Mortgages Trustee to do any  act  or  thing  which
      breaches  the  terms  of, or is otherwise expressly dealt with (such that
      the Mortgages Trustee has  no  discretion)  by,  any  of  the Transaction
      Documents.

16.4  No requirement to act

      The Mortgages Trustee will not be bound and shall have no power  to  take
      any proceedings, actions or steps under or in connection with any of this
      Deed or the other Transaction Documents to which it is a party unless:

      (a)    it shall have been directed to do so by the Beneficiaries or it is
             required to do so under any express  provision of this Deed or the
             other Transaction Documents (but subject to CLAUSE 16.2 in respect
             of conflict of directions); and

      (b)    it shall have been indemnified  to  its  satisfaction  against all
             liabilities, proceedings, claims and demands to which it may be or
             become  liable  and all costs, charges and expenses which  may  be
             incurred by it in  connection  therewith  and  the  terms  of such
             indemnity  may  include  the  provision  of  a fighting fund, non-
             recourse loan or other similar arrangement.

16.5  COVENANT OF THE MORTGAGES TRUSTEE

      Subject to CLAUSE 16.2, the Mortgages  Trustee covenants with each of the
      Seller and  Funding 1 to  exercise  all of its rights  arising  under the
      Trust Property  (including  without limitation any rights of enforcement)
      for the benefit of and on behalf of the Beneficiaries.

17.   TRANSFERS

17.1  FUNDING 1 SHALL NOT ASSIGN

      Subject  to  the  terms of the Transaction Documents (including  for  the
      avoidance  of doubt,  the  Funding  1  Deed  of  Charge  and  the  Second
      Supplemental Funding 1 Deed of Charge) and the right of Funding 1 (or the
      Security Trustee or a Receiver on its behalf) to sell the Funding 1 Share
      of the Trust  Property  following  the  service  of  an Intercompany Loan
      Enforcement Notice (which right is hereby conferred), Funding 1 covenants
      with  the  Seller  that  it  shall not,

                                       14



      and shall not purport to, sell, assign, transfer, convey, charge, declare
      a trust over, create any beneficial  interest in, or otherwise dispose of
      the Funding 1 Share in the Trust  Property  and/or its rights  under this
      Deed, or any of Funding 1's rights,  title and interest or benefit in the
      Trust Property and/or this Deed to or in favour of a third party.

17.2  SELLER SHALL NOT ASSIGN

      Subject to the terms of the Transaction Documents, the  Seller  covenants
      with Funding 1 that it shall not, and shall not purport to, sell, assign,
      transfer,  convey,  charge,  declare  a trust over, create any beneficial
      interest  in,  or otherwise dispose of the  Seller  Share  in  the  Trust
      Property and/or its rights under this Deed or any of the Seller's rights,
      title and interest  or  benefit in the Trust Property and/or this Deed to
      or in favour of a third party,  without  the  prior  consent of Funding 1
      (such consent not to be unreasonably withheld).

17.3  TRANSFERS TO FUNDING 2

      Subject to CLAUSE 13, the parties hereby  acknowledge  that Funding 2 may
      become a  beneficiary  to the Mortgages  Trust after the Initial  Closing
      Date and if it is to become a such a  beneficiary  then the Seller and/or
      Funding 1 shall be entitled to sell, assign,  transfer,  convey,  charge,
      declare a trust  over,  create a  beneficial  interest  in, or  otherwise
      dispose of their respective shares in the Trust Property to Funding 2 or,
      as the case may be, Funding 1 or the Seller.

18.   COVENANTS OF THE MORTGAGES TRUSTEE

      Save with the prior written consent of the Beneficiaries or  as  provided
      in or envisaged by this Deed and the other Transaction Documents to which
      the  Mortgages  Trustee  is a party, the Mortgages Trustee shall not,  so
      long as it is acting as Mortgages Trustee hereunder:

      (A)    NEGATIVE PLEDGE

             create  or permit to  subsist  any  mortgage,  standard  security,
             pledge, lien,  charge,  assignation  in security or other security
             interest whatsoever (unless arising by operation of law), upon the
             whole or any part of its assets (including  any  uncalled capital)
             or its undertakings, present or future;

      (B)    DISPOSAL OF ASSETS

             transfer, sell, lend, part with or otherwise dispose  of,  or deal
             with,  or  grant  any option or present or future right to acquire
             any of its assets or  undertakings or any interest, estate, right,
             title or benefit therein or thereto or agree or attempt or purport
             to do so;

      (C)    EQUITABLE INTEREST

             permit  any  person other  than  the  Beneficiaries  to  have  any
             equitable  or  beneficial   interest  in  any  of  its  assets  or
             undertakings or any interest,  estate,  right,  title  or  benefit
             therein;

      (D)    BANK ACCOUNTS

             have an interest in any bank account, other than as set out in the
             Transaction Documents;

                                       15





      (E)    RESTRICTIONS ON ACTIVITIES

             carry on any business other than as described in this Deed and the
             Mortgage Sale Agreement;

      (F)    BORROWINGS

             incur any indebtedness in respect of borrowed money whatsoever  or
             give   any   guarantee   or  indemnity  in  respect  of  any  such
             indebtedness;

      (G)    MERGER

             consolidate or merge with  any  other person or convey or transfer
             its properties or assets substantially as an entirety to any other
             person;

      (H)    EMPLOYEES OR PREMISES

             have any employees or premises or subsidiaries;

      (I)    FURTHER SHARES

             issue any further shares;

      (J)    ACQUISITIONS

             acquire  any  assets  other than pursuant  to  the  terms  of  the
             Mortgage Sale Agreement and this Mortgages Trust Deed (whereby any
             New Portfolio shall be  held  by  the Mortgages Trustee subject to
             the Mortgages Trust); or

      (K)    UNITED STATES ACTIVITIES

             engage in any activities in the United States (directly or through
             agents)  or  derive  any  income  from United  States  sources  as
             determined under United States 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  within  the United States  as
             determined under United States tax principles.

19.   POWER TO DELEGATE

19.1  POWER TO DELEGATE

      Subject to CLAUSE 19.2, the Mortgages  Trustee may  (notwithstanding  any
      rule of law or equity to the contrary) delegate (revocably or irrevocably
      and for a limited or unlimited  period of time) the performance of all or
      any of its obligations and the exercise of all or any of its powers under
      this Deed or imposed or conferred on it by law or otherwise to any person
      or body of  persons  fluctuating  in number  selected  by it and any such
      delegation  may be by power of  attorney  or in such other  manner as the
      Mortgages  Trustee  may think  fit and may be made  upon  such  terms and
      conditions (including the power to sub-delegate) as the Mortgages Trustee
      may think fit.

19.2  NO FURTHER APPOINTMENTS

      Notwithstanding  the  provisions of CLAUSE 19.1,  the  Mortgages  Trustee
      shall not appoint any agent,  attorney or other delegate  having power to
      act in respect of the Trust Property  unless it

                                       16



      is directed in writing to do so by the Beneficiaries.  The appointment of
      any agent,  attorney or other delegate shall terminate  immediately  upon
      the occurrence of a Trigger Event.

20.   POWERS OF INVESTMENT

      Save as expressly  provided  for  in  this  Deed,  the  Mortgages Trustee
      Guaranteed  Investment  Contract  and  the  Bank  Account Agreement,  the
      Mortgages  Trustee  shall have no further or other powers  of  investment
      with respect to the Trust  Property  and neither the Trustee Act 2000 nor
      any other provision relating to trustee  powers  of investment implied by
      statute or general law shall apply to the Mortgages  Trust  and,  for the
      avoidance of doubt, the statutory power to accumulate income conferred on
      trustees by Section 31 of the Trustee Act 1925 is expressly excluded.

21.   OTHER PROVISIONS REGARDING THE MORTGAGES TRUSTEE

21.1  NO ACTION TO IMPAIR TRUST PROPERTY

      Except  for  actions  expressly  authorised  by  this Deed, the Mortgages
      Trustee shall take no action reasonably likely to impair the interests of
      the Beneficiaries in any Trust Property now existing or hereafter created
      or to impair the value of any Loan or its Related Security subject to the
      Mortgages Trust.

21.2  LITIGATION

      The Mortgages Trustee must not prosecute or defend  any  legal  or  other
      proceedings  anywhere  in  the  world (at the cost of the Trust Property)
      unless it obtains legal or other  advice  that  it is in the interests of
      the Beneficiaries to do so.

21.3  NO IMPLIED DUTIES

      The duties and obligations of the Mortgages Trustee  under  the Mortgages
      Trust shall be determined solely by the express provisions of  this  Deed
      (but  without  prejudice  to  the duties and obligations of the Mortgages
      Trustee under any of the other  Transaction  Documents).   The  Mortgages
      Trustee shall not be liable under this Deed except for the performance of
      such  duties  and obligations as shall be specifically set forth in  this
      Deed.  No implied  covenants  or obligations shall be read into this Deed
      against the Mortgages Trustee, and the permissible right of the Mortgages
      Trustee to do things set out in  this  Deed  shall  not be construed as a
      duty.

21.4  NO LIABILITY

      Neither  the  Mortgages  Trustee,  Funding  1  (in  its  capacity   as  a
      Beneficiary  hereunder)  nor the Seller (in its capacity as a Beneficiary
      hereunder) shall be liable  to  each  other,  in  the  absence  of wilful
      default,  negligence  or breach of the terms of this Deed, in respect  of
      any loss or damage which  arises  out  of  the  exercise  or attempted or
      purported exercise or failure to exercise any of their respective powers.

21.5  RELIANCE ON CERTIFICATES

      The Mortgages Trustee may rely on and shall be protected in acting on, or
      in  refraining from acting in accordance with, any resolution,  officer's
      certificate, certificate of auditors or any other certificate, statement,
      instrument,  opinion, report, notice, request, consent, order, appraisal,
      bond or other  paper or document believed by it to be genuine and to have
      been signed or presented  to  it pursuant to the Transaction Documents by
      the proper party or parties.

                                       17





21.6  RELIANCE ON THIRD PARTIES

      The Mortgages Trustee may, in relation  to  these  presents,  act  on the
      opinion  or  advice  of or a certificate or any information obtained from
      any  lawyer,  banker,  valuer,  broker,  accountant,  financial  adviser,
      securities dealer, merchant  bank, computer consultant or other expert in
      the United Kingdom or elsewhere and shall not, provided that it shall not
      have acted fraudulently or in  breach  of  any  of  the provisions of the
      Transaction  Documents,  be  responsible  for any loss occasioned  by  so
      acting.  Any such opinion, advice, certificate or information may be sent
      or obtained by letter, telemessage, telex,  cable or facsimile device and
      the  Mortgages Trustee shall not be liable for  acting  on  any  opinion,
      advice,  certificate or information purporting to be so conveyed although
      the same shall  contain  some  error  or shall not be authentic, provided
      that such error or lack of authenticity shall not be manifest.

22.   NO RETIREMENT OF MORTGAGES TRUSTEE

22.1  NO RETIREMENT

      The Mortgages Trustee shall not, and shall  not purport to, retire as the
      trustee of the Mortgages Trust or appoint any  additional  trustee of the
      Mortgages  Trust  and  shall  have  no  power  to  retire or appoint  any
      additional trustee under the Trustee Act 1925 or otherwise.

22.2  NO REPLACEMENT

      Neither the Seller nor Funding 1 shall at any time remove  or  purport to
      remove  and/or  replace  the  Mortgages  Trustee  as  the  trustee of the
      Mortgages Trust.

22.3  NO TERMINATION

      Prior  to the  payment  by  Funding  1 of all  amounts  owing  under  the
      Intercompany Loan Agreements and under the Transaction Documents, neither
      the Seller nor Funding 1 shall at any time, except in accordance with the
      provisions  of CLAUSES 16 and 23,  terminate or purport to terminate  the
      Mortgages  Trust  and,  in  particular,  but  without  prejudice  to  the
      generality  of the  foregoing,  the  Seller  and  Funding  1 shall not in
      reliance on their  absolute  beneficial  interests in the Trust  Property
      call for the  transfer to them or vesting in them of the legal  estate in
      all or any part of the Trust Property.

23.   TERMINATION

      The Mortgages Trust shall terminate in respect  of the Trust Property (if
      any then remains) upon the later to occur of:

      (a)    the date upon which the Funding 1 Share of  the  Trust Property is
             zero; and

      (b)    any other date agreed in writing by Funding 1 and the Seller.

24.   FURTHER ASSURANCES

      The parties agree that they will co-operate fully to do all  such further
      acts and things and execute any further documents as may be necessary  or
      desirable  to  give  full effect to the arrangements contemplated by this
      Deed.

                                       18





25.   AMENDMENTS

25.1  AMENDMENTS AND WAIVERS

      Without prejudice to CLAUSE  25.8  of  the  Funding  1 Deed of Charge, no
      amendment  or  waiver of any provision of this Deed nor  consent  to  any
      departure by any of the parties therefrom shall in any event be effective
      unless the same  shall be in writing and signed by each of the parties to
      this Deed.  In the  case  of  a waiver or consent, such waiver or consent
      shall be effective only in the specific instance and as against the party
      or parties giving it for the specific purpose for which it is given.

25.2  ENTIRE AGREEMENT

      This  Deed  contains  a  final and  complete  integration  of  all  prior
      expressions by the parties  with  respect  to  the subject matter of this
      Deed and constitutes the entire agreement among  the parties with respect
      to the subject matter of this Deed superseding all  prior oral or written
      understandings other than the other Transaction Documents.

26.   NON PETITION COVENANT

      The  Seller  hereby  agrees  that it shall not institute  against  either
      Funding  1  or  the  Mortgages Trustee  any  winding-up,  administration,
      insolvency or similar proceedings so long as any sum is outstanding under
      any Intercompany Loan Agreement for the duration of one year plus one day
      since the last day on which any such sum was outstanding.

27.   NO PARTNERSHIP OR AGENCY

      Nothing in this Deed shall be taken to constitute or create a partnership
      between any of the parties  to this Deed or to make or appoint the Seller
      the agent of Funding 1 (or vice versa).

28.   CALCULATIONS

      In the absence of manifest error,  any  determination or calculation made
      by  or  on  behalf  of  the  Mortgages Trustee  in  connection  with  the
      provisions of this Deed shall be deemed to be conclusive.

29.   NO WAIVER; REMEDIES

      No failure on the part of any  party  to  this  Deed  to exercise, and no
      delay  in  exercising,  any  right hereunder shall operate  as  a  waiver
      thereof, nor shall any single  or partial exercise of any right or remedy
      preclude any other or further exercise  thereof  or  the  exercise of any
      other right or remedy.  The remedies in this Deed are cumulative  and not
      exclusive of any remedies provided by law.

30.   EXECUTION IN COUNTERPARTS; SEVERABILITY

30.1  SEVERABILITY

      Where  any  provision  in or obligation under this Deed shall be invalid,
      illegal or unenforceable  in any jurisdiction, the validity, legality and
      enforceability of the remaining  provisions  or  obligations  under  this
      Deed, or of such provision or obligation in any other jurisdiction, shall
      not be affected or impaired thereby.

                                       19





31.   TAX

31.1  Any payment by Funding 1 to the Seller to increase its share of the Trust
      Property shall be inclusive of value added tax (if any).

31.2  Any payment by the Seller to Funding 1 which would increase its share  of
      the Trust Property shall be exclusive of VAT (if any).

31.3  Any  stamp  duty  or stamp duty reserve tax in respect of any increase in
      Funding 1's share of the Trust Property shall be payable by the Seller.

32.   CONFIDENTIALITY

32.1  GENERAL OBLIGATION OF CONFIDENTIALITY

      Unless  otherwise  required by applicable law, and subject to CLAUSE 32.2
      below,  each of the  parties  agrees  not to  disclose  to any person any
      information  relating to the  business,  finances  or other  matters of a
      confidential nature of or relating to any other party to this Deed or any
      of the  Transaction  Documents  which it may have obtained as a result of
      having entered into this Deed or otherwise.

32.2  EXCEPTIONS

      The provisions of CLAUSE 32.1 above shall not apply:

      (a)    to the disclosure  of any information to any person who is a party
             to any of the Transaction  Documents as expressly permitted by the
             Transaction Documents;

      (b)    to the disclosure of any information  which  is  or becomes public
             knowledge  otherwise than as a result of the wrongful  conduct  of
             the recipient;

      (c)    to the extent  that the recipient is required to disclose the same
             pursuant to any  law  or  order  of  any  court or pursuant to any
             direction or requirement (whether or not having  the force of law)
             of  any  central  bank or any governmental or other regulatory  or
             Taxation authority;

      (d)    to the disclosure of  any information to professional advisers who
             receive the same under a duty of confidentiality;

      (e)    to the disclosure of any  information  with  the  consent  of  the
             parties to this Deed;

      (f)    to  the  disclosure  to the Rating Agencies or any of them of such
             information as may be requested by any of them for the purposes of
             setting or reviewing the  rating  assigned to the Notes (or any of
             them),  provided  that no information  which  would  disclose  the
             identity of a Borrower  shall  be disclosed to the Rating Agencies
             or any of them;

      (g)    to the disclosure of any information  disclosed  to  a prospective
             assignee of Funding 1 (provided that it is disclosed on  the basis
             that the recipient will hold it confidential); or

      (h)    to  any  disclosure for the purposes of collecting in or enforcing
             the Trust Property or any of it.

                                       20





33.   EXCLUSION OF THIRD PARTY RIGHTS

      The parties to this  Deed do not intend that any term of this Deed should
      be enforced, by virtue  of  the  Contracts  (Rights of Third Parties) Act
      1999, by any person who is not a party to this Deed.

34.   ADDRESSES FOR NOTICES

      Any notices to be given pursuant to this Deed will be sufficiently served
      if sent by prepaid first class post, by hand  or  facsimile  transmission
      and  will  be  deemed to be given (in the case of facsimile transmission)
      when despatched  (where  delivered  by  hand)  on  the day of delivery if
      delivered  before 17.00 hours on a London Business Day  or  on  the  next
      London Business  Day  if  delivered  thereafter  or (in the case of first
      class post) when it would be received in the ordinary  course of the post
      and shall be sent:

      (a)    in  the  case  of  the  Seller,  to Halifax plc, at Trinity  Road,
             Halifax, West Yorkshire HX1 2RG (LP/3/3/SEC) (facsimile number +44
             (0)113  235  7511)  for the attention  of  the  Head  of  Mortgage
             Securitisation with a  copy  to HBOS Treasury Services plc, 33 Old
             Broad Street, London EC2N 1HZ  (facsimile  number  +44  (020) 7574
             8784)   for   the   attention  of  Head  of  Capital  Markets  and
             Securitisation;

      (b)    in  the  case of the Mortgages  Trustee,  to  Permanent  Mortgages
             Trustee Limited,  47 Esplanade, St Helier, Jersey JE1 0BD, Channel
             Islands (facsimile  number  +44 (0) 1534 726391) for the attention
             of the Company Secretary with  a  copy  to  HBOS Treasury Services
             plc,  33 Old Broad Street, London EC2N 1HZ (facsimile  number  +44
             (020) 7574  8784) for the attention of Head of Capital Markets and
             Securitisation;

      (c)    in the case of  Funding  1,  to Permanent Funding (No. 1) Limited,
             Blackwell  House,  Guildhall Yard,  London,  EC2V  5AE  (facsimile
             number +44 (0) 20 7556  0975)  for  the attention of the Secretary
             with a copy to HBOS Treasury Services  plc,  33  Old Broad Street,
             London  EC2N  1HZ (facsimile number +44 (020) 7574 8784)  for  the
             attention of Head of Capital Markets and Securitisation;

      (d)    in each case with  a  copy  to  The  Bank  of New York, One Canada
             Square, London E14 5AL, (facsimile number +44  (020)  7964  6061 /
             6399)  for  the attention of Global Structured Finance - Corporate
             Trust,

      or to such other address or facsimile number or for the attention of such
      other person or entity  as may from time to time be notified by any party
      to the others by written notice in accordance with the provisions of this
      CLAUSE 33.

35.   GOVERNING LAW AND SUBMISSION TO JURISDICTION

35.1  GOVERNING LAW

      This Deed is governed by English law.

35.2  SUBMISSION TO JURISDICTION

      Each party to this Deed hereby  irrevocably  submits to the non-exclusive
      jurisdiction of the English courts in any action  or  proceeding  arising
      out  of or relating to this Deed, and hereby irrevocably agrees that  all
      claims  in  respect  of  such  action  or  proceeding  may  be  heard and
      determined  by  such  courts.  Each party to this Deed hereby irrevocably
      waives, to the fullest extent it may possibly do so, any defence or claim
      that the English courts  are an inconvenient

                                       21




      forum for the  maintenance or hearing of such action or  proceeding.  The
      Mortgages Trustee  irrevocably  appoints  Structured  Finance  Management
      Limited at Blackwell House,  Guildhall Yard, London EC2V 5AE as its agent
      for service of process.

36.   EXCLUSION OF TRUSTEE ACT 2000

      The  Trustee  Act  2000  is   hereby   excluded  to  the  maximum  extent
      permissible,  to  the  intent  that it shall  not  apply  to  the  trusts
      constituted by this Deed and that  the  parties  shall  be  in  the  same
      position as they would be had that Act not come into force.

IN WITNESS of which this Deed has been executed by the parties hereto as a deed
which has been delivered on the date first appearing on page one.

                                  SIGNATORIES

EXECUTED as a DEED by                   )
HALIFAX plc                             )
as Seller, Cash Manager                 )
and Beneficiary                         )
acting by its attorney                  )
in the presence of                      )

Witness:

Name:

Address:

EXECUTED as a DEED by                   )
PERMANENT FUNDING (NO. 1)               )
LIMITED as Beneficiary                  )
acting by                               )

........................
Director

........................
Director/Secretary



EXECUTED as a DEED by                   )
PERMANENT MORTGAGES TRUSTEE             )
LIMITED as Mortgages Trustee            )
acting by                               )

........................
Director

........................
Director/Secretary

                                      22






EXECUTED as a DEED by                   )
SFM OFFSHORE                            )
LIMITED as Share Trustee of the         )
Mortgages Trustee                       )
acting by                               )

........................
Director

........................
Director/Secretary



                                      23