NO. 333 - *

    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 21, 2005

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                          ----------------------------
                                    FORM S-11
                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933
                          ----------------------------
                         PERMANENT FINANCING (NO. 7) PLC
            (Exact name of Registrant 1 as specified in its charter)

       BLACKWELL HOUSE, GUILDHALL YARD, LONDON EC2V 5AE, UNITED KINGDOM,
                              (+44) 020 7556 0970
  (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 and phone number of Registrant 1's agent for service)

                        PERMANENT FUNDING (NO. 1) LIMITED
            (Exact name of Registrant 2 as specified in its charter)

        BLACKWELL HOUSE, GUILDHALL YARD, LONDON EC2V 5AE, UNITED KINGDOM,
                              (+44) 020 7556 0970
  (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 and phone number of Registrant 2's agent for service)

                       PERMANENT MORTGAGES TRUSTEE LIMITED
            (Exact name of Registrant 3 as specified in its charter)

          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 and phone number of Registrant 3's agent for service)

                          ----------------------------
                                   Copies to:


                                                               
David Balai                        Christopher Bernard, Esq.         Robert Torch, Esq.
HBOS Treasury Services plc         Allen & Overy LLP                 Sidley Austin Brown & Wood
33 Old Broad Street                One New Change                    Woolgate Exchange, 25 Basinghall Street
London EC2N 1HZ, United Kingdom    London EC4M 9QQ, United Kingdom   London EC2V 5HA, 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. |_|

      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. |_|

      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. |_|

      If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. |_|

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




                         CALCULATION OF REGISTRATION FEE




                                                                                    PROPOSED
                                                                 PROPOSED            MAXIMUM
                                                                  MAXIMUM          AGGREGATE          AMOUNT OF
TITLE OF SECURITIES BEING                 AMOUNT BEING     OFFERING PRICE     OFFERING PRICE       REGISTRATION
   REGISTERED                               REGISTERED       PER UNIT (1)                (1)            FEE (3)
- ------------------------------------  -----------------  -----------------  -----------------  -----------------
                                                                                                 
$[1,000,000,000] series 1 class A
   floating rate notes due [*]         $[1,000,000,000]               100%   $[1,000,000,000]     $[117,700.00]]
$[*] series 1 class B floating
   rate notes due [*]                             $[*]               100%               $[*]               $[*]
$[*] series 1 class C floating
   rate notes due [*]                             $[*]               100%               $[*]               $[*]
$[1,000,000,000] series 2 class A
   floating rate notes due [*]        $[1,000,000,000]               100%   $[1,000,000,000]      $[117,700.00]
$[*] series 2 class B floating
   rate notes due [*]                             $[*]               100%               $[*]               $[*]
$[*] series 2 class C floating
   rate notes due [*]                             $[*]               100%               $[*]               $[*]

Series 1 term AAA advance (2)
Series 1 term AA advance (2)
Series 1 term BBB advance (2)
Series 2 term AAA advance (2)
Series 2 term AA advance (2)
Series 2 term BBB 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. 7) PLC. Those
    term advances will be the primary source of payments on the series 1 notes
    and the series 2 notes being registered hereby, respectively. Permanent
    Funding (No. 1) Limited, Permanent Mortgages Trustee Limited and Permanent
    Financing (No. 7) PLC are the registrants for the series 1 notes and the
    series 2 notes being registered hereby.

(3) The total registration fee is $[235,400.00]. A filing fee of $13,810.30 was
    previously paid in connection with unsold securities registered on the Form
    S-11 (File No. 333-119202) of Permanent Financing (No. 6) PLC, Permanent
    Funding (No. 1) Limited and Permanent Mortgages Trustee Limited initially
    filed on September 23, 2004, and will be offset against the currently due
    filing fee.

                       ---------------------------------
      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, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.



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.

                             PRELIMINARY PROSPECTUS

                         PERMANENT FINANCING (NO. 7) PLC

           (incorporated in England and Wales with limited liability,
                           registered number 05330776)

                                   HALIFAX PLC

                        SELLER, SERVICER AND CASH MANAGER

                               PRINCIPAL AMOUNT OF

                       PRICE TO ISSUER NOTES AND SCHEDULED



                                            PUBLIC PER     PROCEEDS TO ISSUER     REDEMPTION
      CLASS           INTEREST RATE        ISSUER NOTE         PER CLASS             DATES      FINAL MATURITY DATE
                                                                                         
series 1 class A    [__]% margin below          100%        $[1,000,000,000]     [December 2005]   [December 2005]
                   one-month USD-LIBOR
series 1 class B    [__]% margin above          100%               $[__]                 --             [June 2042]
                  three-month USD-LIBOR
series 1 class C    [__]% margin above          100%               $[__]                 --             [June 2042]
                  three-month USD-LIBOR
series 2 class A    [__]% margin above          100%        $[1,000,000,000]     [June, September      [March 2012]
                  three-month USD-LIBOR                                           and December
                                                                                  2007 and March
                                                                                  2008]
series 2 class B    [__]% margin above          100%               $[__]                 --             [June 2042]
                  three-month USD-LIBOR
series 2 class C    [__]% margin above          100%               $[__]                 --             [June 2042]
                  three-month USD-LIBOR


*      The principal asset from which Permanent Financing (No. 7) 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, Wales and Scotland. The
       transaction documents are governed by English law (other than the issuer
       underwriting agreement, which is governed by New York law, the mortgages
       trustee corporate services agreement, which is governed by Jersey law,
       and the Scottish declarations of trust, which are governed by Scots law).

*      Permanent Holdings Limited, the parent of Permanent Financing (No. 7) PLC
       and Permanent Funding (No. 1) Limited, is also the parent of the previous
       issuers which have issued the previous notes referred to in this
       document. Among others, the issuer and the previous issuers 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 [__] 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 ISSUER NOTES OR DETERMINED THAT THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENCE.

                                    ARRANGER

                           HBOS TREASURY SERVICES PLC

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

                 [ABN AMRO] [LEHMAN BROTHERS] [MORGAN STANLEY]

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

                       [__]           [__]           [__]

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

                           [__]                    [__]

                 Preliminary Prospectus dated[__] February, 2005



       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 [__] March, 2005.


                           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.............................................................  [__]
SUMMARY OF PROSPECTUS.....................................................  [__]
RISK FACTORS..............................................................  [__]
US DOLLAR PRESENTATION....................................................  [__]
THE ISSUER................................................................  [__]
USE OF PROCEEDS...........................................................  [__]
HALIFAX PLC...............................................................  [__]
FUNDING 1.................................................................  [__]
THE MORTGAGES TRUSTEE.....................................................  [__]
HOLDINGS..................................................................  [__]
PERMANENT PECOH LIMITED...................................................  [__]
THE ISSUER SWAP PROVIDERS.................................................  [__]
THE FUNDING 1 LIQUIDITY FACILITY PROVIDER.................................  [__]
DESCRIPTION OF THE PREVIOUS ISSUERS, THE PREVIOUS NOTES
    AND THE PREVIOUS INTERCOMPANY LOANS...................................  [__]
THE LOANS.................................................................  [__]
THE SERVICER..............................................................  [__]
THE SERVICING AGREEMENT...................................................  [__]
SALE OF THE LOANS AND THEIR RELATED SECURITY..............................  [__]
THE MORTGAGES TRUST.......................................................  [__]
THE ISSUER INTERCOMPANY LOAN AGREEMENT....................................  [__]
SECURITY FOR FUNDING 1'S OBLIGATIONS......................................  [__]
SECURITY FOR THE ISSUER'S OBLIGATIONS.....................................  [__]
CASHFLOWS.................................................................  [__]
CREDIT STRUCTURE..........................................................  [__]
THE SWAP AGREEMENTS.......................................................  [__]
CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING 1...................  [__]
CASH MANAGEMENT FOR THE ISSUER............................................  [__]
DESCRIPTION OF THE ISSUER TRUST DEED......................................  [__]
THE ISSUER NOTES AND THE GLOBAL ISSUER NOTES..............................  [__]
TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES..........................  [__]
RATINGS OF THE ISSUER NOTES...............................................  [__]
MATURITY AND PREPAYMENT CONSIDERATIONS....................................  [__]
MATERIAL LEGAL ASPECTS OF THE LOANS.......................................  [__]
UNITED KINGDOM TAXATION...................................................  [__]
EU SAVINGS TAX DIRECTIVE..................................................  [__]
UNITED STATES FEDERAL INCOME TAXATION.....................................  [__]
MATERIAL JERSEY (CHANNEL ISLANDS) TAX CONSIDERATIONS......................  [__]
ERISA CONSIDERATIONS......................................................  [__]
ENFORCEMENT OF FOREIGN JUDGMENTS IN ENGLAND AND WALES.....................  [__]
UNITED STATES LEGAL INVESTMENT CONSIDERATIONS.............................  [__]
EXPERTS...................................................................  [__]
LEGAL MATTERS.............................................................  [__]
UNDERWRITING..............................................................  [__]
REPORTS TO NOTEHOLDERS....................................................  [__]
WHERE INVESTORS CAN FIND MORE INFORMATION.................................  [__]
MARKET-MAKING.............................................................  [__]
AFFILIATIONS..............................................................  [__]
LISTING AND GENERAL INFORMATION...........................................  [__]
GLOSSARY..................................................................  [__]
ANNEXE A: EXTRACT FROM REPORTS ON FORM 6-K................................  [__]
INDEX OF APPENDICES.......................................................  [__]
APPENDIX A:    REPORT OF INDEPENDENT REGISTERED PUBLIC
               ACCOUNTING FIRM FOR PERMANENT FINANCING (NO. 7) PLC........  [__]
APPENDIX B:    FINANCIAL STATEMENTS OF PERMANENT FINANCING (NO. 7)
               PLC AND NOTES THERETO......................................  [__]
APPENDIX C:    REPORT OF INDEPENDENT REGISTERED PUBLIC
               ACCOUNTING FIRM FOR PERMANENT FUNDING (NO. 1) LIMITED......  [__]
APPENDIX D:    FINANCIAL STATEMENTS OF PERMANENT FUNDING
               (NO. 1) LIMITED AND NOTES THERETO..........................  [__]
APPENDIX E:    UNAUDITED FINANCIAL STATEMENTS OF PERMANENT FUNDING
               (NO. 1) LIMITED AND NOTES THERETO..........................  [__]


                                       3


                                  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 "(POUND)", "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 "(EURO)", "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 some 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. 7) PLC, the "PREVIOUS NOTES" are the notes issued by each of
Permanent Financing (No. 1) PLC, Permanent Financing (No. 2) PLC, Permanent
Financing (No. 3) PLC, Permanent Financing (No. 4) PLC, Permanent Financing (No.
5) PLC and Permanent Financing (No. 6) PLC, the "CURRENT NOTES" are the previous
notes together with the notes issued by Permanent Financing (No. 7) 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.

                                       4


                              SUMMARY OF PROSPECTUS

       The information in this section 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 the initial closing date and on several subsequent dates, the seller
       sold the loans in the portfolio and their related security to the
       mortgages trustee pursuant to the mortgage sale agreement. These sales
       are further described in "SALE 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, Wales and
       Scotland.

(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
       remaining interest receipts on the loans to the seller. The mortgages
       trustee allocates 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 allocates principal
       receipts on the loans between the seller and Funding 1 in amounts
       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 part of the initial consideration for
       loans (together with their related security) sold to the mortgages
       trustee on the closing date, thereby increasing the Funding 1 share of
       the trust property. Subsequently, on Funding 1 interest payment dates, 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.

                                       5


(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
                                [GRAPHIC OMITTED]


                                       6




                         DIAGRAM OF OWNERSHIP STRUCTURE

                                [GRAPHIC OMITTED]

       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, Permanent
       Financing (No. 2) PLC, Permanent Financing (No. 3) PLC, Permanent
       Financing (No. 4) PLC, Permanent Financing (No. 5) PLC and Permanent
       Financing (No. 6) 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 on each previous closing date. 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.

                                       7



*      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 3 issuer notes, the series 4 issuer notes and the
series 5 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".


                                       8




                            SERIES OF ISSUER NOTES
                            ---------------------------  ----------------------------  ----------------------------
                            SERIES 1                     SERIES 1                      SERIES 1
                            CLASS A                      CLASS B                       CLASS C
                            ---------------------------  ----------------------------  ----------------------------
                                                                              
Principal amount:           $[1,000,000,000]                        $[__]                         $[__]

Credit enhancement:         Subordination of the         Subordination of the          The reserve funds
                            class B issuer notes and     class C issuer notes and
                            the class C issuer notes,    the reserve funds
                            and the reserve funds

Interest rate:              One-month USD-LIBOR          Three-month USD-              Three-month USD-
                            - margin                     LIBOR + margin                LIBOR + margin

Margin:                     [__]% p.a.                   [__]% p.a.                    [__]% p.a.

Until interest payment      N/A                          [December 2011]               [December 2011]
date falling in:

And thereafter:             N/A                          [__]% p.a.                    [__]% p.a.
Scheduled                   [December 2005]              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 interest payment date
dates:                      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 2005], 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 payment      [June 2005]                  [June 2005]                   [June 2005]
date:

Final maturity date:        [December 2005]              [June 2042]                   [June 2042]

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 the     purposes, subject to the      purposes, subject to the
                            considerations               considerations                considerations
                            contained in "UNITED         contained in "UNITED          contained in "UNITED
                            STATES FEDERAL INCOME        STATES FEDERAL INCOME         STATES FEDERAL INCOME
                            TAXATION"                    TAXATION"                     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 and     UK Listing Authority and      UK Listing Authority and
                            London Stock Exchange        London Stock Exchange         London Stock Exchange

ISIN:                       [__]                          [__]                           [__]

Common code:                [__]                          [__]                           [__]

CUSIP number:               [__]                          [__]                           [__]

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




                                       9





                            SERIES OF ISSUER NOTES
                            ---------------------------  ----------------------------  ----------------------------
                            SERIES 2                     SERIES 2                      SERIES 2
                            CLASS A                      CLASS B                       CLASS C
                            ---------------------------  ----------------------------  ----------------------------
                                                                              
Principal amount:           $[1,000,000,000]                        $[__]                         $[__]

Credit enhancement:         Subordination of the         Subordination of the          The reserve funds
                            class B issuer notes,        class C issuer notes and
                            and the class C issuer       the reserve funds
                            notes, and the reserve
                            funds

Interest rate:              Three-month USD-             Three-month USD-              Three-month
                            LIBOR + margin               LIBOR + margin                USD-LIBOR + margin
Margin:                     [__]% p.a.                    [__]% p.a.                     [__]% p.a.

Until interest payment      [December 2011]              [December 2011]               [December 2011]
date falling in:

And thereafter:             [__]% p.a.                    [__]% p.a.                     [__]% p.a.

Scheduled                   [June,                       N/A                           N/A
redemption date(s):         September and
                            December 2007 and March
                            2008]

Interest accrual            Actual/360                   Actual/360                    Actual/360
method:

Interest payment            For the series 2 issuer notes, quarterly in arrear on the interest payment dates
dates:                      falling in March, June, September and December of each year.

First interest payment      [June 2005]                  [June 2005]                   [June 2005]
date:

Final maturity date:        [March 2012]                 [June 2042]                   [June 2042]

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 the     purposes, subject to the      purposes, subject to the
                            considerations               considerations                considerations
                            contained in "UNITED         contained in "UNITED          contained in "UNITED
                            STATES FEDERAL INCOME        STATES FEDERAL INCOME         STATES FEDERAL INCOME
                            TAXATION"                    TAXATION"                     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 and     UK Listing Authority and      UK Listing Authority and
                            London Stock Exchange        London Stock Exchange         London Stock Exchange

ISIN:                       [__]                          [__]                           [__]

Common code:                [__]                          [__]                           [__]

CUSIP number:               [__]                          [__]                           [__]
Expected ratings            [AAA/Aaa/AAA]                [AA/Aa3/AA]                   [BBB/Baa2/BBB]
(S&P/Moody's/Fitch):




                                       10






                            SERIES OF ISSUER NOTES
                            ---------------------------  ----------------------------  ----------------------------
                            SERIES 3                     SERIES 3                      SERIES 3
                            CLASS A                      CLASS B                       CLASS C
                            ---------------------------  ----------------------------  ----------------------------
                                                                              
Principal amount:           (pound)[__]                  (pound)[__]                   (pound)[__]

Credit enhancement:         Subordination of the         Subordination of the          The reserve funds
                            class B issuer notes and     class C issuer notes and
                            the class C issuer notes,    the reserve funds
                            and the reserve funds

Interest rate:              Three-month sterling         Three-month sterling          Three-month sterling
                            LIBOR + margin               LIBOR + margin                LIBOR + margin

Margin:                     [__]% p.a. + additional      [__]% p.a.                    [__]% p.a.
                            amount

Additional amount           (a)    [__]% per annum for as long as the series 3 A issuer notes are (i) rated
(series 3 class A                  below AA- by S&P or Aa3 by Moody's and (ii) held by an asset-backed commercial
issuer notes only):                paper conduit, or an entity funded by one or more asset-backed commercial paper
                                   conduits, administered by HBOS Treasury Services plc, which holder has outstanding
                                   obligations to repay a drawdown under one or more liquidity facilities; or

                            (b)    [__]% per annum from the date that the series 3 class A issuer notes (i) are rated below AA- by
                                   S&P or Aa3 by Moody's and (ii) following such downgrade, have been transferred to a liquidity
                                   provider for an asset-backed commercial paper conduit, or an entity funded by one or more
                                   asset-backed commercial paper conduits, administered by HBOS Treasury Services plc, by
                                   such conduit or entity of the series 3 class A issuer notes in consideration of the
                                   cancellation of such conduit or entity's outstanding obligations to such liquidity
                                   provider; or

                            (c)    [__]% per annum from the date that a change in the law or regulations of the United Kingdom
                                   becomes effective as a consequence of which there is an adverse change in the regulatory
                                   treatment for HBOS plc in respect of the series 3 class A issuer notes, whilst such notes are
                                   held by an asset-backed commercial paper conduit, or an entity funded by one or more
                                   asset-backed commercial paper conduits, administered by HBOS Treasury Services plc; or

                            (d)    up to [__]% per annum at any time the series 3 class A issuer notes are held by an asset-backed
                                   commercial paper conduit, or an entity funded by one or more asset-backed commercial paper
                                   conduits, administered by HBOS Treasury Services plc, which holder has outstanding obligations to
                                   repay a drawdown under one or more liquidity facilities and such drawdowns were not made as a
                                   result of the occurrence of the events set forth in paragraphs (a), (b) and (c) above.

Until interest payment      [December 2011]               [December 2011]              [December 2011]
date falling in:

And thereafter:             [__]% p.a.                     [__]% p.a.                    [__]% p.a.

Scheduled                   [,                            N/A                          N/A
redemption date(s):         March, June,
                            September and December
                            2008]

Interest accrual            Actual/365                    Actual/365                   Actual/365
method:

Interest payment            For the series 3 issuer notes, quarterly in arrear on the interest payment dates
dates:                      falling in [March, June, September and December] of each year.



                                       11




                            SERIES OF ISSUER NOTES
                            ---------------------------  ----------------------------  ----------------------------
                            SERIES 3                     SERIES 3                      SERIES 3
                            CLASS A                      CLASS B                       CLASS C
                            ---------------------------  ----------------------------  ----------------------------
                                                                              
First interest payment      [June 2005]                   [June 2005]                  [June 2005]
date:

Final maturity date:        [September 2032]              [June 2042]                  [June 2042]

Tax treatment:              N/A (These issuer notes       N/A (These issuer notes      N/A (These issuer notes
                            are not being offered or      are not being offered or     are not being offered or
                            sold in the United            sold in the United           sold in the United
                            States)                       States)                      States)

ERISA eligible:             N/A (These issuer notes       N/A (These issuer notes      N/A (These issuer notes
                            are not being offered or      are not being offered or     are not being offered or
                            sold in the United            sold in the United           sold in the United
                            States)                       States)                      States)

Listing:                    UK Listing Authority and      UK Listing Authority and     UK Listing Authority and
                            London Stock Exchange         London Stock Exchange        London Stock Exchange

ISIN:                       [N/A]                         [__]                          [__]

Common code:                [N/A]                         [__]                          [__]

CUSIP number:               N/A                           N/A                          N/A

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
                            CLASS A                      CLASS B                       CLASS C
                            ---------------------------  ----------------------------  ----------------------------
                                                                              
Principal amount:           (euro)[__]                          (euro)[__]                         (euro)[__]

Credit enhancement:         Subordination of the          Subordination of the         The reserve funds
                            class B issuer notes and      class C issuer notes and
                            the class C issuer notes,     the reserve funds
                            and the reserve funds

Interest rate:              Three-month EURIBOR           Three-month EURIBOR          Three-month EURIBOR
                            + margin                      + margin                     + margin

Margin:                     [__]% p.a.                     [__]% p.a.                    [__]% p.a.
Until interest payment      [December 2011]               [December 2011]              [December 2011]
date falling in:

And thereafter:             [__]% p.a.                     [__]% p.a.                    [__]% p.a.

Scheduled                   [March and                    N/A                          N/A
redemption date(s):         June 2010]

Interest accrual            Actual/360                    Actual/360                   Actual/360
method:

Interest payment            For the series 4 issuer notes, quarterly in arrear on the interest payment dates
dates:                      falling in March, June, September and December of each year.

First interest payment      [June 2005]                   [June 2005]                  [June 2005]
date:

Final maturity date:        [June 2042]                   [June 2042]                  [June 2042]

Tax treatment:              N/A (These issuer notes       N/A (These issuer notes      N/A (These issuer notes
                            are not being offered or      are not being offered or     are not being offered or
                            sold in the United            sold in the United           sold in the United
                            States)                       States)                      States)

ERISA eligible:             N/A (These issuer notes       N/A (These issuer notes      N/A (These issuer notes
                            are not being offered or      are not being offered or     are not being offered or
                            sold in the United            sold in the United           sold in the United
                            States)                       States)                      States)
Listing:                    UK Listing Authority and      UK Listing Authority and     UK Listing Authority and
                            London Stock Exchange         London Stock Exchange        London Stock Exchange
ISIN:                       [__]                           [__]                          [__]

Common code:                [__]                           [__]                          [__]

CUSIP number:               N/A                           N/A                          N/A

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





                                       13





                          SERIES OF ISSUER NOTES
                          ------------------------------------------------------------------------------------------------
                          SERIES 5              SERIES 5               SERIES 5               SERIES 5
                          CLASS A1              CLASS A1               CLASS B                CLASS C
                          --------------------  ---------------------  ---------------------  ----------------------------
                                                              
Principal amount:         (pound)[__]           (pound)[__]            (pound)[__]            (pound)[__]

Credit                    Subordination of      Subordination of the   Subordination of the   The reserve funds
enhancement:              the class B issuer    class B issuer         class C issuer notes
                          notes, and the        notes, and the class   and the reserve funds
                          class C issuer        C issuer notes, and
                          notes, and the        the reserve funds
                          reserve funds

Interest rate:            Three-month           Three-month sterling    Three-month sterling  Three-month sterling
                          sterling              LIBOR + margin          LIBOR + margin        LIBOR + margin
                          LIBOR + margin

Margin:                   [__]% p.a.            [__]% p.a.              [__]% p.a.            [__]% p.a.

Until interest            [December 2011]       [December 2011]         [December 2011]       [December 2011]
payment date
falling in:

And thereafter:           [__]% p.a.            [__]% p.a.              [__]% p.a.            [__]% p.a.
Scheduled                 N/A                   N/A                     N/A                   N/A
redemption
date(s):

Interest                  Actual/365            Actual/365              Actual/365            Actual/365
accrual
method:

Interest payment          For the series 5 issuer notes, quarterly in arrear on the interest payment dates falling
dates:                    in [March, June, September and December] of each year.
First interest            [June 2005]           [June 2005]             [June 2005]           [June 2005]
payment date:
Final maturity            [June 2042]           [June 2042]             [June 2042]           [June 2042]
date:
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            UK Listing Authority    UK Listing Authority  UK Listing Authority
                          Authority and         and London Stock        and London Stock      and London Stock
                          London Stock          Exchange                Exchange              Exchange
                          Exchange
ISIN:                     [__]                  [__]                    [__]                  [__]

Common code:              [__]                  [__]                    [__]                  [__]

CUSIP number:             N/A                   N/A                     N/A                   N/A

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


                                       14


THE ISSUER

       Permanent Financing (No. 7) 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 part of the initial consideration
payable to the seller for loans (together with their related security) sold to
the mortgages trustee on the closing date, thereby increasing Funding 1's share
of the trust property. 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 0BD, 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 2176.

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

       Although the loans have been sold 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 sold 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

       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 5 class A1 issuer notes and the series 5 class A2 issuer notes
together are referred to as the series 5 class A issuer notes.

       The series 3 issuer notes, 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 16 separate issuer term advances, each with a series and
ratings designation. The proceeds of each of the 16 classes of issuer notes will
be used to make the corresponding issuer term advances to Funding 1. The
relationship between the issuer notes and the issuer term advances is set out in
"THE ISSUER INTERCOMPANY LOAN AGREEMENT". For more information on the issuer
intercompany loan, see "THE ISSUER INTERCOMPANY LOAN".

       We will repay each class of issuer notes from payments made by Funding 1
under the corresponding issuer term advance (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 among the previous intercompany loans, the issuer
intercompany loan and any new intercompany loans. See "- THE ISSUER INTERCOMPANY
LOAN".


OPERATIVE DOCUMENTS RELATING TO 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.



                                       16


PAYMENT AND RANKING OF THE ISSUER NOTES

       On any interest payment date, 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. 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 2005] (as described in "-
       SCHEDULED REDEMPTION");

*      each other class of the series 1 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 issuer notes of a higher rating
       have been redeemed in full;

*      the series 2 class A issuer notes will be redeemed according to the
       series 2 class A redemption schedule starting on or after the interest
       payment date falling in [September 2007] (as described in "- SCHEDULED
       REDEMPTION");

*      each other class of the series 2 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 issuer notes of a higher rating
       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 [March 2008] (as described in "- SCHEDULED
       REDEMPTION");

*      each other class of the series 3 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 issuer notes of a higher rating
       have been redeemed in full;

*      the series 4 class A issuer notes will be redeemed according to the
       series 4 class A redemption schedule starting on or after the interest
       payment date falling in [March 2010] (as described in "- SCHEDULED
       REDEMPTION");

*      each other class of the series 4 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 issuer notes of a higher rating
       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 2011];

*      each other class of the series 5 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 issuer notes of a higher rating
       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.


                                       17


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 the issuer series 1 term AAA advance over its
cash accumulation period in order to repay that issuer term advance (such issuer
term advance referred to as an issuer bullet term advance) as a lump sum payment
to us so that we can redeem the series 1 class A issuer notes in full on the
interest payment date falling in [December 2005]. 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 repayment 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 in full on the relevant interest
payment date. The cash accumulation period will be determined according to a
formula described under "THE MORTGAGES TRUST - CASH MANAGEMENT OF TRUST PROPERTY
- - PRINCIPAL RECEIPTS".

       As set out in the schedule following this paragraph, we will seek to
repay each of the series 2 class A issuer notes and the series 3 class A issuer
notes in four equal instalments and the series 4 class A issuer notes in two
equal instalments (each a "SCHEDULED AMORTISATION INSTALMENT") on the interest
payment dates indicated below in respect of each such class of 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
each of the issuer series 2 AAA term advance, the issuer series 3 AAA term
advance and the issuer series 4 AAA term advance in order to repay that issuer
term advance to us, so that we can redeem the corresponding series 2 class A
issuer notes, series 3 class A issuer notes and 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 (or one month in the case of
the scheduled amortisation instalments relating to the series 2 class A issuer
notes and the series 3 class A issuer notes), but may be extended in the
circumstances described under "THE MORTGAGES TRUST". If there are insufficient
funds on the first relevant scheduled repayment date to repay the relevant
scheduled amortisation instalment on that date (and to make a corresponding
payment on 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, as applicable), then the
shortfall shall be due and payable on the subsequent interest payment dates.



                                                                      AMOUNT ON
                                              SCHEDULED          EACH SCHEDULED
                                       REDEMPTION DATES         REDEMPTION DATE
- -----------------------------------   -----------------   ---------------------
                                                                       

series 2 class A issuer notes......   [June, September,    $                [__]
                                      December 2007 and
                                            March 2008]
series 3 class A issuer notes......             [March,    (pound)          [__]
                                        June, September
                                           and December

                                                  2008]

series 4 class A issuer notes......          [March and    (EURO)           [__]
                                             June 2010]



       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 WILL
BE REDEEMED IN THEIR ENTIRETY OR, IN THE CASE OF THE SERIES 2 CLASS A ISSUER
NOTES, 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".

                                       18


       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, the issuer swap providers 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, as well as any amounts required to be paid in priority to or
pari passu with 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), on any interest payment date falling on or after the
       interest payment date in [December 2011] (the "ISSUER STEP-UP DATE").

       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% 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.


REDEMPTION OR PURCHASE FOLLOWING A REGULATORY EVENT

       We may redeem all of one or more classes of the issuer notes or require
holders of all of one or more classes of the issuer notes to sell their issuer
notes to us, in each case on any interest payment date on or after the interest
payment date falling in [March 2008] for a price equal to the principal amount
outstanding of the issuer notes to be purchased, together with any accrued
interest, if (a) the new Basel Capital Accord has been implemented in the United
Kingdom, (b) on the interest payment date for such sale or redemption of the
issuer notes, no issuer note acceleration notice has been served, (c) we give
not more than 60 nor less than 30 days' notice to noteholders, the issuer swap
providers and the note trustee in accordance with the terms and conditions of
the issuer notes, (d) each rating agency has confirmed that its then current
ratings of the notes would not be adversely affected by such sale or redemption
and (e) we have, prior to giving such notice, certified to the note trustee that
we will have the necessary funds to pay principal, interest and any amount
required to be paid by us in priority to or pari passu with principal and
interest in respect of the issuer notes on the relevant interest payment date.
Any issuer notes purchased by us in the exercise of this right will remain
outstanding until the date on which they would otherwise be redeemed or
cancelled in accordance with the terms and conditions of the issuer notes.



                                       19


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[__] March, 2005.


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, 388 Greenwich Street, New York, New York 10013. 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 sold 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), draw further
amounts under the loan, make underpayments or take a payment holiday on a given
payment date under some circumstances (see "THE LOANS - FLEXIBLE LOANS"). 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 sold to the mortgages trustee will be required to comply with
specified criteria (see "SALE OF THE LOANS AND THEIR RELATED SECURITY - SALE OF
NEW LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE"). Any new loans
sold 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.

       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 either first legal charges over freehold or leasehold
properties located in England or Wales or first ranking standard securities over
heritable or long leasehold properties located in Scotland.

                                       20


       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 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.


SALE OF THE LOANS

       On the initial closing date, the seller sold the initial loans and on
subsequent dates has sold further loans, together with their related security,
to the mortgages trustee, subject to the terms of the mortgage sale agreement.
On the closing date, the seller will sell new loans and their related security
to the mortgages trustee. After the closing date, the seller may sell 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 sale 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 "SALE
OF THE LOANS AND THEIR RELATED SECURITY - SALE 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 sold 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 sold to the
mortgages trustee if those new loans comply with the warranties set out in the
mortgage sale agreement.

       When new loans are sold 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 "SALE 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.

                                       21


       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 sells 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 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 [__],
       representing approximately [__]% of the trust property; and

*      the seller's share of the trust property will be approximately [__],
       representing approximately [__]% 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 sale of any new loans to the mortgages
       trustee which increases the total size of Funding 1's share of the trust
       property.

                                       22


       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.

       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 sterling equivalent net issue
proceeds of the issue of the issuer notes to Funding 1. Funding 1 will use the
proceeds of this issuer intercompany loan to pay part of the consideration
payable to the seller for loans (together with their related security) sold to
the mortgages trustee on the closing date.

       As described in "- THE ISSUER NOTES - RELATIONSHIP BETWEEN THE ISSUER
NOTES AND THE ISSUER INTERCOMPANY LOAN", the issuer intercompany loan will be
divided into separate term advances, each corresponding to a series and class of
issuer notes. The relationship between the issuer notes and the issuer term
advances is set out in "THE ISSUER INTERCOMPANY LOAN AGREEMENT". Together these
advances are referred to in this prospectus as the issuer term advances.

       The issuer term AAA advances, issuer term AA advances and issuer term BBB
advances reflect the ratings expected to be assigned to the class A issuer
notes, class B issuer notes and class C issuer notes, respectively, by the
rating agencies on the closing date. These ratings are set out in "- SUMMARY OF
THE ISSUER NOTES".

       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 on the Funding 1 interest
       payment date falling in [December 2005];

*      repay each other issuer series 1 term 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 advances with a higher rating have been
       fully repaid;

                                       23


*      repay the issuer series 2 term AAA advance in an amount equal to the
       scheduled amortisation instalment due on each of the Funding 1 interest
       payment dates falling in [June, September and December 2007 and March
       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 2 term AAA advance is fully repaid;

*      repay each other issuer series 2 term 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 advances with a higher rating have been
       fully repaid;

*      repay the issuer series 3 term AAA advance in an amount equal to the
       scheduled amortisation instalment due on each of the Funding 1 interest
       payment dates falling in [March, June, September and December 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 each other issuer series 3 term 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 advances with a higher rating have been
       fully repaid;

*      repay the issuer series 4 term AAA advance in an amount equal to the
       scheduled amortisation instalment due on each of the Funding 1 interest
       payment dates falling in [March and June 2010], 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 4 term AAA advance is
       fully repaid;

*      repay each other issuer series 4 term 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 advances with a higher rating have been
       fully repaid;

*      repay the issuer series 5 term AAA advances 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 2011] until the issuer series 5 term AAA advances
       have been fully repaid; and

*      repay each other issuer series 5 term 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 advances with a higher rating have been
       fully repaid.


                                       24


       The repayment schedule for the issuer term AAA advances (other than the
issuer series 5A1 term AAA advance and the issuer series 5A2 term AAA advance)
is as follows:



                                                        SCHEDULED
ISSUER TERM ADVANCE                               REPAYMENT DATES         AMOUNT
- -------------------------------------------  --------------------  -------------
                                                                        

Issuer series 1 term AAA advance...........       [December 2005]    (pound)[__]
Issuer series 2 term AAA advance...........           [June 2007]    (pound)[__]
                                                 [September 2007]    (pound)[__]
                                               [December 2007 and    (pound)[__]
                                                      March 2008]    (pound)[__]
Issuer series 3 term AAA advance...........           [March 2008    (pound)[__]
                                                        June 2008    (pound)[__]
                                               September 2008 and    (pound)[__]
                                                   December 2008]    (pound)[__]
Issuer series 4 term AAA advance...........       [March 2010 and    (pound)[__]
                                                       June 2010]    (pound)[__]


       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  monies 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%; or

       *      both:

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

              (ii)   the annualised CPR is less than 10%.

       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 funds) 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 A
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.
                                       25


       In certain  circumstances,  payment on the term BBB advances,  the term A
advances and the term AA advances will be 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,  the A  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  general  reserve fund level is less than the general
              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% 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 A advances are outstanding or, in respect of
the term A advances, any term AA advances are outstanding (whether or not any
such term advances are then due and payable). Any deferral of the principal
amounts due on the term BBB advances, the term A 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%; 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").

       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).

                                       26


       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 the initial  closing date,  Funding 1 entered into a deed of charge to
secure  its  obligations  to its then  existing  secured  creditors.  Funding  1
subsequently  entered  into five  deeds of  accession  to the  Funding 1 deed of
charge  pursuant to which the previous  issuers,  among  others,  acceded to the
Funding  1 deed of  charge  as  Funding  1  secured  creditors.  To  secure  its
obligations  to us under the issuer  intercompany  loan and to the start-up loan
provider under the issuer start-up loan agreement, Funding 1 will on the closing
date enter into a deed of accession to the Funding 1 deed of charge with us, the
issuer start-up loan provider and Funding 1's other secured creditors.

       In addition,  on 12th March, 2004 Funding 1 granted  additional fixed and
floating  security  in  favour  of the  security  trustee,  to  secure  the same
obligations  as under the  Funding 1 deed of charge  (the  "SECOND  SUPPLEMENTAL
FUNDING 1 DEED OF CHARGE").  The second supplemental Funding 1 deed of charge is
principally  governed by English law but contains  certain Scots law provisions.
By their  execution of the issuer deed of  accession,  the parties  thereto will
accede to the second supplemental Funding 1 deed of charge.

       Together,  the deed of  charge,  the deeds of  accession  and the  second
supplemental  Funding  1 deed of charge  (except  where  the  context  otherwise
requires) 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 and
the additional  security  created by the second  supplemental  Funding 1 deed of
charge 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".

       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".


                                       27


SWAP PROVIDERS

       The Funding 1 swap  provider is Halifax plc. For more  information  about
the Funding 1 swap provider, see "HALIFAX PLC". The issuer swap provider for the
series 1 issuer notes is [__] and its payment  obligations will be guaranteed by
[__] (the "[__] ISSUER SWAP GUARANTOR"). The issuer swap provider for the series
2  issuer  notes  is  [__]acting  through  its  London  branch  and its  payment
obligations will be guaranteed by [__] (the "[__] ISSUER SWAP  GUARANTOR").  The
issuer swap provider for the series 4 issuer notes is[__].  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.


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
subsequent  dates the swap agreement was amended and restated in relation to the
previous issues by the other previous issuers.

       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

       (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 and the series 2 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 offered  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 the offered issuer notes.

                                       28


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

       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.

       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 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 ratings  expected  to be  assigned  to each class of issuer  notes by
Standard  &  Poor's,  Moody's  and Fitch on the  closing  date are set out in "-
SUMMARY OF THE ISSUER NOTES".

       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.

       Standard  &  Poor's,  Moody's  and Fitch  together  comprise  the  rating
agencies  referred  to in this  prospectus.  The  term  "rating  agencies"  also
includes  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 on various dates beginning
on the initial closing date.

                                       29


       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 sold
              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's  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,  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 general
              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  equally 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% and there
is no cash accumulation shortfall at that time.

                                       30


       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).

       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 general 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 LLP, 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%) 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  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, and (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 definitive issuer notes;

       *      Funding  1  and  the  issuer  will  generally  be  subject  to  UK
              corporation tax, currently at a rate of 30%, 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.
              In respect of Funding 1, the profit in the profit and loss account
              will not exceed 0.01% 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% 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

                                       31


       *      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.


UNITED STATES TAX STATUS

       While not free from doubt,  in the  opinion of Allen & Overy LLP,  our US
tax  advisers,  the offered  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
offered  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% 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 offered  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.


                                       32


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 year of the   Ahead of all revenue     Each distribution date
                                     aggregate                 amounts payable to
                                     outstanding principal     Funding 1 by the
                                     amount of the trust       mortgages trustee
                                     property

Mortgages trustee fee                (pound)[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

Funding 1 cash management            [0.025]% per year of      Ahead of all issuer      Each Funding 1
fee                                  principal amount          term advances            interest payment date
                                     outstanding of the
                                     Notes

Cash management fee of               Estimated [0.025]%        Ahead of all             Each interest
each previous issuer                 per year of the           outstanding previous     payment date
                                     principal amount          notes of such
                                     outstanding of the        previous issuer
                                     applicable previous
                                     intercompany loan

Corporate expenses of each           Estimated (pound)[5,200]  Ahead of all             Each interest
previous issuer                      each year                 outstanding previous     payment date
                                                               notes of such
                                                               previous issuer

Issuer cash management fee           Estimated [0.025]%        Ahead of all             Each interest
                                     per year of the           outstanding issuer       payment date
                                     principal amount          notes
                                     outstanding of the
                                     issuer inter company
                                     Loan

Corporate expenses of                Estimated (pound)[1,750]  Ahead of all revenue     Each distribution date
mortgages trustee                    each year                 amounts payable to
                                                               Funding 1 by the
                                                               mortgages trustee

Corporate expenses of                Estimated (pound)[1,200]  Ahead of all issuer      Each Funding 1
Funding 1                            each year                 term advances            interest payment date
Corporate expenses of                Estimated (pound)[5,200]  Ahead of all             Each interest
issuer                               each year                 outstanding issuer       payment date
                                      notes

Commitment fee under                 [0.08]% of undrawn        Ahead of all issuer      Each Funding 1
Funding 1                            amount under              term advances            interest payment date
liquidity facility                   Funding 1
                                     liquidity facility
                                     from time to time

Fee payable by Funding 1 to          (pound)[2,500] each year  Ahead of all issuer      Each Funding 1
security trustee (including                                    term advances            interest payment date
paying agents)


       Subject to the  following,  the fees set out in the preceding  table are,
where applicable,  inclusive of value added tax, which is currently  assessed at
17.5%.  The fees will be subject to adjustment if the  applicable  rate of value
added tax changes.  The commitment fee under the Funding 1 liquidity facility is
exclusive of value added tax, if any, chargeable thereon.


                                       33


                                  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.

       Funding 1 has entered  into the Funding 1  liquidity  facility,  which is
available (subject to satisfying  certain  conditions  precedent) to pay certain
amounts  due and  payable  on the  term  advances  made  by us and the  previous
issuers.  In the event  that the  seller  suffers  certain  ratings  downgrades,
Funding 1 will be required to fund the liquidity  reserve fund, though there can
be no assurance that Funding 1 will have  sufficient  resources to do so at such
time, and Funding 1 may draw money from the liquidity  reserve fund (see "CREDIT
STRUCTURE - LIQUIDITY  RESERVE FUND"),  to the extent it has been funded, to pay
amounts due 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  general  reserve  fund (as
              described in "Credit structure - General reserve fund ");

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

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

       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.

                                       34


       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.

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;



                                       35


       *      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 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.

                                       36


       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 sale of new types of loans to the mortgages trustee;

       (v)    changes to be made to the general  reserve fund  required  amount,
              the liquidity  reserve fund  required  amount and/or the manner in
              which the reserve funds are 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.  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 (in respect of each document
to which they are a party),  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 conflict 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;

       *      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.

                                       37


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  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 (iii) to regulate the  distribution  of interest and principal
              receipts  in  the  trust  property  to  Funding  2 and  the  other
              beneficiaries; and

                                       38


       *      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:

       *      pay the seller in relation to the  initial  consideration  for new
              loans  and  their  related  security  to be sold 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 general reserve fund.

       The 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


                                       39


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 sale 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)
sold to the  mortgages  trustee on the  initial  closing  date  which  comprised
Funding 1's  original  share of the trust  property.  Funding 1 used most of the
proceeds of each other  previous  intercompany  loan to pay the seller for loans
(together with their related  security) sold to the mortgages  trustee or to pay
consideration  to the  seller  for an  increase  in  Funding  1's  share  in the
mortgages trust.

       The 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
SECURITY TRUSTEE, 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 general  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

                                       40


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 SOLD 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 sold 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.  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 "SALE 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, each scheduled  amortisation  instalment under 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
advances,  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% and other  conditions  are met as  described  in "-  PRINCIPAL
PAYMENTS ON THE ORIGINAL  PASS-THROUGH TERM ADVANCES 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.

                                       41


       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 reserve  funds 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,  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 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 that  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 SOLD 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 sale 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
sold 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.

                                       42


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,  licensed  conveyancer  or (in
Scotland) qualified  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 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 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.

                                       43


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,  after making  requisite
payments to the Funding 1  liquidity  facility  provider  and  replenishing  the
reserve funds, Funding 1 will repay:

       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;

       then, the term A advances in respect of the previous  intercompany  loans
       and any new  intercompany  loans,  until each of those term A 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.

       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,  after making requisite payments to
the Funding 1 liquidity  facility  provider and to replenish the reserve  funds,
Funding 1 will repay:

       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;

       then, the term A advances in respect of the previous  intercompany  loans
       and any new  intercompany  loans,  until each of those term A 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.

                                       44


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 sold 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 "SALE OF THE LOANS
AND THEIR RELATED SECURITY - SALE OF NEW LOANS AND 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%
              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.

                                       45


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 class A 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 TERM ADVANCES 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:

       *      there  is  a  debit  balance  on  the  BBB  principal   deficiency
              sub-ledger,  the A  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  general  reserve fund level is less than the general
              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% 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 and if any term A advance  remains
outstanding  (whether or not such term A 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 advance  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%; 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".

                                       46


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 of previous series of issuer notes, then the unpaid
series of issuer notes will be adversely affected.

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.

YOU MAY BE SUBJECT TO RISKS RELATING TO EXCHANGE RATES ON THE ISSUER NOTES

       Investors  will pay for the  offered  issuer  notes in US dollars and the
series 4 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,  we will enter into the issuer
dollar  currency  swaps for the  offered  issuer  notes with the  issuer  dollar
currency  swap  providers  and the issuer euro  currency  swaps for the series 4
issuer  notes  with the  issuer  euro  currency  swap  provider  (see  "THE SWAP
AGREEMENTS - THE ISSUER CURRENCY SWAPS").

       If we fail to make timely payments of amounts due or certain other events
occur in relation to us under an issuer swap,  then we will have defaulted under
that issuer swap.  Each issuer swap  provider is obliged  only to make  payments
under an issuer swap if and for so long as we make  payments  under the same. If
an issuer swap provider is not obliged to make payments,  or if it exercises any
right to  terminate  that it may have under the relevant  issuer swap,  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 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 swap is entered
into, as a result of any adverse  movements in the relevant spot exchange rates,
we may have  insufficient  funds to make payments due on the issuer notes of any
class and any series that are then outstanding.

       Each issuer swap provider will be obliged to gross up payments made by it
to us if  withholding  taxes are imposed on payments  under the relevant  issuer
swap [and the [__]  issuer swap  guarantor  will be obliged to gross up payments
made by it to us if  withholding  taxes are imposed on  payments  under the [__]
issuer swap guarantee].  However,  if such a gross up is required,  the relevant
issuer swap  provider  may,  subject to  obtaining  the consent of the  security
trustee,  terminate the relevant  issuer swap. If it does terminate the relevant
issuer swap, we will be exposed to changes in currency exchange rates and in the
associated interest rates on these currencies.  Unless a replacement issuer 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.

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

                                       47


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 those criteria then the relevant
account may be transferred to another entity which does satisfy those  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.

       The criteria referred to above include a requirement that the short-term,
unguaranteed and unsecured  ratings of the mortgages trustee GIC provider or the
Funding 1 GIC  provider,  as the case may be,  are at least  A-1+ by  Standard &
Poor's, F1+ by Fitch and P-1 by Moody's, unless each rating agency confirms that
its then current rating of the notes would not be adversely affected as a result
of such ratings falling below these minimum ratings.

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  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 if
it exercises  any right to terminate  that it may have under the Funding 1 swap,
or if it 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

                                       48


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 funds) 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.

       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.  When the amount  recorded on the  principal  deficiency  ledger
exceeds the principal amount outstanding on the term A advances,  Funding 1 will
use  principal  receipts  that  would  have  been  applied  to repay the term AA
advances  to pay  those  amounts.  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 funds.  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

                                       49


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, term A 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.

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 sold to the
mortgages  trustee or (b) in the case of each new loan, is materially  untrue on
the date that new loan is sold 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

                                       50


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 expected  portfolio as at
the  reference  date,   approximately   [__]%  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  recommended  to have  some  repayment
mechanism  (such as an  investment  plan) in place  which is intended to provide
sufficient  funds 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  application  of excess
Funding 1 available revenue receipts.

THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT THE MORTGAGES TRUSTEE HAS NO
LEGAL TITLE TO THE LOANS AND THEIR RELATED SECURITY, WHICH MAY ADVERSELY AFFECT
PAYMENTS ON THE ISSUER NOTES

       The sale by the seller to the mortgages  trustee of the English mortgages
will take effect in equity only. The sale by the seller to the mortgages trustee
of the Scottish  mortgages  has been given effect by a Scottish  declaration  of
trust by the seller (and any sale of Scottish  mortgages on the closing date and
in the future will be given effect by further Scottish declarations of trust) by
which the beneficial  interest in the Scottish  mortgages will be transferred to
the mortgages trustee.  In each case 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 "SALE 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 sale of the English mortgages to any borrower or apply to
the Land Registry or the Central Land Charges Registry to register or record its
equitable  interest  in the English  mortgages  or take any steps to complete or
perfect  its  title  to the  Scottish  mortgages.  For more  information  on the
Scottish  mortgages see "THE LOANS - SCOTTISH LOANS" AND "MATERIAL LEGAL ASPECTS
OF THE LOANS - SCOTTISH LOANS".

       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 sold 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

                                       51


              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  (such as, for example,
set-off rights  associated with borrowers  holding deposits with the seller) 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 LOANS AND THEIR  RELATED  SECURITY,
WHICH MAY ADVERSELY  AFFECT PAYMENTS ON THE ISSUER NOTES",  the seller has made,
and in the future may make, an equitable  assignment  of the relevant  loans and
their  related  security,  or in the case of  Scottish  loans a transfer  of the
beneficial  interest in the relevant  loans and their related  security,  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  sale  of the  mortgages.  Although  the
mortgages trust does not currently include flexible loans or delayed  cashbacks,
those loans may be added to the mortgages  trust in the future.  Set-off  rights
(including  analogous  rights  in  Scotland)  may occur if the  seller  fails to
advance to a borrower a drawing or permit the  borrower to make an  underpayment
or take a payment holiday under a flexible loan when the borrower is entitled to
draw additional  amounts or make an underpayment or take a payment holiday 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 permit the borrower to make
an underpayment or take a payment holiday or pay the delayed cashback,  then the
relevant borrower may set off any damages claim (or exercise analogous rights in
Scotland)  arising  from the  seller's  breach of contract  against the seller's
(and,  as assignee or holder of the  beneficial  interest in the loans and their
related security, 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  although,
in the case of flexible  loans or delayed  cashbacks  which are Scottish,  it is
possible that the  borrower's  rights of set-off could extend to the full amount
of the relevant drawing:  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

                                       52


the  time  the  mortgage  was  taken  out or  which  otherwise  were  reasonably
foreseeable.  In either case, the damages claim will be limited by general legal
principles concerning  remoteness of loss and mitigation.  These include (i) the
principle that something,  which is a real possibility but would only occur in a
small minority of cases, will not usually fall within the contractual measure of
damages, and (ii) the borrower's duty to mitigate his loss.

       In respect of a delayed  cashback,  underpayment  or payment  holiday 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 (or
exercise  analogous  rights in  Scotland).  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  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 or that  payments  may not be made
when due.

       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 will be
required to be authorised  under FSMA (as defined  below) in order to administer
loans that constitute regulated mortgage contracts.  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.

       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.

REGULATORY CHANGES BY THE OFFICE OF FAIR TRADING, THE FINANCIAL SERVICES
AUTHORITY AND 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

                                       53


       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.

       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 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  under the
CCA,  for  example,  a regulated  mortgage  contract  under the FSMA (as defined
below).

       Any credit  agreement that is wholly or partly regulated by the CCA or to
be treated as such has to comply with requirements under the CCA as to licensing
of originators and brokers,  documentation and procedures of credit  agreements,
and (in so far as will be applicable)  pre-contract  disclosure.  If it does not
comply with those requirements,  then to the extent that the credit agreement is
regulated by the CCA or to be treated as such, it is  unenforceable  against the
borrower:  (a) without an order of the OFT, if the originator or any broker does
not hold the required licence at the relevant time; (b) totally,  if the form to
be signed by the borrower is not signed by the borrower  personally  or omits or
mis-states a "prescribed term"; or (c) without a court order in other cases and,
in exercising  its  discretion  whether to make the order,  the court would take
into account any prejudice  suffered by the borrower and any  culpability by the
originator.

       Any loan or further  advance  might be wholly or partly  regulated by the
CCA or to be treated  as such  because of  technical  rules on: (a)  determining
whether any credit under the CCA arises,  or whether the financial  limit of the
CCA is  exceeded;  (b)  determining  whether the credit  agreement  is an exempt
agreement under the CCA; and (c) changes to credit agreements.

       A court order  under  section  126 of the CCA is  necessary  to enforce a
mortgage  securing a credit agreement to the extent that the credit agreement is
regulated by the CCA or to be treated as such. In dealing with such application,
the court  has the  power,  if it  appears  just to do so,  to amend the  credit
agreement or to impose  conditions  upon its performance or to make a time order
(for example, giving extra time for arrears to be cleared).

       In July 2001, the UK Department of Trade and Industry ("DTI") published a
consultation  paper on modernising the CCA, which invited views on which aspects
of the CCA are to be reviewed.  The DTI has since published  consultation papers
on specific aspects of the CCA to be reviewed.

       In November 2002, the DTI announced its intention that a credit agreement
will be regulated by the CCA 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,  then any
loan or further  advance  originated  or  changed  such that a new  contract  is
entered into after this time, other than a regulated mortgage contract under the
FSMA (as  defined  below)  or other  exempt  agreement  under  the CCA,  will be
regulated  by the CCA.  Such loan or further  advance  will have to comply  with
requirements  as to licensing of  originators  and  brokers,  documentation  and
procedures of credit  agreements,  and (in so far as will be  applicable)  as to
pre-contract  disclosure.  If such loan or further  advance does not comply,  it
will be unenforceable against the borrower as described above.

       In December 2003, the DTI published a White Paper proposing amendments to
the CCA and to  secondary  legislation  made under it. In June  2004,  secondary
legislation was made on: (a) amending requirements as to documentation of credit
agreements,  coming  into  force  on 31st  May  2005,  or 31st  August  2005 for
agreements  given to the borrower for signature but not made before 31 May 2005;
(b)  pre-contract  disclosure,  coming  into  force on 31st May,  2005;  and (c)
replacing  the  formula for  calculating  the  maximum  amount  payable on early
settlement with a formula more favourable to the borrower,  coming into force on
31st  May,  2005 for new  agreements  or on 31st  May,  2007 or 31st  May,  2010
(depending on the term of the  agreement) for  agreements  existing  before 31st
May, 2005. Draft amendments to the CCA expected at the end of 2004 may include:

       (a)    removing    the    financial     limit,     save    for    certain
              business-to-business lending;

                                       54


       (b)    strengthening the licensing regime;

       (c)    reforming the law on extortionate credit, and in February 2004 the
              DTI   announced   its   intention   that  such  change  will  have
              retrospective effect on existing agreements; and

       (d)    introducing  alternative dispute resolution procedures outside the
              courts for consumer credit agreements.

       Further  amendments  to the CCA and further  secondary  legislation  made
under it are expected at an unspecified time.

       In the United Kingdom, regulation of residential mortgage business by the
FSA under the  Financial  Services  and Markets Act 2000 (the  "FSMA") came into
effect on 31 October 2004, the date known as "N(M)".  Entering into,  arranging,
advising on and administering  regulated mortgage contracts,  and agreeing to do
any of these things, are (subject to applicable exemptions) regulated activities
under the FSMA.

       A credit agreement is a regulated mortgage contract under the FSMA if, at
the time it is entered into on or after N(M):  (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% of that  land is  used,  or is
intended to be used, as or in connection  with a dwelling by the borrower or (in
case of credit  provided to trustees) by an individual  who is a beneficiary  of
the trust, or by a related person.

       The main effects are that, unless an exclusion or exemption applies:  (a)
each entity carrying on a regulated  mortgage activity has to hold authorisation
and permission from the FSA to carry on that activity;  and (b) generally,  each
financial  promotion  relating to a regulated mortgage contract has to be issued
or approved by a person holding  authorisation  and permission  from the FSA. If
requirements as to authorisation  and permission of lenders and brokers or as to
issue and approval of advertisements are not complied with, a regulated mortgage
contract will be unenforceable  against the borrower except with the approval of
a court. An unauthorised  person who administers a regulated  mortgage  contract
entered into on or after N(M) may commit a criminal  offence,  but this will not
render the contract unenforceable against the borrower.

       The seller is required to hold, and holds,  authorisation  and permission
to enter into and to administer  and, where  applicable,  to advise on regulated
mortgage contracts.  Subject to any exemption,  brokers will be required to hold
authorisation  and  permission to arrange and,  where  applicable,  to advise on
regulated mortgage contracts.

       The  issuer  and  mortgages  trustee  are  not and do not  propose  to be
authorised  persons  under the FSMA.  The  issuer and  mortgages  trustee do not
require  authorisation  in  order to  acquire  legal  or  beneficial  title to a
regulated  mortgage  contract.  The issuer and mortgages trustee do not carry on
the  regulated  activity of  administering  in relation  to  regulated  mortgage
contracts by having them administered pursuant to an administration agreement by
an  entity  having  the  required  FSA  authorisation  and  permission.  If such
administration  agreement terminates,  however, the issuer and mortgages trustee
will 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 FSA authorisation and permission.  In addition,  from N(M) no variation
has been or will be made to the loans and no further advance has been or will be
made in relation  to a loan,  where it would  result in the  issuer,  Funding 1,
Funding 2 or the mortgages  trustee  arranging,  advising on,  administering  or
entering into a regulated mortgage contract or agreeing to carry on any of these
activities,  if the issuer,  Funding 1, Funding 2 or the mortgages trustee would
be required to be authorised under the FSMA to do so.

       The FSA Mortgages:  Conduct of Business Sourcebook  ("MCOB"),  which sets
out its rules for regulated mortgage  activities,  came into force on 31 October
2004. These rules cover,  inter alia,  certain  pre-origination  matters such as
financial   promotion  and  pre-application   illustrations,   pre-contract  and
start-of-contract and post-contract  disclosure,  contract changes, charges, and
arrears  and   repossessions.   FSA  rules  for  prudential  and   authorisation
requirements for mortgage firms and insurance intermediaries,  and for extending
the  appointed  representatives  regime,  came into force on 31 October 2004 for
mortgages, and will come into force on 14 January 2005 for general insurance.

                                       55


       A borrower who is a private  person is entitled to claim damages for loss
suffered  as a result of any  contravention  by an  authorised  person of an FSA
rule,  and may set-off the amount of the claim  against the amount  owing by the
borrower  under  the loan or any  other  loan  that the  borrower  has taken (or
exercise  analogous  rights in Scotland).  Any such set-off may adversely affect
our ability to make payments on the issuer notes.

       So as to avoid dual regulation,  regulated mortgage contracts will not be
regulated by the CCA. This exemption only affects credit  agreements  made on or
after N(M), and credit agreements made before N(M) but subsequently changed such
that a new contract is entered into on or after N(M) and constitutes a regulated
mortgage  contract.  A court  order under  section  126 of the CCA is,  however,
necessary  to enforce a mortgage  securing a regulated  mortgage  contract  that
would, apart from this exemption, be regulated by the CCA or be treated as such.

       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  or  compliance  costs 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.

       Prior  to  N(M),  in the  United  Kingdom,  self-regulation  of  mortgage
business  existed under the Mortgage Code (the "CML CODE") issued by the Council
of Mortgage  Lenders (the "CML").  Halifax  subscribes to the CML Code and since
N(M),  as an  authorised  person,  is subject to the FSA  requirements  in MCOB.
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  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  required by the
FSA. UK lenders  generally were 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  original  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 not exceeding  euro
20,000 are 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 original  form,  mortgage loans which do not comply with these
requirements  may be  unenforceable.  Significantly,  in its original  form, 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.

       There has been significant opposition from the European Parliament to the
original form of the proposed directive.  On 13th February,  2004, the Committee
of Legal Affairs and the Internal  Market  published  the European  Parliament's
amendments  to the proposed  draft.  These  amendments  provide

                                       56


that (subject to certain  exceptions)  loans not exceeding  euro 100,000 will be
regulated, but that the proposed directive will not apply to any loan secured by
a mortgage on land, and will not apply to any loan  originated  before  national
implementing  legislation  comes into force.  On 20th April,  2004, the European
Parliament  voted on its first reading on the proposed  directive.  The European
Commission  is expected  to publish a further  re-drafted  form of the  proposed
directive  later in 2004 which,  it is understood,  will include equity release.
There are differences in opinion as to the extent to which mortgage loans should
be included in the scope of the proposed  directive,  which may be substantially
further amended before it is ultimately brought into effect.

       The  proposal  is  unlikely  to  come  into  force  before  2006  as  the
co-decision  procedure of the European  Parliament and of the Council,  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.

       Until the final text of the  directive  is decided and the details of the
United Kingdom  implementing  legislation are published,  it is not certain what
effect  the  adoption  and  implementation  of the  directive  would have 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 "1999  REGULATIONS"),  which,  together  with (in so far as
applicable) the Unfair Terms in Consumer  Contracts  Regulations  1994 (together
with the 1999  Regulations,  the "UTCCR"),  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 enjoin (or in Scotland interdict) a business from
              relying on unfair terms.

       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
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 or any other loan that the borrower has taken.  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  the  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.  The FSA has agreed
with the OFT to take responsibility for the enforcement of the UTCCR in mortgage
agreements.  It is  expected  that  the FSA  will  issue  guidance  on  interest
variation terms shortly.

       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 1999  Regulations
into a single piece of legislation  and a final report,  together

                                       57


with a bill on unfair terms,  is expected in December 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.

       No  assurance  can be given  that  changes  in the 1999  Regulations,  if
enacted,  or changes to guidance on interest  variation terms, if adopted,  will
not 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.

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 activities and transactions under
its jurisdiction 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'
mortgage by reference  to HVR 2 from the date when  Halifax  should have granted
their request in March 2001,  refund any overpayments and pay (pound)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
(pound)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 (pound)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

                                       58


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.

       As the Financial  Ombudsman  Service is required to make decisions on the
basis of, among other things, the principles of fairness,  it is not possible to
predict how any future decision of the Financial  Ombudsman Service would affect
the ability of the issuer to repay the issuer notes.

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%, 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 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 and (in relation to the Scottish
loans) Scots law in effect as at the date of this prospectus.  We cannot provide
assurance  as to the  impact of any  possible  change to English or Scots law or
administrative practice in the United Kingdom after the date of this prospectus.

INSOLVENCY ACT 2000

       Significant changes to the UK insolvency regime have been enacted in past
years, 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

                                       59


turnover is not more than  (pound)5.6  million,  (ii) its balance sheet total is
not more than  (pound)2.8  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.  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  (pound)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 at the date
of filing for a moratorium has incurred a liability (including a present, future
or contingent  liability) of at least (pound)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.

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  (pound)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 (pound)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  appointment  of the
administrator

                                       60


proposed  by  the   directors   or  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' or company's  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  administration  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  "prescribed  part" is defined in The  Insolvency  Act 1986
(Prescribed Part) Order 2003 (SI 2003/ 2097) to be an amount equal to 50% of the
first  (pound)10,000  of floating charge  realisations  plus 20% of the floating
charge  realisations  thereafter,  provided  that  such  amount  may not  exceed
(pound)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
and the security created by the second supplemental Funding 1 deed of charge 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, beneficial ownership
of the issuer notes (other than the series 3 class A issuer notes in  definitive
registered form) will only be recorded in book-entry form with DTC, Euroclear or
Clearstream, Luxembourg. The lack of issuer notes (other than the series 3 class
A issuer notes in  definitive  registered  form) in physical  form could,  among
other things:

       *      result in payment  delays on such 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 such issuer  notes if issuer
              notes in physical  form are  required by the party  demanding  the
              pledge; and

       *      hinder  your  ability to resell  such 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

                                       61


       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 OR
PERMIT US TO REDEEM OR PURCHASE YOUR ISSUER NOTES

       The Basel  Committee  on Banking  Supervision  has issued  proposals  for
reform of the 1988  Capital  Accord and has  proposed a framework  which  places
enhanced  emphasis  on market  discipline  and  sensitivity  to risk.  The third
consultative  paper on the New Basel  Capital  Accord was issued on 29th  April,
2003,  with the  consultation  period ending on 31st July,  2003.  The Committee
announced  on 11th May,  2004 that it has achieved  consensus  on the  remaining
issues and published the text of the new framework on 26th June, 2004. This text
will serve as the basis for  national  rule-making  and  approval  processes  to
continue  and for banking  organisations  to  complete  their  preparations  for
implementation of the New Basel Capital Accord. The Committee  confirmed that it
is currently  intended that the various  approaches  under the New Basel Capital
Accord will be implemented in stages, some from year-end 2006; the most advanced
at year-end 2007.  Consequently,  you should consult your own advisers as to the
consequences  to and  effect on you of the  proposed  implementation  of the New
Basel Capital Accord.  The European  Commission issued its consultative paper on
the EU  Capital  Adequacy  Directive  ("CAD 3") on 14th July,  2004.  CAD 3 will
implement the New Basel Capital Accord in the EU capital adequacy  framework and
is proceeding on a parallel  track to the New Basel Capital  Accord.  If the New
Basel Capital  Accord is adopted in its current form  (including  via CAD 3) the
proposals  could  affect the risk  weighting  of the issuer  notes in respect of
certain  investors if those  investors  are  regulated in a manner which will be
affected by the proposals.

       We may, under certain circumstances relating to implementation of the New
Basel  Capital  Accord in the  United  Kingdom,  as  described  in  number  5(F)
(Redemption or purchase  following a regulatory event) in the section "TERMS AND
CONDITIONS OF THE OFFERED ISSUER  NOTES",  require you to sell your issuer notes
to us or redeem your issuer notes.


                                       62


                             US DOLLAR PRESENTATION

       Unless otherwise  stated in this  prospectus,  any translations of pounds
sterling into US dollars have been made at the rate of  [(pound)[__]=  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[__],  2005.  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 [TO BE UPDATED]



                                      PERIOD
                                       ENDED                      YEARS ENDED 31ST DECEMBER,
                                         [__]  -------------------------------------------------------------------
                                        2005           2004         2003          2002          2001          2000
                              ------------------------------------------------------------------------------------
                                                                                             
Last(1) ....................            [__]           [__]       1.7858        1.6100        1.4546        1.4930
Average(2) .................            [__]           [__]       1.6359        1.5038        1.4407        1.5160
High........................            [__]           [__]       1.7858        1.6100        1.5038        1.6537
Low.........................            [__]           [__]       1.5541        1.4082        1.3727        1.3977

- ------------------------
Notes:

(1)    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 daily exchange rate during the period.

Source: Bloomberg


                                       63


                                   THE ISSUER

INTRODUCTION

       The issuer was incorporated in England and Wales on 12 January, 2005
(registered number 05330776) and is a public limited company under the Companies
Act 1985. The authorised share capital of the issuer comprises 50,000 ordinary
shares of (pound)1 each. The issued share capital of the issuer comprises 50,000
ordinary shares of (pound)1 each, 49,998 of which are partly paid to .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
                              Guildhall Yard              purpose companies
                              London EC2V 5AE

SFM Directors (No. 2)         Blackwell House             Director of special
Limited.....................  Guildhall Yard              purpose companies
                              London EC2V 5AE

David Balai.................  HBOS Treasury Services plc  Head of Mortgage
                              33 Old Broad Street         Securitisation and
                              London EC2N 1HZ             Covered Bonds


       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.


                                       64


       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,  the making of 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[__],
2005:


                                                                         (POUND)
                                                               -----------------
                                                                          
AUTHORISED SHARE CAPITAL
Ordinary shares of (pound)1 each.............................          50,000.00
ISSUED SHARE CAPITAL
2 ordinary shares of (pound)1 each fully paid................               2.00
49,998 ordinary shares each one quarter paid.................          12,499.50
                                                               -----------------
                                                                       12,501.50
                                                               =================


       The  issuer  has  no  loan  capital,  term  loans,  other  borrowings  or
indebtedness or contingent liabilities or guarantees as at such date.

       There has been no material  change in the  capitalisation,  indebtedness,
guarantees or contingent liabilities of the issuer since such date.

       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.


                                       65


                                 USE OF PROCEEDS

       The net proceeds of the  issuance of the offered  issuer notes will equal
approximately  $[__] and  together  with the net proceeds of the series 3 issuer
notes,  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 issuer  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 partly  paid by the seller and partly paid by the
underwriters on the issuer's behalf, see "UNDERWRITING".


                                       66


                           HALIFAX PLC [TO BE UPDATED]

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 total  consolidated  assets of  (pound)419,981  million  at 30th
June, 2004. HBOS's consolidated profit on ordinary activities before tax for the
six months ended 30th June, 2004 was (pound)2,161 million.

       The seller had total  consolidated  assets of  (pound)159,787  million at
31st December,  2003. The seller's  consolidated  profit on ordinary  activities
before tax for the year ended 31st December, 2003 was (pound)1,213 million.

MORTGAGE BUSINESS

       The total  consolidated value of the seller's mortgage loans and advances
secured on residential  properties as at 31st December,  2003 was  approximately
(pound)128.1  billion,  compared with (pound)122.1  billion as at 31st December,
2002.

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 Halifax plc 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
insurance.  On 2nd January,  2001 the company began providing  underwriting  for
mortgage repayment  insurance offered by


                                       67


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.


                                       68


                                    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
(pound)1  each.  The issued  share  capital of Funding 1 comprises  one ordinary
share of (pound)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)         Blackwell House             Director of special
 Limited....................  Guildhall Yard              purpose companies
                              London EC2V 5AE

David Balai.................  HBOS Treasury Services plc  Head of Mortgage
                              33 Old Broad Street         Securitisation and
                              London EC2N 1HZ             Covered Bonds

       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 Funding 1 is: SFM Corporate  Services  Limited,
Blackwell House, Guildhall Yard, London EC2V 5AE.


                                       69


CAPITALISATION STATEMENT

       The following table shows the capitalisation of Funding 1 as at[o, 2005]:



                                                                         (POUND)
                                                               -----------------
                                                                          
AUTHORISED SHARE CAPITAL
Ordinary shares of  (pound)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
                                                               =================


       The  indebtedness of Funding 1 as at such date consists  entirely of term
advances  made to it by the  previous  issuers,  all of which  are  secured  and
unguaranteed.  The outstanding amounts of such term advances as of such date are
set out in note 19(c)(vii) of the notes to the financial statements of Funding 1
set out in Appendix D.

       Other than such term advances, Funding 1 has no loan capital, term loans,
other  borrowings or indebtedness or contingent  liabilities or guarantees as at
such date.

       Other than in connection  with the issuance of the fourth issuer notes on
12th March, 2004 and the fifth issuer notes on 22nd July, 2004 there has been no
material change in the capitalisation, indebtedness or contingent liabilities or
guarantees of Funding 1 since 31st December, 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 funds and the Funding 1 liquidity facility.

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.


                                       70


                              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 (pound)2  divided into 2
ordinary shares of (pound)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 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, Wales and Scotland;

       *      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,  registering  as a data user
under  the Data  Protection  (Jersey)  Law  1987 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 Mortgage
                              33 Old Broad Street         Securitisation and
                              London EC2N 1HZ             Covered Bonds


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

       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.

                                       71


                                    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 (pound)100  divided into 100
ordinary  shares of (pound)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 seller does not
own directly or indirectly any of the share capital of Holdings.

       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)         Blackwell House             Director of special
Limited                       Guildhall Yard              purpose companies
                              London EC2V 5AE

David Balai                   HBOS Treasury               Head of Mortgage
                              Services plc                Securitisation and
                              33 Old Broad Street         Covered Bonds
                              London EC2N 1HZ


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


                                       72


       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
Claudia Wallace                                           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
Claudia Wallace                                           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.


                                       73


                             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 (pound)1 each. The issued share capital of the
post-enforcement  call option holder  comprises one ordinary  share of (pound)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)         Blackwell House             Director of special
Limited                       Guildhall Yard              purpose companies
                              London EC2V 5AE

David Balai                   HBOS Treasury               Head of Mortgage
                              Services plc                Securitisation and
                              33 Old Broad Street         Covered Bonds
                              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.



                                       74


            THE ISSUER SWAP PROVIDERS [TO BE INSERTED UPON SELECTION]

       The information  contained in this section of the 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.


                                       75


            THE FUNDING 1 LIQUIDITY FACILITY PROVIDER [TO BE UPDATED]

       JPMorgan Chase Bank is a wholly owned bank subsidiary of JPMorgan 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,  2004,  JPMorgan  Chase Bank had total  assets of
$654.6  billion,  total net loans of $184.8  billion,  total  deposits of $341.7
billion,  and total stockholder's  equity of $37.5 billion. As of 31st December,
2003, JPMorgan Chase Bank had total assets of $628.7 billion, total net loans of
$181.1 billion, total deposits of $326.7 billion, and total stockholder's equity
of $37.5 billion.

       Effective  1st July,  2004,  Bank One  Corporation  merged  with and into
JPMorgan Chase & Co., the surviving  corporation in the merger,  pursuant to the
Agreement and Plan of Merger dated as of 14th January, 2004. On 20th July, 2004,
J.P.  Morgan  Chase & Co.  changed its name to  JPMorgan  Chase & Co. The change
eliminated  the  periods  and space in  JPMorgan so that the style of the formal
name of the company is now  consistent  with the style used in  referring to the
JPMorgan Chase brand.

       Additional information,  including the most recent Form 10-K for the year
ended  31st  December,  2003 of  JPMorgan  Chase & Co.  and  additional  annual,
quarterly and current reports filed with the Securities and Exchange  Commission
by  JPMorgan  Chase & Co., as they become  available,  may be obtained  from the
Securities  and Exchange  Commission's  Internet site  (http://www.sec.gov),  or
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,  JPMorgan
Chase & Co., 270 Park Avenue, New York, New York 10017.

       The information in the preceding three 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.  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 above is
correct as of any time subsequent to its date.


                                       76


             DESCRIPTION OF THE PREVIOUS ISSUERS, THE PREVIOUS NOTES

                       AND THE PREVIOUS INTERCOMPANY LOANS

       The previous  issuers 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 the 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.


                                       77



                       SERIES OF PREVIOUS NOTES ISSUED BY
                         PERMANENT FINANCING (NO. 1) PLC



                                            SERIES 1*    SERIES 1*     SERIES 1*       SERIES 2     SERIES 2        SERIES 2
                                              CLASS A      CLASS B       CLASS C        CLASS A      CLASS B         CLASS C
                                         ------------  -----------  ------------  -------------  -----------  --------------

                                                                                                       
Initial principal amount:..............  $750,000,000  $26,000,000   $26,000,000   $750,000,000  $26,000,000     $26,000,000
Interest rate:.........................     One-month  Three-month   Three-month     4.20% p.a.  Three-month     Three-month
                                            USD-LIBOR    USD-LIBOR     USD-LIBOR                   USD-LIBOR       USD-LIBOR
                                             + margin     + margin      + margin                    + margin        + margin
Margin:................................   -0.02% p.a.   0.27% p.a.    1.05% p.a.            N/A   0.28% p.a.      1.18% p.a.
Until interest payment date falling in:     June 2003    June 2007     June 2007      June 2005    June 2007       June 2007
                                                                                    Three-month
                                                                                      USD-LIBOR
And thereafter:........................           N/A   0.54% p.a.    2.05% p.a.         +0.16%   0.56% p.a.      2.18% p.a.
Initial interest periods:..............       Monthly    Quarterly     Quarterly  Semi-annually    Quarterly       Quarterly
Alternative interest periods:..........     Quarterly          N/A           N/A      Quarterly          N/A             N/A
Issuance date:.........................     June 2002    June 2002     June 2002      June 2002    June 2002       June 2002
Scheduled redemption date(s):..........     June 2003          N/A           N/A      June 2005          N/A             N/A
Final maturity date:...................     June 2003    June 2042     June 2042      June 2007    June 2042       June 2042
Ratings as at 14th June, 2002
(S&P/ Moody's/Fitch):..................  A-1+/P-1/F1+    AA/Aa3/AA  BBB/Baa2/BBB    AAA/Aaa/AAA    AA/Aa3/AA    BBB/Baa2/BBB
Ratings as at [__], 2005
(S&P/Moody's/Fitch):...................           N/A          N/A           N/A  [AAA/Aaa/AAA]  [AA/Aa3/AA]  [BBB/Baa2/BBB]



                                               SERIES 3     SERIES 3        SERIES 3        SERIES 4            SERIES 4
                                                CLASS A      CLASS B         CLASS C        CLASS A1            CLASS A2
                                         --------------  -----------  --------------  --------------  ------------------

                                                                                                      
Initial principal amount:..............  $1,100,000,000  $38,500,000     $38,500,000  [e]750,000,000  [GBP]1,000,000,000
Interest rate:.........................     Three-month  Three-month     Three-month      5.10% p.a.         Three-month
                                              USD-LIBOR    USD-LIBOR       USD-LIBOR                      sterling LIBOR
                                               + margin     + margin        + margin                            + margin
Margin:................................     0.125% p.a.   0.30% p.a.      1.20% p.a.             N/A          0.18% p.a.
Until interest payment date falling in:             N/A    June 2007       June 2007       June 2007           June 2007


And thereafter:........................             N/A   0.60% p.a.      2.20% p.a.      0.20% p.a.          0.36% p.a.
Initial interest periods:..............       Quarterly    Quarterly       Quarterly        Annually           Quarterly
Alternative interest periods:..........             N/A          N/A             N/A       Quarterly                 N/A
Issuance date:.........................       June 2002    June 2002       June 2002       June 2002           June 2002
Scheduled redemption date(s):..........   December 2005          N/A             N/A       June 2007                 N/A
Final maturity date:...................   December 2007    June 2042       June 2042       June 2009           June 2042
Ratings as at 14th June, 2002
(S&P/ Moody's/Fitch):..................    AAA /Aaa/AAA    AA/Aa3/AA    BBB/Baa2/BBB     AAA/Aaa/AAA        AAA /Aaa/AAA
Ratings as at [__], 2005
(S&P/Moody's/Fitch):...................  [AAA /Aaa/AAA]  [AA/Aa3/AA]  [BBB/Baa2/BBB]   [AAA/Aaa/AAA]      [AAA /Aaa/AAA]



                                                SERIES 4         SERIES 4
                                                 CLASS B          CLASS C
                                         ---------------  ---------------

                                                                
Initial principal amount:..............  [GBP]52,000,000  [GBP]52,000,000
Interest rate:.........................      Three-month      Three-month
                                          sterling LIBOR   sterling LIBOR
                                                + margin         + margin
Margin:................................       0.30% p.a.       1.20% p.a.
Until interest payment date falling in:        June 2007        June 2007


And thereafter:........................       0.60% p.a.       2.20% p.a.
Initial interest periods:..............        Quarterly        Quarterly
Alternative interest periods:..........              N/A              N/A
Issuance date:.........................        June 2002        June 2002
Scheduled redemption date(s):..........              N/A              N/A
Final maturity date:...................        June 2042        June 2042
Ratings as at 14th June, 2002
(S&P/ Moody's/Fitch):..................        AA/Aa3/AA     BBB/Baa2/BBB
Ratings as at [__], 2005
(S&P/Moody's/Fitch):...................      [AA/Aa3/AA]   [BBB/Baa2/BBB]



* previously redeemed


                       SERIES OF PREVIOUS NOTES ISSUED BY
                         PERMANENT FINANCING (NO. 2) PLC



                                    SERIES 1*      SERIES 1*      SERIES 1*        SERIES 2       SERIES 2        SERIES 2
                                      CLASS A        CLASS B        CLASS C         CLASS A        CLASS B         CLASS C
                               --------------  -------------  -------------  --------------  -------------  --------------

                                                                                                     
Initial principal amount:....  $1,000,000,000    $34,000,000    $34,000,000  $1,750,000,000    $61,000,000     $61,000,000
Interest rate:...............       One-month    Three-month    Three-month     Three-month    Three-month     Three-month
                                    USD-LIBOR      USD-LIBOR      USD-LIBOR       USD-LIBOR      USD-LIBOR       USD-LIBOR
                                     - margin       + margin       + margin        + margin       + margin        + margin
Margin:......................           0.04%     0.23% p.a.      1.25% p.a      0.15% p.a.     0.33% p.a.      1.45% p.a.
Until interest payment date
falling in:..................             N/A  December 2008  December 2008   December 2008  December 2008   December 2008
And thereafter:..............             N/A          0.46%      2.25% p.a             N/A     0.66% p.a.      2.45% p.a.
Initial interest periods:....         Monthly      Quarterly      Quarterly       Quarterly      Quarterly       Quarterly
Alternative interest periods:       Quarterly            N/A            N/A       Quarterly            N/A             N/A
Issuance date:...............      March 2003     March 2003     March 2003      March 2003     March 2003      March 2003
Scheduled redemption date(s):      March 2004            N/A            N/A  September 2005            N/A             N/A

Final maturity date:.........      March 2004      June 2042      June 2042  September 2007      June 2042       June 2042
Ratings as at 6th March, 2003
(S&P/Moody's/Fitch):.........    A-1+/P-1/F1+       AA/Aa3AA    BBB/Baa2BBB     AAA/Aaa/AAA      AA/Aa3/AA    BBB/Baa2/BBB
Ratings as at [__], 2005
(S&P/Moody's/Fitch):.........             N/A            N/A            N/A   [AAA/Aaa/AAA]    [AA/Aa3/AA]  [BBB/Baa2/BBB]



                                       SERIES 3       SERIES 3        SERIES 3        SERIES 4       SERIES 4        SERIES 4
                                        CLASS A        CLASS B         CLASS C         CLASS A        CLASS B         CLASS C
                               ----------------  -------------  --------------  --------------  -------------  --------------

                                                                                                        
Initial principal amount:....  [e]1,250,000,000  [e]43,500,000   [e]43,500,000  $1,750,000,000  [e]56,500,000   [e]56,500,000
Interest rate:...............       Three-month    Three-month     Three-month     Three-month    Three-month     Three-month
                                        EURIBOR        EURIBOR         EURIBOR       USD-LIBOR        EURIBOR         EURIBOR
                                       + margin       + margin        + margin        + margin       + margin        + margin
Margin:......................        0.23% p.a.     0.43% p.a.      1.45% p.a.      0.22% p.a.     0.45% p.a.      1.45% p.a.
Until interest payment date
falling in:..................               N/A  December 2008   December 2008   December 2008  December 2008   December 2008
And thereafter:..............        0.46% p.a.     0.86% p.a.      2.45% p.a.             N/A     0.90% p.a.      2.45% p.a.
Initial interest periods:....         Quarterly      Quarterly       Quarterly       Quarterly      Quarterly       Quarterly
Alternative interest periods:               N/A            N/A             N/A             N/A            N/A             N/A
Issuance date:...............        March 2003     March 2003      March 2003      March 2003     March 2003      March 2003
Scheduled redemption date(s):    March 2006 and            N/A             N/A   December 2007            N/A             N/A
                                      June 2006
Final maturity date:.........     December 2032      June 2042       June 2042   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     AAA/Aaa/AAA      AA/Aa3/AA    BBB/Baa2/BBB
Ratings as at [__], 2005
(S&P/Moody's/Fitch):.........     [AAA/Aaa/AAA]    [AA/Aa3/AA]  [BBB/Baa2/BBB]   [AAA/Aaa/AAA]    [AA/Aa3/AA]  [BBB/Baa2/BBB]



                                       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:..................
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 [__], 2005
(S&P/Moody's/Fitch):.........     [AAA/Aaa/AAA]      [AA/Aa3/AA]   [BBB/Baa2/BBB]



* previously redeemed
                                       78


                       SERIES OF PREVIOUS NOTES ISSUED BY
                         PERMANENT FINANCING (NO. 3) PLC



                                               Series 1       SERIES 1        SERIES 1        SERIES 2       SERIES 2
                                                class A        CLASS B         CLASS C         CLASS A        CLASS B
                                         --------------  -------------  --------------  --------------  -------------

                                                                                                   
Initial principal amount:..............  $1,100,000,000    $38,000,000     $38,000,000  $1,700,000,000    $59,000,000
Interest rate:.........................       One-month    Three-month     Three-month     Three-month    Three-month
                                           USD- LIBOR -    USD-LIBOR +     USD-LIBOR +     USD-LIBOR +    USD-LIBOR +
                                                 margin         margin          margin          margin         margin
Margin:................................      0.04% p.a.     0.18% p.a.      0.95% p.a.      0.11% p.a.     0.25% p.a.
Until interest payment date falling in:             N/A  December 2010   December 2010             N/A  December 2010
And thereafter:........................             N/A     0.36% p.a.      1.90% p.a.             N/A     0.50% p.a.
Initial interest periods...............         Monthly      Quarterly       Quarterly       Quarterly      Quarterly
Alternative interest periods...........       Quarterly            N/A             N/A             N/A            N/A
Issuance date:.........................   November 2003  November 2003   November 2003   November 2003  November 2003
Scheduled redemption date(s):..........   December 2004            N/A             N/A  September 2006            N/A
Final maturity date:...................   December 2004      June 2042       June 2042  September 2010      June 2042
Ratings as at 25th November, 2003
(S&P/Moody's/Fitch):...................    A-1+/P-1/F1+      AA/Aa3/AA    BBB/Baa2/BBB     AAA/Aaa/AAA      AA/Aa3/AA
Rating as at [__], 2005
(S&P/Moody's/Fitch):...................  [A-1+/P-1/F1+]    [AA/Aa3/AA]  [BBB/Baa2/BBB]   [AAA/Aaa/AAA]    [AA/Aa3/AA]



                                               SERIES 2        SERIES 3       SERIES 3        SERIES 3        SERIES 4
                                                CLASS C         CLASS A        CLASS B         CLASS C        CLASS A1
                                         --------------  --------------  -------------  --------------  --------------

                                                                                                    
Initial principal amount:..............     $59,000,000  $1,500,000,000    $52,000,000     $52,000,000  [e]700,000,000
Interest rate:.........................     Three-month     Three-month    Three-month     Three-month     Three-month
                                            USD-LIBOR +     USD-LIBOR +    USD-LIBOR +     USD-LIBOR +       EURIBOR +
                                                 margin          margin         margin          margin          margin
Margin:................................      1.05% p.a.      0.18% p.a.     0.35% p.a.      1.15% p.a.      0.19% p.a.
Until interest payment date falling in:   December 2010   December 2010  December 2010   December 2010   December 2010
And thereafter:........................      2.05% p.a.      0.36% p.a.     0.70% p.a.      2.15% p.a.      0.38% p.a.
Initial interest periods...............       Quarterly       Quarterly      Quarterly       Quarterly       Quarterly
Alternative interest periods...........             N/A             N/A            N/A             N/A             N/A
Issuance date:.........................   November 2003   November 2003  November 2003   November 2003   November 2003
                                                          June 2008 and                                 March 2009 and
Scheduled redemption date(s):..........             N/A  September 2008            N/A             N/A       June 2009
Final maturity date:...................       June 2042  September 2033      June 2042       June 2042  September 2033
Ratings as at 25th November, 2003
(S&P/Moody's/Fitch):...................    BBB/Baa2/BBB     AAA/Aaa/AAA      AA/Aa3/AA    BBB/Baa2/BBB     AAA/Aaa/AAA
Rating as at [__], 2005
(S&P/Moody's/Fitch):...................  [BBB/Baa2/BBB]   [AAA/Aaa/AAA]    [AA/Aa3/AA]  [BBB/Baa2/BBB]   [AAA/Aaa/AAA]



                                                 SERIES 4       SERIES 4       SERIES 4                     SERIES 5       SERIES 5
                                                 CLASS A2        CLASS B        CLASS C                      CLASS A        CLASS B
                                         ----------------  -------------  -------------  ---------------------------  -------------

                                                                                                                 
Initial principal amount:..............  [GBP]750,000,000  [e]62,000,000  [e]62,000,000             [GBP]400,000,000  [e]20,000,000
Interest rate:.........................       Three-month    Three-month    Three-month                  5.521% p.a.    Three-month
                                         sterling LIBOR +      EURIBOR +      EURIBOR +                                   EURIBOR +
                                                   margin         margin         margin                                      margin
Margin:................................        0.19% p.a.          0.39%     1.18% p.a.                          N/A     0.45% p.a.
Until interest payment date falling in:     December 2010  December 2010  December 2010                December 2010  December 2010
                                                                                         Three-months sterling LIBOR
                                                                                                         + margin of
And thereafter:........................        0.38% p.a.     0.78% p.a.     2.18% p.a.                  0.434% p.a.     0.90% p.a.
Initial interest periods...............         Quarterly      Quarterly      Quarterly                     Annually      Quarterly
Alternative interest periods...........               N/A            N/A            N/A                     Annually            N/A
Issuance date:.........................     November 2003  November 2003  November 2003                November 2003  November 2003
                                           March 2009 and
Scheduled redemption date(s):..........         June 2009            N/A            N/A                          N/A            N/A
Final maturity date:...................    September 2033      June 2042      June 2042                    June 2042      June 2042
Ratings as at 25th November, 2003
(S&P/Moody's/Fitch):...................       AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB                  AAA/Aaa/AAA      AA/Aa3/AA
Rating as at [__], 2005
(S&P/Moody's/Fitch):...................     [AAA/Aaa/AAA]    [AA/Aa3/AA]    [AA/Aa3/AA]               [BBB/Baa2/BBB]  [AAA/Aaa/AAA]



                                              SERIES 5
                                               CLASS C
                                         -------------

                                                
Initial principal amount:..............  [e]20,000,000
Interest rate:.........................    Three-month
                                             EURIBOR +
                                                margin
Margin:................................     1.23% p.a.
Until interest payment date falling in:  December 2010
And thereafter:........................     2.23% p.a.
Initial interest periods...............      Quarterly
Alternative interest periods...........            N/A
Issuance date:.........................  November 2003
Scheduled redemption date(s):..........            N/A
Final maturity date:...................      June 2042
Ratings as at 25th November, 2003
(S&P/Moody's/Fitch):...................   BBB/Baa2/BBB
Rating as at [__], 2005
(S&P/Moody's/Fitch):...................    [AA/Aa3/AA]




                       SERIES OF PREVIOUS NOTES ISSUED BY
                         PERMANENT FINANCING (NO. 4) PLC



                                               Series 1     SERIES 1     SERIES 1        SERIES 2      SERIES 2     SERIES 2
                                                class A      CLASS B      CLASS M         CLASS A       CLASS B      CLASS M
                                         --------------  -----------  -----------  --------------  ------------  -----------

                                                                                                       
Initial principal amount:..............  $1,500,000,000  $78,100,000  $56,500,000  $2,400,000,000  $100,700,000  $59,900,000
Interest rate:.........................       One-month  Three-month  Three-month     Three-month   Three-month  Three-month
                                            USD-LIBOR -  USD-LIBOR +  USD-LIBOR +     USD-LIBOR +   USD-LIBOR +  USD-LIBOR +
                                                 margin       margin       margin          margin        margin       margin
Margin:................................       0.05% p.a    0.14% p.a    0.23% p.a       0.07% p.a     0.18% p.a    0.33% p.a
Until interest payment date falling in:             N/A   March 2011   March 2011             N/A    March 2011   March 2011
And thereafter:........................             N/A    0.28% p.a    0.46% p.a             N/A     0.36% p.a    0.66% p.a


Initial interest periods                        Monthly    Quarterly    Quarterly       Quarterly     Quarterly    Quarterly
Alternative interest periods...........       Quarterly          N/A          N/A             N/A           N/A          N/A
Issuance date:.........................      March 2004   March 2004   March 2004      March 2004    March 2004   March 2004
Scheduled redemption date(s):..........      March 2005          N/A          N/A      March 2007           N/A          N/A
Final maturity date:...................      March 2005    June 2042    June 2042      March 2009     June 2042    June 2042
Ratings as at 12th March, 2004
(S&P/Moody's/Fitch):...................    A-1+/P-1/F1+    AA/Aa3/AA       A/A2/A     AAA/Aaa/AAA     AA/Aa3/AA       A/A2/A
Rating as at [__], 2005
(S&P/Moody's/Fitch):...................  [A-1+/P-1/F1+]  [AA/Aa3/AA]     [A/A2/A]   [AAA/Aaa/AAA]   [AA/Aa3/AA]     [A/A2/A]



                                               SERIES 2        SERIES 3     SERIES 3     SERIES 3        SERIES 3
                                                CLASS C         CLASS A      CLASS B      CLASS M         CLASS C
                                         --------------  --------------  -----------  -----------  --------------

                                                                                               
Initial principal amount:..............     $82,200,000  $1,700,000,000  $75,800,000  $40,400,000     $55,400,000
Interest rate:.........................     Three-month     Three-month  Three-month  Three-month     Three-month
                                            USD-LIBOR +     USD-LIBOR +  USD-LIBOR +  USD-LIBOR +     USD-LIBOR +
                                                 margin          margin       margin       margin          margin
Margin:................................       0.72% p.a       0.14% p.a    0.23% p.a    0.37% p.a       0.80% p.a
Until interest payment date falling in:      March 2011      March 2011   March 2011   March 2011      March 2011
And thereafter:........................       1.44% p.a       0.28% p.a    0.46% p.a    0.74% p.a       1.60% p.a


Initial interest periods                      Quarterly       Quarterly    Quarterly    Quarterly       Quarterly
Alternative interest periods...........             N/A             N/A          N/A          N/A             N/A
Issuance date:.........................      March 2004      March 2004   March 2004   March 2004      March 2004
                                                          December 2008
Scheduled redemption date(s):..........             N/A  and March 2009          N/A          N/A             N/A
Final maturity date:...................       June 2042      March 2024    June 2042    June 2042       June 2042
Ratings as at 12th March, 2004
(S&P/Moody's/Fitch):...................    BBB/Baa2/BBB     AAA/Aaa/AAA    AA/Aa3/AA       A/A2/A    BBB/Baa2/BBB
Rating as at [__], 2005
(S&P/Moody's/Fitch):...................  [BBB/Baa2/BBB]   [AAA/Aaa/AAA]  [AA/Aa3/AA]     [A/A2/A]  [BBB/Baa2/BBB]



                                                                 SERIES 4       SERIES 4       SERIES 4        SERIES 5
                                                                  CLASS A        CLASS B        CLASS M        CLASS A1
                                         --------------------------------  -------------  -------------  --------------

                                                                                                        
Initial principal amount:..............                  [e]1,500,000,000  [e]85,000,000  [e]62,500,000  [e]750,000,000
Interest rate:.........................                       Three-month    Three-month    Three-month     3.9615% p.a
                                                                EURIBOR +      EURIBOR +      EURIBOR +
                                                                   margin         margin         margin
Margin:................................                         0.15% p.a      0.28% p.a      0.45% p.a             N/A
Until interest payment date falling in:                        March 2011     March 2011     March 2011      March 2011
And thereafter:........................                         0.30% p.a      0.56% p.a      0.90% p.a     Three-month
                                                                                                                EURIBOR
                                                                                                             +0.38% p.a
Initial interest periods                                        Quarterly      Quarterly      Quarterly        Annually
Alternative interest periods...........                               N/A            N/A            N/A       Quarterly
Issuance date:.........................                        March 2004     March 2004     March 2004      March 2004
Scheduled redemption date(s):..........  September 2009 and December 2009            N/A            N/A             N/A
Final maturity date:...................                        March 2034      June 2042      June 2042       June 2042
Ratings as at 12th March, 2004
(S&P/Moody's/Fitch):...................                       AAA/Aaa/AAA      AA/Aa3/AA         A/A2/A     AAA/Aaa/AAA
Rating as at [__], 2005
(S&P/Moody's/Fitch):...................                     [AAA/Aaa/AAA]    [AA/Aa3/AA]       [A/A2/A]  [AAA/Aaa/AA]A]



                                                   SERIES 5         SERIES 5         SERIES 5         SERIES 5
                                                   CLASS A2          CLASS B          CLASS M          CLASS C
                                         ------------------  ---------------  ---------------  ---------------

                                                                                               
Initial principal amount:..............  [GBP]1,100,000,000  [GBP]43,000,000  [GBP]32,000,000  [GBP]54,000,000
Interest rate:.........................         Three-month      Three-month      Three-month      Three-month
                                             sterling LIBOR   sterling LIBOR   sterling LIBOR   sterling LIBOR
                                                   + margin         + margin         + margin         + margin
Margin:................................           0.17% p.a        0.33% p.a        0.50% p.a        0.90% p.a
Until interest payment date falling in:          March 2011       March 2011       March 2011       March 2011
And thereafter:........................           0.34% p.a        0.66% p.a        1.00% p.a        1.80% p.a


Initial interest periods                          Quarterly        Quarterly        Quarterly        Quarterly
Alternative interest periods...........                 N/A              N/A              N/A              N/A
Issuance date:.........................          March 2004       March 2004       March 2004       March 2004
Scheduled redemption date(s):..........                 N/A              N/A              N/A              N/A
Final maturity date:...................           June 2042        June 2042        June 2042        June 2042
Ratings as at 12th March, 2004
(S&P/Moody's/Fitch):...................         AAA/Aaa/AAA        AA/Aa3/AA           A/A2/A     BBB/Baa2/BBB
Rating as at [__], 2005
(S&P/Moody's/Fitch):...................       [AAA/Aaa/AAA]      [AA/Aa3/AA]         [A/A2/A]   [BBB/Baa2/BBB]



                                       79


       SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT FINANCING (NO. 5) PLC



                                                          SERIES 1     SERIES 1        SERIES 1        SERIES 2     SERIES 2
                                                           CLASS A      CLASS B         CLASS C         CLASS A      CLASS B
                                                    --------------  -----------  --------------  --------------  -----------

                                                                                                          
Initial principal amount:.........................  $1,250,000,000  $53,000,000     $44,000,000  $1,300,000,000  $56,400,000
Interest rate:....................................       One-month  Three-month     Three-month     Three-month  Three-month
                                                         USD-LIBOR  USD-LIBOR +     USD-LIBOR +     USD-LIBOR +  USD-LIBOR +
                                                         -- margin       margin          margin          margin       margin
Margin:...........................................          -0.02%        0.14%           0.50%           0.11%        0.18%
Until interest payment date falling in:...........             N/A    June 2011       June 2011             N/A    June 2011
And thereafter:...................................             N/A        0.28%           1.00%             N/A        0.36%






Initial interest periods..........................         Monthly    Quarterly       Quarterly       Quarterly    Quarterly
Alternative interest periods......................       Quarterly          N/A             N/A             N/A          N/A
Issuance date:....................................       July 2004    July 2004       July 2004       July 2004    July 2004
                                                                                                 December 2006,
                                                                                                    March 2007,
                                                                                                  June 2007 and
Scheduled redemption date(s):.....................       June 2005          N/A             N/A  September 2007          N/A
Final maturity date:..............................       June 2005    June 2042       June 2042       June 2011    June 2042
Ratings as at 19th July, 2004 (S&P/Moody's/Fitch):    A-1+/P-1/F1+    AA/Aa3/AA    BBB/Baa2/BBB     AAA/Aaa/AAA    AA/Aa3/AA
Rating as at [__], 2005
(S&P/Moody's/Fitch):..............................  [A-1+/P-1/F1+]  [AA/Aa3/AA]  [BBB/Baa2/BBB]   [AAA/Aaa/AAA]  [AA/Aa3/AA]



                                                          SERIES 2        SERIES 3     SERIES 3        SERIES 3           SERIES 4
                                                           CLASS C         CLASS A      CLASS B         CLASS C            CLASS A
                                                    --------------  --------------  -----------  --------------  -----------------

                                                                                                                
Initial principal amount:.........................     $46,200,000    $750,000,000  $32,500,000     $27,000,000   [e]1,000,000,000
Interest rate:....................................     Three-month     Three-month  Three-month     Three-month        Three-month
                                                       USD-LIBOR +     USD-LIBOR +  USD-LIBOR +     USD-LIBOR +          EURIBOR +
                                                            margin          margin       margin          margin             margin
Margin:...........................................           0.65%           0.16%        0.26%           0.82%              0.17%
Until interest payment date falling in:...........       June 2011       June 2011    June 2011       June 2011          June 2011
And thereafter:...................................           1.30%           0.32%        0.52%           1.64%              0.34%






Initial interest periods..........................       Quarterly       Quarterly    Quarterly       Quarterly          Quarterly
Alternative interest periods......................             N/A             N/A          N/A             N/A                N/A
Issuance date:....................................       July 2004       July 2004    July 2004       July 2004          July 2004
                                                                    March 2009 and                                  September 2009
Scheduled redemption date(s):.....................             N/A       June 2009          N/A             N/A  and December 2009
Final maturity date:..............................       June 2042       June 2034    June 2042       June 2042          June 2042
Ratings as at 19th July, 2004 (S&P/Moody's/Fitch):    BBB/Baa2/BBB     AAA/Aaa/AAA    AA/Aa3/AA    BBB/Baa2/BBB        AAA/Aaa/AAA
Rating as at [__], 2005
(S&P/Moody's/Fitch):..............................  [BBB/Baa2/BBB]   [AAA/Aaa/AAA]  [AA/Aa3/AA]  [BBB/Baa2/BBB]      [AAA/Aaa/AAA]



                                                         SERIES 4        SERIES 4              SERIES 5          SERIES 5
                                                          CLASS B         CLASS C              CLASS A1          CLASS A2
                                                    -------------  --------------  --------------------  ----------------

                                                                                                          
Initial principal amount:.........................  [e]43,500,000   [e]36,000,000      [GBP]500,000,000  [GBP]750,000,000
Interest rate:....................................    Three-month     Three-month                5.625%       Three-month
                                                        EURIBOR +       EURIBOR +                        sterling LIBOR +
                                                           margin          margin                                  margin
Margin:...........................................          0.33%           0.78%                   N/A             0.19%
Until interest payment date falling in:...........      June 2011       June 2011             June 2009         June 2011
And thereafter:...................................          0.66%           1.56%           Three-month             0.38%
                                                                                         sterling LIBOR
                                                                                             +0.16% (or
                                                                                       +0.32% after the
                                                                                       interest payment
                                                                                   date falling in June
                                                                                                   2011
Initial interest periods..........................      Quarterly       Quarterly         Semi-annually         Quarterly
Alternative interest periods......................            N/A             N/A             Quarterly               N/A
Issuance date:....................................      July 2004       July 2004             July 2004         July 2004
Scheduled redemption date(s):.....................            N/A             N/A                   N/A               N/A
Final maturity date:..............................      June 2042       June 2042             June 2042         June 2042
Ratings as at 19th July, 2004 (S&P/Moody's/Fitch):      AA/Aa3/AA    BBB/Baa2/BBB           AAA/Aaa/AAA       AAA/Aaa/AAA
Rating as at [__], 2005
(S&P/Moody's/Fitch):..............................    [AA/Aa3/AA]  [BBB/Baa2/BBB]         [AAA/Aaa/AAA]     [AAA/Aaa/AAA]



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

                                                                             
Initial principal amount:.........................   [GBP]47,000,000   [GBP]39,000,000
Interest rate:....................................       Three-month       Three-month
                                                    sterling LIBOR +  sterling LIBOR +
                                                              margin            margin
Margin:...........................................             0.35%             0.85%
Until interest payment date falling in:...........         June 2011         June 2011
And thereafter:...................................             0.70%             1.70%






Initial interest periods..........................         Quarterly         Quarterly
Alternative interest periods......................               N/A               N/A
Issuance date:....................................         July 2004         July 2004
Scheduled redemption date(s):.....................               N/A               N/A
Final maturity date:..............................         June 2042         June 2042
Ratings as at 19th July, 2004 (S&P/Moody's/Fitch):         AA/Aa3/AA      BBB/Baa2/BBB
Rating as at [__], 2005
(S&P/Moody's/Fitch):..............................       [AA/Aa3/AA]    [BBB/Baa2/BBB]



                                       80


       SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT FINANCING (NO. 6) PLC



                                                    Series 1        SERIES 1        SERIES 1
                                                     class A         CLASS B         CLASS C
                                              --------------  --------------  --------------

                                                                                
Initial principal amount:...................  $1,000,000,000     $35,800,000     $34,700,000
Interest rate:..............................       One-month     Three-month     Three-month
                                                USD- LIBOR -     USD-LIBOR +     USD-LIBOR +
                                                      margin          margin          margin
Margin:.....................................      0.03% p.a.      0.10% p.a.      0.70% p.a.
Until interest payment date falling in:.....             N/A  September 2011  September 2011
And thereafter:.............................             N/A      0.20% p.a.      0.70% p.a.
Initial interest periods....................         Monthly       Quarterly       Quarterly
Alternative interest periods................       Quarterly             N/A             N/A
Issuance date:..............................   November 2004   November 2004   November 2004
Scheduled redemption date(s):...............  September 2005             N/A             N/A
Final maturity date:........................  September 2005       June 2042       June 2042
Ratings as at 5th November, 2004
(S&P/Moody's/Fitch):........................    A-1+/P-1/F1+       AA/Aa3/AA    BBB/Baa2/BBB
Rating as at [__], 2005 (S&P/Moody's/Fitch):  [A-1+/P-1/F1+]     [AA/Aa3/AA]  [BBB/Baa2/BBB]



                                                      SERIES 2        SERIES 2        SERIES 2
                                                       CLASS A         CLASS B         CLASS C
                                              ----------------  --------------  --------------

                                                                                  
Initial principal amount:...................    $1,000,000,000     $59,000,000     $59,000,000
Interest rate:..............................       Three-month     Three-month     Three-month
                                                   USD-LIBOR +     USD-LIBOR +     USD-LIBOR +
                                                        margin          margin          margin
Margin:.....................................        0.09% p.a.      0.14% p.a.      0.45% p.a.
Until interest payment date falling in:.....    September 2011  September 2011  September 2011
And thereafter:.............................        0.18% p.a.      0.28% p.a.      0.90% p.a.
Initial interest periods....................         Quarterly       Quarterly       Quarterly
Alternative interest periods................               N/A             N/A             N/A
Issuance date:..............................     November 2004   November 2004   November 2004
                                                  March, June,
                                                 September and
Scheduled redemption date(s):...............     December 2007             N/A             N/A
Final maturity date:........................     December 2011       June 2042       June 2042
Ratings as at 5th November, 2004
(S&P/Moody's/Fitch):........................       AAA/Aaa/AAA       AA/Aa3/AA    BBB/Baa2/BBB
Rating as at [__], 2005 (S&P/Moody's/Fitch):     [AAA/Aaa/AAA]     [AA/Aa3/AA]  [BBB/Baa2/BBB]



                                                        SERIES 3          SERIES 3          SERIES 3           SERIES 4
                                                         CLASS A           CLASS B           CLASS C            CLASS A
                                              ------------------  ----------------  ----------------  -----------------

                                                                                                        
Initial principal amount:...................  [GBP]1,000,000,000   [GBP]35,300,000   [GBP]34,200,000     [e]750,000,000
Interest rate:..............................         Three-month       Three-month       Three-month        Three-month
                                                sterling-LIBOR +  sterling-LIBOR +  sterling-LIBOR +          EURIBOR +
                                                          margin            margin            margin             margin
Margin:.....................................         0.125% p.a.        0.23% p.a.        0.68% p.a.         0.14% p.a.
Until interest payment date falling in:.....      September 2011    September 2011    September 2011     September 2011
And thereafter:.............................          0.25% p.a.        0.46% p.a.        1.36% p.a.         0.28% p.a.
Initial interest periods....................           Quarterly         Quarterly         Quarterly          Quarterly
Alternative interest periods................                 N/A               N/A               N/A                N/A
Issuance date:..............................       November 2004     November 2004     November 2004      November 2004
                                                   December 2007
                                                 and March, June
                                                   and September                                          December 2009
Scheduled redemption date(s):...............                2008               N/A               N/A     and March 2010
Final maturity date:........................      September 2032         June 2042         June 2042          June 2042
Ratings as at 5th November, 2004
(S&P/Moody's/Fitch):........................         AAA/Aaa/AAA         AA/Aa3/AA      BBB/Baa2/BBB        AAA/Aaa/AAA
Rating as at [__], 2005 (S&P/Moody's/Fitch):       [AAA/Aaa/AAA]       [AA/Aa3/AA]    [BBB/Baa2/BBB]      [AAA/Aaa/AAA]



                                                    SERIES 4         SERIES 4          SERIES 5          SERIES 5          SERIES 5
                                                     CLASS B          CLASS C          CLASS A1          CLASS A2           CLASS B
                                              --------------  ---------------  ----------------  ----------------  ----------------

                                                                                                                 
Initial principal amount:...................   [e]26,100,000    [e]25,300,000  [GBP]500,000,000  [GBP]500,000,000     [e]20,000,000
Interest rate:..............................     Three-month      Three-month      Three-month.       Three-month       Three-month
                                                   EURIBOR +        EURIBOR +  sterling LIBOR +  sterling LIBOR +  sterling LIBOR +
                                                      margin           margin            margin            Margin            margin
Margin:.....................................           0.23%       0.68% p.a.        0.15% p.a.        0.16% p.a.        0.31% p.a.
Until interest payment date falling in:.....  September 2011   September 2011    September 2011    September 2011    September 2011
And thereafter:.............................      0.46% p.a.       1.36% p.a.        0.30% p.a.         0.32% p.a        0.62% p.a.
Initial interest periods....................       Quarterly        Quarterly         Quarterly         Quarterly         Quarterly
Alternative interest periods................             N/A              N/A               N/A               N/A               N/A
Issuance date:..............................   November 2004    November 2004     November 2004     November 2004     November 2004
Scheduled redemption date(s):...............             N/A              N/A               N/A               N/A               N/A
Final maturity date:........................       June 2042        June 2042         June 2042         June 2042         June 2042
Ratings as at 5th November, 2004
(S&P/Moody's/Fitch):........................       AA/Aa3/AA     BBB/Baa2/BBB       AAA/Aaa/AAA       AAA/Aaa/AAA         AA/Aa3/AA
Rating as at [__], 2005 (S&P/Moody's/Fitch):     [AA/Aa3/AA]  [BBB/Baa2/BBB]]     [AAA/Aaa/AAA]      [AAA/Aaa/AAA       [AA/Aa3/AA]



                                                      SERIES 5
                                                       CLASS C
                                              ----------------

                                                        
Initial principal amount:...................     [e]20,000,000
Interest rate:..............................       Three-month
                                              sterling LIBOR +
                                                        margin
Margin:.....................................        0.80% p.a.
Until interest payment date falling in:.....    September 2011
And thereafter:.............................        1.60% p.a.
Initial interest periods....................         Quarterly
Alternative interest periods................               N/A
Issuance date:..............................     November 2004
Scheduled redemption date(s):...............               N/A
Final maturity date:........................         June 2042
Ratings as at 5th November, 2004
(S&P/Moody's/Fitch):........................      BBB/Baa2/BBB
Rating as at [__], 2005 (S&P/Moody's/Fitch):    [BBB/Baa2/BBB]




                                       81



Each previous issuer issued its previous notes to the previous noteholders and
entered into a previous intercompany loan with Funding 1. Funding 1 used most of
the proceeds of the previous intercompany loans to pay the seller for the
initial loans and additional loans (and their related security) sold by the
seller to the mortgages trustee or to pay consideration to the seller for an
increase in Funding 1's share in the mortgages trust.

      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 issuer's 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:

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



                                 INITIAL                    STEPPED-UP                                    PRINCIPAL
               DESIGNATED       INTEREST                      INTEREST                                       AMOUNT
                                    RATE                          RATE
                     TERM      PER ANNUM                     PER ANNUM      SCHEDULED          FINAL    OUTSTANDING
                                                                                                                 AS
                  ADVANCE         (LIBOR                        (LIBOR      REPAYMENT      REPAYMENT       AT [__],,
SERIES NAME        RATING    PLUS/MINUS)   STEP-UP DATE    PLUS/MINUS)           DATE           DATE           2005
                                                                                           

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

Series 1*...          AAA      -0.04030%            N/A            N/A      June 2003      June 2003             (pound)0
Series 1*...           AA      +0.28760%      June 2007      +0.81760%            N/A      June 2042             (pound)0
Series 1*...          BBB      +1.13060%      June 2007      +2.39060%            N/A      June 2042             (pound)0
Series 2....          AAA      +0.16834%            N/A            N/A      June 2005      June 2007   (pound)509,614,731
Series 2....           AA      +0.29420%      June 2007      +0.83420%            N/A      June 2042    (pound)17,666,644
Series 2....          BBB      +1.26850%      June 2007      +2.52850%            N/A      June 2042    (pound)17,666,644
Series 3....          AAA      +0.12810%            N/A            N/A  December 2005  December 2007   (pound)748,299,320
Series 3....           AA      +0.33100%      June 2007      +0.89100%            N/A      June 2042    (pound)26,190,476
Series 3....          BBB      +1.27940%      June 2007      +2.53940%            N/A      June 2042    (pound)26,190,476
Series 4A1..          AAA      +0.22000%            N/A            N/A      June 2007      June 2009   (pound)484,000,000
Series 4A2..          AAA      +0.18000%      June 2007      +0.36000%            N/A      June 2042 (pound)1,000,000,000
Series 4....           AA      +0.30000%      June 2007      +0.60000%            N/A      June 2042    (pound)52,000,000
Series 4....          BBB      +1.20000%      June 2007      +2.20000%            N/A      June 2042    (pound)52,000,000

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

Total.......                                                                                          (pound)2,933,628,291

                                                                                                      =============


* previously repaid

                                       82



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


                                 INITIAL                    STEPPED-UP
                                INTEREST                      INTEREST                                    PRINCIPAL
               DESIGNATED       RATE PER                      RATE PER                                       AMOUNT
                     TERM          ANNUM                         ANNUM      SCHEDULED          FINAL    OUTSTANDING
                  ADVANCE         (LIBOR                        (LIBOR      REPAYMENT      REPAYMENT      AS AT [__]
SERIES NAME        RATING    PLUS/MINUS)   STEP-UP DATE    PLUS/MINUS)           DATE           DATE           2005
                                                                                           
- ------------   ----------   ------------  -------------  -------------  -------------  -------------  -------------
Series 1*...          AAA      -0.04930%            N/A            N/A     March 2004     March 2004       (pound)0
Series 1*...           AA      +0.25050%  December 2008      +0.76100%            N/A      June 2042       (pound)0
Series 1*...          BBB      +1.36080%  December 2008      +2.62080%            N/A      June 2042       (pound)0
                                                                            September      September

Series 2....          AAA      +0.15830%            N/A            N/A           2005           2007  (pound)1,108,016,000
Series 2....           AA      +0.35660%  December 2008      +0.97320%            N/A      June 2042    (pound)38,622,000
Series 2....          BBB      +1.55060%  December 2008      +2.81060%            N/A      June 2042    (pound)38,622,000
                                                                           March 2006
                                                                                  and
Series 3....          AAA      +0.23310%  December 2008      +0.72620%      June 2006  December 2032   (pound)854,375,000
Series 3....           AA      +0.44595%  December 2008      +1.15190%            N/A      June 2042    (pound)29,732,000
Series 3....          BBB      +1.55880%  December 2008      +2.81880%            N/A      June 2042    (pound)29,732,000
Series 4....          AAA      +0.22360%            N/A            N/A  December 2007  December 2009  (pound)1,107,250,000
Series 4....           AA      +0.48380%  December 2008      +1.22760%            N/A      June 2042    (pound)38,644,000
Series 4....          BBB      +1.53690%  December 2008      +2.79690%            N/A      June 2042    (pound)38,644,000
Series 5....          AAA         +0.25%  December 2008         +0.50%            N/A      June 2042   (pound)750,000,000
Series 5....           AA         +0.45%  December 2008         +0.90%            N/A      June 2042    (pound)26,000,000
Series 5....          BBB         +1.45%  December 2008         +2.45%            N/A      June 2042    (pound)26,000,000

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

Total.......                                                                                          (pound)4,085,637,000

                                                                                                      =============


* previously repaid

PREVIOUS TERM ADVANCES OF PERMANENT FINANCING (NO. 3) PLC


                                  INITIAL                  STEPPED-UP

                                 INTEREST                    INTEREST                                     PRINCIPAL
                 DESIGNATED      RATE PER                    RATE PER                                        AMOUNT
                       TERM         ANNUM                       ANNUM       SCHEDULED          FINAL    OUTSTANDING
                    ADVANCE        (LIBOR                      (LIBOR       REPAYMENT      REPAYMENT     AS AT [__],
SERIES NAME          RATING   PLUS/MINUS)   STEP-UP DATE   PLUS/MINUS)           DATE           DATE           2005
                                                                                           
- ------------   ------------  ------------   ------------   ----------   -------------  -------------  -------------

Series 1....            AAA    - 0.04100%            N/A          N/A   December 2004  December 2004   (pound)658,500,000
Series 1....             AA     +0.20700%       December    +0.66400%             N/A      June 2042    (pound)22,900,000
                                                    2010
Series 1....            BBB     +1.09000%  December 2010    +2.09000%             N/A      June 2042    (pound)22,900,000
Series 2....            AAA     +0.12800%            N/A          N/A  September 2006           2010  (pound)1,018,000,000
Series 2....             AA     +0.28500%  December 2010    +0.82000%             N/A      June 2042    (pound)35,400,000
Series 2....            BBB     +1.21500%  December 2010    +2.21500%             N/A      June 2042    (pound)35,400,000
                                                                        June 2008 and
Series 3....            AAA     +0.20613%  December 2010    +0.66226%  September 2008 September 2033   (pound)898,250,000
Series 3....             AA     +0.41184%  December 2010    +1.07368%             N/A      June 2042    (pound)31,200,000
Series 3....            BBB     +1.27224%  December 2010    +2.27224%             N/A      June 2042    (pound)31,200,000
                                                                           March 2009      September
Series 4A1..            AAA     +0.21200%  December 2010    +0.67400%   and June 2009           2033   (pound)482,750,000
                                                                           March 2009      September
Series 4A2..            AAA     +0.19000%  December 2010    +0.38000%   and June 2009           2033   (pound)750,000,000
Series 4....             AA     +0.43450%  December 2010    +1.11900%            N/A      June 2042    (pound)42,850,000
Series 4....            BBB     +1.30400%  December 2010    +2.30400%            N/A      June 2042    (pound)42,850,000
Series 5....            AAA     +0.21700%  December 2010    +0.43400%            N/A      June 2042   (pound)400,000,000
Series 5....             AA     +0.51022%  December 2010    +1.27044%            N/A      June 2042    (pound)13,900,000
Series 5....            BBB     +1.35876%  December 2010   +2.35876%             N/A      June 2042    (pound)13,900,000
                                                                                                      -------------
Total.......                                                                                          (pound)4,500,000,000
                                                                                                      =============


* previously repaid


                                       83



PREVIOUS TERM ADVANCES OF PERMANENT FINANCING (NO. 4) PLC


                                  INITIAL                   STEPPED-UP
                                 INTEREST                     INTEREST                                    PRINCIPAL
                DESIGNATED       RATE PER                     RATE PER                                       AMOUNT
                      TERM          ANNUM                        ANNUM      SCHEDULED         FINAL     OUTSTANDING
                   ADVANCE         (LIBOR                       (LIBOR      REPAYMENT     REPAYMENT      AS AT [__],
SERIES NAME         RATING    PLUS/MINUS)  STEP-UP DATE    PLUS/MINUS)           DATE          DATE            2005
                                                                                           
- ------------   -----------  -------------  ------------   ------------   ------------   -----------   -------------

Series 1....           AAA     +0.002725%           N/A            N/A     March 2005    March 2005    (pound)803,859,000
Series 1....            AA     +0.214900%    March 2011     +0.679800%            N/A     June 2042     (pound)41,855,000
Series 1....             A     +0.318050%    March 2011     +0.886100%            N/A     June 2042     (pound)30,279,000
Series 2....           AAA     +0.143000%           N/A            N/A     March 2007    March 2009   (pound)1,286,174,000
Series 2....            AA     +0.259000%    March 2011     +0.768000%            N/A     June 2042     (pound)53,966,000
Series 2....             A     +0.418000%    March 2011     +1.086000%            N/A     June 2042     (pound)32,101,000
Series 2....           BBB     +0.831000%    March 2011     +1.662000%            N/A     June 2042     (pound)44,052,000
                                                                             December
                                                                                 2008
Series 3....           AAA     +0.221470%    March 2011     +0.692940%      and March    March 2024    (pound)911,040,000
                                                                                 2009
Series 3....            AA     +0.340540%    March 2011     +0.931080%            N/A     June 2042     (pound)40,622,000
Series 3....             A     +0.495760%    March 2011     +1.241520%            N/A     June 2042     (pound)21,651,000
Series 3....           BBB     +0.962150%    March 2011     +1.924300%            N/A     June 2042     (pound)29,690,000
                                                                            September
                                                                             2009 and
Series 4....           AAA     +0.213000%    March 2011     +0.676000%       December    March 2034    (pound)999,751,000
                                                                                 2009
Series 4....            AA     +0.352000%    March 2011     +0.998000%            N/A     June 2042     (pound)56,653,000
Series 4....             A     +0.534000%    March 2011     +1.426000%            N/A     June 2042     (pound)41,657,000
Series 5A1..           AAA     +0.276953%    March 2011     +0.803906%            N/A     June 2042    (pound)499,725,000
Series 5A2..           AAA     +0.170000%    March 2011     +0.590000%            N/A     June 2042   (pound)1,100,000,000
Series 5....            AA     +0.330000%    March 2011     +0.910000%            N/A     June 2042     (pound)43,000,000
Series 5....             A     +0.500000%    March 2011     +1.250000%            N/A     June 2042     (pound)32,000,000
Series 5....           BBB     +0.900000%    March 2011     +1.800000%            N/A     June 2042     (pound)54,000,000

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

Total.......                                                                                          (pound)6,122,075,000

                                                                                                      =============



PREVIOUS TERM ADVANCES OF PERMANENT FINANCING (NO. 5) PLC



                                 INITIAL                   STEPPED-UP
                                INTEREST                     INTEREST                                     PRINCIPAL
                DESIGNATED      RATE PER                     RATE PER                                        AMOUNT
                      TERM         ANNUM                        ANNUM                          FINAL    OUTSTANDING
                   ADVANCE        (LIBOR                       (LIBOR       SCHEDULED      REPAYMENT     AS AT [__],
SERIES NAME         RATING   PLUS/MINUS)   STEP-UP DATE   PLUS/MINUS)       REPAYMENT           DATE           2005
                                                                                 DATE
                                                                                           
- ------------   -----------  ------------  -------------  ------------   -------------  -------------  -------------
Series 1....           AAA     -0.00980%            N/A           N/A       June 2005      June 2005   (pound)667,736,000
Series 1....            AA     +0.16730%      June 2011     +0.58460%             N/A      June 2042    (pound)28,312,000
Series 1....           BBB     +0.55000%      June 2011     +1.35000%             N/A      June 2042    (pound)23,718,000
                                                                             December
                                                                                2006,
                                                                          March 2007,
                                                                        June 2007 and
Series 2....           AAA     +0.15370%            N/A           N/A       September      June 2011   (pound)694,445,000
                                                                                 2007
Series 2....            AA     +0.23170%      June 2011     +0.71340%             N/A      June 2042    (pound)30,129,000
Series 2....           BBB     +0.74150%      June 2011     +1.73300%             N/A      June 2042    (pound)24,680,000
                                                                           March 2009
                                                                                  and
Series 3....           AAA     +0.20984%      June 2011     +0.66968%       June 2009      June 2034   (pound)400,642,000
Series 3....            AA     +0.33875%      June 2011     +0.92750%             N/A      June 2042    (pound)17,362,000
Series 3....           BBB     +0.94156%      June 2011     +1.94156%             N/A      June 2042    (pound)14,424,000
                                                                            September
                                                                                 2009
                                                                         and December
Series 4....           AAA     +0.21300%      June 2011     +0.67600%            2009      June 2042   (pound)666,000,000
Series 4....            AA     +0.39990%      June 2011     +1.04980%             N/A      June 2042    (pound)29,000,000
Series 4....           BBB     +0.93440%      June 2011     +1.93440%             N/A      June 2042    (pound)24,000,000
Series 5A1..           AAA     +0.17500%      June 2009     +0.60000%             N/A      June 2042   (pound)500,000,000
Series 5A2..           AAA     +0.19000%      June 2011     +0.63000%             N/A      June 2042   (pound)750,000,000
Series 5....            AA     +0.35000%      June 2011     +0.95000%             N/A      June 2042    (pound)47,000,000
Series 5....           BBB     +0.85000%      June 2011     +1.85000%             N/A      June 2042    (pound)39,000,000

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

Total.......                                                                                          (pound)3,956,448,000

                                                                                                      =============



                                       84





PREVIOUS TERM ADVANCES OF PERMANENT FINANCING (NO. 6) PLC


                                 INITIAL                   STEPPED-UP
                                INTEREST                     INTEREST                                     PRINCIPAL
                DESIGNATED      RATE PER                     RATE PER                                        AMOUNT
                      TERM         ANNUM                        ANNUM                          FINAL    OUTSTANDING
                   ADVANCE        (LIBOR                       (LIBOR       SCHEDULED      REPAYMENT     AS AT [__],
SERIES NAME         RATING   PLUS/MINUS)   STEP-UP DATE   PLUS/MINUS)       REPAYMENT           DATE           2005
                                                                                 DATE
                                                                                           
- ------------   -----------  ------------  -------------  ------------   -------------  -------------  -------------
Series 1....           AAA     -0.02310%            N/A           N/A       September      September   (pound)541,711,000
                                                                                 2005           2005
Series 1....            AA     +0.12250%      September     +0.49500%             N/A      June 2042    (pound)19.394,000
                                                   2011
Series 1....           BBB     +0.40710%      September     +1.06420%             N/A      June 2042    (pound)18,798,000
                                                   2011
                                                                          March 2007,
                                                                           June 2007,
                                                                            September
                                                                                 2007
Series 2....           AAA     +0.11610%      September     +0.48220%    and December  December 2011   (pound)541,712,000
                                                   2011                          2007
Series 2....            AA     +0.19190%      September     +0.63380%             N/A      June 2042    (pound)19,394,000
                                                   2011
Series 2....           BBB     +0.52670%      September     +1.30340%             N/A      June 2042    (pound)18,798,000
                                                   2011
                                                                        December 2007
                                                                           March 2008
                                                                        June 2008 and
Series 3....           AAA     +0.12500%      September     +0.25000%       September      September  (pound)1,000,000,000
                                                   2011                          2008           2032
Series 3....            AA     +0.23000%      September     +0.46000%             N/A      June 2042    (pound)35,300,000
                                                   2011
Series 3....           BBB     +0.68000%      September     +1.36000%             N/A      June 2042    (pound)34,200,000
                                                   2011
                                                                        December 2009
                                                                            and March
Series 4....           AAA     +0.16290%      September     +0.57580%            2010      June 2042   (pound)519,000,000
                                                   2011
Series 4....            AA     +0.26020%      September     +0.77040%             N/A      June 2042    (pound)18,082,000
                                                   2011
Series 4....           BBB      +074260%      September     +1.73520%             N/A      June 2042    (pound)17,528,000
                                                   2011
Series 5A1..           AAA     +0.15000%      September     +0.30000%             N/A      June 2042   (pound)500,000,000
                                                   2009
Series 5A2..           AAA     +0.16000%      September     +0.32000%             N/A      June 2042   (pound)500,000,000
                                                   2011
Series 5....            AA     +0.31000%      September     +0.62000%             N/A      June 2042    (pound)34,800,000
                                                   2011
Series 5....           BBB     +0.80000%      September     +1.60000%             N/A      June 2042    (pound)33,700,000
                                                   2011

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

Total.......                                                                                          (pound)3,853,017,000

                                                                                                      =============




      The previous term AAA advances reflect the rating assigned by the rating
agencies to the class A previous notes at their time of issue (namely, in the
case of the series 1 class A previous notes, 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 (namely, AA by Standard & Poor's, Aa3 by Moody's and AA by
Fitch), the previous term A advances reflect the rating assigned to the class M
previous notes by the rating agencies (namely, A by Standard & Poor's, A2 by
Moody's and A by Fitch) and the previous term BBB advances reflect the rating
assigned to the class C previous notes by the rating agencies (namely, 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
or minus, 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.

      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

                                       85


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 tables 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".

                                       86



                                    THE LOANS

INTRODUCTION

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

      On the initial closing date the seller sold the initial loans and, on
subsequent dates, the seller has sold 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 pay the seller in consideration
for loans (together with their related security) sold to the mortgages trustee
on the closing date pursuant to the terms of the mortgage sale agreement. The
loans making up the trust property after such addition, 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 statistics presented later in this section describe (i) the portfolio
of loans making up the trust property and (ii) the pool of loans, each as at
[__], 2005 (which is referred to as the REFERENCE DATE), in each case together
with their related security, accrued interest and other amounts derived from
such loans. This ensemble described by the statistical information set out
later in this section is called the expected portfolio.

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

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

      The expected portfolio as at the reference date comprised [__] mortgage
accounts having an aggregate outstanding principal balance of (pound)[__] as at
that date. The loans in the expected portfolio at that date were originated by
the seller between 1st February, 1996 and [__]. No loan in the portfolio at that
date was delinquent or non-performing at the time it was sold to the mortgages
trustee.

      After the closing date, the seller may sell new loans and their related
security to the mortgages trustee. The seller reserves the right to amend its
lending criteria and to sell 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 expected portfolio as at the reference date 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 "SALE 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;

      *      "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



                                       87



from month to month for various reasons, including changes in interest rates.

      As at the reference date, approximately [__]% of the loans in the expected
portfolio were repayment loans and approximately [__]% were interest-only loans.

      As at the reference date, approximately [__]% of the loans in the expected
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 [__]% 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) which is intended to provide
sufficient funds 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 English loans is governed by English law and each of the
Scottish loans is governed by Scots 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 borrower if the loan is redeemed within the product period. See "- REPAYMENT
FEES" below.

      No capped rate loans will form part of 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.

      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

                                       88



(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 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. On tracker rate loans originated after November 2002,
Halifax may vary the tracker rate margin at any time where such variation would
be to the borrower's advantage. Halifax may also vary the margin payable on such
loans to the borrower's disadvantage but only if the tracker base rate (as
calculated by reference to the Bank of England repo rate) is below 3% per annum.
The changes that the seller may make to the tracker margin may be more or less
than the amount by which the Bank of England repo rate has fallen. All relevant
borrowers are given 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. If the seller makes a change in the tracker margin to
the borrower's disadvantage while the repo rate is below 3% and it subsequently
increases to 3% or above, the changed margin will continue to apply (unless the
tracker margin is changed again). 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 the reference date, approximately [__]% of the loans in the expected
portfolio were fixed rate loans. The remaining approximately [__]% 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. Although the mortgages trust does
not currently include flexible loans, these loans may be added to the mortgages
trust in the future and they may be priced by reference to another, new,
variable interest rate, the Halifax flexible variable rate.

      As at[__], 2005, HVR 1 was [__]% per annum, HVR 2 was [__]% per annum and
the Halifax flexible variable rate was [__]%.

      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
sold 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, altering the tracking rate margin (as described above) or charging an
added rate. An added rate of not more than 2% may be charged if the borrower has
let the property, changed the use of the


                                       89


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 sold 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 sold 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 2% above the Bank of England base rate at
any time. The seller may vary the 2% limit but, prior to doing so, will give 30
days' notice to borrowers who pay interest at a variable base rate, a discounted
rate or an added rate and are subject to a repayment fee. Those borrowers will
then have three months to repay their mortgage if they so require without
incurring the repayment fee (this does not apply to borrowers who pay interest
at a fixed, capped or tracker rate).

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.

      The seller currently permits borrowers to repay up to 10% 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


                                       90



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 marginal interest rate or the rate by
which the variable base rate cap exceeds the Bank of England base rate to the
borrower's disadvantage and the loan is subject to a repayment fee, the borrower
may 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 (pound)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. Borrowers may repay up to 10% of their loan each year
without incurring a repayment fee.

      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.

      This section does not apply to flexible loans (see "FLEXIBLE LOANS"
below).

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 seller will perform a credit reference search and
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 initial 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.

                                       91



      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, nor have
a current payment arrangement or have had one within the last six months with
the seller on their loan. The applicant may not borrow any further money from
the seller during the course of the payment holiday.

      Payments deferred under the payment holiday programme 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% of the
value of the property and must comply with the seller's normal lending limits.
However, the borrower may make over payments (subject to terms and conditions)
to pay off their debt sooner. The payment holiday does not include buildings and
contents insurance premiums, mortgage repayment insurance premiums, life
assurance or total mortgage protection premiums, nor can the mortgage be a
building mortgage.

      This section does not apply to flexible loans (see "FLEXIBLE LOANS"
below).

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% 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 sold to the mortgages trustee where the LTV ratio at
the time of origination or further advance is in excess of 97%.

      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.
Where originated by the seller after 31st October, 2004, the total amount of the
facility must not be less than (pound)25,005. Borrowers must draw down amounts
of at least (pound)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 expected portfolio obliges the seller to make
further advances save for retentions and Home Cash Reserve withdrawals. However,
some loans in the expected portfolio may have further advances made on them
prior to their being sold 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.

      This section does not apply to flexible loans (see "FLEXIBLE LOANS"
below).

FLEXIBLE LOANS

      Certain loans originated by the seller after [31st October, 2004] that may
be added to the portfolio after the closing date are subject to a range of
options available for selection by the borrower that give the borrower greater
flexibility in the timing and amount of payments made under the loan as well as
access to pre-approved further advances under the loan (flexible loans). These
flexible loans may be discounted


                                       92


variable rate loans, capped rate loans or tracker rate loans and offer the
optional features described below, subject to certain conditions and financial
limits. Each borrower of a flexible loan is subject to an agreement which sets
out a credit limit and the terms and conditions of the pre-approved further
advances available to the borrower. The availability of the flexible loan
options is generally limited to the available reserve, which in broad terms at
any time is the difference between the credit limit and the amount of the
outstanding debt at that time.

      Flexible loans include the following flexible options, which may be
exercised in any combination, all subject to certain conditions and financial
limits. In general, the flexible options impose fewer conditions and
restrictions than those referred to under "OVERPAYMENTS AND UNDERPAYMENTS",
"PAYMENT HOLIDAYS" and "FURTHER ADVANCES" above and those sections do not apply
to flexible loans.

      Overpayments. Borrowers may increase their regular monthly payments above
the normal monthly payment then applicable at any time.

      Underpayments. Borrowers may reduce their monthly payments below the
amount of the applicable normal monthly payment. The amount underpaid cannot
exceed six normal monthly payments in any twelve month period or have the
effect, including payment holidays, of the borrower not paying the normal
monthly payment for six consecutive months.

      Payment holidays. Borrowers may stop monthly payments for up to six months
in any twelve month period.

      Lump-sum payments. Borrowers may repay all or part of the loan at any
time.

      Drawdown. Borrowers may borrow further amounts, subject to a minimum
amount of (pound)250 (unless the available reserve is less than (pound)250 in
which case the borrower may borrow such lesser amount).

      The terms and conditions of the flexible loans provide that:

      (i)    the flexible options will be available after the first monthly
             payment has been made;

      (ii)   the borrower must inform the seller that it wishes to exercise the
             underpayment, payment holidays or overpayment options one month
             before the borrower wishes to exercise the relevant flexible
             option;

      (iii)  amounts repaid under the flexible options agreement may be redrawn
             at any time using any available options;

      (iv)   the borrower may not exceed the available reserve set out in the
             flexible options agreement; and

      (v)    the amount underpaid by the borrower by exercising the underpayment
             and/or the payment holidays options may not exceed six normal
             monthly payments in any twelve month period.

      In addition to the above restrictions, the seller has the right to reduce
the available reserve to zero where: (a) an event requiring the immediate
repayment of the debt (as set out in the applicable terms and conditions)
occurs; or (b) the borrower's financial circumstances change adversely; or (c)
the value of the security granted by the borrower for the debt is reduced such
that part of the debt is unsecured; or (d) the seller obtains adverse
information about the borrower from a credit reference agency or from any fraud
prevention register or from its dealings with the seller and the seller
reasonably considers that the available reserve should be reduced or withdrawn
to protect its interests under the flexible options agreement; or (e) a borrower
dies and the seller reasonably considers that the financial resources available
to the borrower's personal representatives or (as the case may be) the surviving
joint-borrower are not sufficient to support further borrowing up to the
existing available reserve. If the available reserve is withdrawn, the payment
holidays, underpayment and/or drawdown options will cease to be available and
any unused part of the available reserve will not be able to be utilised.

      The maximum total borrowing under a flexible loan is expected to be
limited to 90% of the original property value, subject to a lower limit if a
borrower's maximum loan affordability is lower than this amount.

                                       93



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 sale of new loans to the
mortgages trustee as described in "SALE OF THE LOANS AND THEIR RELATED SECURITY
- - SALE 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 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 "SALE 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 expected portfolio as at the reference date, approximately
[__]% were originated through the branch network, approximately [__]% through
intermediaries and approximately [__]% 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 is subject to the Financial Ombudsman Service, 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. 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.

                                       94



      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 expected 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 "SALE OF THE LOANS AND THEIR RELATED SECURITY - SALE OF
NEW LOANS AND THEIR RELATED SECURITY TO 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 the Scottish equivalent 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 expected portfolio is 97%.
For properties of (pound)150,000 or less, the seller may currently lend up to
97% of the improved valuation of the property (the original valuation plus the
increase in value deriving from any improvements). For properties in excess of


                                       95



(pound)150,000 the permissible LTV ratio decreases as the property value
increases. The seller does not provide loans in excess of 100% 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.

(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%, the borrower pays high LTV fees based on the
difference between the actual LTV ratio and a 75% 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%, though during 1999 and 2000 the seller paid the premium for the MIG cover
if the LTV ratio was between 75% and 90%. Approximately [__]% of the loans in
the expected portfolio as at the reference date 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
include 60% of any regular overtime, bonuses, or commission (100% if
guaranteed). The seller will deduct the annual cost of existing commitments
which have over 12 months to run 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% 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% of
value or the borrower's credit


                                       96


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,
             Scottish court decree for payment, default, or bankruptcy notice)
             is revealed or the score does not meet the required risk/reward
             trade-off.

      (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 or sight of a bank statement
             or rent record book. 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
behavioural 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 during 2005.
Mortgage collection is conducted through payment collection departments located
in Leeds, Manchester and Romford.

      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 sold 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.


                                       97



      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 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. Prior to 1st January,
2004 all buildings or contents insurance was underwritten by Royal & Sun
Alliance Insurance plc ("ROYAL & SUN ALLIANCE"). With effect on and from 1st
January, 2004 all new business or renewals is, or has been, underwritten by St
Andrew's Insurance plc.

      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 and will
on or before the closing date procure the endorsement of St Andrew's Insurance
plc 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 sale 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 sold 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.


                                       98



      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 St Andrew's Insurance plc 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 (pound)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 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 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 expected 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 sale 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% 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% LTV ratio.

      Approximately [__]% of the mortgages in the expected portfolio as at the
reference date 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 -


                                       99


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%.

      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 EXPECTED PORTFOLIO

      The statistical and other information contained in this prospectus has
been compiled by reference to the loans and mortgage accounts in the expected
portfolio as at the reference date. Columns stating percentage amounts may not
add up to 100% due to rounding. A loan will be removed from the expected
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.

                                      100




OUTSTANDING CURRENT BALANCES Range of outstanding current balances:



RANGE OF OUTSTANDING CURRENT
BALANCES (INCLUDING CAPITALISED                              AGGREGATE                     NUMBER OF
HIGH LTV FEES AND/OR BOOKING FEES                  OUTSTANDING CURRENT                      MORTGAGE
AND/OR VALUATION FEES)                               BALANCE ((POUND))     % OF TOTAL       ACCOUNTS     % OF TOTAL
                                                                                                     

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

(pound)0 - (pound)24,999.99................                (pound)[__]          [__]%            [__]         [__]%
(pound)25,000 - (pound)49,999.99...........                (pound)[__]          [__]%            [__]         [__]%
(pound)50,000 - (pound)74,999.99...........                (pound)[__]          [__]%            [__]         [__]%
(pound)75,000 - (pound)99,999.99...........                (pound)[__]          [__]%            [__]         [__]%
(pound)100,000 - (pound)124,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)125,000 - (pound)149,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)150,000 - (pound)174,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)175,000 - (pound)199,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)200,000 - (pound)224,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)225,000 - (pound)249,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)250,000 - (pound)299,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)300,000 - (pound)349,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)350,000 - (pound)399,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)400,000 - (pound)449,999.99.........                (pound)[__]          [__]%            [__]         [__]%
(pound)450,000 - (pound)500,000............                (pound)[__]          [__]%            [__]         [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%            [__]         [__]%
                                              ========================  =============  =============  =============



      The largest mortgage account has an outstanding current balance of
(pound)[__]and the smallest mortgage account has an outstanding current balance
of (pound)[__]. The average outstanding current balance is approximately
(pound)[__].

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.



RANGE OF LTV RATIOS AT ORIGINATION
(EXCLUDING CAPITALISED HIGH LTV                              AGGREGATE                     NUMBER OF
FEES AND/OR BOOKING FEES AND/OR                    OUTSTANDING CURRENT                      MORTGAGE
VALUATION FEES)                                      BALANCE ((POUND))     % OF TOTAL       ACCOUNTS     % OF TOTAL
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------
0% - 24.99%................................                (pound)[__]          [__]%           [__]          [__]%
25% - 49.99%...............................                (pound)[__]          [__]%           [__]          [__]%
50% - 74.99%...............................                (pound)[__]          [__]%           [__]          [__]%
75% - 79.99%...............................                (pound)[__]          [__]%           [__]          [__]%
80% - 84.99%...............................                (pound)[__]          [__]%           [__]          [__]%
85% - 89.99%...............................                (pound)[__]          [__]%           [__]          [__]%
90% - 94.99%...............................                (pound)[__]          [__]%           [__]          [__]%
95% - 97%..................................                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============


                                      101




      The weighted average LTV ratio of the mortgage accounts (excluding any
capitalised high LTV fees and capitalised booking fees) at origination was
[__]%. The highest LTV ratio of any mortgage account (excluding any capitalised
high LTV fees and any capitalised booking fees) at origination was [__]% and the
lowest was [__]%.

CURRENT LTV RATIOS

      The following table shows the range of LTV ratios, which express the
outstanding current balance of the mortgage loan as at the reference date
divided by the indexed valuation of the property securing that mortgage loan at
the same date.

RANGE OF CURRENT LTV RATIOS



(EXCLUDING ANY OUTSTANDING FEES,                             AGGREGATE                     NUMBER OF
SUCH AS INSURANCE FEES AND/OR HIGH                 OUTSTANDING CURRENT                      MORTGAGE
LTV FEES)                                            BALANCE ((POUND))     % OF TOTAL       ACCOUNTS     % OF TOTAL
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------

0% - 24.99%................................                (pound)[__]          [__]%           [__]          [__]%
25% - 49.99%...............................                (pound)[__]          [__]%           [__]          [__]%
50% - 74.99%...............................                (pound)[__]          [__]%           [__]          [__]%
75% - 79.99%...............................                (pound)[__]          [__]%           [__]          [__]%
80% - 84.99%...............................                (pound)[__]          [__]%           [__]          [__]%
85% - 89.99%...............................                (pound)[__]          [__]%           [__]          [__]%
90% - 94.99%...............................                (pound)[__]          [__]%           [__]          [__]%
95% - 96.99%...............................                (pound)[__]          [__]%           [__]          [__]%
97% - 100%.................................                (pound)[__]          [__]%           [__]          [__]%
100%+......................................                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============


      The weighted average current LTV ratio of the mortgage accounts (excluding
any capitalised high LTV fees and capitalised booking fees) was [__]%. The
highest current LTV ratio of any mortgage account (including any capitalised
high LTV fees and any capitalised booking fees) was [__]% and the lowest was
[__]%.

GEOGRAPHICAL SPREAD

      The following table shows the spread of properties throughout England,
Wales and Scotland. No properties are situated outside England, Wales or
Scotland. The geographical location of a property has no impact upon the
seller's lending criteria and current credit scoring tests.



                                                             AGGREGATE                     NUMBER OF
                                                   OUTSTANDING CURRENT                      MORTGAGE
HALIFAX MAPPED REGION                                BALANCE ((POUND))     % OF TOTAL       ACCOUNTS     % OF TOTAL
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------
London & South East........................                (pound)[__]          [__]%           [__]          [__]%
Midlands & East Anglia.....................                (pound)[__]          [__]%           [__]          [__]%
North......................................                (pound)[__]          [__]%           [__]          [__]%
North West.................................                (pound)[__]          [__]%           [__]          [__]%
Scotland...................................                (pound)[__]          [__]%           [__]          [__]%
South Wales & West.........................                (pound)[__]          [__]%           [__]          [__]%
Other......................................                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============


                                      102




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
[__], 2005 for the purposes of calculating the seasoning.



                                                             AGGREGATE                     NUMBER OF
                                                   OUTSTANDING CURRENT                      MORTGAGE
AGE OF LOANS IN MONTHS                               BALANCE ((POUND))     % OF TOTAL       ACCOUNTS     % OF TOTAL
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------

0 to <6....................................                (pound)[__]          [__]%           [__]          [__]%
6 to <12...................................                (pound)[__]          [__]%           [__]          [__]%
12 to <18..................................                (pound)[__]          [__]%           [__]          [__]%
18 to <24..................................                (pound)[__]          [__]%           [__]          [__]%
24 to <30..................................                (pound)[__]          [__]%           [__]          [__]%
30 to <36..................................                (pound)[__]          [__]%           [__]          [__]%
36 to <42..................................                (pound)[__]          [__]%           [__]          [__]%
42 to <48..................................                (pound)[__]          [__]%           [__]          [__]%
48 to <54..................................                (pound)[__]          [__]%           [__]          [__]%
54 to <60..................................                (pound)[__]          [__]%           [__]          [__]%
60 to <66..................................                (pound)[__]          [__]%           [__]          [__]%
66 to <72..................................                (pound)[__]          [__]%           [__]          [__]%
72+........................................                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============



      The weighted average seasoning of loans was [__]months. The maximum
seasoning for any loan was [__]months and the minimum seasoning for any loan was
[__]months.

YEARS TO MATURITY OF LOANS

      The following table shows the number of years of the mortgage term which
remain unexpired:



                                                             AGGREGATE                     NUMBER OF
                                                   OUTSTANDING CURRENT                      MORTGAGE
YEARS TO MATURITY                                    BALANCE ((POUND))     % OF TOTAL       ACCOUNTS     % OF TOTAL
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------
<5.........................................                (pound)[__]          [__]%           [__]          [__]%
5 to <10...................................                (pound)[__]          [__]%           [__]          [__]%
10 to <15..................................                (pound)[__]          [__]%           [__]          [__]%
15 to <20..................................                (pound)[__]          [__]%           [__]          [__]%
20 to <25..................................                (pound)[__]          [__]%           [__]          [__]%
25 to <30..................................                (pound)[__]          [__]%           [__]          [__]%
30 to <35..................................                (pound)[__]          [__]%           [__]          [__]%
35 to <40..................................                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============



      The weighted average remaining term of loans was [__]years and the maximum
remaining term was [__]years. The minimum remaining term was [__] years.

                                      103


PURPOSE OF LOAN

      The following table shows the purpose of the loans on origination:



                                                             AGGREGATE                     NUMBER OF
                                                   OUTSTANDING CURRENT                      MORTGAGE
USE OF PROCEEDS                                      BALANCE ((POUND))     % OF TOTAL       ACCOUNTS     % OF TOTAL
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------
Purchase...................................                (pound)[__]          [__]%           [__]          [__]%
Remortgage.................................                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============



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                     NUMBER OF
PROPERTY TYPE                                        BALANCE ((POUND))     % OF TOTAL     PROPERTIES     % OF TOTAL
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------

Detached...................................                (pound)[__]          [__]%           [__]          [__]%
Other......................................                (pound)[__]          [__]%           [__]          [__]%
Semi-detached..............................                (pound)[__]          [__]%           [__]          [__]%
Terraced...................................                (pound)[__]          [__]%           [__]          [__]%
Unknown....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============



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                     NUMBER OF     % OF TOTAL
                                                  OUTSTANDING INTEREST                       PRODUCT     FIXED RATE
FIXED RATE %                                 BEARING BALANCE ((POUND))     % OF TOTAL       HOLDINGS       HOLDINGS
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------
0 - 3.99                                                   (pound)[__]          [__]%           [__]          [__]%
4.00 - 4.99                                                (pound)[__]          [__]%           [__]          [__]%
5.00 - 5.99                                                (pound)[__]          [__]%           [__]          [__]%
6.00 - 6.99                                                (pound)[__]          [__]%           [__]          [__]%
7.00 - 7.99                                                (pound)[__]          [__]%           [__]          [__]%
8.00 - 8.99                                                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals                                                     (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============




                                      104






                                                             AGGREGATE                     NUMBER OF     % OF TOTAL
                                                  OUTSTANDING INTEREST                       PRODUCT     FIXED RATE
YEAR IN WHICH FIXED RATE PERIOD ENDS         BEARING BALANCE ((POUND))     % OF TOTAL       HOLDINGS       HOLDINGS
                                                                                                    
- --------------------------------------------  ------------------------  -------------  -------------  -------------
2004.......................................                (pound)[__]          [__]%           [__]          [__]%
2005.......................................                (pound)[__]          [__]%           [__]          [__]%
2006.......................................                (pound)[__]          [__]%           [__]          [__]%
2007.......................................                (pound)[__]          [__]%           [__]          [__]%
2008.......................................                (pound)[__]          [__]%           [__]          [__]%
2009.......................................                (pound)[__]          [__]%           [__]          [__]%
2010.......................................                (pound)[__]          [__]%           [__]          [__]%
2013.......................................                (pound)[__]          [__]%           [__]          [__]%
2014.......................................                (pound)[__]          [__]%           [__]          [__]%
                                              ------------------------  -------------  -------------  -------------
Totals.....................................                (pound)[__]          [__]%           [__]          [__]%
                                              ========================  =============  =============  =============



CHARACTERISTICS OF UNITED KINGDOM RESIDENTIAL MORTGAGE MARKET

      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], 2004, mortgage loans outstanding in the UK amounted to
[__] billion. During the last six months of 2004, outstanding mortgage debt grew
by [__]%, well above the long-term annual average rate of [__]% between 1994 and
[December] 2004. At [31st December], 2004, [__]% of outstanding mortgage debt
was held with banks and [__]% 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.

      Set out in the following tables are a number of characteristics of the
United Kingdom mortgage market.

INDUSTRY 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, quarterly industry CPRs experienced in respect of
residential mortgage loans made by building societies have been between 9.5% and
14.0% for approximately [70.6]% of that time.



                 AGGREGATE                    AGGREGATE                     AGGREGATE                     AGGREGATE
                  QUARTERS                     QUARTERS                      QUARTERS                      QUARTERS
                   OVER 40                      OVER 40                       OVER 40                       OVER 40
CPR (%)              YEARS       CPR (%)          YEARS        CPR (%)          YEARS        CPR (%)          YEARS
                                                                                           
- -----------  -------------  ------------   ------------   ------------  -------------  -------------  -------------

7.0                      0          11.5             16           16.0              4           20.5              1
7.5                      0          12.0             19           16.5              2           21.0              0
8.0                      4          12.5             13           17.0              1           21.5              2
8.5                      1          13.0             10           17.5              1           22.0              1
9.0                      6          13.5              4           18.0              1           22.5              2
9.5                      9          14.0              6           18.5              1           23.0              0
10.0                    10          14.5              2           19.0              1           23.5              0
10.5                    17          15.0              3           19.5              2           24.0              0
11.0                    18          15.5              2           20.0              3           24.5              0
- ---------------
Source: Council of Mortgage Lenders


      [TABLE TO BE UPDATED]

                                      105



      Over the past 40.5 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 22.41%]. The lowest level was
[7.94% in June and March of 1974].

      The highest 12-month rolling average industry CPR over the same 40.5-year
period was [21.13%]. The lowest was ]8.84%].



                                     INDUSTRY                                               INDUSTRY
                                     CPR RATE       12-MONTH                                CPR RATE       12-MONTH
                                      FOR THE        ROLLING                                 FOR THE        ROLLING
                                      QUARTER        AVERAGE                                 QUARTER        AVERAGE
QUARTER                                   (%)            (%)  QUARTER                            (%)            (%)
                                                                                                 
- ------------------------------  -------------  -------------  -----------------------  -------------  -------------
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
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                    13.42          12.36
March 1999                              11.14          12.60  June 1999                        14.39          13.18
September 1999                          15.58          13.63  December 1999                    14.94          14.01
March 2000                              13.82          14.68  June 2000                        13.87          14.55
September 2000                          14.90          14.38  December 2000                    15.57          14.54
March 2001                              15.49          14.96  June 2001                        17.39          15.84
September 2001                          19.17          16.91  December 2001                    19.04          17.77
March 2002                              18.70          18.57  June 2002                        19.91          19.21
September 2002                          22.41          20.01  December 2002                    22.16          20.80
March 2003                              19.52          21.00  June 2003                        20.19          21.07
September 2003                          21.66          20.88  December 2003                    21.34          20.67
March 2004                              20.00          20.80  June 2004                        21.50          21.13
September 2004                           [__]           [__]  December 2004                     [__]           [__]
- ----------
Source of repayment and outstanding mortgage information: Council of Mortgage Lenders


                                      106



      You should also note that the prior two CPR tables present the historical
CPR experience only of building societies in the UK. During the late 1990s, a
number of former building societies converted to stock form UK banks, and the
CPR experience of these banks is therefore not included in the foregoing
building society CPR data. According to the Council of Mortgage Lenders, the 12
month rolling average CPR experience of banks during 1999 was 16.08%, during
2000 was 15.34%, during 2001 was 18.69%, during 2002 was 21.81% and during 2003
was 23.81%.

REPOSSESSION RATE

      The repossession rate of residential properties in the UK has steadily
declined since 1991:


                        REPOSSESSIONS                          REPOSSESSIONS                          REPOSSESSIONS
YEAR                              (%)  YEAR                              (%)  YEAR                              (%)
                                                                                                 
- --------------  ---------------------  --------------  ---------------------  --------------  ---------------------
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..........                   0.20
1987..........                   0.32  1994..........                   0.47  2001..........                   0.15
1988..........                   0.22  1995..........                   0.47  2002..........                   0.11
1989..........                   0.17  1996..........                   0.40  2003..........                   0.07
1990..........                   0.47  1997..........                   0.31  2004..........                    [__]
- --------------

Source: Council of Mortgage Lenders

      In July 2004, the Council of Mortgage Lenders published arrears figures
for the half year ended June 2004, which showed that repossessions in the United
Kingdom had fallen to a 20-year low. For the first six months in 2004, the
repossession rate in the United Kingdom was 0.03%. No assurance can be given as
to whether, or for how long, this downward trend will continue.

HOUSE PRICE TO EARNINGS RATIO

      The following table shows the ratio for any one year of the average annual
value of houses compared to the average annual salary in the UK. The average
annual earnings figures are constructed using the CML's new earnings survey
figures referring to weekly earnings in April of each year for those male
employees whose earnings were not affected by their absence from work. 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
                                                                                                       
- --------------------------------   -------------------------  -------------------------   -------------------------

1994............................                        3.42  1999.....................                        4.08
1995............................                        3.37  2000.....................                        4.44
1996............................                        3.40  2001.....................                        4.51
1997............................                        3.62  2002.....................                        5.09
1998............................                        3.86  2003.....................                        5.64
- --------------
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.

                                      107



      The Housing Indices have generally increased since 1996.



                                         RETAIL PRICE             NATIONWIDE 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          19.2          23.0         10.5            NA            NA
June 1976.......................          39.5          12.9          23.4          8.9            NA            NA
September 1976..................          40.7          13.4          23.9          8.7            NA            NA
December 1976...................          42.6          14.0          24.4          8.1            NA            NA
March 1977......................          44.6          15.5          24.8          7.5            NA            NA
June 1977.......................          46.5          16.3          25.3          7.8            NA            NA
September 1977..................          47.1          14.5          25.9          8.0            NA            NA
December 1977...................          47.8          11.5          26.2          7.1            NA            NA
March 1978......................          48.6           8.7          27.6         10.7            NA            NA
June 1978.......................          50.0           7.2          28.9         13.3            NA            NA
September 1978..................          50.8           7.5          31.7         20.2            NA            NA
December 1978...................          51.8           8.0          33.6         24.9            NA            NA
March 1979......................          53.4           9.3          35.5         25.2            NA            NA
June 1979.......................          55.7          10.8          38.1         27.6            NA            NA
September 1979..................          59.1          15.3          40.9         25.5            NA            NA
December 1979...................          60.7          15.9          43.8         26.5            NA            NA
March 1980......................          63.9          18.0          45.2         24.2            NA            NA
June 1980.......................          67.4          19.1          46.6         20.1            NA            NA
September 1980..................          68.5          14.7          47.1         14.1            NA            NA
December 1980...................          69.9          14.1          46.9          6.8            NA            NA
March 1981......................          72.0          11.9          47.3          4.5            NA            NA
June 1981.......................          75.0          10.7          48.1          3.2            NA            NA
September 1981..................          76.3          10.8          48.3          2.5            NA            NA
December 1981...................          78.3          11.4          47.5          1.3            NA            NA
March 1982......................          79.4           9.9          48.2          1.9            NA            NA
June 1982.......................          81.9           8.8          49.2          2.3            NA            NA
September 1982..................          81.9           7.0          49.8          3.1            NA            NA
December 1982...................          82.5           5.3          51.0          7.1            NA            NA
March 1983......................          83.1           4.5          52.5          8.6          97.1            NA
June 1983.......................          84.8           3.6          54.6         10.4          99.4            NA
September 1983..................          86.1           5.0          56.2         12.1         101.5            NA
December 1983...................          86.9           5.2          57.1         11.3         102.3            NA
March 1984......................          87.5           5.1          59.2         12.0         104.1           7.0
June 1984.......................          89.2           5.0          61.5         11.9         106.0           6.4
September 1984..................          90.1           4.6          62.3         10.3         108.4           6.6
December 1984...................          90.9           4.5          64.9         12.8         111.0           8.2
March 1985......................          92.8           5.9          66.2         11.2         113.5           8.7
June 1985.......................          95.4           6.7          68.2         10.3         115.4           8.5
September 1985..................          95.4           5.8          69.2         10.5         116.8           7.5
December 1985...................          96.1           5.5          70.7          8.6         120.6           8.3
March 1986......................          96.7           4.2          71.1          7.1         124.0           8.9
June 1986.......................          97.8           2.5          73.8          7.9         128.1          10.4
September 1986..................          98.3           3.0          76.3          9.8         132.2          12.4
December 1986...................          99.6           3.7          79.0         11.1         136.8          12.6



                                       108





                                        RETAIL PRICE             NATIONWIDE HOUSE            HALIFAX HOUSE
                                            INDEX                  PRICE INDEX                PRICE INDEX
                                  -------------------------  ------------------------   ------------------------
                                                   % ANNUAL                  % ANNUAL                   % ANNUAL
QUARTER                                 INDEX        CHANGE        INDEX       CHANGE         INDEX       CHANGE
                                                                                           
- --------------------------------  -----------    ----------   ----------   ----------    ----------   ----------
March 1987......................        100.6           3.9         81.6         13.8         142.3         13.8
June 1987.......................        101.9           4.1         85.8         15.1         146.7         13.6
September 1987..................        102.4           4.1         88.6         15.0         151.5         13.6
December 1987...................        103.3           3.6         88.5         11.4         158.0         14.4
March 1988......................        104.1           3.4         90.0          9.8         167.0         16.0
June 1988.......................        106.6           4.5         97.6         12.9         179.4         20.1
September 1988..................        108.4           5.7        108.4         20.2         197.4         26.5
December 1988...................        110.3           6.6        114.2         25.5         211.8         29.3
March 1989......................        112.3           7.6        118.8         27.8         220.7         27.9
June 1989.......................        115.4           7.9        124.2         24.1         226.1         23.1
September 1989..................        116.6           7.3        125.2         14.4         225.5         13.3
December 1989...................        118.8           7.4        122.7          7.2         222.5          4.9
March 1990......................        121.4           7.8        118.9          0.1         223.7          1.4
June 1990.......................        126.7           9.3        117.7         (5.4)        223.3         (1.3)
September 1990..................        129.3          10.3        114.2         (9.2)        222.7         (1.3)
December 1990...................        129.9           8.9        109.6        (11.3)        223.0          0.2
March 1991......................        131.4           7.9        108.8         (8.9)        223.1         (0.3)
June 1991.......................        134.1           5.7        110.6         (6.2)        221.9         (0.6)
September 1991..................        134.6           4.0        109.5         (4.2)        219.5         (1.5)
December 1991...................        135.7           4.4        107.0         (2.4)        217.7         (2.4)
March 1992......................        136.7           4.0        104.1         (4.4)        213.2         (4.5)
June 1992.......................        139.3           3.8        105.1         (5.1)        208.8         (6.1)
September 1992..................        139.4           3.5        104.2         (5.0)        206.9         (5.9)
December 1992...................        139.2           2.6        100.1         (6.7)        199.5         (8.7)
March 1993......................        139.3           1.9        100.0         (4.0)        199.6         (6.6)
June 1993.......................        141.0           1.2        103.6         (1.4)        201.7         (3.5)
September 1993..................        141.9           1.8        103.2         (1.0)        202.6         (2.1)
December 1993...................        141.9           1.9        101.8          1.7         203.5          2.0
March 1994......................        142.5           2.3        102.4          2.3         204.6          2.5
June 1994.......................        144.7           2.6        102.5         (1.1)        202.9          0.6
September 1994..................        145.0           2.2        103.2          0.0         202.7          0.1
December 1994...................        146.0           2.9        104.0          2.1         201.9         (0.8)
March 1995......................        147.5           3.5        101.9         (0.5)        201.8         (1.4)
June 1995.......................        149.8           3.5        103.0          0.5         199.3         (1.8)
September 1995..................        150.6           3.8        102.4         (0.8)        197.8         (2.5)
December 1995...................        150.7           3.2        101.6         (2.3)        199.2         (1.4)
March 1996......................        151.5           2.7        102.5          0.6         202.1          0.2
June 1996.......................        153.0           2.1        105.8          2.7         206.7          3.7
September 1996..................        153.8           2.1        107.7          5.1         208.8          5.4
December 1996...................        154.4           2.4        110.1          8.0         213.9          7.1
March 1997......................        155.4           2.5        111.3          8.2         216.7          7.0
June 1997.......................        157.5           2.9        116.5          9.6         220.2          6.3
September 1997..................        159.3           3.5        121.2         11.8         222.6          6.4
December 1997...................        160.0           3.6        123.3         11.3         225.4          5.2
March 1998......................        160.8           3.4        125.5         12.0         228.4          5.3
June 1998.......................        163.4           3.7        130.1         11.0         232.1          5.3
September 1998..................        164.4           3.2        132.4          8.8         234.8          5.3
December 1998...................        164.4           2.7        132.3          7.1         237.2          5.1
March 1999......................        164.1           2.0        134.6          7.0         238.6          4.4
June 1999.......................        165.6           1.3        139.7          7.1         245.5          5.6



                                       109




                                         RETAIL PRICE             NATIONWIDE HOUSE             HALIFAX HOUSE
                                             INDEX                   PRICE INDEX                PRICE INDEX
                                   -------------------------   ------------------------   -------------------------
                                                    % ANNUAL                   % ANNUAL                    % ANNUAL
QUARTER                                  INDEX        CHANGE        INDEX        CHANGE         INDEX        CHANGE
                                                                                              
- --------------------------------   -----------   -----------   ----------    ----------   -----------   -----------
September 1999..................         166.2           1.1        144.4           8.7         255.5           8.5
December 1999...................         167.3           1.8        148.9          11.8         264.1          10.7
March 2000......................         168.4           2.6        155.0          14.1         273.1          13.5
June 2000.......................         171.1           3.3        162.0          14.8         272.8          10.5
September 2000..................         171.7           3.3        161.5          11.2         275.9           7.7
December 2000...................         172.2           2.9        162.8           8.9         278.6           5.3
March 2001......................         172.2           2.2        167.5           7.8         281.7           3.1
June 2001.......................         174.4           1.9        174.8           7.6         293.2           7.2
September 2001..................         174.6           1.7        181.6          11.7         302.4           9.2
December 2001...................         173.4           0.7        184.6          12.6         311.8          11.3
March 2002......................         174.5           1.3        190.2          12.7         327.3          15.0
June 2002.......................         176.2           1.0        206.5          16.7         343.7          15.9
September 2002..................         177.6           1.7        221.1          19.7         366.1          19.1
December 2002...................         178.5           2.9        231.3          22.6         392.1          22.9
March 2003......................         179.9           3.0        239.3          22.9         403.8          21.0
June 2003.......................         181.3           2.9        250.1          19.2         419.0          20.0
September 2003..................         182.5           2.7        258.9          15.8         434.5          17.3
December 2003...................         183.5           2.8        267.1          14.4         455.2          14.9
March 2004......................         184.6           2.6        279.7          15.6         480.4          16.9
June 2004.......................         186.8           3.0        298.7          17.8         509.6          19.2
September 2004..................          [__]          [__]         [__]          [__]          [__]          [__]
December 2004...................          [__]          [__]         [__]          [__]          [__]          [__]
- ------------
Source: Datastream, Nationwide Building Society and Halifax plc, respectively.  "NA"  indicates that the relevant figure is not
available.] [TO BE UPDATED]



                                      110



                                  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 seller and 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.

                                      111



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" where any amount required is overdue. 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, negotiation and recovery.

      The servicer's system tracks arrears and advances and calculates when an
amount is in arrears. When arrears are first reported and are less than two
months overdue, the borrower is contacted and asked for payment of the arrears.
Until an account reaches two months in arrears, this is largely an automatic
process in which the borrower is contacted through a series of letters.
Thereafter, the servicer 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 secured collections units. The
servicer's personnel will contact the borrower via telephone or arrange an
interview through an external agent 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 high risk loans (loans of above 60% LTV) and six
months overdue for lower risk loans (loans below 60% LTV). Where the LTV is less
than 40%, legal action may be delayed where appropriate to allow more time for
recovery. However, legal proceedings may commence earlier or later than these
dates depending on the circumstances of the account (for example, if arrears
occur within the first twelve months or the loan is greater than
(pound)100,000).

      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 (other than in Scotland) any estate or interest on the
             property, including a leasehold; and

      *      dispose of the property (in whole or in part) 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 to maintain
the market value of the property.


                                       112



      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.

      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.

      It should also be noted in relation to Scottish mortgages that the
Mortgage Rights (Scotland) Act 2001 confers upon the court a discretion (upon
application by the borrower or other specified persons) to suspend the exercise
of the lender's statutory enforcement remedies for such period and to such
extent as the court considers reasonable, having regard, amongst other factors,
to the nature of the default, the applicant's ability to remedy it and the
availability of alternative accommodation. See "MATERIAL LEGAL ASPECTS OF THE
LOANS - SCOTTISH LOANS".

      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 any MIG policy, where arranged. 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 by the solicitor acting to the next entitled parties.

      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 expected portfolio as at the reference date (with the exception
of any loans in the portfolio originated on or after[__], 2005). 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 Annexe A.

                                      113





                                       [HALIFAX PLC RESIDENTIAL MORTGAGE LOANS1] [TO BE UPDATED]

                                                            31ST       31ST      31ST       31ST      31ST      [__]
                                                        JANUARY,   JANUARY,  JANUARY,   JANUARY,  JANUARY,      [__]
                                                            2001       2002      2003       2004      2005     2005

                                                       ---------  ---------  --------  ---------  --------   -------
                                                                                               
Outstanding balance ((pound) millions).......           76,385.3   84,922.2  89,898.3   98,175.1       [__]
Number of loans outstanding (thousands)......            2,014.8    2,056.0   2,004.3    1,981.8       [__]
OUTSTANDING BALANCE OF LOANS IN ARREARS

((POUND) MILLIONS)

30-59 days in arrears........................            1,682.7    1,778.3   1,917.7    1,844.8       [__]
60-89 days in arrears........................              528.1      456.0     455.5      443.9       [__]
90-119 days in arrears.......................              297.2      258.1     250.7      251.5       [__]
120 or more days in arrears..................              643.8      564.6     559.1      720.6       [__]

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

Total outstanding balance of loans in arrears            3,151.8    3,057.0   3,183.0    3,260.8       [__]

                                                       =========  =========  ========  =========  ========


Total outstanding balance of loans 90 days
or more in
arrears ((pound) millions)...................              941.0      822.7     809.8      972.1       [__]

                                                       =========  =========  ========  =========  ========


Total outstanding balance of loans 90 days
or more in
arrears as % of the outstanding balance......            1.2319%    0.9688%   0.9008%    0.9901%      [__]%

                                                       =========  =========  ========  =========  =======
OUTSTANDING BALANCE OF ARREARS ((POUND) MILLIONS)

30-59 days in arrears........................               15.8       14.2      13.7       13.3       [__]
60-89 days in arrears........................                9.8        7.7       6.8        6.5       [__]
90-119 days in arrears.......................                8.0        6.4       5.6        5.4       [__]
120 or more days in arrears..................               44.0       35.1      30.7       39.8       [__]

                                                       ---------  ---------  --------  ---------  --------
Total balance of arrears.....................               77.6       63.4      56.8       65.0       [__]

                                                       =========  =========  ========  =========  ========
Total balance of arrears on loans 90 days or
more in
arrears ((pound) millions)...................               52.0       41.5      36.3       45.2       [__]

                                                       =========  =========  ========  =========  ========
Total balance of arrears on loans 90 days or
more in
arrears as % of the outstanding balance......            0.0681%    0.0489%   0.0404%    0.0461%      [__]%

                                                       =========  =========  ========  =========  ========
NUMBER OF LOANS OUTSTANDING IN ARREARS
(THOUSANDS)
30-59 days in arrears........................               40.6       39.0      36.0       28.9       [__]
60-89 days in arrears........................               13.0       11.1       9.5        7.7       [__]
90-119 days in arrears.......................                7.5        6.5       5.5        4.7       [__]
120 or more days in arrears..................               16.1       14.2      13.1       14.7       [__]
                                                       ---------  ---------  --------  ---------  --------
Total number of loans outstanding in arrears.               77.2       70.8      64.1       56.0       [__]

                                                       =========  =========  ========  =========  ========
Total number of loans outstanding 90 days or
more in
arrears (thousands)..........................               23.6       20.7      18.6       19.4       [__]
                                                       =========  =========  ========  =========  ========
Total number of loans outstanding 90 days or
more in
arrears as % of the number of loans                      1.1713%    1.0068%   0.9280%    0.9815%      [__]%
outstanding..................................
                                                       =========  =========  ========  =========  ========


Amount of loan losses ((pound) millions).....              21.3       14.9       8.7        3.7       [__]
Loan losses as % of total outstanding balance            0.0279%    0.0175%   0.0097%    0.0036%      [__]%


                                       114


- -------------
(1) This table includes mortgage loans from Northern Ireland as well as England,
    Wales and Scotland. The seller's arrears experience for the loans from
    Northern Ireland does not differ materially from its experience for the
    loans from England, Wales and Scotland.

      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 reduced 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 [__]% of the book as at [__], 2004 (compared with 31st
January, 2004: [__]%; 31st January, 2003: [__]%; 31st January, 2002: [__]%).

      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.

                                      115



                             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 the initial closing date, 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 sold 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, and to prepare and submit all necessary
            applications and requests for any further approvals, authorisations,
            consents, and licences required in connection with the performance
            of services under the servicing agreement, and in particular any
            necessary registrations under the Data Protection Act.

      (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;

            (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


                                       116


                   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:

            (1)    the revenue which Funding 1 would expect to receive during
                   the next succeeding interest period;

            (2)    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

            (3)    the other resources available to Funding 1 including the
                   Funding 1 swap agreement and the reserve funds,

            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.

      (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 and their related security.

      (F)   To keep the customer files and title deeds in safe custody and
            maintain records necessary to


                                       117


            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 trustee 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 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:

      *      the servicer defaults in the payment of any amount due and fails to
             remedy that default for a period of five 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.

                                       118


      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.

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.

                                      119



                  SALE 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 sold 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 or assignation (as
             appropriate) of the loans and their related security 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.

SALE OF FURTHER LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE ON THE
SALE DATES

      Under the mortgage sale agreement, on the initial closing date 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 sold further loans (together with their related security) to the
mortgages trustee pursuant to the mortgage sale agreement. Full legal assignment
or assignation (as appropriate) 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 sale, 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
(except in relation to fees payable to the mortgages trustee for the work
undertaken by it as trustee of the trusts created by the mortgages trust deed),
upon receipt and identification by the servicer, the mortgages trustee will
return to the seller.

SALE OF NEW LOANS AND THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE

      The mortgage sale agreement provides that the seller may sell 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. New loans and their
related security can only be sold 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.

                                      120



      The consideration for the sale 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 by telegraphic transfer 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 sale 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 sale date ("SALE DATE"):

     (A)  no event of default under the transaction documents shall have
          occurred which is continuing as at the relevant sale date;

     (B)  the principal deficiency ledger shall 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 sale 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 sale 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 sale of new loans to the mortgages trustee;

     (E)  as at the relevant sale 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% 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 sold 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% 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 sale of new loans on the relevant sale 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 sale 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%;

     (H)  the yield of the loans in the mortgages trust together with the yield
          of the new loans to be sold to the mortgages trustee on the relevant
          sale date is at least 0.50% 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
          sale date;

     (I)  the sale of new loans on the relevant sale 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 sale 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%;

     (J)  the sale of new loans on the relevant sale date does not result in the
          loans (other than fixed rate


                                       121


          loans) which after taking into account the Funding 1 swap will yield
          less than sterling-LIBOR plus 0.50% as at the relevant sale date and
          have more than 2 years remaining on their incentive period accounting
          for more than 15% of the aggregate outstanding principal balance of
          loans comprised in the trust property;

     (K)  the sale of the new loans on the relevant sale 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% of the aggregate
          outstanding principal balance of loans comprised in the trust
          property;

     (L)  no sale of new loans may occur, if, as at the relevant sale 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 sale 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 sale of new loans to the mortgages trustee may be resumed in
          accordance with the terms of the mortgage sale agreement;

     (M)  as at the sale date the adjusted general reserve fund is equal to or
          greater than the general reserve fund threshold;

     (N)  if the sale of loans would include the sale 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 sold to the mortgages trustee and that such sale 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 sale date.

      On the relevant sale 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 sell 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 in [December 2011] (the "ISSUER STEP-UP DATE") (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 (i)
during the period from and including the closing date to but excluding the
interest payment date in [December 2005] is not less than
[(pound)27,000,000,000] and (ii) during the period from and including the
interest payment date in [December 2005] to but excluding the interest payment
date in [December 2009] is not less than [(pound)24,000,000,000] (or another
amount notified by Funding 1 to the seller). However, the seller is not obliged
to sell 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 sale 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 English loans in the portfolio were sold, and any new English loans
will be sold, to the mortgages trustee by way of equitable assignment. Scottish
loans will be sold by the seller to the mortgages trustee by way of declarations
of trust under which the beneficial interest in such Scottish loans will be
transferred to the mortgages trustee. In relation to Scottish loans, references
in this document to the sale of loans are to be read as references to the making
of such declarations of trust. This means that legal title to both English and
Scottish loans and their related security will remain with the seller until
legal assignments or assignations (as appropriate) are delivered by the seller
to the mortgages


                                       122


trustee and notice of such assignments or assignations (as appropriate) is given
by the seller to the borrowers. Legal assignment or assignation (as appropriate)
of the loans and their related security (including, where appropriate, their
registration or recording in the relevant property register) to the mortgages
trustee will be deferred and will only take place in the limited circumstances
described below. See "RISK FACTORS - THERE MAY BE RISKS ASSOCIATED WITH THE
FACT THAT THE MORTGAGES TRUSTEE HAS NO LEGAL TITLE TO THE LOANS AND THEIR
RELATED SECURITY, WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES".

      Legal assignment or assignation (as appropriate) of the loans and their
related security to the mortgages trustee will be completed on the 20th London
business day after the earliest to occur of the following:

     (A)  the service of an intercompany loan acceleration notice or a note
          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 the mortgages trustee's 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 in writing 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, licensed conveyancers or
(in Scotland) qualified 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 sale date that the loan (together
with its related security) is sold 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:


                                       123


      *      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 [*, 2004];

      *      the final maturity date of each loan is no later than June 2040;

      *      no loan has an outstanding principal balance of more than
             (pound)500,000;

      *      prior to the making of each advance under a loan, (a) the lending
             criteria and all preconditions to the making of any loan were
             satisfied in all material respects subject only to exceptions made
             on a case by case basis as would be acceptable to a reasonable,
             prudent mortgage lender and (b) the requirements of the relevant
             MIG policy were met, so far as applicable to that loan;

      *      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 sale date in respect of any loan, nor has been during the
             12 months immediately preceding the relevant sale date, more than
             the amount of the monthly payment then due;

      *      all of the borrowers are individuals and were aged 18 years or
             older at the date of executed mortgage;

      *      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 or (in Scotland) standard security over the
             relevant property, and subject only in certain appropriate cases to
             applications for registrations at the Land Registry or Registrars
             of Scotland which where required have been made and are pending and
             in relation to such cases the seller is not aware of any notice or
             any other matter that would prevent such registration;

      *      all of the properties are in England, Wales or Scotland;

      *      not more than twelve months 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, licensed conveyancer or (in Scotland) qualified
             conveyancer;

      *      prior to the taking of each mortgage (other than a remortgage), the
             seller (a) instructed its solicitor, licensed conveyancer or (in
             Scotland) qualified 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 to the
             relevant solicitor, licensed conveyancer or qualified conveyancer
             as are set out in the case of English loans in the CML's Lenders'
             Handbook for England & Wales (or, for



                                       124


             mortgages taken before the CML's Lenders' Handbook for England and
             Wales was adopted in 1999, the seller's Mortgage Practice Notes)
             and, in the case of Scottish loans, the CML's Lenders' Handbook for
             Scotland (or, for Scottish mortgages taken before the CML's
             Lenders' Handbook for Scotland was adopted in 2000, 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 and (b) received a certificate
             of title from such solicitor or licensed conveyancer relating to
             such property, the contents of which would have been acceptable to
             a reasonable, prudent mortgage lender at that time;

      *      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 and/or assigned by the seller to the
             mortgages trustee under the mortgage sale agreement;

      *      each loan and its related security is valid, binding and
             enforceable in accordance with its terms and is non-cancellable:

             (i)  except in relation to any term in any loan or in its related
                  security, in each case which is not binding by virtue of the
                  Unfair Terms in Consumer Contracts Regulations 1994 or (as the
                  case may be) the Unfair Terms in Consumer Contracts
                  Regulations 1999; and

            (ii)  except in relation to any flexible loan drawing, delayed
                  cashback, home cash reserve drawing, and any other further
                  advance, in each case which is not enforceable by virtue of
                  the Consumer Credit Act 1974;

      *      to the best of the seller's knowledge, none of the terms in any
             loan or in its related security is not binding by virtue of its
             being unfair within the meaning of the Unfair Terms in Consumer
             Contracts Regulations 1994 or (as the case may be) the Unfair Terms
             in Consumer Contracts Regulations 1999. In this warranty and the
             previous warranty, reference to any legislation shall be construed
             as a reference to that legislation as amended, extended or
             re-enacted from time to time;

      *      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 sold 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 sale 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

                                      125


             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 or loans under the relevant 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.

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 "- SALE 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

                                      126


             the borrowers of more than 10% 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, Wales
and Scotland who generally satisfy the lending criteria of traditional sources
of residential mortgage capital.

GOVERNING LAW

      The mortgage sale agreement, other than certain aspects of it relating to
Scottish loans and their related security which are governed by Scots law, is
governed by English law.

                                      127



                               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 (pound)100 settled by SFM Offshore Limited on trust on
             the date of the mortgages trust deed;

      *      the portfolio of loans and their related security sold to the
             mortgages trustee by the seller;

      *      any new loans and their related security sold 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 sold 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.

      At the closing date, the share of Funding 1 in the trust property will be
approximately (pound)[__], which corresponds to approximately [__]% of the trust
property. The actual percentage share of Funding 1 in the


                                      128


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 (pound)[__], which corresponds to approximately [__]% 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 sold to the mortgages
             trustee;

      *      if Funding 1 acquires part of the seller's share of the trust
             property from the seller (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)[__], 2005.

      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


                                      129




      *      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 sold 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

             (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

                                      130



                    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% - 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 (pound)[__], 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 trigger event occurs. The minimum seller share
will be the amount determined on each calculation date (after any sale of loans
to the mortgages trustee on that calculation date) in accordance with the
following formula:

                                    X + Y + Z


                                      131



      where:

      X =  5% of the aggregate outstanding principal balance of loans 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 (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

             (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:

                                      132


       (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 amounts relating to
                     principal in 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 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

       *      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,

                                      133


payable. At the date of this prospectus, VAT is calculated at the rate of 17.5%
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 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.

      The following table sets out each pass-through term advance and 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 (which comprises bullet term advances and scheduled
amortisation term advances):

                                       134




                                                                                                           RELEVANT
                                                                                 SCHEDULED             ACCUMULATION
CASH ACCUMULATION ADVANCE                   TERM ADVANCE DESIGNATION             REPAYMENT DATE              AMOUNT
                                                                                                       
- ------------------------------------------  ------------------------------------ ------------------  --------------
ADVANCES MADE BY THE ISSUER

Issuer series 1 term AAA advance.........   bullet                               [December 2005]        (pound)[__]
Issuer series 2 term AAA advance.........   scheduled amortisation (1st          [June 2007]            (pound)[__]
                                            instalment)
Issuer series 2 term AAA advance.........   scheduled amortisation (2nd          [September 2007]       (pound)[__]
                                            instalment)
Issuer series 2 term AAA advance.........   scheduled amortisation (3rd          [December 2007]        (pound)[__]
                                            instalment)
Issuer series 2 term AAA advance.........   scheduled amortisation (4th          [March 2008]           (pound)[__]
                                            instalment)
Issuer series 3 term AAA advance.........   scheduled amortisation (1st          [March 2008]           (pound)[__]
                                            instalment)
Issuer series 3 term AAA advance.........   scheduled amortisation (2nd          [June 2008]            (pound)[__]
                                            instalment)
Issuer series 3 term AAA advance.........   scheduled amortisation (3rd          [September 2008]       (pound)[__]
                                            instalment)
Issuer series 3 term AAA advance.........   scheduled amortisation (4th          [December 2008]        (pound)[__]
                                            instalment)
Issuer series 4 term AAA advance.........   scheduled amortisation (1st          [March 2010]           (pound)[__]
                                            instalment)
Issuer series 4 term AAA advance.........   scheduled amortisation (2nd          [June 2010]            (pound)[__]
                                            instalment)
Issuer series 5 term AAA advances........   pass-through                         N.A.                          N.A.
Issuer term AA advances..................   pass-through                         N.A.                          N.A.
Issuer term BBB advances.................   pass-through                         N.A.                          N.A.

ADVANCES MADE BY PERMANENT FINANCING

(NO.6) PLC

Previous series 1 term AAA advance.......   bullet                               September 2005        (pound)541,711,000
Previous series 2 term AAA advance.......   scheduled amortisation (1st          March 2007            (pound)135,428,000
                                            instalment)
Previous series 2 term AAA advance.......   scheduled amortisation (2nd          June 2007             (pound)135,428,000
                                            instalment)
Previous series 2 term AAA advance.......   scheduled amortisation (3rd          September 2007        (pound)135,428,000
                                            instalment)
Previous series 2 term AAA advance.......   scheduled amortisation (4th          December 2007         (pound)135,428,000
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (1st          December 2007         (pound)250,000,000
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (2nd          March 2008            (pound)250,000,000
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (3rd          June 2008             (pound)250,000,000
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (4th          September 2008        (pound)250,000,000
                                            instalment)
Previous series 4 term AAA advance.......   scheduled amortisation (1st          December 2009         (pound)259,800,000
                                            instalment)
Previous series 4 term AAA advance.......   scheduled amortisation (2nd          March 2010            (pound)259,800,000
                                            instalment)
Previous series 5 term AAA advances......   pass-through                         N.A.                          N.A.
Previous term AA advances................   pass-through                         N.A.                          N.A.
Previous term BBB advances...............   pass-through                         N.A.                          N.A.

ADVANCES MADE BY PERMANENT
FINANCING (NO.5) PLC

Previous series 1 term AAA advance.......   bullet                               June 2005             (pound)667,736,000
Previous series 2 term AAA advance.......   scheduled amortisation (1st          December 2006         (pound)173,611,250
                                            instalment)
Previous series 2 term AAA advance.......   scheduled amortisation (2nd          March 2007            (pound)173,611,250
                                            instalment)
Previous series 2 term AAA advance.......   scheduled amortisation (3rd          June 2007             (pound)173,611,250
                                            instalment)
Previous series 2 term AAA advance.......   scheduled amortisation (4th          September 2007        (pound)173,611,250
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (1st          March 2009            (pound)200,321,000
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (2nd          June 2009             (pound)200,321,000
                                            instalment)
Previous series 4 term AAA advance.......   scheduled amortisation (1st          September 2009        (pound)333,000,000
                                            instalment)
Previous series 4 term AAA advance.......   scheduled amortisation (2nd          December 2009         (pound)333,000,000
                                            instalment)
Previous series 5 term AAA advance.......   pass-through                         N.A.                          N.A.
Previous term AA advances................   pass-through                         N.A.                          N.A.
Previous term BBB advances...............   pass-through                         N.A.                          N.A.

ADVANCES MADE BY PERMANENT
FINANCING (NO. 4) PLC

Previous series 1 term AAA advance.......   bullet                               March 2005            (pound)803,859,000
Previous series 2 term AAA advance.......   bullet                               March 2007          (pound)1,286,174,000
Previous series 3 term AAA advance.......   scheduled amortisation (1st          December 2008         (pound)455,520,000
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (2nd          March 2009            (pound)455,520,000
                                            instalment)
Previous series 4 term AAA advance.......   scheduled amortisation (1st          September 2009        (pound)499,875,500
                                            instalment)
Previous series 4 term AAA advance.......   scheduled amortisation (2nd          December 2009         (pound)499,875,500
                                            instalment)
Previous series 5 term AAA advance.......   pass-through                         N.A.                          N.A.
Previous term AA advances................   pass-through                         N.A.                          N.A.
Previous term A advances.................   pass-through                         N.A.                          N.A.
Previous term BBB advances...............   pass-through                         N.A.                          N.A.




                                      135




                                                                                                           RELEVANT
                                                                                 SCHEDULED             ACCUMULATION
CASH ACCUMULATION ADVANCE                   TERM ADVANCE DESIGNATION             REPAYMENT DATE              AMOUNT
                                                                                                       
- ------------------------------------------  ------------------------------------ ------------------  --------------
ADVANCES MADE BY PERMANENT
FINANCING (NO. 3) PLC

Previous series 1 term AAA advance.......   bullet                               December 2004*        (pound)658,500,000
Previous series 2 term AAA advance.......   bullet                               September 2006      (pound)1,018,000,000
Previous series 3 term AAA advance.......   scheduled amortisation (1st          June 2008             (pound)449,125,000
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (2nd          September 2008        (pound)449,125,000
                                            instalment)
Previous series 4A1 term AAA advance.....   scheduled amortisation (1st          March 2009            (pound)241,375,000
                                            instalment)
Previous series 4A1 term AAA advance.....   scheduled amortisation (2nd          June 2009             (pound)241,375,000
                                            instalment)
Previous series 4A2 term AAA advance.....   scheduled amortisation (1st          March 2009            (pound)375,000,000
                                            instalment)
Previous series 4A2 term AAA advance.....   scheduled amortisation (2nd          June 2009             (pound)375,000,000
                                            instalment)
Previous series 5 term AAA advance.......   pass-through                         N.A.                          N.A.
Previous term AA advances................   pass-through                         N.A.                          N.A.
Previous term BBB advances...............   pass-through                         N.A.                          N.A.

ADVANCES MADE BY PERMANENT
FINANCING (NO. 2) PLC

Previous series 1 term AAA advance*......   bullet                               March 2004*           (pound)633,312,000
Previous series 2 term AAA advance.......   bullet                               September 2005      (pound)1,108,016,000
Previous series 3 term AAA advance.......   scheduled amortisation (1st          March 2006            (pound)427,187,500
                                            instalment)
Previous series 3 term AAA advance.......   scheduled amortisation (2nd          June 2006             (pound)427,187,500
                                            instalment)
Previous series 4 term AAA advance.......   bullet                               December 2007       (pound)1,107,250,000
Previous series 5 term AAA advance.......   pass-through                         N.A.                          N.A.
Previous term AA advances................   pass-through                         N.A.                          N.A.
Previous term BBB advances...............   pass-through                         N.A.                          N.A.

ADVANCES MADE BY PERMANENT
FINANCING (NO. 1) PLC

Previous series 1 term AAA advance*......   bullet                               June 2003*            (pound)509,614,731
Previous series 2 term AAA advance.......   bullet                               June 2005             (pound)509,614,731
Previous series 3 term AAA advance.......   bullet                               December 2005         (pound)748,299,320
Previous series 4A1 term AAA advance.....   bullet                               June 2007             (pound)484,000,000
Previous series 4A2 term AAA advance.....   pass-through                         N.A.                          N.A.
Previous term AA advances................   pass-through                         N.A.                          N.A.
Previous term BBB advances...............   pass-through                         N.A.                          N.A.

Any bullet term advance in respect of a                                          as indicated in      the principal
new issuer...............................                                        the relevant        amount of that
                                                                                 prospectus             bullet term
                                                                                                            advance

Any scheduled amortisation instalment                                            as indicated in      the principal
in respect of a new issuer...............                                        the relevant        amount of that
                                                                                 prospectus               scheduled
                                                                                                       amortisation
                                                                                                         instalment


* previously repaid

      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


                                      136


              of that original bullet term advance and, in respect of an
              original scheduled amortisation instalment, three months (or one
              month, in the case of the scheduled amortisation instalments
              relating to the series 2 class A issuer notes and the series 3
              class A issuer notes) prior to the scheduled repayment date of
              that original scheduled amortisation instalment,

and ending when Funding 1 has fully repaid that original bullet term advance or
scheduled amortisation instalment, as applicable.

      "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 2 term AAA advance and the
issuer series 3 term AAA advance will consist of four equal scheduled
amortisation instalments and the issuer series 4 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), (B) and (C) 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


                                      137


              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 (D)
              to (G) (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
              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 of term advances pursuant to Rule
              (1) as 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 product of (a) the
              Funding 1 share percentage as at the start of the most recently
              ended calculation period (provided that if during the most
              recently ended calculation period loans and their related security
              are sold to the mortgages trustee or Funding 1 has acquired part
              of the seller's share of the trust property from the seller, then
              the Funding 1 share percentage will be calculated for purposes of
              this paragraph as the weighted average of the Funding 1 share
              percentages as of the first day of such calculation period and as
              of the date immediately after such sale or acquisition), (b) the
              aggregate amount of principal receipts received by the mortgages
              trustee during the most recently ended calculation period and (c)
              the outstanding principal balance of intercompany loan A (in the
              case of Rule (2)) or intercompany loan B (in the case of Rule
              (3)), divided by the aggregate outstanding principal balance of
              all intercompany loans, each as of the most recent Funding 1
              interest payment date;

       *      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 under the servicing agreement 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



                                      138


              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 (i)
              during the period from and including the closing date to but
              excluding the interest payment date in [December 2005] is less
              than [(pound)27,000,000,000] or (ii) during the period from and
              including the interest payment date in [December 2005] to but
              excluding the interest payment date in [December 2009] is less
              than [(pound)24,000,000,000].

      The definitions of "ASSET TRIGGER EVENT" and "NON-ASSET TRIGGER EVENT" may
change as new loans are sold 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 are 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).

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

                                      139


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 1 (until the Funding 1 share of the trust property is zero), and the
remainder, which will be allocated to the seller, on each calculation date in
each case prior to calculating the allocation of mortgages trust 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 sale 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 sale of new loans and their related security to the mortgages
trustee, see "SALE 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).
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 under any intercompany loan agreement and no note event
              of default have occurred that have 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% of the
              aggregate outstanding


                                      140


              principal balance of all loans constituting the trust property;

       *      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;

       *      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%;

       *      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%; and

       *      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.

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").

      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.

                                      141



      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.

                                      142



                     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 offered issuer notes into sterling at the relevant issuer dollar
currency exchange rates and after converting the euro proceeds of the series 4
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 sale of loans to the mortgages trustee.

      The issuer intercompany loan will be split into 16 separate sub-loans, or
"ISSUER TERM ADVANCES", as described in the following table:



                                                                                         INITIAL              FINAL
                                                                                       PRINCIPAL          REPAYMENT
                                                                                       AMOUNT OF            DATE OF
                                 DESIGNATED                                                 EACH               EACH
                                       TERM                       CORRESPONDING           ISSUER             ISSUER
ISSUER TERM                         ADVANCE     CORRESPONDING       ISSUER SWAP             TERM               TERM
ADVANCE                              RATING      ISSUER NOTES          (IF ANY)          ADVANCE            ADVANCE
                                                                                                 
- ------------------------------ ------------ ----------------- ----------------- ----------------  -----------------
Series 1 term AAA advance....           AAA  Series 1 class A  Series 1 class A      (pound)[__]    [December 2005]
Series 1 term AA advance.....            AA  Series 1 class B  Series 1 class B      (pound)[__]          June 2042
Series 1 term BBB advance....           BBB  Series 1 class C  Series 1 class C      (pound)[__]          June 2042
Series 2 term AAA advance....           AAA  Series 2 class A  Series 2 class A      (pound)[__]       [March 2012]
Series 2 term AA advance.....            AA  Series 2 class B  Series 2 class B      (pound)[__]          June 2042
Series 2 term BBB advance....           BBB  Series 2 class C  Series 2 class C      (pound)[__]          June 2042
Series 3 term AAA advance....           AAA  Series 3 class A               N/A      (pound)[__]    [December 2032]
Series 3 term AA advance.....            AA  Series 3 class B               N/A      (pound)[__]          June 2042
Series 3 term BBB advance....           BBB  Series 3 class C               N/A      (pound)[__]          June 2042
Series 4 term AAA advance....           AAA  Series 4 class A  Series 4 class A      (pound)[__]          June 2042
Series 4 term AA advance.....            AA  Series 4 class B  Series 4 class B      (pound)[__]          June 2042
Series 4 term BBB advance....           BBB  Series 4 class C  Series 4 class C      (pound)[__]          June 2042
Series 5A1 term AAA advance..           AAA Series 5 class A1 Series 5 class A1      (pound)[__]          June 2042
Series 5A2 term AAA advance..           AAA Series 5 class A2               N/A      (pound)[__]          June 2042
Series 5 term AA advance.....            AA  Series 5 class B               N/A      (pound)[__]          June 2042
Series 5 term BBB advance....           BBB  Series 5 class C               N/A      (pound)[__]          June 2042
Total:.......................                                                        (pound)[__]


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 advances 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 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.

                                      143



      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
              (pound)[__], which will be funded by the issue of the class A
              issuer notes on the closing date;

       *      the issuer term AA advances in an aggregate principal amount of
              (pound)[__], which will be funded by the issue of the class B
              issuer notes on the closing date; and

       *      the issuer term BBB advances in an aggregate principal amount of
              (pound)[__], which will be funded by the issue of the class C
              issuer notes on the closing date.

      The money received by Funding 1 under the issuer term advances will be
used by Funding 1 on the closing date, among other things, to pay the seller
part of the initial consideration due for loans (together with their related
security) sold to the mortgages trustee on the closing date, thereby increasing
Funding 1'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 it.


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


                                      144


              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 or
minus, 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 two-week and one-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.

      The following table sets out details relating to the payment of interest
on the issuer term advances, as described further in this section:



                                     DESIGNATED
                                           TERM
                                        ADVANCE   INITIAL INTEREST RATE                         STEPPED-UP INTEREST
SERIES NAME                              RATING               PER ANNUM        STEP-UP DATE          RATE PER ANNUM
                                                                                                    
- --------------------------------  ------------- ----------------------- ------------------- -----------------------

Series 1........................            AAA        LIBOR minus [__]%                N/A                     N/A
Series 1........................             AA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 1........................            BBB         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 2........................            AAA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 2........................             AA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 2........................            BBB         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 3........................            AAA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 3........................             AA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 3........................            BBB         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 4........................            AAA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 4........................             AA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 4........................            BBB         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 5A1......................            AAA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 5A2......................            AAA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 5........................             AA         LIBOR plus [__]%    [December 2011]        LIBOR plus [__]%
Series 5........................            BBB         LIBOR plus [__]%    [December 2011]        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.

      A 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 issuer step-up date.

      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 December 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


                                      145


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% 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, payments on the issuer term AAA advances (other than the issuer
series 1 term AAA advance), the issuer term AA advances and/or the issuer term
BBB advances will be deferred.

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".

                                      146


      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.

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
              (i) to pay the seller for new loans to be sold to the mortgages
              trustee under the mortgage sale agreement and/or (ii) to acquire
              part of the current seller share of the trust property from the
              seller and/or (iii) 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
              general 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 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,
the term A 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 A advances and on the BBB advances.

      Similarly, each term A 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

                                      147



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 funds are credited to this
              account and on each distribution date Funding 1's share of the
              mortgages trust 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 transferred to the Funding 1 transaction
              account; and

       (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.

      These accounts may be required to be transferred to an alternative bank if
the short-term, unguaranteed and unsecured ratings of the account bank fall
below A-1+ by Standard & Poor's, F1+ by Fitch or P-1 by Moody's unless each
rating agency confirms that its then current rating of the notes would not be
adversely affected as a result of such ratings falling below these minimum
ratings.

      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.

                                      148



                      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 deeds 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 and each
previous start-up loan provider. Together with the issuer start-up loan provider
and the other secured creditors, we will enter into the issuer 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 and the second supplemental 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 and the second supplemental 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.

      In addition Funding 1, on 12th March, 2004 granted additional fixed and
floating security in favour of the security trustee for and on behalf of the
Funding 1 secured creditors, to secure the same obligations as under the Funding
1 deed of charge (the "additional Funding 1 security"). The additional security
was granted under the second supplemental Funding 1 deed of charge which was
supplemental to the Funding 1 deed of charge. The second supplemental Funding 1
deed of charge contains certain Scots law provisions and is principally governed
by English law. It will be enforceable in the same circumstances as the Funding
1 deed of charge and the proceeds of enforcement of the second supplemental
Funding 1 deed of charge (if any) will be applied in the order set out in the
Funding 1 deed of charge. By their execution of the issuer deed of accession,
the parties thereto will also accede to the second supplemental 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
(together with the second supplemental Funding 1 deed of charge) 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

                                      149


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, except where the context requires otherwise,
the "INITIAL FUNDING 1 SECURITY" and together with the additional Funding 1
security, 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:

       *      an assignment (which may take effect as a floating charge) of 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;

       *      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
              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
(the "RELEVANT DATE"). 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 prohibition will apply, however, in
relation to the second supplemental Funding 1 deed of charge. In this respect,
Funding 1 secured creditors can rely on the security trustee's ability to
appoint an administrative receiver of Funding 1 under the Funding 1 deed of
charge as set out below.

      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

                                      150


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). For a description of the nature of
floating charges created after the relevant date, in particular the ranking of
creditors see -"SECURITY FOR THE ISSUER'S OBLIGATIONS - NATURE OF SECURITY -
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 except in
relation to Funding 1's Scottish assets where crystallisation will occur on the
appointment of an administrative receiver or on the commencement of the
winding-up of Funding 1. 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.

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


                                      151


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.

      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

                                      152


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

       *      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 sale of new types of loans or mortgages to the mortgages
              trustee;

       (v)    changes to be made to the general reserve fund required amount,
              the liquidity reserve fund required amount and/or the manner in
              which the reserve funds are 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 sale 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:


                                      153


       *      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.

      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 capitalisation 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;

                                      154


       *      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;

       *      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. The second
supplemental Funding 1 deed of charge is governed by English law.


                                      155




                      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 swap
             guarantees, the issuer paying agent and agent bank agreement, the
             issuer underwriting agreement, the issuer subscription agreements,
             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's bank 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 (including all of the issuer's property, assets and
             undertaking situated in Scotland or governed by Scots law).

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

                                      156




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 (including all of the issuer's Scottish
assets) 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 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 except in relation
to the issuer's Scottish assets where crystallisation will occur on the
appointment of an administrative receiver or on the commencement of the
winding-up of the issuer. 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.

      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

                                      157




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 (other than in accordance with the transaction documents) 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:

      *      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.

                                      158





      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 sale of new types of loans or mortgages to the mortgages
             trustee;

      (vi)   changes to be made to the general reserve fund required amount, the
             liquidity reserve fund required amount and/or the manner in which
             the reserve funds are 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 sale 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:

      *      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.

                                      159





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 capitalisation
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% 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;

             (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;

                                      160




      *      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.

      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.


                                      161





                                    CASHFLOWS

DISTRIBUTION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS

DEFINITION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS

      "FUNDING 1 AVAILABLE REVENUE RECEIPTS" for each Funding 1 interest payment
date will be calculated by the cash manager on the day falling four business
days prior to such Funding 1 interest payment date and will be an amount equal
to the sum of:

      *      all mortgages trust available revenue receipts distributed or to be
             distributed to Funding 1 during the then current interest period;

      *      any amounts paid or to be paid by the seller to Funding 1 during
             the then current interest period 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)
             and 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 during the then current interest period;

      *      the amounts then standing to the credit of the general reserve
             ledger;

      *      if a liquidity reserve fund rating event has occurred and is
             continuing, and there are no amounts standing to the credit of the
             general reserve ledger, the amounts then standing to the credit of
             the liquidity reserve ledger and available to be drawn, to the
             extent necessary to pay the items in paragraphs (A) to (F), (H),
             (J) and (L) in the Funding 1 pre-enforcement revenue priority of
             payments; and

      *      if a liquidity reserve fund rating event has occurred but is no
             longer continuing due to an increase in the seller's rating since
             the preceding Funding 1 interest payment date, and Funding 1 elects
             to terminate the liquidity reserve fund, all amounts standing to
             the credit of the liquidity reserve ledger;

      less:

      *      any payment made by the seller to Funding 1 on such Funding 1
             interest payment date as described in "THE MORTGAGES TRUST -
             PAYMENT BY THE SELLER TO FUNDING 1 OF THE AMOUNT OUTSTANDING UNDER
             AN INTERCOMPANY LOAN" and

      *      any proceeds of a new intercompany loan received by Funding 1
             during the then current interest period as described in "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 Funding 1 available revenue receipts (as
calculated above) will be sufficient to pay items (A) to (F), (H), (J) and (L)
of the Funding 1 pre-enforcement revenue priority of payments.

      If the cash manager determines that there is an insufficiency, then
Funding 1 shall pay or provide for that insufficiency by applying amounts then
standing to the credit of (a) first, the Funding 1 principal ledger, if any, and
(b) second, any amounts standing to the credit of the cash accumulation ledger
after deducting the amounts standing to the credit of the Funding 1 principal
ledger (if any) from such ledger, and the cash manager shall make a
corresponding entry in the relevant principal deficiency ledger, as described in
"CREDIT STRUCTURE - PRINCIPAL DEFICIENCY LEDGER". Funding 1 principal receipts
thus applied 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. If there are no (or insufficient) amounts standing
to the credit of the Funding 1 principal ledger and the cash accumulation ledger
to cure such insufficiency (referred to as an uncured Funding 1 revenue
shortfall), then the cash manager will direct Funding 1 to request a drawing
under the Funding 1 liquidity facility to apply towards the revenue shortfall in
accordance with the Funding 1 pre-

                                      162





enforcement revenue priority of payments. See "CREDIT STRUCTURE - FUNDING 1
LIQUIDITY FACILITY" and "CREDIT STRUCTURE - LIQUIDITY RESERVE FUND".

      If the cash manager determines that there is an excess of Funding 1
available revenue receipts over the amount required to pay the specified items
in the Funding 1 pre-enforcement revenue priority of payments, then Funding 1
shall apply such excess to extinguish any balance on the principal deficiency
ledger, as described in "CREDIT STRUCTURE - PRINCIPAL DEFICIENCY LEDGER".

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 item (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 interest payment date prior to
the service of an intercompany loan acceleration notice on Funding 1, the cash
manager will apply (i) the Funding 1 available revenue receipts for such date
(ii) if Funding 1 available revenue receipts for such date are insufficient to
pay items (A) to (F), (H), (J) and (L) below, amounts standing to the credit of
the Funding 1 principal ledger and the cash accumulation ledger (in the manner
described above) and (iii) if there is an uncured Funding 1 revenue shortfall on
such date, drawings under the Funding 1 liquidity facility agreement to the
extent necessary to pay the items listed below in paragraphs (A) to (F), (H),
(J) and (L), 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, scheduled amortisation 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

                                      163





                   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;

      (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 A advances;

      (K)    then, towards a credit to the A 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 interest due and payable
             on the term BBB advances;

      (M)    then, towards a credit to the BBB principal deficiency sub-ledger
             in an amount sufficient to eliminate any debit on that ledger;

      (N)    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);

      (O)    then, towards a credit to the general reserve ledger to the extent
             the amount standing to the credit thereof is less than the general
             reserve fund required amount, taking into account any net
             replenishment of the general reserve fund on that Funding 1
             interest payment date from Funding 1 available principal receipts
             (see item (B) of the relevant Funding 1 pre-enforcement principal
             priority of payments);

      (P)    then, if a liquidity reserve fund rating event has occurred and is
             continuing, towards a credit to the liquidity reserve ledger to the
             extent the amount standing to the credit thereof is less than the
             liquidity reserve fund required amount, taking into account any net
             replenishment of the liquidity reserve fund on that Funding 1
             interest payment date from Funding 1 available principal receipts
             (see item (C) of the relevant Funding 1 pre-enforcement principal
             priority of payments);

      (Q)    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

                                      164




                   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;

      (R)    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;

      (S)    then, towards payment of an amount equal to 0.01% of the Funding 1
             available revenue receipts; and

      (T)    then, towards payment to the shareholders of Funding 1 of any
             dividend declared by Funding 1.


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 (i) 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 (ii) in respect of each issuer
             swap provider, prior to the designation of an early termination
             date under the relevant issuer swap agreement and the resulting
             application of the collateral by way of netting or set-off, an
             amount equal to the value of all collateral (other than excess swap
             collateral) provided by such issuer swap provider to the issuer
             pursuant to the relevant issuer swap agreement (and any interest or
             distributions in respect thereof)); 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 item (B) below
or amounts due to the issuer account bank under item (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"):

                                      165




      (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;

      (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 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 interest due and payable on
                   the series 2 class A issuer notes;

             *     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 A 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 A issuer
                   notes; and

             *     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;

                                      166





             *     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;

             *     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

             *     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;

             *     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

             *     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; and

             *     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;

      (H)    then, to the issuer, an amount equal to 0.01% 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 the issuer pre-enforcement revenue priority of payments,
except that:
                                      167





      *      in addition to the amounts due to the security trustee under item
             (A) of the issuer pre-enforcement revenue priority of payments,
             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 trust 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), (B) or (C) 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;

      *      the amount, if any, to be credited to the principal deficiency
             ledger pursuant to items (G), (I), (K) and (M) of the Funding 1
             pre-enforcement revenue priority of payments 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, 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) (inclusive) and
             (H), (J) and (L) 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 Funding
             1 pre-enforcement priority of payments 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;

      *      in so far as available for and needed to make eligible general
             reserve fund principal repayments (see "CREDIT STRUCTURE - GENERAL
             RESERVE FUND" below), the amount that would then be standing to the
             credit of the general reserve ledger, 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 (N) (inclusive) of the
             Funding 1 pre-enforcement revenue priority of payments, plus any
             amounts which will be credited to the general reserve ledger under
             item (B) of the relevant Funding 1 pre-enforcement principal
             priority of payments on the next Funding 1 interest payment date
             (i.e. occurring at the end of such period of four business days;
             and

      *      in so far as available for and needed to make eligible liquidity
             fund principal repayments (see "CREDIT STRUCTURE - LIQUIDITY
             RESERVE FUND" below), the amount that would then be standing to the
             credit of the liquidity reserve ledger (but less any amounts
             applied or to be applied on

                                      168





             the relevant date in payment of interest and other revenue expenses
             as set out in items (A) to (F) (inclusive) and (H), (J) and (L) of
             the Funding 1 pre-enforcement revenue priority of payments plus any
             amounts which will be credited to the liquidity reserve ledger
             under item (C) of the relevant Funding 1 pre-enforcement principal
             priority of payments 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), (J) and (L) 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 2005];

             *     in relation to the issuer series 2 term AAA advance, the
                   Funding 1 interest payment dates falling in [June 2007] in
                   respect of the first scheduled amortisation amount,
                   [September 2007] in respect of the second scheduled
                   amortisation amount, [December 2007] in respect of the third
                   scheduled amortisation amount and [March 2008] in respect of
                   the fourth scheduled amortisation amount;

             *     in relation to the issuer series 3 term AAA advance, the
                   Funding 1 interest payment dates falling in [March 2008] in
                   respect of the first scheduled amortisation amount, [June
                   2008 ]in respect of the second scheduled amortisation amount,
                   [September 2008] in respect of the third scheduled
                   amortisation amount and [December 2008] in respect of the
                   fourth scheduled amortisation amount;

             *     in relation to the issuer series 4 term AAA advance, the
                   Funding 1 interest payment dates falling in [March 2010] in
                   respect of each first scheduled amortisation amount and [June
                   2010] in respect of the second scheduled amortisation amount;

             *     in relation to the issuer series 5 term AAA advances, the
                   Funding 1 interest payment date falling in [December 2011];

             *     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;

             *     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 advances have 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;

                                      169





             *     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.

      The following sections set out various priorities of payments for Funding
1 available principal receipts under the following circumstances, and are
collectively referred to as the "FUNDING 1 PRE-ENFORCEMENT PRINCIPAL PRIORITY OF
PAYMENTS":

      *      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;

      *      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;

      *      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; and

      *      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.

      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 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

                                      170





             repayments;

      (B)    then, to the extent only that monies have been drawn from the
             general reserve fund to make eligible general reserve fund
             principal repayments, towards a credit to the general reserve
             ledger to the extent the amount standing to the credit thereof is
             less than the general reserve fund required amount;

      (C)    then, if a liquidity reserve fund rating event has occurred and is
             continuing, (i) to the extent only that monies have been drawn from
             the liquidity reserve fund in order to make eligible liquidity fund
             principal repayments or (ii) to the extent that the liquidity
             reserve fund has not been previously fully funded and Funding 1
             available revenue receipts on such Funding 1 interest payment date
             are insufficient to do so, towards a credit to the liquidity
             reserve ledger to the extent the amount standing to the credit
             thereof is less than the liquidity reserve fund required amount;

      (D)    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;

      (E)    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;

      (F)    then, towards repayment of all term A 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;

      (G)    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;

      (H)    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 (D) of this priority
             of payments); and

      (I)    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 (D), (E), (F) and (G) 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, term A 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, the A 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 general reserve fund level is less than the general
             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% 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 (D) of the above priority of payments, the term AA
             advances (including the issuer term AA advances) will not be
             entitled to

                                      171





             principal repayments under item (E) of the above
             priority of payments;

      (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 (D)
             and/or (E) of the above priority of payments then the term A
             advances will not be entitled to principal repayments under item
             (F) of the priority of payments set out above; and/or

      (c)    any term AAA advance, any term AA advance or any A term advance
             (whether or not such term AAA advance, term AA advance or term A
             advance is then due and payable) remains outstanding after making
             the payments under items (D) and/or (E) and/or (F) 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 (G) 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

      (2)    either:

             (a)   the quarterly CPR is less than 10%; or

             (b)   both:

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

                   (ii)  the annualised CPR is less than 10%;

      then on or before their step-up dates the scheduled amortisation term
      advances will be entitled to principal repayments under item (D) 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%; 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 (D), (E) (F)
      and (G) (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 (D) 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;

                                      172





      "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 (D) 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 (H) 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:

      (1)    the sum of the cash accumulation ledger amount and the amount of
             Funding 1 available principal receipts after the application of
             items (A), (B) and (C) and before item (D) 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), (B) and (C) and before
                         item (D) 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 at 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 (D), (E),
(F) and (G) of the priority of payments set out above shall be limited to an
amount calculated as follows:

                                      173




<table>
                                                                    
                                             Outstanding principal balance of intercompany loan A
      Funding 1 principal funds       x   --------------------------------------------------------
                                        Aggregate outstanding principal balance of all intercompany loans
</table>

      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 (l) of the above Funding 1 pre-enforcement
             principal priority of payments on the immediately preceding Funding
             1 interest payment date.

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 (D), (E), (F) and (G) of
             the above 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

                                      174





             (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 (I) of the above Funding 1 pre-enforcement
             principal 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.

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, to the extent only that monies have been drawn from the
             general reserve fund to make eligible general reserve fund
             principal repayments, towards a credit to the general reserve
             ledger to the extent the amount standing to the credit thereof is
             less than the general reserve fund required amount;

      (C)    then, if a liquidity reserve fund rating event has occurred and is
             continuing, (i) to the extent only that monies have been drawn from
             the liquidity reserve fund in order to make eligible liquidity fund
             principal repayments or (ii) to the extent that the liquidity
             reserve fund has not been previously fully funded and Funding 1
             available revenue receipts on such Funding 1 interest payment date
             are insufficient to do so, towards a credit to the liquidity
             reserve ledger to the extent the amount standing to the credit
             thereof is less than the liquidity reserve fund required amount;

      (D)    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;

      (E)    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;

      (F)    then, in no order of priority between them but in proportion to the
             amounts due, to repay the term A advances until those term A
             advances are fully repaid; and

                                      175





      (G)    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 facility
             that were drawn in order to make eligible liquidity facility
             principal repayments;

      (B)    then, to the extent only that monies have been drawn from the
             general reserve fund to make eligible general reserve fund
             principal repayments, towards a credit to the general reserve
             ledger to the extent the amount standing to the credit thereof is
             less than the general reserve fund required amount;

      (C)    then, if a liquidity reserve fund rating event has occurred and is
             continuing, (i) to the extent only that monies have been drawn from
             the liquidity reserve fund in order to make eligible liquidity fund
             principal repayments or (ii) to the extent that the liquidity
             reserve fund has not been previously fully funded and Funding 1
             available revenue receipts on such Funding 1 interest payment date
             are insufficient to do so, towards a credit to the liquidity
             reserve ledger to the extent the amount standing to the credit
             thereof is less than the liquidity reserve fund required amount;

      (D)    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;

      (E)    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;

      (F)    then, in no order of priority between them but in proportion to the
             amounts due, to repay the term A advances until those term A
             advances are fully repaid; and

      (G)    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 amortisation
term advances under any intercompany loans 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 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, to the extent only that monies have been drawn from the
             general reserve fund to make eligible general reserve fund
             principal repayments, towards a credit to the general reserve
             ledger to the extent the amount standing to the credit thereof is
             less than the general reserve fund required amount;


                                      176




      (C)    then, if a liquidity reserve fund rating event has occurred and is
             continuing, (i) to the extent only that monies have been drawn from
             the liquidity reserve fund in order to make eligible liquidity fund
             principal repayments or (ii) to the extent that the liquidity
             reserve fund has not been previously fully funded and Funding 1
             available revenue receipts on such Funding 1 interest payment date
             are insufficient to do so, towards a credit to the liquidity
             reserve ledger to the extent the amount standing to the credit
             thereof is less than the liquidity reserve fund required amount;

      (D)    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;

      (E)    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;

      (F)    then, in no order of priority between them but in proportion to the
             amounts due, to repay the term A advances until those term A
             advances are fully repaid; and

      (G)    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 previous 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 previous bullet term advances made under
any of the previous intercompany loans and the remainder shall be applied to
repay the relevant previous 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 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"):

      CLASS A ISSUER NOTES

      *      any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 1

                                      177




             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 paymentdate 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 applied to redeem the series 3 class
             A issuer notes on each applicable interest payment date;

      *      any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 4 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 A 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 A
             issuer swap;

      *      any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 5A1 term AAA advance on each Funding 1
             interest payment date shall be applied to redeem the series 5 class
             A1 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 5A2 term AAA advance on each Funding 1
             interest payment date shall be applied to redeem the series 5 class
             A2 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 applied by the issuer to redeem the
             series 3 class B issuer notes on each applicable interest payment
             date;

      *      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 applied by the issuer to redeem the
             series 5 class B issuer notes on each applicable interest payment
             date.

                                      178



      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 applied by the issuer to redeem the
             series 3 class C issuer notes on each applicable interest payment
             date;

      *      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 applied by the issuer to redeem the
             series 5 class C issuer notes on each applicable interest payment
             date.

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:

      (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 applied by the
                   issuer to redeem the series 3 class A notes on each
                   applicable interest payment date;

             *     any principal amounts received by the issuer from Funding 1
                   in respect of the issuer series 4 term AAA advance on each
                   Funding 1 interest payment date, shall be paid by the issuer

                                      179




                   to the series 4 issuer swap provider, and on each interest
                   payment date the series 4 class A 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 A issuer swap;

             *     any principal amounts received by the issuer from Funding 1
                   in respect of the issuer series 5A1 term AAA advance on each
                   Funding 1 interest payment date shall be applied by the
                   issuer to redeem the series 5 class A1 notes on each
                   applicable interest payment date; and

             *     any principal amounts received by the issuer from Funding 1
                   in respect of the issuer series 5A2 term AAA advance on each
                   Funding 1 interest payment date shall be applied by the
                   issuer to redeem the series 5 class A2 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 applied by the
                   issuer to redeem the series 3 class B issuer notes on each
                   applicable interest payment date;

             *     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 applied by the
                   issuer to redeem the series 5 class B issuer notes on each
                   applicable interest payment date.

      (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;

                                      180





             *     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 applied by the
                   issuer to redeem the series 3 class C issuer notes on each
                   applicable interest payment date;

             *     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 applied by the
                   issuer to redeem the series 5 class C issuer notes on each
                   applicable interest payment date.

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;

                                      181





      (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 A advances;

      (I)    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;

      (J)    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);

      (K)    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);

             *     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

      (L)    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 (i) any excess swap collateral which shall be returned directly to
the relevant issuer swap provider and (ii) in respect of each issuer swap
provider, prior to the designation of an early termination date under the
relevant issuer swap agreement and the resulting application of the collateral
by way of netting or set-off, an amount equal to the value of all collateral
(other than excess swap collateral) provided by such issuer swap provider to the
issuer pursuant to the relevant issuer swap agreement (and any interest or
distributions in respect thereof)) 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;

                                      182





             *     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;

             *     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;

             *     interest and principal on the series 3 class A issuer notes;

             *     amounts due to the series 4 issuer swap provider in respect
                   of the series 4 class A 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 A issuer swap to pay interest and principal due and
                   payable on the series 4 class A issuer notes; and

             *     interest 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;

             *     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

                                      183





                   the series 4 class B issuer notes; and

             *     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:

             *     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;

             *     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

             *     interest and principal due and payable on the series 5 class
                   C issuer notes;

      (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; and

             *     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.

                                      184



                                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 general 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 general 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);

      *      Funding 1 will be obliged to establish a liquidity reserve fund if
             the seller ceases to have a long-term unsecured, unsubordinated and
             unguaranteed credit rating by Moody's of at least A3 or at least A-
             by Fitch (unless the relevant rating agency confirms that the
             current rating of the notes will not be adversely affected by the
             rating downgrade of the seller);

      *      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% below LIBOR for three-month
             sterling deposits;

      *      a liquidity facility is available to Funding 1 to pay interest on
             all issuer term advances, previous term advances, principal amounts
             due on the issuer original bullet term advances and issuer original
             scheduled amortisation term advances and principal amounts due on
             the previous original bullet term advances and previous original
             scheduled amortisation term advances in the circumstances described
             below; and

      *      the issuer start-up loan will be provided to increase the general
             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), (J) and (L) 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.

                                      185





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 general reserve fund, as
described in "- GENERAL RESERVE FUND ";

      second, drawings under the liquidity reserve fund, if available, as
described in "- LIQUIDITY RESERVE FUND ";

      third, principal receipts, if any, as described in "- USE OF FUNDING 1
PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME deficiency"; and

      fourth, drawings under the Funding 1 liquidity facility, if available, as
described in "- FUNDING 1 LIQUIDITY FACILITY", but only to pay certain amounts
due on the term advances made by the previous issuers.

      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 funds.

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 to pay items (A) to (F), (H), (J) and (L) 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.

GENERAL RESERVE FUND

      A general reserve fund has been established:

      *      to contribute to Funding 1 available revenue receipts (including to
             help meet any deficit recorded on the principal deficiency ledger);
             and

      *      to make, where necessary, "eligible general 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 general reserve fund:

                                      186





             (i)   was initially funded on the initial closing date from a
                   portion of the first start-up loan, was further funded on
                   each other previous closing date from a portion of the
                   relevant previous start-up loans and will amount to
                   approximately (pound)[o] on the closing date;

             (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 funds in the Funding 1
                   pre-enforcement revenue priority of 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 general reserve ledger is maintained by the cash manager to record the
balance from time to time of the general reserve fund.

      On each Funding 1 interest payment date the amount of the general reserve
fund is added to certain other income of Funding 1 in calculating Funding 1
available revenue receipts.

      The general reserve fund is replenished up to and including an amount
equal to the general reserve fund required amount on Funding 1 interest payment
dates from Funding 1 available revenue receipts at item (O) of the Funding 1
pre-enforcement revenue priority of payments and from Funding 1 available
principal receipts at item (B) of the relevant Funding 1 pre-enforcement
principal priority of payments. The "GENERAL RESERVE FUND REQUIRED AMOUNT" is an
amount equal to (pound)[o].

      The seller, Funding 1 and the security trustee may agree to increase,
decrease or amend the general 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
             available revenue receipts (as described in "- USE OF FUNDING 1
             PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME DEFICIENCY"); and/or

      *      the application of Funding 1 available principal receipts which are
             allocated to fund the liquidity reserve fund up to the liquidity
             reserve fund required amount.

      The principal deficiency ledger is split into four 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;

      *      the A principal deficiency sub-ledger corresponding to the term A
             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 A principal deficiency sub-ledger until the balance
             of the A principal deficiency sub-ledger is equal to the aggregate
             principal amount outstanding of the term A advances;

      *      third, on the AA principal deficiency sub-ledger until the balance
             of the AA principal deficiency

                                      187





             sub-ledger is equal to the aggregate principal amount outstanding
             of the term AA advances; and

      *      fourth, 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.

      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;

      *      third, provided that interest due on the term A advances has been
             paid, in an amount to reduce to zero the balance on the A principal
             deficiency sub- ledger; and

      *      fourth, 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, A 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".

                                      188




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.

      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 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 annum below LIBOR for three-month sterling deposits.

      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. These criteria include a requirement that the short-term,
unguaranteed and unsecured ratings of the mortgages trustee GIC provider or the
Funding 1 GIC provider, as the case may be, are at least A-1+ by Standard &
Poor's, F1+ by Fitch and P-1 by Moody's, unless each rating agency confirms that
its then current rating of the notes would not be adversely affected as a result
of such ratings falling below these minimum ratings. If either the mortgages
trustee GIC provider or the Funding 1 GIC provider ceases to satisfy these
criteria, then the relevant account may be transferred to another entity which
does satisfy these criteria.

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 agreement, a form
of which has been filed as an exhibit to the registration statement of which
this prospectus is a part. The Funding 1 liquidity facility is available to make
payments on the issuer term advances and previous term

                                      189





advances and to pay certain senior expense amounts.

GENERAL DESCRIPTION

      On the initial closing date 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. The
Funding 1 liquidity facility agreement was subsequently amended and restated to,
amongst other matters, provide liquidity for the previous term advances made to
it by the other previous issuers. 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 issuer term advances and previous 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 item (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% of the principal amount outstanding of the term AA
                   advances;

             (2)   drawings may not be made under the Funding 1 liquidity
                   facility to pay interest on item (J) of the Funding 1
                   pre-enforcement revenue priority of payments (being payment
                   of interest on the term A advances) if, at the date of the
                   relevant drawing, the debit balance on the A principal
                   deficiency sub-ledger is in an amount equal to or in excess
                   of 50% of the principal amount outstanding of the term A
                   advances; and

             (3)   drawings may not be made under the Funding 1 liquidity
                   facility to pay interest on item (L) 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% 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 previous original bullet term advances
                         and issuer original bullet term advances; and

                   (b)   repayments of principal in respect of previous original
                         scheduled amortisation term advances and issuer
                         original scheduled amortisation term advances on their
                         respective final maturity dates only; and

             (ii)  following the occurrence of a non-asset trigger event but
                   prior to the occurrence of an asset trigger event, repayments
                   of principal in respect of previous original bullet term
                   advances, issuer original bullet term advances, previous
                   original scheduled amortisation term advances and issuer
                   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 of the current
issuers.

      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 30 days and not less than 20 days before the
expiration

                                      190





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" above
(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
             funds.


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

      *      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 STANDBY 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 standby drawing (other than, for so long as
amounts are outstanding under the intercompany loan made by Permanent Financing
(No. 1) PLC to Funding 1, the first (pound)60,000,000 of the 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 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 annum on the
undrawn, uncancelled amount of the Funding 1 liquidity facility. The commitment
fee is payable quarterly in arrear on each

                                      191





Funding 1 interest payment date. A contingent fee will be payable at the rate of
0.38% per annum on any 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 (other than, for so long as amounts are outstanding under the
intercompany loan made by Permanent Financing (No. 1) PLC to Funding 1, the
first (pound)60,000,000 of the Funding 1 stand-by drawing).

      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
revenue 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:

      (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 previous 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 advances.

GOVERNING LAW

      The Funding 1 liquidity facility agreement is governed by English law.

                                      192





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 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.

LIQUIDITY RESERVE FUND

      Funding 1 will be required to establish a liquidity reserve fund if, and
for as long as, the long-term, unsecured, unsubordinated and unguaranteed debt
obligations of the seller cease to be rated at least A3 by Moody's or A- by
Fitch (unless Moody's or Fitch, as applicable, confirms that the then current
ratings of the issuer notes will not be adversely affected by the ratings
downgrade). If following a subsequent increase in the seller's rating Funding 1
would no longer be required to maintain the liquidity reserve fund, then Funding
1 at its option may terminate the liquidity reserve fund, and all amounts
standing to the credit of the liquidity reserve ledger will then be treated as
Funding 1 available revenue receipts for the next Funding 1 interest payment
date.

      Prior to enforcement of the Funding 1 security, the liquidity reserve fund
may be used as part of Funding 1 available revenue receipts to fund the payment
of certain senior expenses and interest on term advances made by the issuer and
previous issuers. The liquidity reserve fund is also available to make "ELIGIBLE
LIQUIDITY FUND PRINCIPAL REPAYMENTS", which are:

      (i)    prior to the occurrence of a trigger event:

             (a)   repayments of principal which are then due and payable in
                   respect of previous original bullet term advances and issuer
                   original bullet term advances; and

             (b)   repayments of principal in respect of previous original
                   scheduled amortisation term advances and issuer original
                   scheduled amortisation term advances on their respective
                   final maturity dates only; and

      (ii)   following the occurrence of a non-asset trigger event or an asset
             trigger event, repayments of principal in respect of previous
             original bullet term advances, issuer original bullet term

                                      193




             advances, previous original scheduled amortisation term advances
             and issuer 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.

      The liquidity reserve fund, if required to be funded, will be funded
initially from Funding 1 available revenue receipts or (if insufficient funds
are available therefrom) from Funding 1 available principal receipts in
accordance with the Funding 1 pre-enforcement revenue priority of payments or
Funding 1 pre-enforcement principal priority of payments, as applicable. The
liquidity reserve fund will be deposited in Funding 1's name in the Funding 1
GIC account into which the general reserve fund is also deposited. All interest
or income accrued on the amount of the liquidity reserve fund while on deposit
in the Funding 1 GIC account will belong to Funding 1. The cash manager will
maintain a separate liquidity reserve ledger to record the balance from time to
time of the liquidity reserve fund.

      The liquidity reserve fund is funded and replenished up to and including
an amount equal to the liquidity reserve fund required amount on Funding 1
interest payment dates from Funding 1 available revenue receipts at item (P) of
the Funding 1 pre-enforcement revenue priority of payments and from Funding 1
available principal receipts at item (C) of the relevant Funding 1
pre-enforcement principal priority of payments.

      Following enforcement of the Funding 1 security, amounts standing to the
credit of the liquidity reserve ledger may be applied in making payments of
principal due under the term advances.

ISSUER START-UP LOAN

      The following section contains a summary of the material terms of the
issuer start-up loan agreement. The summary does not purport to be complete and
is subject to the provisions of the issuer 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 previous start-up loan
agreements as described in "- GENERAL RESERVE FUND" above.

GENERAL DESCRIPTION

      On the closing date, Halifax (the "ISSUER START-UP LOAN PROVIDER"), acting
through its office at Trinity Road, Halifax, West Yorkshire HX1 2RG, will make
available to Funding 1 the issuer start-up loan under the issuer start-up loan
agreement. This will be a subordinated loan facility in an amount of
approximately (pound)[o], which will be used for meeting the costs and expenses
incurred by Funding 1 in connection with its payment to the seller of part of
the initial consideration for loans (together with their related security) sold
to the mortgages trustee on the closing date and the fees payable under the
issuer intercompany loan agreement which relate to the costs of issue of the
issuer notes.

INTEREST ON THE ISSUER START-UP LOAN

      The issuer start-up loan will bear interest until the issuer step-up date,
at the rate of LIBOR for three-month sterling deposits plus 0.25% per annum and
from the issuer step-up date at the rate of LIBOR for three-month sterling
deposits at 0.50% per annum. For the first interest period, LIBOR will be
determined on the basis of a linear interpolation between LIBOR for two-week and
one-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 ISSUER START-UP LOAN

      Funding 1 will repay the issuer 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 issuer start-up loan
provider are payable after amounts due on the term advances to the current
issuers. After Funding 1 has repaid the issuer start-up loan, it will have no
further recourse to the issuer start-up loan provider.

                                      194





EVENT OF DEFAULT

      It will be an event of default under any 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 issuer start-up loan will
become immediately due and payable.

GOVERNING LAW

      The issuer start-up loan agreement will be governed by English law.

                                      195



                               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 offered issuer notes (other than the series 1
             class A 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; and

      *      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 issuer notes.

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:

      *      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

                                      196





             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)  he 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.

      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.

                                      197





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 will
be denominated in euro and will accrue interest at a EURIBOR-based rate for
three-month euro deposits. To deal with the potential 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 US dollar denominated issuer notes and all euro
denominated issuer notes 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 1 issuer swap provider will be
guaranteed by the [o]issuer swap guarantor pursuant to the Swiss Re issuer swap
guarantee.]

      [The payment obligations of the series 2 issuer swap provider will be
guaranteed by the [o]issuer swap guarantor pursuant to 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.

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, if applicable, 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

                                      198




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 or guarantor, as applicable, in respect of
its obligations under the relevant swap, or taking such other action as it may
agree with the relevant rating agency.

TERMINATION OF THE SWAPS

      The Funding 1 swap and the issuer swaps will or may be terminated under
certain circumstances, including the following:

      *      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 and
             the series 2 class A issuer swap) will terminate on the earlier of
             the interest payment 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
             2005] 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 [March 2012]
             and the date on which the series 2 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 EVENT";

             *     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, at the option of the relevant
                   issuer swap provider, if an event of default under the
                   relevant class of issuer notes occurs and the security
                   trustee serves an issuer note acceleration notice;

             *     in respect of the Funding 1 swap, at the option of the
                   Funding 1 swap provider, if an event of default under any
                   intercompany loan occurs and the security trustee serves an
                   intercompany loan acceleration notice;

             *     in respect of the issuer swaps, at the option of either
                   party, if a redemption or purchase of the relevant class of
                   issuer notes occurs pursuant to number 5(F) (Redemption or
                   purchase following a regulatory event) under "TERMS AND
                   CONDITIONS OF THE OFFERED ISSUER NOTES";

             *     at the option of the issuer (in the case of an issuer swap)
                   or Funding 1 (in the case of the Funding 1 swap), if certain
                   tax representations by the relevant swap provider prove to
                   have been incorrect or misleading in any material respect;

             *     at the option of the relevant swap provider, if certain
                   insolvency events occur with respect to the issuer (in the
                   case of an issuer swap) or Funding 1 (in the case of the
                   Funding 1 swap);

             *     at the option of the issuer (in the case of an issuer swap)
                   or Funding 1 (in the case of the Funding 1 swap), upon the
                   occurrence of an insolvency of the relevant swap provider, or
                   its guarantor, or the merger of the relevant swap provider
                   without an assumption of its obligations under the relevant
                   swap agreement, or if a material misrepresentation is made by
                   the swap provider under the relevant swap agreement or a
                   default by the relevant swap provider under an
                   over-the-counter derivatives transaction under another
                   agreement between the issuer and such swap provider; or if a
                   breach of a provision of the relevant swap agreement by the
                   swap provider is not remedied within the applicable grace
                   period, or, if applicable, the guarantor of the relevant swap
                   provider fails to comply with its obligations under the
                   guarantee;

             *     if a change in law results in the obligations of one of the
                   parties becoming illegal;

             *     at the option of the relevant issuer swap provider but
                   subject to obtaining the consent of

                                       199





                   the security trustee, if withholding taxes are imposed on
                   payments made by the issuer swap provider under the issuer
                   swap or, as the case may be, by the [o]issuer swap guarantor
                   under the [o]issuer swap guarantee; 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) and will include any unpaid
amounts that became due and payable prior to the date of termination. 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 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 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.

      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 SWAPS

      Each swap provider may, subject to certain conditions specified in the
relevant swap agreement, including (without limitation) the satisfaction of
certain requirements of the rating agencies, transfer its obligations under any
of the 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.

      Each 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. However, if an
issuer swap provider is required to gross up a payment under the issuer swaps,
the relevant issuer swap provider may, subject to the consent of the security
trustee, terminate the relevant issuer swaps.

      [The [o] 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
[o] issuer swap guarantee. However, if the [o] issuer swap guarantor is required
to gross up a payment under the [o] issuer swap guarantee in

                                      200





respect of a relevant issuer currency swap, the series [o] issuer swap provider
may, subject to the consent of the security trustee, terminate the relevant
issuer currency swap.]

GOVERNING LAW

      The Funding 1 swap agreement and the issuer currency swap agreements will
be governed by English law.

                                      201




             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 the initial closing date 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 trust 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
             and the liquidity reserve fund;

      (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 general reserve ledger, which records the amount credited
                   to the general reserve fund from a portion of the proceeds of
                   (i) the previous start-up loans on the previous closing
                   dates, (ii) the issuer start-up loan on the closing date,
                   (iii) other amounts standing to the credit of the general
                   reserve fund (but not exceeding the general reserve fund
                   required amount) and (iv) all deposits and other credits in
                   respect of the general reserve fund;

                                      202





             *     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;

             *     the Funding 1 liquidity facility ledger, which will record
                   drawings made under the Funding 1 liquidity facility and
                   repayments of those drawings; and

             *     the liquidity reserve ledger, which will record the amounts
                   credited to the liquidity reserve fund from Funding 1
                   available revenue receipts and from Funding 1 available
                   principal receipts up to the liquidity reserve fund required
                   amount and drawings made under the liquidity reserve fund;

      (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 funds 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 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).

                                      203





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;

      *      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.

                                      204





                         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.

      An issuer transaction account may be required to be transferred to an
alternative bank if the short-term, unguaranteed and unsecured ratings of the
issuer account bank falls below A-1+ by Standard & Poor's, F1+ by Fitch or P-1
by Moody's unless each rating agency confirms that its then current rating of
the notes would not be adversely affected as a result of such ratings falling
below these minimum ratings.

COMPENSATION OF ISSUER CASH MANAGER

      The issuer cash manager will be paid a rate of [0.025]% 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.

                                      205





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.

                                      206





                      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, as amended. 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;

                                      207





      (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.

                                      208



                  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, the definitive issuer notes and the global notes are described in
this prospectus, the statements set out in this section with regard to the
issuer notes, the definitive 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 (other than the series 3 class A
issuer notes) will be represented initially by a global issuer note in
registered form without interest coupons attached. The series 1 issuer notes and
the series 2 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 3 issuer notes, 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 series 3 class A issuer notes
will be issued in definitive registered form and delivered to the subscriber
thereof on or about the closing date upon certification as to non-U.S.
beneficial ownership.

      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 (other than for the series 3 class A 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 definitive
issuer notes and direct interests in a global issuer note will be shown on, and
the transfer of that

                                      209





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 portion 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 (other than the series 3 class A issuer notes
in definitive registered form) 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.

      Principal and interest payments on the series 3 class A issuer notes in
definitive registered form will be made in accordance with the terms and
conditions of the issuer notes.

CLEARANCE AND SETTLEMENT

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;

                                      210





      *      "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

                                       211





including safekeeping, 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, 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.

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

                                       212





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

      The series 3 class A issuer notes will be issued on the closing date in
definitive registered form and may be exchanged for a global note in registered
form, as described in the terms and conditions of the issuer notes. Beneficial
owners of global issuer notes will only be entitled to receive definitive issuer
notes (such exchanged global issuer notes, together with the series 3 class A
issuer notes, the "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 and the series 2 issuer notes, or integral multiples
thereof in each case. 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 are 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.

      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.

                                      213





                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 and the series 2 issuer notes (the "OFFERED ISSUER
NOTES"), numbered 1 to 16. 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. 7) 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, N.A. as the Funding 1 liquidity provider;

      *      [o] as issuer swap provider in respect of the series 1 issuer
             notes;

      *      [o] as issuer swap provider in respect of the series 2 issuer
             notes;

      *      [o]` as issuer swap provider in respect of the series 4 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.

      There are no UK governmental laws or regulations other than in relation to
withholding tax, as escribed in "UNITED KINGDOM TAXATION - WITHHOLDING TAX",
that restrict payments made to non-UK resident noteholders.

                                      214




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.

      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

                                      215




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. 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 second supplemental
             Funding 1 deed of charge, the issuer swap agreements, the issuer
             swap guarantees, the issuer paying agent and agent bank agreement,
             the issuer subscription agreements, 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
             (including all of the issuer's property, assets and undertakings
             situated in Scotland or governed by Scots law).

      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.

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:

                                      216





      *      create or permit to subsist any mortgage, standard security,
             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 or beneficial 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 are 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 2005], 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.

      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.

                                      217





      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 June],
2005 for the interest period from and including the closing date to but
excluding [10th June] , 2005. The first interest payment date for the other
offered issuer notes will also be [10th June] , 2005 for the interest period
from and including the closing date to but excluding [10th June], 2005.

      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 [o] % per annum;

      *      series 1 class B issuer notes will be the sum of three-month
             USD-LIBOR plus a margin of [o] % per annum up to and including the
             issuer step-up date and thereafter the sum of three-month USD-LIBOR
             plus a margin of [o] % per annum;

      *      series 1 class C issuer notes will be the sum of three-month
             USD-LIBOR plus a margin of [o] % per annum up to and including the
             issuer step-up date and thereafter the sum of three-month USD-LIBOR
             plus a margin of [o] % per annum;

      *      series 2 class A issuer notes will be the sum of three-month
             USD-LIBOR plus a margin of [o] % per annum up to and including the
             issuer step-up date and thereafter the sum of three-month USD-LIBOR
             plus a margin of [o] % per annum;

      *      series 2 class B issuer notes will be the sum of three-month
             USD-LIBOR plus a margin of [o] % per annum up to and including the
             issuer step-up date and thereafter the sum of three-month USD-LIBOR
             plus a margin of [o] % per annum;

      *      series 2 class C issuer notes will be the sum of three-month
             USD-LIBOR plus a margin of [o] % per annum up to and including the
             issuer step-up date and thereafter the sum of three-month USD-LIBOR
             plus a margin of [o] % per annum.

      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 relevant class of issuer

                                      218





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


      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

                                      219




issuer notes, the series 4 class A issuer notes and the series 5 class A 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, the issuer swap
providers 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 issuer step-up
             date;

      *      any interest payment date on which the aggregate principal amount
             of the issuer notes then outstanding is less than 10% 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.

                                      220





(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:

      *      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, the issuer swap providers 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, the
issuer swap providers and the issuer noteholders in accordance with number 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.

                                      221





(F)   REDEMPTION OR PURCHASE FOLLOWING A REGULATORY EVENT

      (i)    If:

             (a)   the New Basel Capital Accord (as described in the document
                   titled "The International Convergence of Capital Measurement
                   and Capital Standards: A Revised Framework" published in June
                   2004 by the Basel Committee on Banking Supervision) has been
                   implemented in the United Kingdom, whether by rule of law,
                   recommendation of best practices or by any other regulation,

             (b)   an issuer note acceleration notice has not been served on the
                   relevant interest payment date for the exercise of the
                   purchase option or redemption option, as the case may be,

             (c)   the issuer has given 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 to the note trustee, the
                   issuer swap providers and the issuer noteholders, in
                   accordance with number 14, of the exercise of the purchase
                   option or redemption option, as the case may be,

             (d)   each rating agency has confirmed to the issuer in writing
                   that its then current ratings of none of the issuer notes or
                   notes of any issuer would be adversely affected by the
                   exercise of the purchase option or redemption option, as the
                   case may be, and

             (e)   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 the issuer will
                   have sufficient funds to purchase or redeem, as the case may
                   be, the called notes in accordance with this number 5(F) and
                   to pay any amounts under the issuer pre-enforcement revenue
                   priority of payments required to be paid in priority to or
                   pari passu with payments on the issuer notes on the relevant
                   interest payment date,

             then:

             (y)   the issuer has the right (the "PURCHASE OPTION") to require
                   holders of all but not some only of one or more classes of
                   the issuer notes (collectively, the "CALLED NOTES") to
                   transfer the called notes to the issuer on any interest
                   payment date falling on or after the interest payment date in
                   [March 2008] for a price equal to the specified amount,
                   together with any accrued interest on the called notes, or

             (z)   the issuer may redeem (the "REDEMPTION OPTION") the called
                   notes on any interest payment date falling on or after the
                   interest payment date in [March 2008] at the specified
                   amount, together with any accrued interest on the called
                   notes.

      (ii)   The called notes transferred to the issuer pursuant to the purchase
             option shall, subject as provided in (iii) below, remain
             outstanding until the date on which they would otherwise be
             redeemed or cancelled in accordance with the terms and conditions
             of the issuer notes.

      (iii)  The note trustee shall concur in, execute and do all such deeds,
             instruments, acts and things, and shall consent to any amendment,
             modification or waiver of the provisions of the issuer transaction
             documents to which it is a party and of the terms and conditions of
             the issuer notes, which may be necessary or desirable to permit and
             give effect to the exercise of the purchase option and the transfer
             of the called notes to the issuer, including any waiver of
             covenants of the issuer and any suspension or termination of the
             rights of the holders of the called notes from (and including) the
             interest payment date specified for the exercise of the purchase
             option, for as long as the called notes have not been transferred
             to the issuer, other than the right to receive the price payable
             for such transfer.

      (iv)   Each holder of called notes shall be deemed to have authorised and
             instructed Euroclear, or, as the case may be, Clearstream,
             Luxembourg to effect the transfer of its called notes on the
             relevant interest payment date to the issuer, in accordance with
             the rules for the time being of Euroclear, or, as the case may be,
             Clearstream, Luxembourg.

                                      222






      (v)    "SPECIFIED AMOUNT" means in respect of any called notes, the
             principal amount outstanding of the called notes.

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 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.

                                      223




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.

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, diligence 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

                                      224





             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.


(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.

                                      225





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:

      *      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.

                                      226





      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;

      *      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 series 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

                                      227





             interest between the holders of those two or more series of the
             class C 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 US Trust Indenture Act of 1939, as
amended, 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.

(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

                                      228





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.

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.

                                      229





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 offered 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 offered
issuer notes, or Euroclear and/or Clearstream, Luxembourg, in the case of the
other issuer notes.

      Any notice delivered to DTC, in the case of the offered issuer notes, or
Euroclear and/or Clearstream, Luxembourg, in the case of the other 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,

      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 (which will be governed by the laws of the State of New York) and the
Scottish declarations of trust (which will be governed by Scots law), 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

                                      230




(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.

                                      231



                           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 A............................................         [Aaa]         [AAA]         [AAA]
Series 5 class A1...........................................         [Aaa]         [AAA]         [AAA]
Series 5 class A2...........................................         [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 by Standard & Poor's and Fitch 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 ratings assigned
by Moody's to each class of issuer notes address the expected loss in proportion
to the initial principal amount of such class posed to investors by the final
maturity date. In Moody's opinion, the structure allows for timely payment of
interest and principal at par on or before the final maturity date. The ratings
do not address the actual likely rate of prepayments on the mortgage loans. The
rate of prepayments, if different than originally anticipated, could adversely
affect the yield realised on your notes.

      Assignment of the expected ratings to the issuer notes of each class will
be a condition to issue of the issuer notes.

                                      232



                     MATURITY AND PREPAYMENT CONSIDERATIONS

      The average lives of the series 1 issuer notes and the series 2 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
and the series 2 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 sells 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 sells to the mortgages trustee sufficient new loans and
             their related security (i) in the period up to but excluding the
             interest payment date in [December 2005] , such that the aggregate
             principal amount outstanding of loans in the portfolio at any time
             in not less than (pound)[27,000,000,000], (ii) in the period from
             and including the interest payment date in [December 2005] to but
             excluding the interest payment date in [December 2009] , such that
             the aggregate principal amount outstanding of loans in the
             portfolio at any time is not less than (pound)[24,000,000,000] or
             in each case 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 an increase in its share
             of the trust property or for the sale 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 2011], Permanent
             Financing (No. 6) PLC refinances its outstanding notes on the
             interest payment date falling in September 2011, Permanent
             Financing (No. 5) PLC refinances its outstanding notes on the
             interest payment date falling in June 2011, Permanent Financing
             (No. 4) PLC refinances its outstanding notes on the interest
             payment date falling in March 2011, Permanent Financing (No. 3) PLC
             refinances its outstanding 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 is not reduced;

      (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)    there is a balance of (pound)[o] in the cash accumulation ledger at
             the closing date; and

      (10)   the closing date of the transaction is[o] March, 2005,

      the approximate average life of the series 1 issuer notes and the series 2
issuer notes, at various assumed rates of repayment of the loans, would be as
follows:

                                      233



                                                                                           

                                POSSIBLE       POSSIBLE       POSSIBLE       POSSIBLE       POSSIBLE       POSSIBLE
                            AVERAGE LIFE   AVERAGE LIFE   AVERAGE LIFE   AVERAGE LIFE   AVERAGE LIFE   AVERAGE LIFE
                           OF THE SERIES  OF THE SERIES  OF THE SERIES  OF THE SERIES  OF THE SERIES  OF THE SERIES
                               1 CLASS A      1 CLASS B      1 CLASS C      2 CLASS A      2 CLASS B      2 CLASS C
CONSTANT REPAYMENT RATE     ISSUER NOTES   ISSUER NOTES   ISSUER NOTES   ISSUER NOTES   ISSUER NOTES   ISSUER NOTES
(% PER ANNUM)                    (YEARS)        (YEARS)        (YEARS)        (YEARS)        (YEARS)        (YEARS)
- --------------------------  ------------   ------------   ------------  -------------  -------------  -------------

5%........................           [o]            [o]            [o]            [o]            [o]            [o]
10%.......................           [o]            [o]            [o]            [o]            [o]            [o]
15%.......................           [o]            [o]            [o]            [o]            [o]            [o]
20%.......................           [o]            [o]            [o]            [o]            [o]            [o]
25%.......................           [o]            [o]            [o]            [o]            [o]            [o]
30%.......................           [o]            [o]            [o]            [o]            [o]            [o]
35%.......................           [o]            [o]            [o]            [o]            [o]            [o]



      Assumptions (1), (2), (3), (4), (5), (6), (7) and (10) 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 issuer step-up
date. 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".

                                      234



                       MATERIAL LEGAL ASPECTS OF THE LOANS

      The following discussion is a summary of the material legal aspects of
English and Scottish residential property loans and mortgages. It is not an
exhaustive analysis of the relevant law.

ENGLISH LOANS

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 English
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 the 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 the
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 the 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 the 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 the
Land Registry in order to secure priority over any subsequent mortgagee. Prior
to registration, the mortgage will take effect only as an equitable mortgage or
charge. Priority of mortgages over registered land is governed by the date of

                                      235




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 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 the 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 English mortgages by the seller to the mortgages trustee
will take effect in equity only. The mortgages trustee will not apply to the
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 English 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 English 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.

      A court order under section 126 of the CCA is necessary to enforce a
mortgage in certain circumstances as described under "REGULATORY CHANGES BY THE
OFFICE OF FAIR TRADING, THE FINANCIAL SERVICES AUTHORITY AND 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".

SCOTTISH LOANS

GENERAL

      A standard security is the only means of creating a fixed charge over
heritable or long leasehold property in Scotland. Its form must comply with the
requirements of the Conveyancing and Feudal Reform (Scotland) Act 1970 (the
"1970 ACT"). There are two parties to a standard security. The first party is
the grantor, who is the borrower and homeowner. The grantor grants the standard
security over its property (and is generally the only party to execute the
standard security). The second party is the grantee of the standard security,
who is the lender and is called the heritable creditor. Each Scottish loan will
be secured by a standard security which has a first ranking priority over all
other standard securities secured on the property and over all unsecured
creditors of the borrower. Borrowers may create a subsequent standard

                                      236




security over the relevant property without the consent of the seller. Upon
intimation to the seller (in its capacity as trustee for the mortgages trustee
pursuant to the relevant Scottish declaration of trust) of any subsequent
standard security the prior ranking of the seller's standard security shall be
restricted to security for advances made prior to such intimation and advances
made subsequent to such intimation which the seller or the mortgages trustee is
obliged to advance, and interest and expenses in respect thereof.

      The 1970 Act automatically imports a statutory set of "STANDARD
CONDITIONS" into all standard securities, although the majority of these may be
varied by agreement between the parties. The seller, along with most major
lenders in the residential mortgage market in Scotland, has elected to vary the
Standard Conditions by means of its own set of Scottish mortgage conditions, the
terms of which are in turn imported into each standard security. The main
provisions of the Standard Conditions which cannot be varied by agreement relate
to redemption and enforcement, and in particular the notice and other procedures
that require to be carried out prior to the exercise of the heritable creditor's
rights on a default by the borrower.

NATURE OF PROPERTY AS SECURITY

      While title to all land in Scotland is registered there are currently two
possible forms of registration, namely the Land Register and Sasine Register.
Both systems of registration can include both heritable (the Scottish equivalent
to freehold) and long leasehold land.

LAND REGISTER

      This system of registration was established by the Land Registration
(Scotland) Act 1979 and now applies to the whole of Scotland. Any sale of land
(including a long leasehold interest in land) the title to which has not been
registered in the Land Register or the occurrence of certain other events in
relation thereto (but not the granting of a standard security alone) trigger its
registration in the Land Register, when it is given a unique title number. Title
to the land is established by a land certificate containing official copies of
the entries on the Land Register relating to that land. Similarly, the holder of
any standard security over the land in question receives a charge certificate
containing official copies of the entries relating to that security. A person
registered in the Land Register owns the land free from all interests other than
those entered on the Register, those classified as overriding interests and any
other interests implied by law.

      The land certificate will reveal the present owners of the land, together
with any standard securities and other interests (other than certain overriding
interests) affecting the land. The land certificate will also contain a plan
indicating the location and extent of the land. While this plan is not in all
circumstances conclusive as to the extent of the land, it cannot be amended if
this would be to the prejudice of a proprietor in possession of the land, unless
the statutory indemnity in respect of such amendments has been expressly
excluded in the land certificate itself.

SASINE REGISTER

      Title to all land in Scotland where no event has yet occurred to trigger
registration in the Land Register is recorded in the General Register of
Sasines. Title to such land is proved by establishing a chain of documentary
evidence of title going back at least ten 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 (including standard securities)
would have to be recorded in the Sasine Register in order to be effective
against a subsequent purchaser of the land.

TAKING SECURITY OVER LAND

      A heritable creditor must register its standard security in the Land
Register or the Sasine Register (as applicable) in order to perfect its security
and secure priority over any subsequent standard security. Until such
registration occurs, a standard security will not be effective against a
subsequent purchaser or the heritable creditor under another standard security
over the property. Priority of standard securities is (subject to express
agreement to the contrary between the security holders) governed by their date
of registration rather than their date of execution. There is no equivalent in
Scotland to the priority period

                                      237




system which operates in relation to registered land in England and Wales.

THE SELLER AS HERITABLE CREDITOR

      The sale of the Scottish mortgages by the seller to the mortgages trustee
has been given effect by a declaration of trust by the seller (and the sale on
the closing date and any further sale of Scottish mortgages in the future will
be given effect by further declarations of trust), by which the beneficial
interest in the Scottish mortgages will be transferred to the mortgages trustee.
Such beneficial interest (as opposed to the legal title) cannot be registered in
the Land Register or Sasine Register. The consequences of this are explained in
"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 THE
PAYMENTS ON THE ISSUER NOTES".

ENFORCEMENT OF MORTGAGES

      If a borrower defaults under a Scottish loan, the Scottish mortgage
conditions provide that all monies under the loan will become immediately due
and payable. The seller or its successors or assignees would then be entitled to
recover all outstanding principal, interest and fees under the obligation of the
borrower contained in the Scottish mortgage conditions to pay or repay those
amounts. In addition, the seller or its successors or assignees may enforce its
standard security in relation to the defaulted loan. Enforcement may occur in a
number of ways, including the following (all of which arise under the 1970 Act):

      *      The heritable creditor may enter into possession of the property.
             If it does so, it does so in its own right and not as agent of the
             borrower, and so may be personally liable for mismanagement of the
             property and to third parties as occupier of the property.

      *      The heritable creditor may grant a lease of the property of up to 7
             years (or longer with the courts' permission) to third parties.

      *      The heritable creditor may sell the property, subject to various
             duties to ensure that the sale price is the best that can
             reasonably be obtained. The purchaser of a property sold pursuant
             to a heritable creditor's power of sale becomes the owner of the
             property.

      *      The heritable creditor may, in the event that a sale cannot be
             achieved, foreclose on the property. Under foreclosure procedures
             the borrower's title to the property is extinguished so that the
             heritable creditor becomes the owner of the property. However, this
             remedy is rarely used.

      In contrast to the position in England and Wales, the heritable creditor
has no power to appoint a receiver under the standard security.

      A court order under section 126 of the CCA is necessary to enforce a
mortgage in certain circumstances as described under "REGULATORY CHANGES BY THE
OFFICE OF FAIR TRADING, THE FINANCIAL SERVICES AUTHORITY AND 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".

BORROWER'S RIGHT OF REDEMPTION

      Under Section 11 of the Land Tenure Reform (Scotland) Act 1974 the grantor
of any standard security has an absolute right, on giving appropriate notice, to
redeem that standard security once it has subsisted for a period of 20 years,
subject only to the payment of certain sums specified in Section 11 of that Act.
These specified sums consist essentially of the principal monies advanced by the
lender, interest thereon and expenses incurred by the lender in relation to that
standard security.

                                      238




                             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 LLP, 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% of the Funding 1 available revenue receipts and
that the profit in the issuer's profit and loss account will not exceed 0.01% 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, 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, and (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%, 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.

                                      239




      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%) 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, 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 offered issuer notes
are denominated in US dollars, and the series 4 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
maygive rise to a chargeable gain or an allowable loss for the purposes of the
UK taxation of chargeable gains.

                                      240




      It is expected that the series 3 issuer notes and the series 5 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
definitive issuer notes.

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%, on the
profit reflected in their respective profit and loss accounts as increased by
the amounts of any non-deductible expenses or losses. In respect of Funding 1,
the profit in the profit and loss account will not exceed 0.01% 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% 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.

                                      241




                            EU SAVINGS TAX DIRECTIVE

      The EU has adopted a Directive regarding the taxation of savings income
(the "EU SAVINGS TAX DIRECTIVE") under which EU Member States will be required
from a date not earlier than 1st July, 2005 to provide to the tax authorities of
another EU Member State details of payments of interest (or other similar
income) paid by a person within its jurisdiction to or for the benefit of an
individual resident in that other EU Member State, except that for a
transitional period, Austria, Belgium and Luxembourg 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
dependant upon the conclusion of certain other agreements relating to
information exchange with certain other countries).

      Jersey is not subject to 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 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" are 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 have not yet adopted measures to implement these
proposals but is expected to adopt such measures on the same timetable as EU
Member States and other relevant third countries.

                                      242




                      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 offered issuer
notes. In general, the summary assumes that a holder acquires the offered issuer
notes at original issuance and holds the offered issuer 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 offered issuer
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 offered issuer 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% or more of the voting shares
of the issuer; (viii) persons who hold offered issuer 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 LLP, 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
OFFERED ISSUER NOTES", US tax counsel is also of the opinion that, although
there is no authority on the treatment of instruments substantially similar to
the offered issuer notes, and while not free from doubt, the offered issuer
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 offered issuer
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 OFFERED ISSUER
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 offered issuer 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 offered
issuer 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 offered issuer notes should consult their own tax advisers.
A "NON-UNITED STATES holder" is a beneficial owner of offered issuer notes that
is not a United States holder.

                                      243




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 OFFERED ISSUER NOTES

      Although there is no authority regarding the treatment of instruments that
are substantially similar to the offered issuer notes and while it is not free
from doubt, it is the opinion of US tax counsel that the offered issuer 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 offered issuer notes as indebtedness of
the issuer for all purposes, including US tax purposes. The discussion in the
next section assumes this result.

      The offered issuer 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 OFFERED ISSUER NOTES

QUALIFIED STATED INTEREST AND ORIGINAL ISSUE DISCOUNT

      The issuer intends to treat interest on the offered issuer notes (other
than interest on the series 1 class A issuer notes) as "QUALIFIED STATED
INTEREST" under US Treasury regulations relating to original issue discount
(hereafter the "OID REGULATIONS"). As a consequence, discount on the offered
issuer notes (other than discount on the series 1 class A issuer 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 original issue discount ("OID") is
included in income on a pro rata basis as principal payments are made on the
offered issuer notes.

      It is possible that interest on the offered issuer notes that are class B
issuer notes or class C issuer notes could be treated as OID because such
interest is subject to deferral in certain limited circumstances. A United
States holder of an offered issuer note (other than a series 1 class A issuer
note) issued with OID must include OID in income over the term of such offered
issuer 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 offered issuer notes that are class B issuer notes or class C issuer notes
and accordingly, the issuer intends to assume that such offered issuer 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.

      In general, United States holders who report income for US federal income
tax purposes under the accrual method are required to accrue OID on short-term
obligations, such as the series 1 class A issuer notes, on a straight-line basis
unless an election is made to accrue the OID under a constant yield

                                      244




method (based on daily compounding). A United States holder who is an individual
or other cash method holder is not required to accrue such OID unless such
holder elects to do so. If such an election is not made, any gain recognised by
such holder on the sale, exchange or maturity of the series 1 class A issuer
notes will be ordinary income to the extent of the holder's rateable share of
OID accrued on a straight-line basis, or upon election under the constant yield
method (based on daily compounding), through the date of the sale, exchange or
maturity.

      As an alternative to the above treatments, United States holders may elect
to include in gross income all interest with respect to the offered issuer
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.

      Interest income on the offered issuer 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. The foreign tax credit rules are complex, and United States holders
should consult their own tax advisers regarding the availability of a foreign
tax credit under their particular circumstances.

SALES AND RETIREMENT

      In general, a United States holder of an offered issuer note will have a
basis in such offered issuer note equal to the cost of the offered issuer note
to such holder, and reduced by any payments thereon other than payments of
stated interest. Upon a sale or exchange of the offered issuer note, a United
States holder will generally recognise gain or loss equal to the difference
between the amount realised (less any accrued interest, which would be taxable
as such) and the holder's tax basis in the offered issuer note. Such gain or
loss will be long-term capital gain or loss if the United States holder has held
the offered issuer 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
OFFERED ISSUER 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 OFFERED ISSUER 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 an offered issuer note and gain from the
sale, redemption or other disposition of an offered issuer 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 an offered issuer 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 OFFERED
ISSUER NOTES.

ALTERNATIVE CHARACTERISATION OF THE OFFERED ISSUER NOTES

      The proper characterisation of the arrangement involving the issuer and
the holders of the offered issuer notes is not clear because there is no
authority on transactions comparable to that contemplated herein. The issuer
intends to treat the offered issuer 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 characterisation of the
offered issuer notes for US tax purposes.

      One possible alternative characterisation is that the IRS could assert
that the class C issuer 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 issuer
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

                                      245




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 realised 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 realised 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 amount of such distributions exceeds 125% of the average
distributions for the three preceding years (or, if shorter, the investor's
holding period). Because the offered issuer 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 offered issuer
notes. In general, under the PFIC rules, a United States holder will be required
to allocate such excess distributions and any gain realised 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 offered issuer notes and proceeds of the sale or
redemption of the offered issuer 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 an
offered issuer 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% 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% 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 an offered issuer 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

                                      246




beneficial owner otherwise establishes an exemption. Payments of proceeds on the
sale of an offered issuer 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.

      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 OFFERED ISSUER 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 OFFERED ISSUER NOTES SHOULD CONSULT THEIR OWN
TAX ADVISERS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE OWNERSHIP AND
DISPOSITION OF THE OFFERED ISSUER 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.

                                      247



              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% 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.

                                      248



                              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.

      In addition, the US Department of Labor has promulgated a regulation, 29
C.F.R. Section 2510.3- 01 (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

                                      249




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.

                                      250



              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.

                                      251



                  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 year ended 31st December, 2003 have been included in this prospectus, in
reliance upon the report of KPMG Audit Plc, an independent registered public
accounting firm, upon the authority of said firm as experts in accounting and
auditing. The audit report refers to the restatement of certain US GAAP cashflow
information for the period ended 31 December 2002.

      The balance sheet of Permanent Financing (No. 7) PLC as of [o], 2005 has
been included in this prospectus, in reliance upon the report of KPMG Audit Plc,
appearing elsewhere herein, an independent registered public accounting firm,
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 LLP. 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 offered
issuer notes will be provided to the issuer and the underwriters by Allen &
Overy LLP. Opinions with respect to United States law will be provided to the
underwriters by Sidley Austin Brown & Wood.

                                      252



                                  UNDERWRITING

UNITED STATES

       The issuer has agreed to sell, and [ABN AMRO Bank N.V., London Branch,
Lehman Brothers International (Europe) and Morgan Stanley & Co. Incorporated]
(the "CLASS A LEAD underwriters") and the other underwriters for the series 1
class A issuer notes and the series 2 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 [o] and [o]
(the "CLASS B/C underwriters" and, together with the class A underwriters, the
"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 underwriters.


                                                                                                  
                                                                                 PRINCIPAL            PRINCIPAL
                                                                             AMOUNT OF THE        AMOUNT OF THE
                                                                          SERIES 1 CLASS A     SERIES 2 CLASS A
UNDERWRITERS                                                                  ISSUER NOTES         ISSUER NOTES
- ---------------------------------------------------------------------   ------------------  -------------------


[ABN AMRO Bank N.V., London Branch]..................................    $             [o]   $              [o]
[Lehman Brothers International (Europe)].............................    $             [o]   $              [o]
[Morgan Stanley & Co. Incorporated]..................................    $             [o]   $              [o]
[o]..................................................................                  --                    --
[o]..................................................................                  --                    --
[o]..................................................................                  --                    --

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

Total................................................................    $             [o]   $              [o]

                                                                        ==================  ===================



                                                                                                  
                                                                                 PRINCIPAL            PRINCIPAL
                                                                             AMOUNT OF THE        AMOUNT OF THE
                                                                          SERIES 1 CLASS B     SERIES 2 CLASS B
UNDERWRITERS                                                                  ISSUER NOTES         ISSUER NOTES
- ---------------------------------------------------------------------   ------------------  -------------------


[o]..................................................................    $             [o]   $              [o]
[o]..................................................................    $             [o]   $              [o]

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

Total................................................................    $             [o]   $              [o]

                                                                        ==================  ===================



                                                                                                  
                                                                                 PRINCIPAL            PRINCIPAL
                                                                             AMOUNT OF THE        AMOUNT OF THE
                                                                          SERIES 1 CLASS C     SERIES 2 CLASS C
UNDERWRITERS                                                                  ISSUER NOTES         ISSUER NOTES
- ---------------------------------------------------------------------   ------------------  -------------------


[o]..................................................................    $             [o]   $              [o]
[o]..................................................................    $             [o]   $              [o]

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

Total................................................................    $             [o]   $              [o]

                                                                        ==================  ===================


      The class A underwriters or affiliates of certain of the class A
underwriters have also agreed to pay and subscribe for the series 3 class A
issuer notes, the series 4 class A issuer notes and the series 5 class A2 issuer
notes, none of which are being offered pursuant to this prospectus, on the
closing date.

                                      253




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 3 class B
issuer notes, the series 3 class C 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, none of which are being offered pursuant to
this prospectus, on the closing date. HBOS Treasury Services plc have agreed to
pay and subscribe for the series 5 class A1 issuer notes, which are not being
offered pursuant to this prospectus, on the closing date.

       [ABN AMRO Bank N.V., London Branch],[Lehman Brothers International
(Europe)] and [Morgan Stanley & Co. Incorporated] 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 each class of offered
issuer notes a selling commission and a management and underwriting fee in the
percentages indicated in the table below. The underwriters for each class of
offered issuer notes have advised the issuer that such underwriters propose
initially to offer the relevant class of offered issuer notes to the public at
the public offering price stated on the cover page of this prospectus, and to
some dealers at such price less a concession of up to the percentage indicated
in the table below for each offered issuer note. The underwriters for each class
of offered issuer notes may allow, and those dealers may re-allow, concessions
of up to the percentage indicated in the table below of the principal balance of
the relevant class of offered issuer notes to some brokers and dealers.


                                                                                               
                                                                MANAGEMENT
                                              SELLING                  AND                               CONCESSION
                                        COMMISSION AS         UNDERWRITING                           ALLOWED AS A %
                                             % OF THE      FEE AS % OF THE                                   OF THE
                                            AGGREGATE            AGGREGATE       CONCESSION BY            PRINCIPAL
                                            PRINCIPAL            PRINCIPAL     UNDERWRITER FOR           BALANCE OF
                                        AMOUNT OF THE        AMOUNT OF THE        EACH NOTE OF      CLASS OF ISSUER
CLASS                                  CLASS OF NOTES       CLASS OF NOTES          THAT CLASS                NOTES
- --------------------------------   ------------------  -------------------  ------------------  -------------------

series 1 class A................                 [o]%                 [o]%                [o]%                 [o]%
series 1 class B................                 [o]%                 [o]%                [o]%                 [o]%
series 1 class C................                 [o]%                 [o]%                [o]%                 [o]%
series 2 class A................                 [o]%                 [o]%                [o]%                 [o]%
series 2 class B................                 [o]%                 [o]%                [o]%                 [o]%
series 2 class C................                 [o]%                 [o]%                [o]%                 [o]%



      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.

      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 issuer 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$[o], which will be
paid partly by the seller and partly paid by the underwriters 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.

                                      254




      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 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

      *      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.

                                      255




THE NETHERLANDS

      Each underwriter has represented to and agreed with the Issuer that the
Issuer:

      (a)    must verify that all Dutch Residents (as defined below) purchasers
             of offered issuer notes (including rights representing an interest
             in a global note) issued by it directly to such purchasers on or
             before the closing date or issued by it in circumstances where it
             is reasonably able to identify the holders as Dutch Residents on or
             before the closing date are Professional Market Parties (as defined
             below); and

      (b)    shall agree (or procure that the relevant underwriter agrees) with
             each such purchaser that any offered issuer notes acquired by it
             may not be offered, sold, transferred or delivered by any such
             purchaser, except in accordance with the restrictions referred to
             the following paragraph.

      This prospectus may not be distributed and the offered issuer notes
(including rights representing an interest in a global note) may not be offered,
sold, transferred or delivered as part of their initial distribution or at any
time thereafter, directly or indirectly, to individuals or legal entities who or
which are established, domiciled or have their residence in The Netherlands
("DUTCH RESIDENTS") other than to the following entities, provided that such
entities trade or invest in securities in the conduct of a business or
profession (the following such entities hereinafter referred to as "PROFESSIONAL
MARKET PARTIES" or "PMPS") and provided further that they acquire the offered
issuer notes for their own account or for the account of another such PMP:

      (i)    banks, insurance companies, securities firms, collective investment
             institutions or pension funds that are supervised or licensed under
             Dutch law;

      (ii)   banks or securities firms licensed or supervised in a European
             Economic Area member state (other than The Netherlands) and
             registered with the Dutch Central Bank (De Nederlandsche Bank N.V.:
             DNB) or the Dutch Authority for the Financial Markets (Stichting
             Autoriteit Financiele Markten) acting through a branch office in
             The Netherlands;

      (iii)  Netherlands collective investment institutions which offer their
             shares or participations exclusively to professional investors and
             are not required to be supervised or licensed under Dutch law;

      (iv)   the Dutch government (de Staat der Nederlanden), DNB, Dutch
             regional, local or other decentralised governmental institutions,
             or any international treaty organisations and supranational
             organisations located in The Netherlands;

      (v)    Netherlands enterprises or entities with total assets of at least
             (euro)500,000,000 (or the equivalent thereof in another currency)
             according to their balance sheet at the end of the financial year
             preceding the date they purchase or acquire the offered issuer
             notes;

      (vi)   Netherlands enterprises, entities or individuals with net equity
             (eigen vermogen) of at least (euro)10,000,000 (or the equivalent
             thereof in another currency) according to their balance sheet at
             the end of the financial year preceding the date they purchase or
             acquire the offered issuer notes and who or which have been active
             in the financial markets on average twice a month over a period of
             at least two consecutive years preceding such date;

      (vii)  Netherlands subsidiaries of the entities referred to under (i)
             above provided such subsidiaries are subject to prudential
             supervision;

      (viii) Netherlands enterprises or entities that have a credit rating from
             an approved rating agency or whose securities have such a rating;
             and

      (ix)   such other Netherlands entities designated by the competent
             Netherlands authorities after the date hereof by any amendment of
             the applicable regulations.

      The offered issuer notes (whether or not offered to Dutch Residents) shall
bear the following legend:

      THIS NOTE (OR ANY INTEREST HEREIN) MAY NOT BE OFFERED, SOLD, TRANSFERRED
OR DELIVERED AS PART OF ITS INITIAL DISTRIBUTION OR AT ANY TIME THEREAFTER,
DIRECTLY

                                      256




OR INDIRECTLY, TO INDIVIDUALS OR LEGAL ENTITIES WHO ARE ESTABLISHED, DOMICILED
OR HAVE THEIR RESIDENCE IN THE NETHERLANDS ("DUTCH RESIDENTS") OTHER THAN TO
PROFESSIONAL MARKET PARTIES WITHIN THE MEANING OF THE EXEMPTION REGULATION
PURSUANT TO THE DUTCH ACT ON THE SUPERVISION OF THE CREDIT SYSTEM 1992 ("PMPS").

      EACH DUTCH RESIDENT BY PURCHASING THIS NOTE (OR ANY INTEREST HEREIN), WILL
BE DEEMED TO HAVE REPRESENTED AND AGREED FOR THE BENEFIT OF THE ISSUER THAT IT
IS SUCH A PMP AND IS ACQUIRING THIS NOTE FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT
OF A PMP.

      EACH HOLDER OF THIS NOTE (OR ANY INTEREST HEREIN), BY PURCHASING THIS NOTE
(OR ANY INTEREST HEREIN), WILL BE DEEMED TO HAVE REPRESENTED AND AGREED FOR THE
BENEFIT OF THE ISSUER THAT (1) THIS NOTE (OR ANY INTEREST HEREIN) MAY NOT BE
OFFERED, SOLD, TRANSFERRED OR DELIVERED TO DUTCH RESIDENTS OTHER THAN TO A PMP
ACQUIRING FOR ITS OWN ACCOUNT OR FOR THE ACCOUNT OF A PMP AND THAT (2) THE
HOLDER WILL PROVIDE NOTICE OF THE TRANSFER RESTRICTIONS DESCRIBED HEREIN TO ANY
SUBSEQUENT TRANSFEREE.

HONG KONG

      Each underwriter has represented and agreed that:

      (a)    it has not offered or sold and will not offer or sell in Hong Kong,
             by means of any document, any issuer notes other than (i) to
             persons whose ordinary business it is to buy or sell shares or
             debentures (whether as principal or agent) or (ii) in circumstances
             which do not constitute an offer to the public within the meaning
             of the Companies Ordinance (Cap.32) of Hong Kong; and

      (b)    it has not issued or had in its possession for the purposes of
             issue and will not issue or have in its possession for the purposes
             of issue any advertisement, invitation or document relating to the
             issuer notes, whether in Hong Kong or elsewhere, which is directed
             at, or the contents of which are likely to be accessed or read by,
             the public in Hong Kong (except if permitted to do so under the
             securities laws of Hong Kong) other than with respect to issuer
             notes which are or are intended to be disposed of only to persons
             outside Hong Kong or only to "professional investors" within the
             meaning of the Securities and Futures Ordinance (Cap. 571) and any
             rules made thereunder.

JAPAN

      The issuer notes have not been and will not be registered under the
Securities and Exchange Law. Each underwriter has agreed that it has not offered
or sold and will not offer or sell any issuer notes, directly or indirectly, in
Japan or to, or for the benefit of, any resident of Japan (which term as used
herein means any person resident in Japan, including any corporation or other
entity organised under the laws of Japan) or to others for re-offering or
resale, directly or indirectly, in Japan or to, or for the benefit of, any
resident of Japan, except pursuant to an exemption from the registration
requirements of, and otherwise in compliance with, the Securities and Exchange
Law and any other applicable laws, regulations and ministerial guidelines of
Japan.

SINGAPORE

      This prospectus has not been registered as a prospectus with the Monetary
Authority of Singapore under the Securities and Futures Act, Chapter 289 of
Singapore (the SECURITIES AND FUTURES ACT). Accordingly, the issuer notes may
not be offered or sold or made the subject of an invitation for subscription or
purchase nor may this prospectus or any other document or material in connection
with the offer or sale or invitation for subscription or purchase of such issuer
notes be circulated or distributed, whether directly or indirectly, to the
public or any member of the public in Singapore other than (1) to an
institutional investor or other person falling within section 274 of the
Securities and Futures Act, (2) to a sophisticated investor (as defined in
section 275 of the Securities and Futures Act) and in accordance with the
conditions specified in section 275 of the Securities and Futures Act or (3)
otherwise than pursuant to, and in accordance with the conditions of, any other
applicable provision of the Securities and Futures Act.

                                      257




SPAIN

      The proposed offer of the series 1 issuer notes and the series 2 issuer
notes has not been registered with the Spanish Comision Nacional del Mercado de
Valores. Accordingly, such issuer notes cannot be offered, sold, distributed or
proposed in Spain nor any document or offer material be distributed in Spain or
targeted to Spanish resident investors (including any legal entity set up,
incorporated, domiciled or resident in the Kingdom of Spain), save in compliance
with the requirements of Law 24/1988, of 28th July (as amended by Law 37/1998,
of 16th November), on the Spanish Securities Market and the Royal Decree
291/1992, of 27th March (as amended by the Royal Decree 2590/1998, of 7th
December), on issues and public offers for the sale of securities.

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.

                                      258




                             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) the class B/C underwriters 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. [o], [o] and [o] are among the underwriters participating in the initial
distribution of the offered notes.

                                  AFFILIATIONS

      [o], which is acting as the series 4 issuer swap provider, is an affiliate
of[o], one of the underwriters/managers for the issuer notes. HBOS Treasury
Services plc, which is acting as lead manager for the series 5 class A1 issuer
notes, is the arranger for the issuance of the notes.

                                      259




                         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[o] March,
2005 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 offered issuer notes, in dollars, in the case of the series 4 issuer
notes, in euro, and in the case of the series 3 issuer notes and the series 5
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, 2003. 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 agreements.

      Since[o], 2005 (being the date of incorporation of the issuer), [31st
December, 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.

      The issue of the issuer notes was authorised pursuant to a resolution of
the board of directors of the issuer passed on or about[o] March, 2005.

                                      260




      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....................................          [o]          [o]         [o]
Series 1 class B....................................          [o]          [o]         [o]
Series 1 class C....................................          [o]          [o]         [o]
Series 2 class A....................................          [o]          [o]         [o]
Series 2 class B....................................          [o]          [o]         [o]
Series 2 class C....................................          [o]          [o]         [o]



      Copies of the following documents may be inspected at the offices of Allen
& Overy LLP 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[o], 2005 and the independent
             auditors' report thereon;

      (C)    the balance sheet of Funding 1 as at 31st December, 2003, the
             related profit and loss account and cash flow statement for the
             period to 31st December, 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 underwriting agreement;

             *     the issuer subscription agreements;

             *     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 Scottish declaration of trust;

             *     the issuer deed of accession to the Funding 1 deed of charge;

             *     the Funding 1 deed of charge (as amended);

             *     the second supplemental Funding 1 deed of charge;

             *     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 swap guarantees;

             *     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;

                                      261





             *     the issuer cash management agreement;

             *     the Funding 1 guaranteed investment contract;

             *     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 issuer 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 LLP as to validity;

      (G)    the opinion of Allen & Overy LLP as to UK tax matters;

      (H)    the opinion of Allen & Overy LLP as to US tax matters; and

      (I)    the opinion of Shepherd + Wedderburn as to Scots law matters.

                                      262



                                    GLOSSARY

      Principal terms used in this prospectus are defined as follows:

 $, US$, US DOLLARS and            the lawful currency for the time being of the
 dollars                           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

 (POUND), POUNDS and STERLING      the lawful currency for the time being of the
                                   United Kingdom of Great Britain and Northern
                                   Ireland

 A PRINCIPAL DEFICIENCY            a sub-ledger on the principal deficiency
 SUB-LEDGER                        ledger which specifically records any
                                   principal deficiency in respect of any term A
                                   advances

 AA PRINCIPAL DEFICIENCY           a sub-ledger on the principal deficiency
 SUB-LEDGER                        ledger which specifically records any
                                   principal deficiency in respect of any term
                                   AA advances

 AAA PRINCIPAL DEFICIENCY          a sub-ledger on the principal deficiency
 SUB-LEDGER                        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

 ADDITIONAL FUNDING 1              security created under and/or pursuant to the
 SECURITY                          second supplemental Funding 1 deed of charge

 ADJUSTED GENERAL RESERVE FUND     the sum of:
 LEVEL
                                   (a)   the amount standing to the credit of
                                         the general reserve fund; and

                                   (b)   the amount (if any) then to be credited
                                         in accordance with 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

 [[o] ISSUER SWAP GUARANTOR        [o].]

 [[o] ISSUER SWAP GUARANTEE        the guarantee of the obligations of the
                                   series 2 issuer swap provider under the
                                   relevant issuer swaps by the [o] issuer swap
                                   guarantor]

 ALTERNATIVE INSURANCE             requirements which vary the insurance
 REQUIREMENTS                      provisions of the mortgage conditions

                                      263




 ANTICIPATED CASH                  the anticipated number of months required to
 ACCUMULATION PERIOD               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

 AUTHORISED INVESTMENTS            means:

                                   (a)   sterling gilt-edged securities; and

                                   (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 the initial
                                   closing date 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          a sub-ledger on the principal deficiency
 SUB-LEDGER                        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

                                      264



 BULLET ACCUMULATION LIABILITY     means on any Funding 1 interest payment date
                                   prior to any payment under item (D) 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, namely those term advances of
                                   the issuer and each previous issuer
                                   designated as a `bullet term advance' in the
                                   table under the caption "THE MORTGAGES TRUST
                                   - CASH MANAGEMENT OF TRUST PROPERTY -
                                   PRINCIPAL RECEIPTS" and any term advance
                                   which is referred to as such in the
                                   prospectus relating to any new issuer.

                                   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

 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

                                      265



 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          means at any time the amount standing to the
 AMOUNT                            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 (H) 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 (D) 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

 CASH MANAGEMENT AGREEMENT         the cash management agreement entered into on
                                   the initial closing date 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 edgers 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

                                      266



 CLASS A LEAD UNDERWRITERS         [ABN AMRO Bank N.V., London Branch], [Lehman
                                   Brothers International (Europe)] and [Morgan
                                   Stanley & Co. Incorporated]

 CLASS A OFFERED ISSUER NOTES      the series 1 class A notes and the series 2
                                   class A notes

 CLASS A PREVIOUS NOTES            any previous notes containing the designation
                                   `class A', `class A1' or `class A2'

 CLASS A UNDERWRITERS              the class A lead underwriters and[o],[o] and
                                   [o]

 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 B/C OFFERED ISSUER NOTES    the series 1 class B issuer notes, the series
                                   1 class C issuer notes, the series 2 class B
                                   issuer notes and the series 2 class C issuer
                                   notes,

 CLASS B/C UNDERWRITERS            [o] and [o]

 CLASS B PREVIOUS NOTES            any previous notes containing the designation
                                   `class B'

 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 C PREVIOUS NOTES            any previous notes containing the designation
                                   `class C'

 CLASS M PREVIOUS NOTES            any previous notes containing the designation
                                   `class M'

 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[o] March, 2005

 CML                               Council of Mortgage Lenders

 CODE                              United States Internal Revenue Code of 1986,
                                   as amended

 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

 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)

                                      267



                                         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             in relation to a current swap agreement an
 TERMINATION AMOUNT                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

                                      268



 CURRENT SWAP PROVIDER             the occurrence of an event of default (as
 DEFAULT                           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 PROVIDER             means the occurrence of an additional
 DOWNGRADE TERMINATION             termination event following the failure by
 EVENT                             any of the current swap providers to comply
                                   with the requirements of the ratings
                                   downgrade provisions set out in the relevant
                                   swap agreement

 CURRENT SWAP PROVIDERS            the issuer swap providers and the previous
                                   swap providers

 DELAYED CASHBACK                  means in relation to any loan, the agreement
                                   by the seller to pay an amount to the
                                   relevant borrower after a specified period of
                                   time following completion of the relevant
                                   loan

 DILIGENCE                         the process (under Scots law) by which a
                                   creditor attaches the property of a debtor to
                                   implement or secure a court decree or
                                   judgment

 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

 DTC                               The Depository Trust Company

 DUE AND PAYABLE                   has the meaning set out in "CASHFLOWS -
                                   DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
                                   RECEIPTS - DUE AND PAYABLE DATES OF ISSUER
                                   TERM ADVANCES"

 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 GENERAL RESERVE FUND     (a)   prior to the occurrence of a trigger
 PRINCIPAL REPAYMENTS                    event:

                                         (i)   repayments of principal which are
                                               then due and payable in respect
                                               of 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

                                      269



 ELIGIBLE LIQUIDITY FACILITY       (a)   prior to the occurrence of a trigger
 PRINCIPAL REPAYMENTS                    event:

                                         (i)   repayments of principal which are
                                               then due and payable in respect
                                               of 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 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 LIQUIDITY FUND           which are:
 PRINCIPAL REPAYMENTS
                                   (i)   prior to the occurrence of a trigger
                                         event:

                                         (a)   repayments of principal which are
                                               then due and payable in respect
                                               of previous original bullet term
                                               advances and issuer original
                                               bullet term advances; and

                                         (b)   repayments of principal in
                                               respect of previous original
                                               scheduled amortisation term
                                               advances and issuer original
                                               scheduled amortisation term
                                               advances on their respective
                                               final maturity dates only; and

                                   (ii)  following the occurrence of a non-asset
                                         event or an asset trigger event,
                                         repayments of principal in respect of
                                         previous original bullet term advances,
                                         issuer original scheduled amortization
                                         term advances and issuer original
                                         scheduled amortization 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

 ENGLISH LOAN                      a loan secured by an English mortgage

                                      270




 ENGLISH MORTGAGE                  a mortgage secured over a property in England
                                   and Wales


 ENGLISH MORTGAGE                  the mortgage conditions applicable to English
 CONDITIONS                        loans

 EQUIVALENT NET                    in relation to notes issued by a relevant
 ISSUE PROCEEDS                    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 issuer 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
                                         two-week and one-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 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 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

                                      271



                                   (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

 FIFTH ISSUER                      Permanent Financing (No. 5) PLC

 FINAL MATURITY DATE               in respect of each class of issuer notes
                                   means the interest payment date falling in
                                   the month indicated for such class in
                                   "SUMMARY OF PROSPECTUS - SUMMARY OF THE
                                   ISSUER NOTES"

 FINAL REPAYMENT DATE              in respect of the issuer intercompany loan
                                   means the interest payment date falling in
                                   June 2042

 FIRST ISSUER                      Permanent Financing (No. 1) PLC

 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

 FOURTH ISSUER                     Permanent Financing (No. 4) PLC

 FSA                               the Financial Services Authority

 FSMA                              the Financial Services and Markets Act 2000

                                      272



 FUNDING 1                         Permanent Funding (No. 1) Limited

 FUNDING 2                         Permanent Funding (No. 2) PLC

 FUNDING 1 AVAILABLE               has the meaning set out under  "CASHFLOWS -
 PRINCIPAL RECEIPTS                DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
                                   RECEIPTS"

 FUNDING 1 AVAILABLE               has the meaning set out under  "CASHFLOWS -
 REVENUE RECEIPTS                  DISTRIBUTION OF FUNDING 1 AVAILABLE REVENUE
                                   RECEIPTS"

 FUNDING 1 CORPORATE               an agreement entered into on the initial
 SERVICES AGREEMENT                closing date between an 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 the
                                   initial closing date between Funding 1, the
                                   first issuer, the corporate services
                                   provider, the account bank, the Funding 1 GIC
                                   provider, the security trustee, the seller,
                                   the start-up loan provider, the Funding 1
                                   liquidity facility provider, the cash manager
                                   and the Funding 1 swap provider as amended
                                   and/or restated from time to time and acceded
                                   to by the issuer and the issuer start-up loan
                                   provider on the closing date and includes
                                   (except where the context otherwise requires)
                                   the second supplemental Funding 1 deed of
                                   charge

 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              the guaranteed investment contract entered
 INVESTMENT CONTRACT               into on the initial closing date 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                in relation to the issuer term advances, the
 PAYMENT DATE                      10th day of March, June, September and
                                   December in each year

 FUNDING 1 LIQUIDITY FACILITY      the liquidity facility provided for Funding 1
                                   pursuant to the Funding 1 liquidity facility
                                   agreement

 FUNDING 1 LIQUIDITY FACILITY      the liquidity facility agreement entered into
 AGREEMENT                         on the initial closing date as previously
                                   amended and restated from time to time 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
                                   (pound)[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"

                                      273



 FUNDING 1 LIQUIDITY FACILITY      a drawing (other than a liquidity facility
                                   stand-by drawing) under the DRAWING Funding 1
                                   liquidity facility

 FUNDING 1 LIQUIDITY FACILITY      JPMorgan Chase Bank, N.A.
 PROVIDER

 FUNDING 1 LIQUIDITY FACILITY      the designated bank account of Funding 1 into
 STAND-BY ACCOUNT                  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 SHORTFALL     where there are insufficient amounts to make
                                   the payments specified in "CREDIT STRUCTURE -
                                   FUNDING 1 LIQUIDITY FACILITY - GENERAL
                                   description ", after taking into account the
                                   amount available for drawing from the reserve
                                   funds

 FUNDING 1 LIQUIDITY               the sum of (i) any additional amounts due to
 SUBORDINATED AMOUNTS              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        the order in which, following the enforcement
 PRIORITY OF PAYMENTS              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 -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         the order in which, prior to enforcement of
 PRINCIPAL PRIORITY OF PAYMENTS    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         the order in which, prior to enforcement of
 REVENUE PRIORITY OF PAYMENTS      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

                                      274





 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                the initial Funding 1 security, except where
                                   the context requires otherwise, and the
                                   additional Funding 1 security

 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      the ledger of such name maintained by the
 LEDGER                            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"

 FUNDING 1 SWAP AGREEMENT          the ISDA master agreement and schedule
                                   thereto entered into on the initial closing
                                   date 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           in relation to the Funding 1 swap agreement
 TERMINATION AMOUNT                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

                                      275



                                   (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           the occurrence of an event of default (as
 DEFAULT                           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)

 FUNDING 1 SWAP PROVIDER           means the occurrence of an additional
 DOWNGRADE TERMINATION EVENT       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

 GENERAL RESERVE FUND              at any time the amount standing to the credit
                                   of the general 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 - GENERAL
                                   RESERVE FUND"

 GENERAL RESERVE FUND              an amount equal to (pound)[o]
 REQUIRED AMOUNT

 GENERAL RESERVE FUND              the lesser of:
 THRESHOLD

                                   (a)   the general reserve fund required
                                         amount, and

                                   (b)   the highest amount which the adjusted
                                         general reserve fund level has been
                                         since the first Funding 1 interest
                                         payment date upon which interest is due
                                         and payable in respect of term advances
                                         made upon the closing date relating to
                                         the then most recent issue of notes

 GENERAL RESERVE LEDGER            a ledger maintained by the cash manager to
                                   record the amount credited to the general
                                   reserve fund from the proceeds of a portion
                                   of each start-up loan, and other withdrawals
                                   and deposits in respect of the general
                                   reserve fund

 GLOBAL ISSUER NOTES               the issuer notes (other than the series 3
                                   class A issuer notes in definitive registered
                                   form) in global form

                                      276




 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

 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 FUNDING 1 SECURITY        security created by Funding 1 pursuant to the
                                   Funding 1 deed of charge

 INITIAL LOANS                     the loans sold by the seller to the mortgages
                                   trustee on the initial closing date 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(i)(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

                                      277



                                         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

 INTERCOMPANY LOAN                 a previous intercompany loan acceleration
 ACCELERATION NOTICE               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                 the previous intercompany loan agreements,
 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 LOAN TERMS           the standard terms and conditions
 AND CONDITIONS                    incorporated into each intercompany loan
                                   agreement, signed for the purposes of
                                   identification on the initial closing date by
                                   Funding 1, the security trustee and the agent
                                   bank

 INTERCOMPANY LOANS                the previous intercompany loans, the issuer
                                   intercompany loan and all new intercompany
                                   loans, each an "INTERCOMPANY LOAN"

 INTEREST DETERMINATION DATE       (a)   in respect of the series 1 issuer notes
                                         and the series 2 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 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 3 issuer notes
                                         and the series 5 class issuer notes,
                                         means the first day of the interest
                                         period for which the rate will apply;

                                      278



                                   (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
                                         2005], (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; and

                                   (b)   in all other cases, the [10th day of
                                         March, June, September and December] 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
                                         2005], 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 March, June,
                                         September and December] and thereafter
                                         will be the period from (and including)
                                         such interest payment date to (but
                                         excluding) the next following [10th day
                                         of March, June, September and December]
                                         in each year; and

                                   (b)   in all other cases, 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
                                   and intended to provide 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

                                      279



ISSUER BANK ACCOUNT                the agreement to be entered into on the
AGREEMENT                          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 ADVANCE         the issuer series 1 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

ISSUER CORPORATE SERVICES          an agreement to be entered into on the
AGREEMENT                          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 SWAP               means the issuer euro currency swap provider
PROVIDERS                          and the issuer dollar currency swap providers

ISSUER CURRENCY SWAPS              means the issuer euro currency swap and the
                                   issuer dollar currency swaps

ISSUER DEED OF ACCESSION           means the deed of accession to the Funding 1
                                   deed of charge to be entered into by, amongst
                                   others, Funding 1 and the issuer dated on or
                                   about the closing date

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             the rate at which US dollars are converted to
EXCHANGE RATE                      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        collectively, the ISDA master agreements,
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)

                                      280




ISSUER DOLLAR CURRENCY SWAP        the series 1 issuer swap provider and the
PROVIDERS ISSUER DOLLAR            series 2 issuer swap provider, or any one of
CURRENCY SWAPS                     them, as the case may be 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 offered 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               the rate at which euro is converted to
EXCHANGE RATE                      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          collectively, the ISDA master agreements,
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)

ISSUER EURO CURRENCY SWAP          the series 4 issuer swap provider
PROVIDER

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, 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           an acceleration notice served by the security
ACCELERATION NOTICE                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           the issuer intercompany loan agreement to be
AGREEMENT                          entered into on the closing date between
                                   Funding 1, the issuer and the security
                                   trustee

ISSUER INTERCOMPANY LOAN           an event of default under the issuer
EVENT OF DEFAULT                   intercompany loan agreement

ISSUER NOTE ACCELERATION           an acceleration notice served by the note
NOTICE                             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

                                      281



ISSUER PAYING AGENT AND            the agreement to be entered into on the
AGENT BANK AGREEMENT               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)

ISSUER POST-ENFORCEMENT CALL       the agreement to be entered into on the
OPTION AGREEMENT                   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            the order in which, following enforcement of
PRIORITY OF PAYMENTS               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             the order in which, prior to enforcement of
PRINCIPAL PRIORITY OF PAYMENTS     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     the order in which, prior to enforcement of
PRIORITY OF PAYMENTS               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 authorized investments
                                         which will be received on or before the
                                         relevant date;

                                   (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 (i) the return or transfer of
                                         any excess swap collateral as set out
                                         under any of the issuer swap agreements
                                         and (ii) in respect of each issuer swap

                                      282



                                         provider, prior to the designation of
                                         an early termination date under the
                                         relevant issuer swap agreement and the
                                         resulting application of the collateral
                                         by way of netting or set-off, an amount
                                         equal to the value of all collateral
                                         (other than excess swap collateral)
                                         provided by such issuer swap provider
                                         to the issuer pursuant to the relevant
                                         issuer swap agreement (and any interest
                                         or distributions in respect thereof));
                                         and

                                   (e)   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

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
ADVANCE                            the issuer deed of charge in favour of the
                                   issuer secured creditors

ISSUER SERIES 1 TERM AAA           the advance made by the issuer to Funding 1
ADVANCE                            under the issuer intercompany loan agreement
                                   from the proceeds of the issue of the series
                                   1 class A notes

ISSUER SERIES 2 TERM AAA           the advance made by the issuer to Funding 1
ADVANCE                            under the issuer intercompany loan agreement
                                   from the proceeds of the issue of the series
                                   2 class A notes

ISSUER SERIES 3 TERM AAA           the advance made by the issuer to Funding 1
ADVANCE                            under the issuer intercompany loan agreement
                                   from the proceeds of the issue of the series
                                   3 class A notes

ISSUER SERIES 4 TERM AAA           the advance made by the issuer to Funding 1
ADVANCE                            under the issuer intercompany loan agreement
                                   from the proceeds of the issue of the series
                                   4 class A notes

ISSUER SERIES 5A1 TERM AAA         the advance made by the issuer to Funding 1
ADVANCE                            under the issuer intercompany loan agreement
                                   from the proceeds of the issue of the series
                                   5 class A1 notes

ISSUER SERIES 5A2 TERM AAA         the advance made by the issuer to Funding 1
ADVANCE                            under the issuer intercompany loan agreement
                                   from the proceeds of the issue of the series
                                   5 class A2 notes

ISSUER SERIES 5 TERM AAA           the issuer series 5A1 term AAA advance and
ADVANCES                           the issuer series 5A2 term AAA advance

ISSUER STEP-UP DATE                the interest payment date falling in
                                   [December 2011]

ISSUER START-UP LOAN               the loan made by the issuer start-up loan
                                   provider to Funding 1 under the issuer
                                   start-up loan agreement

                                      283





ISSUER START-UP LOAN AGREEMENT     the agreement to be entered into on the
                                   closing date between the issuer start-up loan
                                   provider and Funding 1 under which the issuer
                                   start-up loan will be made by the issuer
                                   start-up loan provider to Funding 1

ISSUER START-UP LOAN PROVIDER      Halifax plc, in its capacity as provider of
                                   the issuer start-up loan under the issuer
                                   start-up loan agreement

ISSUER SUBSCRIPTION AGREEMENTS     a subscription agreement in relation to the
                                   series 3 issuer notes, the series 4 issuer
                                   notes and the series 5 issuer notes (other
                                   than the series 5 class A1 issuer notes)
                                   between, inter alios, the issuer and the
                                   Managers (as defined therein) and a
                                   subscription agreement in relation to the
                                   series 5 class A1 issuer notes between, inter
                                   alios, the issuer and HBOS Treasury Services
                                   plc

ISSUER SWAP AGREEMENTS             the issuer dollar currency swap agreements
                                   and the issuer euro currency swap agreements

ISSUER SWAP EXCLUDED               in relation to an issuer swap agreement an
TERMINATION AMOUNT                 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

[ISSUER SWAP GUARANTEES            means the [o] issuer swap guarantee and the
                                   [o] issuer swap guarantee]

ISSUER SWAP PROVIDER               as the context may require, the occurrence of
DEFAULT                            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               means the occurrence of an additional
DOWNGRADE TERMINATION EVENT        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

ISSUER SWAP PROVIDERS              the issuer dollar currency swap provider and
                                   the issuer euro currency swap provider or any
                                   of them as the context requires

ISSUER SWAPS                       the issuer dollar currency swaps and the
                                   issuer euro currency swap

ISSUER TERM AA ADVANCES            those advances designated by "AA" made by the
                                   issuer to Funding 1 under the issuer
                                   intercompany loan agreement from the proceeds
                                   of issue of the class B issuer notes

                                      284



ISSUER TERM AAA ADVANCES           those advances designated by "AAA" made by
                                   the issuer to Funding 1 under the issuer
                                   intercompany loan agreement from the proceeds
                                   of issue of the 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
                                   advance, the issuer series 5 term AAA
                                   advances, 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           those advances designated by "BBB" made by
                                   the issuer to Funding 1 under the issuer
                                   intercompany loan agreement from the proceeds
                                   of issue of the class C issuer notes

ISSUER TRANSACTION                 the documents listed in paragraph (D) in
DOCUMENTS                          "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                the agreement to be entered into on or about
AGREEMENT                          the date of this prospectus between the
                                   underwriters and the issuer relating to the
                                   sale of the offered 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 two-week
                                         and one-month sterling deposits
                                         (rounded upwards, if necessary, to five
                                         decimal places)).

                                         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.

                                      285



                                         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

LIQUIDITY RESERVE FUND             a liquidity reserve fund established on the
                                   occurrence of certain ratings downgrades of
                                   the seller to meet interest and principal (in
                                   limited circumstances) on the issuer notes

LIQUIDITY RESERVE FUND             means the seller's long-term, unsecured,
RATING EVENT                       unsubordinated and unguaranteed debt
                                   obligations are rated below A3 by Moody's or
                                   A- by Fitch (unless the relevant rating
                                   agency confirms that its then current ratings
                                   of the issuer notes will not be adversely
                                   affected as a consequence of such rating of
                                   the seller)

LIQUIDITY RESERVE FUND             on any Funding 1 interest payment date, an
REQUIRED AMOUNT                    amount equal to 3% of the aggregate
                                   outstanding balance of the issuer notes on
                                   that date

LIQUIDITY RESERVE LEDGER           a ledger maintained by the cash manager to
                                   record the withdrawals and deposits in
                                   respect of the liquidity reserve fund

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

                                      286



                                   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

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

                                   *     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                             the realised losses experienced on the loans
                                   in the portfolio

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         the ratio of the outstanding balance of a
RATIO                              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                           [[ABN AMRO Bank N.V., London Branch, Lehman
                                   Brothers International (Europe), Morgan
                                   Stanley & Co. Incorporated and o]

MASTER DEFINITIONS AND             together, the amended and restated master
CONSTRUCTION SCHEDULE              definitions and construction schedule and the
                                   issuer master definitions and construction
                                   schedule, which are schedules of definitions
                                   used in the issuer transaction documents

MCOB                               mortgages: conduct of business sourcebook

MIG POLICIES                       mortgage indemnity guarantee policies

MINIMUM RATE LOANS                 loans subject to a minimum rate of interest

                                   287



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
                                   (pound)[o]

MOODY'S                            Moody's Investors Service Limited and any
                                   successor to its ratings business

MORTGAGE                           the legal charge or standard security
                                   securing a loan

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" booklets for England and Wales
                                   and Scotland applicable from time to time

MORTGAGE RELATED SECURITIES        as defined in the US Secondary Mortgage
                                   Markets Enhancement Act 1984, as amended

MORTGAGE SALE AGREEMENT            the mortgage sale agreement entered into on
                                   the initial closing date and made between the
                                   seller, the mortgages trustee, Funding 1 and
                                   the security trustee in relation to the sale
                                   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 "SALE 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          the amount that will be standing to the
PRINCIPAL RECEIPTS                 credit of the principal ledger on the
                                   relevant calculation date as described
                                   further in "THE MORTGAGES TRUST"

MORTGAGES TRUST AVAILABLE          an amount equal to the sum of:
REVENUE RECEIPTS
                                   (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 TRUSTEE                  Permanent Mortgages Trustee Limited

MORTGAGES TRUSTEE ACCOUNT          the mortgages trustee GIC account

                                      288



MORTGAGES TRUSTEE CORPORATE        the agreement entered into on the initial
SERVICES AGREEMENT                 closing date 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              the account in the name of the mortgages
ACCOUNT                            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              Bank of Scotland at 116 Wellington Street,
PROVIDER                           Leeds LS1 4LT

MORTGAGES TRUSTEE GUARANTEED       the guaranteed investment contract entered
INVESTMENT CONTRACT                into on the initial closing CONTRACT date
                                   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         the variable base rates which apply to the
BASE RATE                          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         a new Funding 1 swap to be entered into by
FUNDING 1 SWAP PROVIDER            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          a loan of a new issuer term advance made by a
NEW INTERCOMPANY LOAN              new issuer to Funding 1 under a new
AGREEMENT                          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 which the seller may sell, 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 sell to the mortgages trustee
                                   pursuant to the mortgage sale agreement

                                      289



NEW START-UP LOAN AND NEW          a new start-up loan to be made available to
START-UP LOAN PROVIDER             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 A 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 "A" or
                                   its equivalent

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" or
                                   its equivalent

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" or
                                   its equivalent

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" or
                                   its equivalent

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:

                                   (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 (i) during the period from and
                                         including the closing date to but
                                         excluding the interest payment date in
                                         [December 2005] is less than
                                         (pound)[27,000,000,000] or (ii) during
                                         the period from and including the
                                         interest payment date in [December
                                         2005] to but excluding the interest
                                         payment date in [December 2009] is less
                                         than (pound)[24,000,000,000]

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

                                      290



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

NOTEHOLDERS                        the holders of issuer notes, or any of them
                                   as the context requires

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 series 1 issuer notes and the series 2
                                   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              a term advance which at the time it was
TERM ADVANCE                       advanced was a pass-through term advance

ORIGINAL SCHEDULED                 that part of a term advance which at any time
AMORTISATION INSTALMENT            has been a scheduled amortisation instalment
                                   (even if that part of that term advance has
                                   subsequently become a pass-through term
                                   advance)

ORIGINAL SCHEDULED                 a term advance which at any time has been a
AMORTISATION TERM ADVANCE          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             means at any time on a Funding 1 interest
RESTRICTIONS                       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), (B) and (C)
                                         and before item (D) 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",

                                   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 those term advances of the
                                   issuer and

                                      291



                                   each previous issuer designated as a
                                   `pass-through' term advance in the table
                                   under the caption "THE MORTGAGES TRUST - CASH
                                   MANAGEMENT OF TRUST PROPERTY - PRINCIPAL
                                   RECEIPTS".

                                   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 sold 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              Permanent PECOH Limited
OPTION HOLDER

PREVIOUS CLOSING DATES             in respect of Permanent Financing (No. 1)
                                   PLC, 14th June, 2002; in respect of Permanent
                                   Financing (No. 2) PLC, 6th March, 2003; in
                                   respect of Permanent Financing (No. 3) PLC,
                                   25th November, 2003; in respect of Permanent
                                   Financing (No. 4) PLC, 12th March, 2004; in
                                   respect of Permanent Financing (No. 5) PLC,
                                   22nd July, 2004, and in respect of Permanent
                                   Financing (No. 6) PLC, 18th November, 2004

PREVIOUS INTERCOMPANY LOAN         the previous intercompany loan agreement
AGREEMENT                          entered into on each previous closing date
                                   between Funding 1, the relevant previous
                                   issuer and security trustee

PREVIOUS INTERCOMPANY LOAN         an acceleration notice served by the security
ACCELERATION NOTICE                trustee on Funding 1 following an
                                   intercompany loan event of default under the
                                   previous intercompany loan agreement

PREVIOUS INTERCOMPANY LOAN         an event of default under a previous
EVENT OF DEFAULT                   intercompany loan

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 ISSUER ACCOUNT BANK       Bank of Scotland situated at 110 Wellington
                                   Street, Leeds LS1 4LT

PREVIOUS ISSUERS                   Permanent Financing (No. 1) PLC, Permanent
                                   Financing (No. 2)

                                      292



                                   PLC, Permanent Financing (No. 3) PLC,
                                   Permanent Financing (No. 4) PLC, Permanent
                                   Financing (No. 5) PLC and Permanent Financing
                                   (No. 6) 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                     any notes issued by a previous issuer

PREVIOUS SERIES 1 TERM             any series 1 term AAA advance made by a
AAA ADVANCE                        previous issuer to Funding 1 under the
                                   applicable previous intercompany loan
                                   agreement

PREVIOUS SERIES 2 TERM             any series 2 term AAA advance made by a
AAA ADVANCE                        previous issuer to Funding 1 under the
                                   applicable previous intercompany loan
                                   agreement

PREVIOUS SERIES 3 TERM             any series 3 term AAA advance made by a
AAA ADVANCE                        previous issuer to Funding 1 under the
                                   applicable previous intercompany loan
                                   agreement

PREVIOUS SERIES 4 TERM             any series 4 term AAA advance (including any
AAA ADVANCE                        series 4A1 term AAA advance or series 4A2
                                   term AAA advance) made by a previous issuer
                                   to Funding 1 under the applicable previous
                                   intercompany loan agreement

PREVIOUS SERIES 5 TERM             any series 5 term AAA advance (including any
AAA ADVANCE                        series 5A1 term AAA advance or series 5A2
                                   term AAA advance) made by a previous issuer
                                   to Funding 1 under the applicable previous
                                   intercompany loan agreement

PREVIOUS START-UP LOANS            each loan made by a previous start-up loan
                                   provider to Funding 1 under a previous
                                   start-up loan agreement

PREVIOUS START-UP LOAN             each agreement entered into on a previous
AGREEMENTS                         closing date between a previous start-up loan
                                   provider and Funding 1 under which a start-up
                                   loan was made by the relevant previous
                                   start-up loan provider to Funding 1

PREVIOUS START-UP LOAN             Halifax plc, in its capacities as provider
PROVIDER                           of each previous start-up loan under the
                                   relevant previous start-up loan agreement

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            means in respect of (i) the first issuer,
                                   JPMorgan Chase Bank, N.A., Banque AIG or
                                   Credit Suisse First Boston International;
                                   (ii) the second issuer, CDC IXIS Capital
                                   Markets, JPMorgan Chase Bank, N.A. or Banque
                                   AIG; (iii) the third issuer, Credit Suisse
                                   First Boston International, JPMorgan Chase
                                   Bank, N.A., Banque AIG or HBOS Treasury
                                   Services plc; (iv) the fourth issuer,
                                   Westdeutsche Landesbank Girozentrale AG, HBOS
                                   Treasury Services plc, Citibank N.A, Banque
                                   AIG or Swiss Re Financial Products
                                   Corporation; (v) the fifth issuer, Banque
                                   AIG, HBOS Treasury Services plc, Swiss Re
                                   Financial Products Corporation or UBS
                                   Limited; and (vi) the sixth issuer, Swiss Re

                                      293



                                   Financial Products Corporation, Banque AIG
                                   and Citibank N.A., London Branch, or in each
                                   case such other swap provider appointed from
                                   time to time in respect of the relevant
                                   previous notes issued by the relevant
                                   previous issuer

PREVIOUS SWAP                      the dollar currency swaps, euro currency
                                   swaps and interest rate swaps entered into by
                                   the previous issuers under the previous swap
                                   agreements

PREVIOUS TERM A 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 M previous notes, the series 2
                                   class M previous notes, the series 3 class M
                                   previous notes, the series 4 class M previous
                                   notes and the series 5 class M previous notes

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

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
                                   four sub-ledgers, the AAA principal
                                   deficiency sub-ledger, the AA principal
                                   deficiency sub-ledger, the A 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

                                      294


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;

                                   (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% 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       a reasonably prudent prime residential
LENDER                             mortgage lender lending to borrowers in
                                   England, Wales and Scotland 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]

REFERENCE DATE                     [o], 2005

                                      295



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
                                   sold to the mortgages trustee

RELEVANT ACCUMULATION              the amount of funds to be accumulated over a
AMOUNT                             cash accumulation period in order to
                                   repay a bullet term advance or a scheduled
                                   amortisation instalment on its scheduled
                                   repayment date (as further described in "THE
                                   MORTGAGES TRUST - CASH MANAGEMENT OF TRUST
                                   PROPERTY - PRINCIPAL receipts") whether or
                                   not actually repaid on that scheduled
                                   repayment date

RELEVANT ISSUERS                   the previous issuers, the issuer and any new
                                   issuers, as applicable

RELEVANT SHARE CALCULATION         means the calculation date at the start of
DATE                               the most recently completed calculation
                                   period

RESERVE FUNDS                      the general reserve fund and the liquidity
                                   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

SALE DATE                          means the date on which any new loans are
                                   sold to the mortgages trustee in accordance
                                   with clause 4 of the mortgage sale agreement

SCHEDULED AMORTIZATION             in respect of each term advance of the issuer
INSTALMENT                         and each previous issuer  designated as a
                                   `scheduled amortisation term advance' in the
                                   table under the caption "THE MORTGAGES TRUST
                                   - CASH MANAGEMENT OF TRUST PROPERTY -
                                   PRINCIPAL RECEIPTS", the instalment amounts
                                   and repayment dates set out in such table,
                                   and in respect of each term advance of a new
                                   issuer designated as a `scheduled
                                   amortisation term advance', the instalment
                                   amounts and repayment dates set out in the
                                   prospectus relating to such new issuer

SCHEDULED AMORTIZATION             means at any time on a Funding 1 interest
REPAYMENT RESTRICTIONS             payment date:



                                      296


                                   (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
                                         amortization 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),
                                                     (B) and(C) and before (D)
                                                     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"

                                               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        those term advances of the issuer and each
ADVANCE                            previous issuer designated as a `scheduled
                                   amortisation term advance' in the table under
                                   the caption "THE MORTGAGES TRUST - CASH
                                   MANAGEMENT OF TRUST PROPERTY - PRINCIPAL
                                   RECEIPTS" and any term advance which is
                                   referred to as such in the 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               (a)   in respect of the series 1 class A
DATES                                    issuer notes, the interest payment
                                         date in [December 2005];

                                   (b)   in respect of the series 2 class A
                                         issuer notes, the interest payment date
                                         in [ June, September and December 2007
                                         and March 2008];

                                      297


                                   (c)   in respect of the series 3 class A
                                         issuer notes, the interest payment
                                         dates in [ March, June, September and
                                         December 2008]

                                   (d)   in respect of the series 4 class A
                                         issuer notes, the interest payment
                                         dates in [March and June 2010]

SCHEDULED REPAYMENT                (a)   in respect of the issuer series 1 term
DATES                                    AAA advance, the interest payment date
                                         in [December 2005];

                                   (b)   in respect of the issuer series 2 term
                                         AAA advance, the interest payment dates
                                         falling in [June, September and
                                         December 2007 and March 2008];

                                   (c)   in respect of the issuer series 3 term
                                         AAA advance, the interest payment dates
                                         in [March, June, September and December
                                         2008];

                                   (d)   in respect of the issuer series 4 term
                                         AAA advance, the interest payment dates
                                         in [March and June 2010];

                                   (e)   in respect of each previous term
                                         advance made by a previous issuer, the
                                         interest payment date falling in the
                                         month indicated for such previous term
                                         advance in"DESCRIPTION OF THE PREVIOUS
                                         ISSUER, THE PREVIOUS NOTES AND THE
                                         PREVIOUS INTERCOMPANY LOAN";

                                   (f)   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

                                   (g)   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

SCOTTISH DECLARATIONS OF            the declarations of trust to be granted
TRUST                               by the seller in favour of themortgages
                                    trustee pursuant to the mortgage sale
                                    agreement transferring the beneficial
                                    interest in Scottish loans to the mortgages
                                    trustee

SCOTTISH LOAN                       a loan secured by a Scottish mortgage

SCOTTISH MORTGAGE                   a mortgage secured over a property in
                                    Scotland

SCOTTISH MORTGAGE                   the mortgage conditions applicable to
CONDITIONS                          Scottish loans

SEC                                 The United States Securities and Exchange
                                    Commission

SECOND ISSUER                       Permanent Financing (No. 2) PLC

SECOND SUPPLEMENTAL                 the deed entered into on 12th March, 2004
FUNDING 1 DEED OF CHARGE            between, among others, Funding 1 and the
                                    security trustee

SECURITY TRUSTEE                    The Bank of New York

                                      298


SELLER                              Halifax

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

SERIES X CLASS Y ISSUER NOTES      the issuer notes with such series and class
                                   designation described in the tables under
                                   "SUMMARY OF PROSPECTUS - SUMMARY OF THE
                                   ISSUER NOTES" provided that a reference to
                                   series X class A issuer notes includes a
                                   reference to class A1 and class A2 notes, if
                                   any, of that series

SERIES X CLASS Y PREVIOUS          any previous notes with such series and class
ISSUER NOTES                       designation; provided that a reference to
                                   series X class A previous issuer notes
                                   includes a reference to class A1 and class
                                   A2 previous notes,  if any, of that series

SERIES X CLASS Y ISSUER SWAP       the issuer dollar currency or euro currency
                                   or interest rate swap entered into in
                                   relation to the series X class Y issuer notes

SERIES 1 ISSUER SWAP               [o], or such other swap provider appointed
PROVIDER                           from time to time in relation to the series
                                   1 issuer notes

SERIES 2 ISSUER SWAP               [o], or such other swap provider appointed
PROVIDER                           from time to time in relation to the series
                                   2 issuer notes

SERIES 4 ISSUER SWAP               [o], or such other swap provider appointed
PROVIDER                           from time to time in relation to the series
                                   4 issuer notes


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

                                      299


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 the initial
                                   closing date (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

SIXTH ISSUER                       Permanent Financing (No. 6) PLC

SPECIFIED MINIMUM RATE             the rate specified in the offer conditions

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 plc, a non-life
                                   insurance company incorporated on 15th
                                   September, 2003, whose office is at St
                                   Andrew's House, Portsmouth Road, Esher,
                                   Surrey

START-UP LOAN AGREEMENTS           each previous start-up loan agreement, the
                                   issuer start-up loan agreement and any new
                                   start-up loan agreements

START-UP LOAN PROVIDER             Halifax plc, in its capacities as provider of
                                   each start-up loan

START-UP LOANS                     each previous start-up loan, the issuer
                                   start-up loan and any new start-up loan

STEP-UP DATE                       means (i) 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
                                   (ii) 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             a circumstance in which a swap agreement can
EVENT                              be terminated prior to itsscheduled
                                   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 and the issuer
                                   currency swap providers and a "SWAP PROVIDER"
                                   means any one of them

[[o] ISSUER SWAP GUARANTOR         [o]]

[[o] ISSUER SWAP GUARANTEE         the guarantee of the obligations of the
                                   series 1 issuer swap provider under the
                                   relevant issuer swaps by the [o] issuer swap
                                   guarantor]

TARGET BUSINESS DAY                a day on which the Trans-European Automated
                                   Real-time Gross settlement Express Transfer
                                   (TARGET) System is open

                                      300


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 class of notes

TERM A ADVANCES                    the previous term A advances and any new term
                                   A advance made by a new issuer to Funding 1
                                   that has a term advance rating of "A" or its
                                   equivalent

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

TERRACED                           a house in a row of houses built in one block
                                   in a uniform style

THIRD ISSUER                       Permanent Financing (No. 3) PLC

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;

                                   (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

TRACKER RATE                       the rate of interest applicable to a tracker
                                   rate loan (before applying any cap or minimum
                                   rate)

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

TRANSACTION DOCUMENTS              the issuer transaction documents and other
                                   documents relating to the issuer notes, the
                                   previous intercompany loan agreements, the
                                   previous start-up loan agreements, the
                                   previous swap agreements,

                                      301


                                   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 (pound)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 sold to the mortgages
                                         trustee by the seller at their relevant
                                         sale dates;

                                   (c)   any new loans and their related
                                         security sold 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;

                                   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

                                      302


UNITED STATES HOLDER               a beneficial owner of offered issuer 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, 388 Greenwich
                                   Street, New York, New York 10013

USD-LIBOR                          the London Interbank Offered Rate for dollar
                                   deposits, as determined by the agent bank on
                                   the following basis:

                                   (a)   on the applicable interest
                                         determination date applicable to the
                                         series 1 issuer notes and the series 2
                                         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 the linear
                                         interpolation of the arithmetic mean of
                                         such offered quotations for two-week
                                         and one-month US dollar deposits
                                         (rounded upwards, if necessary, to five
                                         decimal places).

                                   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
                                   issuer notes and the series 2 issuer notes;

                                   (b)   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;


                                      303


                                   (c)   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 (b); and

                                   (d)   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 (b). 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 (a) or (b) 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

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

WE and US                          the issuer

WITHHOLDING TAX                    a tax levied under UK law, as further
                                   described in  "UNITED KINGDOM TAXATION -
                                   WITHHOLDING TAX"

                                      304



                                    ANNEXE A

    The following is an extract from the most recent reports on Form 6-K for
Permanent Financing (No. 1) PLC, Permanent Financing (No. 2) PLC, Permanent
Financing (No. 3) PLC, Permanent Financing (No. 4) PLC, Permanent Financing
(No. 5), Permanent Financing (No. 6) PLC, Permanent Funding (No. 1) Limited
and Permanent Mortgages Trustee Limited, as filed with the SEC on 8 December,
2004. The extract describes certain aspects of the mortgage loans in the
mortgages trust during the period from 10th September, 2004 to 10th December,
2004.

    The monthly reports filed with the SEC on behalf of each of the above
entities may be accessed by investors (see - "WHERE INVESTORS CAN FIND MORE
INFORMATION").


QUARTER 10TH SEPTEMBER, TO 10TH DECEMBER, 2004

MONTHLY REPORT - NOVEMBER 2004
DATE OF REPORT 3RD DECEMBER, 2004

                                                                          
- ---------------------------------                            -------------------
MORTGAGES
Number of Mortgages in Pool                                              508,742
Current Principal Balance                                    [GBP]32,877,011,571
Opening Trust Assets                                                    [GBP]100
Total                                                        [GBP]32,877,011,671
Notes Outstanding                                            [GBP]25,450,805,291
Funding Share                                                [GBP]23,942,646,291
Cash Accumulation Balance                                     [GBP]1,508,159,000
Funding Share Percentage                                              72.82489 %
Seller Share                                                  [GBP]8,934,365,279
Seller Share Percentage                                               27.17511 %
Minimum Seller Share (Amount)                                 [GBP]1,643,850,579
Minimum Seller Share (% of Total)                                      5.00000 %






                                                                      
ARREARS ANALYSIS    NUMBER               PRINCIPAL            ARREARS  % BY PRINCIPAL
Less than 1 month  502,560  [GBP]32,434,017,986.35  [GBP]2,914,983.81          98.65%
1 < 2 months         4,115     [GBP]303,644,860.62  [GBP]2,221,383.11           0.92%
2 < 3 months           839      [GBP]60,478,146.25    [GBP]882,767.72           0.18%
3 < 6 months           867      [GBP]56,116,180.82  [GBP]1,494,876.43           0.17%
6 < 12 months          311      [GBP]20,098,564.26    [GBP]943,836.51           0.06%
12 months +             50       [GBP]2,655,832.41    [GBP]219,134.56           0.01%
                   -------  ----------------------  -----------------  --------------
TOTAL              508,742  [GBP]32,877,011,570.71  [GBP]8,676,982.14         100.00%
                   =======  ======================  =================  ==============





                                                                       
PROPERTIES IN POSSESSION                NUMBER            BALANCE  AMOUNT IN ARREARS
                                       -------  -----------------  -----------------
Total                                       11  [GBP]1,223,334.09     [GBP]71,812.82
                                       =======  =================  =================


                                      305





                                                                          
PROPERTIES IN POSSESSION (THIS MONTH)
- ---------------------------------------------------------------   --------------
Number Brought Forward                                                         5
Repossessed                                                                    7
Sold                                                                           1
Number Carried Forward                                                        11
Average Time from Possession to Sale in days                                  73
Average Arrears at Sale                                            [GBP]8,717.21

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


SUBSTITUTION                                      NUMBER               PRINCIPAL
                                                 -------  ----------------------
                                                                       
Substituted this period (this month)                   0  [GBP]              ---
Substituted to date (since 14/06/2002)*          203,962  [GBP]14,162,131,295.91



- -----------------------
* On 18th November 2004, Permanent 6 closed. The Permanent Trust was topped-up
  by 104,569 accounts (to value: [GBP]9,582,315,929.58). These are not included
above.


CPR ANALYSIS                                                 MONTHLY  ANNUALISED
                                                             -------  ----------

                                                                       
(includes redemptions and repurchases)
Current 1 Month CPR Rate                                       3.63%      35.86%
Previous 3 Month CPR Rate                                      3.70%      36.40%
Previous 12 Month CPR Rate                                     3.97%      38.48%




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)                            32.16
Average Loan Size                                                 [GBP]64,624.13
Weighted Average Current HPI LTV (by value)                               46.93%
Weighted Average Current LTV (by value)                                   65.44%
YIELD NET OF FUNDING SWAP OVER 3 MONTH STERLING LIBOR
Current Month                                                             0.734%
EXCESS SPREAD
Current Month                                                             0.463%
October 2004                                                              0.474%
September 2004                                                            0.498%
PRODUCT BREAKDOWN
Fixed Rate %                                                              31.76%
Tracker Rate %                                                            49.70%
Other Variable Rate %                                                     18.53%




                                      306




LTV LEVELS BREAKDOWN*                 NUMBER                   VALUE  % OF TOTAL
                                     -------  ----------------------  ----------

                                                                    
0-30%                                 82,555  [GBP] 2,054,901,993.75       6.25%
30-35%                                21,194  [GBP]   956,432,544.30       2.91%
35-40%                                23,554  [GBP] 1,203,175,891.78       3.66%
40-45%                                25,675  [GBP] 1,439,389,948.64       4.38%
45-50%                                28,585  [GBP] 1,759,737,230.34       5.35%
50-55%                                30,607  [GBP] 2,045,732,418.87       6.22%
55-60%                                32,666  [GBP] 2,386,759,344.54       7.26%
60-65%                                34,130  [GBP] 2,649,938,969.29       8.06%
65-70%                                37,381  [GBP] 3,095,499,232.57       9.42%
70-75%                                44,747  [GBP] 4,248,498,478.76      12.92%
75-80%                                30,266  [GBP] 2,437,323,280.94       7.41%
80-85%                                30,962  [GBP] 2,217,185,306.39       6.74%
85-90%                                34,689  [GBP] 2,660,884,850.83       8.09%
90-95%                                31,015  [GBP] 2,150,964,307.94       6.54%
95-100%                               18,692  [GBP] 1,428,716,665.09       4.35%
100% +                                 2,024  [GBP]   141,871,106.67       0.43%
                                     -------   ---------------------    --------
Totals                               508,742  [GBP]32,877,011,570.70     100.00%
                                     =======  ======================     =======


- ------------
* Using Latest Valuation


HPI LTV LEVELS BREAKDOWN**           NUMBER                    VALUE  % OF TOTAL
                                    -------  -----------------------  ----------

                                                                    
0-30%                               178,755   [GBP] 6,222,164,238.70      18.93%
30-35%                               49,348   [GBP] 2,790,580.121.19      8.49 %
35-40%                               53,734   [GBP] 3,320,485,644.04      10.10%
40-45%                               49,304   [GBP] 3,338,627,427.29      10.15%
45-50%                               40,282   [GBP] 3,140,159,383.75       9.55%
50-55%                               33,746   [GBP] 2,954,856,054.82       8.99%
55-60%                               29,716   [GBP] 2,804,613,076.17       8.53%
60-65%                               24,643   [GBP] 2,587,657,775.34       7.87%
65-70%                               17,514   [GBP] 2,029,888,392.13       6.17%
70-75%                               11,984   [GBP] 1,314,702,243.23       4.00%
75-80%                                8,329   [GBP]   935,206,972.77       2.84%
80-85%                                5,862   [GBP]   725,252,074.55       2.21%
85-90%                                3,761   [GBP]   487,270,538.58       1.48%
90-95%                                1,383   [GBP]   178,337,648.90       0.54%
95-100%                                 373   [GBP]    46,302,192.09       0.14%
100% +                                    8         [GBP] 907,787.15       0.00%
                                    -------   ----------------------     -------
Totals                              508,742  [GBP] 32,877,011,570.70     100.00%
                                    =======   ======================     =======


- ---------
** Using Latest Valuation Adjusted for changes in the HPI index

                                                                          
Current HVR1 Rate                                                          6.75%
Effective Date of Change                                                9/1/2004
Current HVR2 Rate                                                          6.00%
Effective Date of Change                                                9/1/2004




                                      307





Notes                                   DEAL  RATING MOODY'S/S&P/ FITCH)            OUTSTANDING  REFERENCE RATE    MARGIN
                    ------------------------  --------------------------  ---------------------  --------------  --------
                                                                                                       
Series 1 Class A    Permanent Financing No.3            P-1 / A-1+ / F1+      $1,100,000,000.00       2.08688 %  -0.040 %
Series 1 Class A    Permanent Financing No.4            P-1 / A-1+ / F1+      $1,500,000,000.00       2.08688 %  -0.050 %
Series 1 Class A    Permanent Financing No.5            P-1 / A-1+ / F1+      $1,250,000,000.00       2.08688 %  -0.020 %
Series 1 Class A    Permanent Financing No.6            P-1 / A-1+ / F1+      $1,000,000,000.00       2.10458 %  -0.030 %
Series 1 Class B    Permanent Financing No.3               Aa3 / AA / AA         $38,000,000.00       1.86250 %   0.180 %
Series 1 Class B    Permanent Financing No.4               Aa3 / AA / AA         $78,100,000.00       1.86250 %   0.140 %
Series 1 Class B    Permanent Financing No.5               Aa3 / AA / AA         $53,000,000.00       1.86250 %   0.140 %
Series 1 Class B    Permanent Financing No.6               Aa3 / AA / AA         $35,800,000.00       2.10458 %   0.100 %
Series 1 Class M    Permanent Financing No.4                      A2/A/A         $56,500,000.00       1.86250 %   0.230 %
Series 1 Class C    Permanent Financing No.3            Baa2 / BBB / BBB         $38,000,000.00       1.86250 %   0.950 %
Series 1 Class C    Permanent Financing No.5            Baa2 / BBB / BBB         $44,400,000.00       1.86250 %   0.500 %
Series 1 Class C    Permanent Financing No.6            Baa2 / BBB / BBB         $34,700,000.00       2.10458 %   0.350 %
Series 2 Class A    Permanent Financing No.1             Aaa / AAA / AAA        $750,000,000.00                   4.200 %
Series 2 Class A    Permanent Financing No.2             Aaa / AAA / AAA      $1,750,000,000.00       1.86250 %   0.150 %
Series 2 Class A    Permanent Financing No.3             Aaa / AAA / AAA      $1,700,000,000.00       1.86250 %   0.110 %
Series 2 Class A    Permanent Financing No.4             Aaa / AAA / AAA      $2,400,000,000.00       1.86250 %   0.070 %
Series 2 Class A    Permanent Financing No.5             Aaa / AAA / AAA      $1,300,000,000.00       1.86250 %   0.110 %
Series 2 Class A    Permanent Financing No.6             Aaa / AAA / AAA      $1,000,000,000.00       2.10458 %   0.090 %
Series 2 Class B    Permanent Financing No.1               Aa3 / AA / AA         $26,000,000.00       1.86250 %   0.280 %
Series 2 Class B    Permanent Financing No.2               Aa3 / AA / AA         $61,000,000.00       1.86250 %   0.330 %
Series 2 Class B    Permanent Financing No.3               Aa3 / AA / AA         $59,000,000.00       1.86250 %   0.250 %
Series 2 Class B    Permanent Financing No.4               Aa3 / AA / AA        $100,700,000.00       1.86250 %   0.180 %
Series 2 Class B    Permanent Financing No.5               Aa3 / AA / AA         $56,400,000.00       1.86250 %   0.180 %
Series 2 Class B    Permanent Financing No.6               Aa3 / AA / AA         $35,800,000.00       2.10458 %   0.140 %
Series 2 Class M    Permanent Financing No.4                      A2/A/A         $59,900,000.00       1.86250 %   0.330 %
Series 2 Class C    Permanent Financing No.1            Baa2 / BBB / BBB         $26,000,000.00       1.86250 %   1.180 %
Series 2 Class C    Permanent Financing No.2            Baa2 / BBB / BBB         $61,000,000.00       1.86250 %   1.450 %
Series 2 Class C    Permanent Financing No.3            Baa2 / BBB / BBB         $59,000,000.00       1.86250 %   1.050 %
Series 2 Class C    Permanent Financing No.4            Baa2 / BBB / BBB         $82,200,000.00       1.86250 %   0.720 %
Series 2 Class C    Permanent Financing No.5            Baa2 / BBB / BBB         $46,200,000.00       1.86250 %   0.650 %
Series 2 Class C    Permanent Financing No.6            Baa2 / BBB / BBB         $34,700,000.00       2.10458 %   0.450 %
Series 3 Class A    Permanent Financing No.1             Aaa / AAA / AAA      $1,100,000,000.00       1.86250 %   0.125 %
Series 3 Class A    Permanent Financing No.2             Aaa / AAA / AAA    [e]1,250,000,000.00       2.11500 %   0.230 %
Series 3 Class A    Permanent Financing No.3             Aaa / AAA / AAA      $1,500,000,000.00       1.86250 %   0.180 %
Series 3 Class A    Permanent Financing No.4             Aaa / AAA / AAA      $1,700,000,000.00       1.86250 %   0.140 %
Series 3 Class A    Permanent Financing No.5             Aaa / AAA / AAA        $750,000,000.00       1.86250 %   0.160 %
Series 3 Class A    Permanent Financing No.6             Aaa / AAA / AAA  [GBP]1,000,000,000.00       4.80292 %   0.125 %
Series 3 Class B    Permanent Financing No.1               Aa3 / AA / AA         $38,500,000.00       1.86250 %   0.300 %
Series 3 Class B    Permanent Financing No.2               Aa3 / AA / AA       [e]43,500,000.00       2.11500 %   0.430 %
Series 3 Class B    Permanent Financing No.3               Aa3 / AA / AA         $52,000,000.00       1.86250 %   0.350 %
Series 3 Class B    Permanent Financing No.4               Aa3 / AA / AA         $75,800,000.00       1.86250 %   0.230 %
Series 3 Class B    Permanent Financing No.5               Aa3 / AA / AA         $32,500,000.00       1.86250 %   0.260 %
Series 3 Class B    Permanent Financing No.6               Aa3 / AA / AA     [GBP]35,300,000.00       4.80292 %   0.230 %
Series 3 Class M    Permanent Financing No.4                      A2/A/A         $40,400,000.00       1.86250 %   0.370 %
Series 3 Class C    Permanent Financing No.1            Baa2 / BBB / BBB         $38,500,000.00       1.86250 %   1.200 %
Series 3 Class C    Permanent Financing No.2            Baa2 / BBB / BBB       [e]43,500,000.00       2.11500 %   1.450 %
Series 3 Class C    Permanent Financing No.3            Baa2 / BBB / BBB         $52,000,000.00       1.86250 %   1.150 %

                                      308




Notes                                   DEAL  RATING MOODY'S/S&P/ FITCH)            OUTSTANDING  REFERENCE RATE    MARGIN
                    ------------------------  --------------------------  ---------------------  --------------  --------
                                                                                                           
Series 3 Class C    Permanent Financing No.4            Baa2 / BBB / BBB         $55,400,000.00       1.86250 %   0.800 %
Series 3 Class C    Permanent Financing No.5            Baa2 / BBB / BBB         $27,000,000.00       1.86250 %   0.820 %
Series 3 Class C    Permanent Financing No.6            Baa2 / BBB / BBB     [GBP]34,200,000.00       4.80292 %   0.680 %
Series 4 Class A1   Permanent Financing No.1             Aaa / AAA / AAA      [e]750,000,000.00                   5.100 %
Series 4 Class A1   Permanent Financing No.3             Aaa / AAA / AAA      [e]700,000,000.00       2.11500 %   0.190 %
Series 4 Class A    Permanent Financing No.2             Aaa / AAA / AAA      $1,750,000,000.00       1.86250 %   0.220 %
Series 4 Class A    Permanent Financing No.4             Aaa / AAA / AAA    [e]1,500,000,000.00       2.11500 %   0.150 %
Series 4 Class A    Permanent Financing No.5             Aaa / AAA / AAA    [e]1,000,000,000.00       2.11500 %   0.170 %
Series 4 Class A    Permanent Financing No.6             Aaa / AAA / AAA      [e]750,000,000.00       2.09800 %   0.140 %
Series 4 Class A2   Permanent Financing No.1             Aaa / AAA / AAA  [GBP]1,000,000,000.00       4.94875 %   0.180 %
Series 4 Class A2   Permanent Financing No.3             Aaa / AAA / AAA    [GBP]750,000,000.00       4.94875 %   0.190 %
Series 4 Class B    Permanent Financing No.1               Aa3 / AA / AA     [GBP]52,000,000.00       4.94875 %   0.300 %
Series 4 Class B    Permanent Financing No.2               Aa3 / AA / AA       [e]56,500,000.00       2.11500 %   0.450 %
Series 4 Class B    Permanent Financing No.3               Aa3 / AA / AA       [e]62,000,000.00       2.11500 %   0.390 %
Series 4 Class B    Permanent Financing No.4               Aa3 / AA / AA       [e]85,000,000.00       2.11500 %   0.352 %
Series 4 Class B    Permanent Financing No.5               Aa3 / AA / AA       [e]43,500,000.00       2.11500 %   0.330 %
Series 4 Class B    Permanent Financing No.6               Aa3 / AA / AA       [e]26,100,000.00       2.09800 %   0.230 %
Series 4 Class M    Permanent Financing No.4                  A2 / A / A       [e]62,500,000.00       2.11500 %   0.534 %
Series 4 Class C    Permanent Financing No.1            Baa2 / BBB / BBB     [GBP]52,000,000.00       4.94875 %   1.200 %
Series 4 Class C    Permanent Financing No.2            Baa2 / BBB / BBB       [e]56,500,000.00       2.11500 %   1.450 %
Series 4 Class C    Permanent Financing No.3            Baa2 / BBB / BBB       [e]62,000,000.00       2.11500 %   1.180 %
Series 4 Class C    Permanent Financing No.5            Baa2 / BBB / BBB       [e]36,000,000.00       2.11500 %   0.780 %
Series 4 Class C    Permanent Financing No.6            Baa2 / BBB / BBB       [e]25,300,000.00       2.09800 %   0.680 %
Series 5 Class A1   Permanent Financing No.4             Aaa / AAA / AAA      [e]750,000,000.00                  3.9615 %
Series 5 Class A1   Permanent Financing No.5             Aaa / AAA / AAA    [GBP]500,000,000.00                   5.625 %
Series 5 Class A1   Permanent Financing No.6             Aaa / AAA / AAA    [GBP]500,000,000.00       4.80292 %   0.150 %
Series 5 Class A    Permanent Financing No.2             Aaa / AAA / AAA    [GBP]750,000,000.00       4.94875 %   0.250 %
Series 5 Class A    Permanent Financing No.3             Aaa / AAA / AAA    [GBP]400,000,000.00                   5.521 %
Series 5 Class A2   Permanent Financing No.4             Aaa / AAA / AAA  [GBP]1,100,000,000.00       4.94875 %   0.170 %
Series 5 Class A2   Permanent Financing No.5             Aaa / AAA / AAA    [GBP]750,000,000.00       4.94875 %   0.190 %
Series 5 Class A2   Permanent Financing No.6             Aaa / AAA / AAA    [GBP]500,000,000.00       4.80292 %   0.160 %
Series 5 Class B    Permanent Financing No.2               Aa3 / AA / AA    [GBP] 26,000,000.00       4.94875 %   0.450 %
Series 5 Class B    Permanent Financing No.3               Aa3 / AA / AA      [e] 20,000,000.00       2.11500 %   0.450 %
Series 5 Class B    Permanent Financing No.4               Aa3 / AA / AA     [GBP]43,000,000.00       4.94875 %   0.330 %
Series 5 Class B    Permanent Financing No.5               Aa3 / AA / AA     [GBP]47,000,000.00       4.94875 %   0.350 %
Series 5 Class B    Permanent Financing No.6               Aa3 / AA / AA     [GBP]34,800,000.00       4.80292 %   0.310 %
Series 5 Class M    Permanent Financing No.4                  A2 / A / A     [GBP]32,000,000.00       4.94875 %   0.500 %
Series 5 Class C    Permanent Financing No.2            Baa2 / BBB / BBB     [GBP]26,000,000.00       4.94875 %   1.450 %
Series 5 Class C    Permanent Financing No.3            Baa2 / BBB / BBB       [e]20,000,000.00       2.11500 %   1.230 %
Series 5 Class C    Permanent Financing No.4            Baa2 / BBB / BBB     [GBP]54,000,000.00       4.94875 %   0.900 %
Series 5 Class C    Permanent Financing No.5            Baa2 / BBB / BBB     [GBP]39,000,000.00       4.94875 %   0.850 %
Series 5 Class C    Permanent Financing No.6            Baa2 / BBB / BBB     [GBP]33,700,000.00       4.80292 %   0.800 %




                                      309



                                                                          
Funding Level Reserve Fund Requirement                       [GBP]460,000,000.00
Balance brought forward                                      [GBP]311,791,814.40
Drawings this period                                                      [GBP]-
Top-up this period*                                                       [GBP]-
Current Balance                                              [GBP]311,791,814.40
Liquidity Facility Original Amount                           [GBP]150,000,000.00
Balance brought forward                                      [GBP]150,000,000.00
Drawings this period                                                      [GBP]-
Liquidity Repaid this period                                              [GBP]-
Closing balance for period                                   [GBP]150,000,000.00



- -------------------
* Top-ups only occur at the end of each quarter.


TRIGGER EVENTS:

Non-asset trigger events:

       If the Seller suffers an Insolvency Event.

       If the role of the Seller as Servicer is terminated and a new servicer
       is not appointed within 60 days.

       If the current Seller's Share is equal to or less than the Minimum
       Seller Share.

       If the outstanding principal balance of the trust property is less
       than [GBP]21,500,000,000 to 9th June 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
                -----------------------  -----------------------  ----------------------  ----------  ----------
                                                                                              
November 2004   [GBP] 24,057,931,158.53  [GBP] 20,089,629,291.41  [GBP] 3,968,301,867.12  83.50522 %  16.49478 %
October 2004    [GBP] 24,980,285,014.68  [GBP] 20,089,629,291.41  [GBP] 4,890,655,723.27  80.42194 %  19.57806 %
September 2004  [GBP] 26,058,106,954.12  [GBP] 20,939,288,291.41  [GBP] 5,118,818,662.71  80.35614 %  19.64386 %



PRINCIPAL LEDGER



MONTH              PRINCIPAL RECEIVED     FURTHER ADVANCES              SUB TOTAL
                ---------------------  -------------------  ---------------------
                                                                     
November 2004     [GBP]692,434,099.17  [GBP]181,604,366.89    [GBP]874,038,466.06
October 2004      [GBP]635,350,728.80  [GBP]195,278,611.26    [GBP]830,629,340.06
September 2004    [GBP]863,864,813.47  [GBP]216,672,069.10  [GBP]1,080,536,882.57
                ---------------------  -------------------  ---------------------
                [GBP]2,191,649,641.44  [GBP]593,555,047.25  [GBP]2,785,204,688.69
                =====================  ===================  =====================




                                      310


PRINCIPAL DISTRIBUTION



MONTH                                             FUNDING                 SELLER
                                     --------------------  ---------------------
                                                                       
November 2004                                     [GBP]--    [GBP]874,038,466.06
October 2004                                      [GBP]--    [GBP]830,629,340.06
September 2004                        [GBP]849,659,000.00    [GBP]230,877,882.57
                                     --------------------  ---------------------
                                      [GBP]849,659,000.00  [GBP]1,935,545,688.69
                                     ====================   ====================


REVENUE LEDGER



MONTH              REVENUE RECEIVED       GIC INTEREST  AUTHORISED INVESTMENT INCOME            SUB TOTAL
                -------------------  -----------------  ----------------------------  -------------------
                                                                                          
November 2004   [GBP]122,097,711.54  [GBP]2,157,959.12                       [GBP]--  [GBP]124,255,670.66
October 2004    [GBP]110,259,558.93  [GBP]2,497,391.45                       [GBP]--  [GBP]112,756,950.38
September 2004  [GBP]112,840,103.02  [GBP]2,906,904.22                       [GBP]--  [GBP]115,747,007.24
                -------------------  -----------------  ----------------------------  -------------------
                [GBP]345,197,373.49  [GBP]7,562,254.79                       [GBP]--  [GBP]352,759,628.28
                ===================  =================  ============================  ===================



PAID TO



MONTH                MORTGAGES TRUSTEE       ADMINISTRATOR     AVAILABLE REVENUE
                     -----------------  ------------------  --------------------

                                                                    
November 2004           [GBP] 2,783.35    [GBP] 454,252.31  [GBP] 123,798,635.00
October 2004                   [GBP] -  [GBP] 1,083,217.04  [GBP] 111,673,733.34
September 2004          [GBP] 1,218.38  [GBP] 1,048,274.56  [GBP] 114,697,514.30
                     -----------------  ------------------  --------------------
                        [GBP] 4,001.73  [GBP] 2,585,743.91  [GBP] 350,169,882.64
                     =================  ==================  ====================



REVENUE DISTRIBUTION



MONTH                                               FUNDING               SELLER
                                       --------------------  -------------------
                                                                       
November 2004                          [GBP] 104,055,684.55  [GBP] 19,742,950.45
October 2004                            [GBP] 90,492,646.58  [GBP] 21,181,086.76
September 2004                          [GBP] 92,920,584.35  [GBP] 21,776,929.95
                                       --------------------  -------------------
                                       [GBP] 287,468,915.48  [GBP] 62,700,967.16
                                       ====================  ===================



LOSSES LEDGER



MONTH                                                                     LOSSES
                                                                  --------------

                                                                          
Balance b/fwd                                                     [GBP] 4,850.41
November 2004                                                     [GBP] 3,245.80
October 2004                                                       [GBP]9,891.82
September 2004                                                            [GBP]-
Closing Balance                                                   [GBP] 8,096.21




                                      311


LOSSES DISTRIBUTION



MONTH                                    FUNDING          SELLER  RECONCILIATION
                                  --------------  --------------  --------------
                                                                    
November 2004                     [GBP] 2,359.81    [GBP] 885.99          [GBP]-
October 2004                       [GBP]7,703.33  [GBP] 2,188.49          [GBP]-
September 2004                            [GBP]-          [GBP]-          [GBP]-
                                  --------------  --------------  --------------
                                  [GBP] 5,343.52  [GBP] 1,302.50          [GBP]-
                                  ==============  ==============  ==============



CPR ANALYSIS




MONTH              1 MONTH CPR    3 MONTHS CPR   12 MONTHS CPR
                   -----------  --------------  --------------
                                                  
November 2004           3.63 %          3.70 %          3.97 %
October 2004            3.33 %          3.84 %          4.11 %
September 2004          4.15 %          4.22 %          4.30 %



                                      312


REGIONAL ANALYSIS



HALIFAX MAPPED REGION                NUMBER                    VALUE  % OF TOTAL
                                    -------  -----------------------  ----------
                                                                    
London & South East                 101,259   [GBP] 9,905,329,045.76     30.13 %
Midlands & East Anglia              111,495   [GBP] 7,237,111,572.11     22.01 %
North                                95,606   [GBP] 4,456,654,004.03     13.56 %
North West                           76,259   [GBP] 3,835,353,651.79     11.67 %
South Wales & West                   73,211   [GBP] 4,853,826,096.39     14.76 %
Scotland                             46,370   [GBP] 2,259,498,486.50      6.87 %
Unknown                               4,542     [GBP] 329,238,714.13      1.00 %
                                    -------  -----------------------  ----------
Totals                              508,742  [GBP] 32,877,011,570.71    100.00 %
                                    =======  =======================  ==========




                                      313



                               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 in 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, 2004]. 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, 2005] and annually on the last day
of December thereafter.

      During the period from incorporation on[o], 2005 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 section titled
"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.................    Report of Independent Registered Public
                               Accounting Firm for Permanent Financing (No. 7)
                               PLC
Appendix B.................    Financial Statement of Permanent Financing (No.
                               7) PLC and notes thereto
Appendix C.................    Report of Independent Registered Public
                               Accounting Firm for Permanent Funding (No. 1)
                               Limited
Appendix D.................    Financial Statements of Permanent Funding (No. 1)
                               Limited and notes thereto
Appendix E.................    Unaudited Financial Statements of Permanent
                               Funding (No. 1) Limited and notes thereto


                                      314




                                   APPENDIX A

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

THE BOARD OF DIRECTORS AND SHAREHOLDERS' OF PERMANENT FINANCING (NO. 7) PLC

      We have audited the accompanying balance sheet of Permanent Financing (No.
7) PLC ("THE COMPANY") as of[o], 2005. 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 the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statement is free of material misstatement. An audit includes
examining, on a test basis, evidence supporting amounts and disclosures in the
financial statement. 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 audit 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[o], 2005
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. Information relating to the nature and effect of
such differences is presented in Note 5 to the financial statement.

KPMG Audit Plc
Chartered Accountants

Date:[o], 2005
                                                              1, The Embankment
                                                                 Neville Street
                                                                  Leeds LS1 4DW
                                                                        England

                                      315



                                   APPENDIX B

PERMANENT FINANCING (NO. 7) PLC (A WHOLLY-OWNED SUBSIDIARY OF PERMANENT HOLDINGS
LIMITED)
Balance Sheet as at[o], 2005


                                                                                                   NOTE        (POUND)
                                                                                                             
- -------------------------------------------------------------------------------------------  ----------  ------------
ASSETS
Cash....................................................................................                   12,501.50
                                                                                                       -------------
                                                                                                           12,501.50
                                                                                                       -------------
LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities                                                                                                     0.00
Share capital (Authorised: 50,000 shares, .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"



                                      316




PERMANENT FINANCING (NO. 7) 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 ((pound)), 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[o], 2005. 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 audited statutory 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 share capital of
      (pound)50,000 comprising 50,000 ordinary shares of (pound)1 each.

      On incorporation, 1 subscriber share was subscribed for by each of
      Permanent Holdings Limited and SFM Corporate Services Limited. On[o],
      2005, the subscriber shares were fully paid up, and 49,998 ordinary shares
      were partly paid to 25 pence by Permanent Holdings Limited.

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 are concerned, there are no material
      differences from generally accepted accounting principles in the United
      States of America.

                                      317



                                   APPENDIX C

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

THE BOARD OF DIRECTORS AND SHAREHOLDER OF PERMANENT FUNDING (NO. 1) LIMITED

      We have audited the accompanying balance sheets of Permanent Funding
(No.1) Limited (the "COMPANY") as of 31st December, 2003 and 31st December,
2002, and the related profit and loss accounts and cash flow statements for the
year ended 31st December, 2003 and for the period 14th June, 2002 to 31st
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 the standards of the Public
Company Accounting Oversight Board (United States). 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 31st
December, 2003 and 31st December, 2002, and the results of its operations and
its cash flows for the year ended 31st December, 2003 and for the period 14th
June, 2002 to 31st 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 ("US GAAP"). Information related to the nature and
effect of such differences is presented in Note 19 to the financial statements.
As described in Note 19(i), the Company has restated certain US GAAP cash flow
information for the period ended 31st December, 2002.

KPMG Audit Plc
Chartered Accountants
Date: 3rd March, 2004

                                                              1, The Embankment
                                                                 Neville Street
                                                                  Leeds LS1 4DW
                                                                        England

                                      318




                                   APPENDIX D

FINANCIAL STATEMENTS OF PERMANENT FUNDING (NO. 1) LIMITED AND NOTES THERETO

PERMANENT FUNDING (NO. 1) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2003



                                                                                                            FROM
                                                                                                      14 JUNE TO
                                                                                                     31 DECEMBER
                                                                                          2003              2002
                                                                          NOTE         (POUND)           (POUND)
                                                                                                    
                                                                     -------------------------  ----------------
Interest receivable and similar income............................           3     404,427,164       101,595,155
Interest payable and similar charges..............................           4    (339,265,416)      (94,411,957)
NET INTEREST INCOME...............................................                  65,161,748         7,183,198
Operating expenses................................................                 (65,102,573)       (7,173,038)
PROFIT ON ORDINARY ACTIVITIES BEFORE
    TAXATION......................................................           5          59,175            10,160
Tax on profit on ordinary activities..............................           6         (11,213)           (1,930)
PROFIT ON ORDINARY ACTIVITIES AFTER
                                                                              ----------------  ----------------
    TAXATION......................................................       7, 15          47,962             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.

                                      319



PERMANENT FUNDING (NO. 1) LIMITED
BALANCE SHEET



AS AT 31 DECEMBER 2003
                                                                                         2003                2002
                                                                      NOTE            (POUND)             (POUND)
                                                                                                     
                                                                 ----------------------------  ------------------
CURRENT ASSETS
Debtors - amounts falling due within one year................            9      1,303,935,007         514,434,650
Cash at bank and in hand.....................................           11      1,483,495,320         242,952,114
                                                                          -------------------  ------------------
                                                                                2,787,430,327         757,386,764
CREDITORS: amounts falling due within one year...............           12     (2,565,279,548)       (673,449,486)
                                                                          -------------------  ------------------
NET CURRENT ASSETS...........................................                     222,150,779          83,937,278
DEBTORS: amounts falling due after more than
    one year.................................................           10     10,900,188,280       2,968,961,579
                                                                          -------------------  ------------------
CREDITORS: amounts falling due after more than
    one year.................................................           13    (11,122,282,866)     (3,052,890,626)
NET ASSETS...................................................                          56,193               8,231
                                                                          ===================  ==================
CAPITAL AND RESERVES
Called up share capital......................................           14                  1                   1
Profit and loss account......................................                          56,192               8,230
                                                                          -------------------  ------------------
EQUITY SHAREHOLDER'S FUNDS...................................           15             56,193               8,231
                                                                          ===================  ==================




      Notes 1 to 19 form part of these financial statements.

                                      320



PERMANENT FUNDING (NO. 1) LIMITED
CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2003



                                                                                                             FROM
                                                                                                       14 JUNE TO
                                                                                                      31 DECEMBER
                                                                                        2003                 2002
                                                                      NOTE           (POUND)              (POUND)
                                                                                                     
                                                                 ---------------------------  -------------------
NET CASH INFLOW FROM OPERATING
    ACTIVITIES................................................          16     1,057,113,329          145,453,012
RETURNS ON INVESTMENTS AND SERVICING
    OF FINANCE................................................
Interest received on mortgage portfolio.......................                   376,848,634           98,178,973
Bank interest received........................................                    27,578,530            3,416,182
Swap and loan interest paid...................................                  (308,961,736)         (83,559,585)
                                                                          ------------------  -------------------
                                                                                  95,465,428           18,035,570
                                                                          ==================  ===================
TAXATION
UK corporation tax paid.......................................                        (1,594)                   --
CAPITAL EXPENDITURE AND FINANCIAL
    INVESTMENT................................................
Purchase of beneficial interest in mortgage portfolio
    held on trust.............................................                (9,262,015,000)      (3,478,576,310)
Redemptions...................................................                   544,948,019                    --
                                                                          ------------------  -------------------
                                                                              (8,717,066,981)      (3,478,576,310)
                                                                          ==================  ===================
FINANCING
Intercompany loan.............................................                 8,717,066,981        3,478,576,310
Start-up loan.................................................                    87,966,043           79,463,532
                                                                          ------------------  -------------------
                                                                               8,805,033,024        3,558,039,842
                                                                          ==================  ===================
INCREASE IN CASH IN THE PERIOD................................                 1,240,543,206          242,952,114
                                                                          ==================  ===================




      Notes 1 to 19 form part of these financial statements.

                                      321



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2003

1.   GENERAL INFORMATION

      Permanent Funding (No.1) Limited ("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 commenced
operations on 14 June 2002. The first set of financial statements covered the
period from 14 June 2002 to 31 December 2002. These amounts are shown as
comparatives in the financial statements for the year ended 31 December 2003.

      Permanent Funding (No.1) Limited is a wholly owned subsidiary of Permanent
Holdings Limited, a company registered in England and Wales. The statutory
financial statements of Permanent Funding (No.1) Limited, prepared in accordance
with UK generally accepted accounting principles, have been included in the
consolidated accounts of Permanent Holdings Limited as at 31 December 2003.

      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"), these assets comprise mortgage loans
secured on residential property in England, Wales and Scotland 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
through special purpose companies (established to issue loan notes to investors)
collateralised by the Company's beneficial interest in the mortgages held in
trust.

      During the year ended 31 December 2003 the Company purchased further
beneficial interests in the assets of the Trust, which amounted to (pound)4.8
billion on 6 March 2003 and (pound)4.5 billion on 25 November 2003. These
purchases were financed by loans from Permanent Financing (No. 2) PLC and
Permanent Financing (No. 3) PLC respectively. Permanent Financing (No. 2) PLC
and Permanent Financing (No. 3) PLC are wholly owned subsidiaries of Permanent
Holdings Limited.

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 the 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 sold the initial loans and, on several
subsequent dates (including, 6 March 2003 and 3 October 2003), Halifax plc has
sold further loans, in each case together with their related security, to the
mortgages trustee pursuant to a mortgage sale agreement. Additionally, Halifax
plc sold a portion of its share in the trust property to the Company pursuant to
the terms of the mortgages trust deed so that the Company's portion of the trust
property was of sufficient size for the purposes of securitisation transactions.

      As at 31 December 2003 the Trust portfolio amounted to
(pound)17,583,832,949 (of which the Company's interest amounted to
(pound)12,195,643,291). 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 (or if
less, the amount that the Company needs to meet its obligations to pay interest
on the intercompany loans and other amounts on the date of distribution). The
Trust distributes the rest of the interest on the loans to Halifax plc. The
Trust distributes losses on the

                                      322



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


loans to Halifax plc and the Company in accordance with the share that each of
them has in the trust property, expressed as a percentage. At 31 December 2003
the Company held an entitlement to a share amounting to 69.4% 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
the loan notes, the authorisation of transaction documents surrounding the
securitisation 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.

      Neither Halifax plc nor the noteholders have any direct interest in the
underlying mortgages of the Trust, although Halifax plc has a shared security
interest under the deed of charge in the Company's share of the trust property.

ISSUER INTERCOMPANY LOAN AGREEMENTS

       Permanent Financing (No. 1) PLC, Permanent Financing (No. 2) PLC, and
Permanent Financing (No. 3) PLC (together, the "Financing Companies ") 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 to the
Financing companies under the issuer intercompany loan agreements. The Company's
obligations to the Financing Companies 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 that are considered material in relation to the Company's
financial statements (with the exception of certain US disclosures referred to
in Note 19).

BASIS OF PREPARATION

      These are not the Company's statutory financial statements. The statutory
financial statements of Permanent Funding (No.1) Limited, prepared in accordance
with UK generally accepted accounting principles, at 31 December 2003 are
included in the consolidated accounts of Permanent Holdings Limited as at 31
December 2003. Those accounts contained an unqualified audit report.

      These 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 respects from
generally accepted accounting principles in the United States ("US GAAP").
Application of


                                      323


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003

US GAAP would have affected net income and shareholder's funds as detailed in
note 19 to the financial statements.

      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 debts.

      These financial statements are prepared on the basis that the Company has
a beneficial interest in the mortgages held by the Trust. The financial
statements reflect the fact that the Company has credit exposure to any losses
incurred on these loans and that there is no recourse to Halifax plc in the
event of losses being realised.

      Interest receivable is calculated on an accruals basis on the contractual
interest payment terms of mortgage loans comprising the beneficial interest.

      Where cash has been accumulated by the Company to fund the future
repayment of the intercompany loans, the Company's share of the interest arising
on the mortgage portfolio is adjusted.

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
over the estimated average life of the underlying mortgages in the Trust.

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 a
maximum of 0.01% of available revenue receipts from the beneficial interest in
the mortgage portfolio. Available revenue receipts are defined by the
securitisation agreements and include mortgage interest received, interest
received on the bank accounts and the amounts standing to the credit of the
reserve ledger. Profits in excess of 0.01% accrue to Halifax plc, the originator
of the underlying mortgages. Accordingly, a creditor ("deferred consideration")
for amounts payable to Halifax plc has been recognised at the year end. The
payments of deferred consideration are strictly governed by the priority of
payments, which sets out how cash can be utilised.

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.

                                      324



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


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.

      The Company also enters into derivative 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 year 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 means of an
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 are included in interest payable and similar charges.

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.

                                      325




3.    INTEREST RECEIVABLE AND SIMILAR INCOME


                                                                                       2003                 2002
                                                                                     (POUND)             (POUND)
                                                                                                       
                                                                        -------------------  -------------------
Income from beneficial interest in mortgage portfolio.................          376,848,634           98,178,973
Bank interest.........................................................           27,578,530            3,416,182
                                                                        -------------------  -------------------
                                                                                404,427,164          101,595,155
                                                                        ===================  ===================



4.    INTEREST PAYABLE AND SIMILAR CHARGES E


                                                                                         2003               2002
                                                                                      (POUND)            (POUND)
                                                                            -----------------   ----------------
                                                                                                       
Interest on loans from Group undertaking..................................        299,751,906         81,594,486
Swap interest.............................................................         34,492,299         11,285,334
Start-up loan interest....................................................          5,021,211          1,532,137
                                                                            -----------------   ----------------
                                                                                  339,265,416         94,411,957
                                                                            =================   ================



5.    PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION


                                                                                         2003               2002
                                                                                      (POUND)            (POUND)
                                                                               --------------   ----------------
                                                                                                       
Profit on ordinary activities before taxation is stated after charging:
Auditors' remuneration including expenses for audit work.....................          75,813              7,000
Deferred consideration.......................................................      46,557,219          4,465,515
Amortisation of loan premium.................................................       6,781,186                 --
                                                                               ==============   ================


      Auditors' remuneration for non audit work of (pound)221,661 (2002:
(pound)249,560) is included in the deferred costs. These costs are being charged
to the profit and loss account over a five-year period, being the estimated
average life of the underlying loan notes.

                                      326



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


6.    TAX ON PROFIT ON ORDINARY ACTIVITIES


                                                                                               2003         2002
                                                                                             (POUND)     (POUND)
                                                                                       ------------   ----------
                                                                                                       
THE MOVEMENT ON DEFERRED TAX WAS AS FOLLOWS:
Balance brought forward..............................................................            --           --
                                                                                       ------------   ----------
Current year charge..................................................................            --           --
Balance carried forward..............................................................            --           --
                                                                                       ============   ==========
DEFERRED TAXATION COMPRISES
General provisions...................................................................            --           --
                                                                                       ------------   ----------
TAX ON PROFIT ON ORDINARY ACTIVITIES
The charge for the year based on a corporation tax rate of 19% comprises:
UK corporation tax...................................................................        11,243        1,930
Prior year corporation tax...........................................................           (30)          --
                                                                                       ------------   ----------
                                                                                             11,213        1,930
                                                                                       ============   ==========
FACTORS AFFECTING THE CURRENT TAX CHARGE FOR THE YEAR:
The tax assessed for the year 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........................................        59,175       10,160
                                                                                       ------------   ----------
Profit on ordinary activities multiplied by the standard rate of
corporation tax in the UK............................................................        17,752        3,048
                                                                                       ------------   ----------
EFFECTS OF:
Small companies rate.................................................................        (6,509)      (1,118)
Adjustments to tax in respect of previous periods....................................           (30)          --
                                                                                       ------------   ----------
                                                                                             11,213        1,930
                                                                                       ============   ==========


7.    PROFIT AND LOSS ACCOUNT

                                                                                               2003         2002
                                                                                             (POUND)     (POUND)
                                                                                                       
                                                                                       ------------   ----------
At 1 January (2002: at incorporation)................................................         8,230           --
Transfer to reserves.................................................................        47,962        8,230
                                                                                       ------------   ----------
At 31 December.......................................................................        56,192        8,230
                                                                                       ============   ==========


                                      327




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003

8.    BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO



                                                             MORTGAGE LOSS
                                             MORTGAGES           PROVISION             PREMIUM              TOTAL
                                               (POUND)              (POUND)            (POUND)            (POUND)
                                   -------------------    -----------------   ----------------   ----------------
                                                                                                  
At 1 January.......................      3,478,576,310          (8,009,803)          8,009,803      3,478,576,310
Acquisitions.......................      9,262,015,000         (16,850,592)         16,850,592      9,262,015,000
Redemptions........................       (544,948,019)           1,254,803         (1,254,803)      (544,948,019)
Amortisation.......................                 --                   --         (5,526,383)        (5,526,383)
Provision release..................                 --            1,452,593                 --          1,452,593
                                   -------------------    -----------------   ----------------   ----------------
At 31 December.....................     12,195,643,291          (22,152,999)        18,079,209     12,191,569,501
                                   ===================    =================   ================   ================



      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, Wales and Scotland.

      The beneficial interests acquired by Permanent Funding (No.1) Limited on 6
March 2003 and 25 November 2003 amounted to (pound)24,762,015,000 and
(pound)4,500,000,000 respectively (14 June 2002: (pound)3,478,576,310).
Permanent Funding (No.1) Limited is A wholly-owned subsidiary of Permanent
Holdings Limited, the parent company of Permanent Financing (No.1) PLC,
Permanent Financing (No.2) PLC and Permanent Financing (No.3) PLC.

      Redemptions relate to a reduction in the beneficial interest in the
mortgage portfolio resulting from repayment of amounts from the Trust.

      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 31
December 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.

9.    DEBTORS - AMOUNTS FALLING DUE WITHIN ONE YEAR


                                                                                       2003                 2002
                                                                                    (POUND)              (POUND)
                                                                        -------------------   ------------------
                                                                                                       
Beneficial interest in mortgage portfolio (note 8)....................        1,291,381,221          509,614,731
Amount owed from Group undertaking....................................                    1                    1
Deferred expenditure..................................................           12,545,356            4,816,626
Other debtors.........................................................                8,429                3,292
                                                                        -------------------   ------------------
                                                                              1,303,935,007          514,434,650
                                                                        ===================  ===================


      Deferred expenditure includes (pound)7,680,920 relating to underwriting
expenses paid during the year (2002: (pound)2,782,861).


                                      328




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


10.   DEBTORS - AMOUNTS FALLING DUE AFTER ONE YEAR


                                                                                       2003                 2002
                                                                                     (POUND)             (POUND)
                                                                        -------------------   ------------------
                                                                                                       
Beneficial interest in mortgage portfolio (note 8)....................       10,900,188,280        2,968,961,579
                                                                        ===================   ==================


11.   CASH AT BANK AND IN HAND

      The Company holds deposits at banks that 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. In addition the
Company has included its share of the cash balances within the Trust's
guaranteed investment contract in cash at bank and hand, reflecting the
Company's beneficial interest in this contract.

12.   CREDITORS AMOUNTS FALLING DUE WITHIN ONE YEAR



                                                                                       2003                 2002
                                                                                    (POUND)              (POUND)
                                                                        -------------------   ------------------
                                                                                                       
Interest payable to Group undertaking.................................           39,761,600            8,775,233
Swap interest payable.................................................              911,400            1,918,769
Interest payable on start-up loans....................................              483,052              158,370
Fees payable to Halifax plc...........................................              343,714              252,554
Amount owed to Trustee................................................        1,231,885,583          152,697,614
Loans from Group undertakings.........................................        1,291,812,734          509,614,731
Accruals..............................................................               69,916               30,285
Taxation..............................................................               11,549                1,930
                                                                        -------------------   ------------------
                                                                              2,565,279,548          673,449,486
                                                                        ===================   ==================


      The intercompany loan agreement provides that the Financing Companies 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.

      The amount owed to Trustee represents cash movements on the guaranteed
investment contract account, which arise as part of the cash distribution
governed by the transaction documents. This amount will remain a liability to
the Trustee until such time as the loan notes are redeemed.

      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.

      On 14 June 2002 an agreement was entered into with JP Morgan Chase for the
provision of a liquidity facility for the Company. The facility is in place to
allow the Company to meet its obligations should there be a shortfall in the
revenue or principal received from the non-recourse loan to Halifax plc. At the
balance sheet date, the limit on this facility was (pound)150,000,000 (2002:
(pound)60,000,000). The agreement is updated each time the Company is party to a
further term advance in conjunction with a note issuanCe. A fee is charged on
the undrawn balance, currently set at 0.08%. This fee would increase to 0.38% on
any drawn balance. No amounts have been drawn under the facility since
inception.

                                      329


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


13.   CREDITORS AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR



                                                                                       2003                 2002
                                                                                     (POUND)             (POUND)
                                                                        -------------------   ------------------
                                                                                             
Loans from Group undertakings.........................................       10,903,830,557        2,968,961,579
Start-up loans........................................................          167,429,575           79,463,532
Deferred consideration................................................           51,022,734            4,465,515
                                                                        -------------------   ------------------
                                                                             11,122,282,866        3,052,890,626
                                                                        ===================   ==================


      The amounts are repayable as follows:



                                                                                       2003                 2002
                                                                                    (POUND)              (POUND)
                                                                        -------------------   ------------------
                                                                                               
Due 2 - 5 years.......................................................        2,365,929,542          509,614,731
Due over 5 years......................................................        8,756,353,324        2,543,275,895
                                                                        -------------------   ------------------
                                                                             11,122,282,866        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.

14.   CALLED UP SHARE CAPITAL



                                                                                             2003           2002
                                                                                          (POUND)        (POUND)
                                                                                    -------------   ------------
                                                                                                      
AUTHORISED
100 ordinary shares of (pound)1 each..............................................            100            100
                                                                                    =============   ============
ISSUED AND OUTSTANDING SHARE CAPITAL
1 ordinary share of (pound)1......................................................              1              1
                                                                                    =============   ============


15.   RECONCILIATION OF MOVEMENTS IN SHAREHOLDER'S FUNDS



                                                                                             2003           2002
                                                                                          (pound)        (POUND)
                                                                                    -------------   ------------
                                                                                                       
Opening shareholder's funds.......................................................          8,231             --
Share capital called up in the period.............................................             --              1
Transfer to reserves..............................................................         47,962          8,230
                                                                                    -------------   ------------
Closing shareholder's funds.......................................................         56,193          8,231
                                                                                    =============   ============




                                      330




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


16.  RECONCILIATION OF OPERATING PROFIT ON ORDINARY ACTIVITIES TO NET CASH
INFLOW FROM OPERATING ACTIVITIES


                                                                                        2003                2002
                                                                                     (POUND)             (POUND)
                                                                            -----------------   ----------------
                                                                                                    
Operating profit.........................................................              59,175             10,160
Interest receivable......................................................        (404,427,164)      (101,595,155)
Interest payable.........................................................         339,265,416         83,559,585
Movement in loss provision...............................................          14,143,196          8,009,803
Movement in premium......................................................         (10,069,406)        (8,009,803)
Decrease in debtors......................................................          (7,733,867)        (4,819,918)
Increase in creditors....................................................       1,125,875,979        168,298,340
                                                                            -----------------   ----------------
Net cash inflow from operating activities................................       1,057,113,329        145,453,012
                                                                            =================   ================




17.   RELATED PARTY TRANSACTIONS

      Under FRS 8 "Related Party Disclosures", 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 Structured Finance Management 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 Structured Finance
Management 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. 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 agreements.

      Halifax plc has provided the Company with start-up loans and is the
counterparty to interest rate swap agreements, on which there is an associated
interest expense.

                                      331


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


17.   RELATED PARTY TRANSACTIONS - (CONTINUED)



                                                     PERMANENT
                                                     MORTGAGES     PERMANENT     PERMANENT     PERMANENT   HBOS PLC AND
                                      PERMANENT        TRUSTEE     FINANCING     FINANCING     FINANCING     SUBSIDIARY
                                   HOLDINGS LTD        LIMITED   (NO. 1) PLC   (NO. 2) PLC   (NO. 3) PLC   UNDERTAKINGS
2003                                    (POUND)        (POUND)       (POUND)       (POUND)       (POUND)        (POUND)
                                                                                                  
- --------------------------             --------    -----------    ----------    ----------    ----------      ---------
INTEREST RECEIVABLE AND SIMILAR
    INCOME
Income from beneficial interest
    in mortgage portfolio........                  376,848,634
Bank interest...................                     8,751,355                                               18,827,175
INTEREST PAYABLE AND SIMILAR
    CHARGES
Interest on loans from Group
    undertaking..................                                125,745,988   153,874,672    20,131,246
Swap interest...................                                                                             34,492,299
Start-up loan interest..........                                                                              5,021,211
 OPERATING EXPENSES
 Deferred consideration..........                                                                            46,557,219
 Administration and cash
    management services..........             --         6,280                                               11,846,274
 CURRENT ASSETS
 Debtors - amounts falling due
    within one year..............             1
 Beneficial interest in mortgage
    portfolio....................                1,291,381,221
 Cash at bank and in hand........                  657,389,778                                              826,105,542
 Debtors - amounts falling due
    after more than one year
 Beneficial interest in mortgage
    portfolio....................               10,900,188,280
 CREDITORS AMOUNTS FALLING DUE
    WITHIN ONE YEAR
 Interest payable on loan notes..                                  7,466,194    12,164,160    20,131,246
 Swap interest payable...........                                                                               911,400
 Start-up loan interest..........                                                                               483,052
 Fees payable to Halifax plc.....                                                                               343,714
 Amount owed to Trustee..........                1,231,885,583
 Loans from Group undertakings...                                          --  633,312,734   658,500,000
 CREDITORS AMOUNTS FALLING DUE
    AFTER MORE THAN ONE YEAR
 Loans from Group undertakings...                              2,933,628,291 4,128,702,266 3,841,500,000
 Start-up loans..................                                                                         167,429,575
 Deferred consideration..........                                                                          51,022,734



                                      332



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


17.   RELATED PARTY TRANSACTIONS - (CONTINUED)


                                                                        PERMANENT
                                                                        MORTGAGES         PERMANENT     HBOS PLC AND
                                                       PERMANENT          TRUSTEE         FINANCING       SUBSIDIARY
                                                    HOLDINGS LTD          LIMITED        (NO.1) PLC     UNDERTAKINGS
2002                                                     (POUND)          (POUND)           (POUND)          (POUND)
                                                                                                     
- ---------------------------------                    -----------      -----------       -----------      -----------
INTEREST RECEIVABLE AND SIMILAR INCOME
Income from beneficial interest in mortgage
    portfolio................................                          98,178,973
Bank interest...............................                            1,841,726                          1,574,456

INTEREST PAYABLE AND SIMILAR CHARGES
Interest on loans from Group undertaking....                                             81,594,486
Swap interest...............................                                                              11,285,334
Start-up loan interest......................                                                               1,532,137

OPERATING EXPENSES
Deferred consideration......................                                                               4,465,515
Administration and cash management services.              1,610             1,805                          2,063,320

CURRENT ASSETS
Debtors - amounts falling due within one year                 1
Beneficial interest in mortgage portfolio...                          509,614,731
Cash at bank and in hand....................                          152,697,614                         90,254,500
Debtors - amounts falling due after more than
   one year
Beneficial interest in mortgage portfolio...                        2,968,961,579

CREDITORS AMOUNTS FALLING DUE WITHIN ONE YEAR
Interest payable on loan notes..............                                              8,775,233
Swap interest payable.......................                                                               1,918,769
Start-up loan interest......................                                                                 158,311
Fees payable to Halifax plc.................                                                                 252,554
Amount owed to Trustee......................                          152,697,614
Loans from Group undertakings...............                                            509,614,731

CREDITORS AMOUNTS FALLING DUE AFTER MORE THAN
   ONE YEAR
Loans from Group undertakings...............                                          2,968,961,579
Start-up loans..............................                                                              79,463,532
Deferred consideration......................                                                               4,465,515


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.

                                      333


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003

      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.

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 133,
derivatives are deemed to be effective                         "Accounting for Derivative Instruments and Hedging
economic hedges the underlying assets and                      Activities" (SFAS No. 133) as amended by SFAS No.
liabilities are recorded in the balance                        138, "Accounting for Certain Derivative Instruments
sheet at cost (or net realisable value if                      and Certain Hedging Activities, an amendment of SFAS
lower) and interest is recognised on an                        No. 133", establishes accounting and reporting
accruals basis. Changes in the fair                            standards for derivative financial instruments,
value of instruments used as hedges are                        including certain derivatives used for hedging
not recognised in the financial                                activities and derivatives embedded in other
statements until the hedged position                           contracts. SFAS No. 133 requires all derivatives
matures.                                                       to be recognised on 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 (with the associated
                                                               asset or liability being reflected in other assets or
                                                               liabilities in the balance sheet). As such documentation is
                                                               not in place, the interest rate swaps do not qualify as hedges
                                                               for US GAAP.


                                      334



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003



BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO                      BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO (REVISED)
                                                            
Under UK GAAP an initial loan premium                          The directors have reconsidered, during the year, the
was recognised on acquisition of the                           appropriate US GAAP accounting for the acquisitions
beneficial interest in the mortgage                            of beneficial interests in the mortgage portfolio by
portfolio, representing the difference                         the Company. Previously these acquisitions were
between the principal value of the                             treated as a sale from Halifax plc's perspective in
beneficial interest in the mortgage                            accordance with SFAS 140 "Accounting for Transfers
portfolio less an adjustment to take                           and Servicing of Financial Assets and Extinguishments
account of credit losses inherent in                           of Liabilities" and accordingly the Company
the portfolio at the date of acquisition,                      recognised the acquisitions of beneficial
and the fair value of this asset.                              interests in the mortgage portfolio on its
                                                               balance sheet at 31 December 2002. Given the restrictions
                                                               imposed on the Company with respect to the beneficial
                                                               interests in the mortgage portfolio, the directors now
                                                               consider these acquisitions would be more appropriately
                                                               reflected as Collateralised financing transactions,
                                                               whereby the Company has, in effect, granted
                                                               non-recourse loans to Halifax plc.

                                                               The interest receivable on the non-recourse loans is
                                                               determined by the securitisation agreements and is
                                                               calculated with reference to the interest earned
                                                               on the beneficial interest in the mortgage
                                                               portfolio less the residual interest due to
                                                               Halifax plc. Accordingly the interest
                                                               receivable on these non-recourse loans would be
                                                               disclosed within a US GAAP income statement at an
                                                               amount equivalent to the net of `interest
                                                               receivable and similar income: Income from
                                                               beneficial interest in mortgage portfolio' and
                                                               'deferred consideration' under UK GAAP
                                                               (2003: 2002: (pound)330,291,415, 2002:
                                                               (pound)93,713,458).

                                                               The non-recourse loans have been initially
                                                               accounted for at cost and are subject to
                                                               ongoing impairment reviews. The criteria for
                                                               recognising loan loss allowances, as set out in
                                                               SFAS 114 "Accounting by Creditors for
                                                               Impairment of a Loan" has been applied to these
                                                               non-recourse loans and currently the directors
                                                               consider that no impairment exists.


                                      335


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003




CASH FLOW                                                      CASH FLOW
                                                            
Under UK GAAP, cash flows are presented                        Under US GAAP, cash flows are reported as operating,
for operating activities, returns on                           investing and financing activities. Cash flows from
investment and servicing of finance,                           taxation and returns and servicing of finance would,
taxation paid, capital expenditure,                            with the exception of ordinary dividends paid, be
acquisitions, dividends paid and                               included as operating activities. The payment of
financing activities. Under UK GAAP,                           dividends would be included under financing
cash includes cash in hand and cash on                         activities.
deposit, net of bank overdrafts.

                                                               Cash and cash equivalents would include cash and
                                                               short-term investments with original maturities of
                                                               three months or less. However, the Company's
                                                               beneficial interest in the cash balances
                                                               within the Trust (and the associated liability to the
                                                               Trust) are not recognised on the US GAAP balance
                                                               sheet (2003: (pound)657,389,778, 2002:
                                                               (pound)152,697,614).

LEGALLY RESTRICTED CASH                                        LEGALLY RESTRICTED CASH

Under UK GAAP there is no concept of restricted cash and       Under US GAAP where cash can only be used to meet
all cash balances are disclosed as "cash at bank" on           certain specific liabilities and is not available to
the face of the balance sheet.                                 be used with discretion, it is disclosed as
                                                               "Restricted Cash" on the face 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, without discounting, in            As provided by SFAS No. 109  "Accounting for Income
respect of all timing differences between the treatment        Taxes ", deferred tax liabilities and assets are
of certain items for taxation and accounting purposes          recognised in respect of all temporary differences. A
which have arisen but not reversed out by the balance          valuation allowance is raised against any deferred
sheet date, except as otherwise required by FRS 19.            tax asset where it is more likely than not that the
Deferred tax assets are only recognised when it is more        asset, or part thereof, will not be realised.
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.




                                      336




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


(B)   UK TO US GAAP RECONCILIATION

      The following table summarises the adjustments to the profit attributable
to ordinary shareholders and shareholders' funds that would result from the
application of US GAAP instead of UK GAAP where applicable:

NET INCOME



                                                                                                2003             2002
                                                                                NOTE         (POUND)          (POUND)
                                                                               -----      ----------       ----------
                                                                                                          
Profit attributable to shareholder (UK GAAP) ............................                     47,962            8,230
Reversal of adjustment to loan loss reserve .............................       (ii)     (1,452,593)               --
Reversal of amortisation of premium on beneficial interest
in mortgage portfolio ...................................................       (ii)       5,526,383               --
Unrealised gain/(loss) on derivatives ...................................      (iii)      21,396,100     (23,393,629)
Deferred taxation on reconciling items at 19%, net of
valuation allowance .....................................................       (iv)       (394,490)               --
Total US adjustments (net) ..............................................                 25,075,400     (23,393,629)
                                                                                          ----------       ----------
Net income/(loss) attributable to shareholder (US GAAP) .................                 25,123,362     (23,385,399)
                                                                                     ===============   ==============



SHAREHOLDER'S FUNDS



                                                                                                2003             2002
                                                                                NOTE         (POUND)          (POUND)
                                                                               -----      ----------       ----------
                                                                                                          
Shareholder's funds (UK GAAP) ...........................................                     56,193            8,231
Adjustment to loan loss reserve .........................................       (ii)      22,152,999        8,009,803
Adjustment to premium on beneficial interest in mortgage
      portfolio .........................................................       (ii)     (18,079,209)      (8,009,803)
Unrealised loss on derivatives ..........................................      (iii)     (1,997,529)     (23,393,629)
Deferred tax, net of valuation allowance ................................       (iv)       (394,490)                --
Total US GAAP adjustment (net) ..........................................                  1,681,771     (23,393,629)
                                                                                          ----------       ----------
Shareholder's equity/(deficit) (US GAAP) ................................                  1,737,964     (23,385,398)
                                                                                          ==========       ==========



      The aggregate effect of the disclosed US GAAP adjustments (including those
adjustments in respect of cash balances within the Trust) would result in a
decrease in total assets and total liabilities (including shareholder's equity)
of (pound)652,660,665 (2002: (pound)176,091,243) from those amounts stated under
UK GAAP. Total assets and total liabilities (including shareholder's equity) on
a US GAAP basis would be (pound)13,034,957,942 and ((pound)13,034,957,942)
respectively (2002: (pound)3,550,257,100 and ((pound)3,550,257,100)
REsPECTIvely).

                                      337



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


(C)   CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2003
      Set out below for illustrative purposes, are summary cash flows under US
GAAP:


                                                                                                            2002
                                                                                         2003         (RESTATED)
                                                                                      (POUND)            (POUND)
                                                                            -----------------  -----------------
                                                                                                       
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income/(loss) after tax................................................        25,123,362        (23,385,399)
Increase in other assets...................................................        (7,733,867)        (4,819,919)
Increase in accrued interest payable.......................................        30,303,680         10,852,372
Increase in other liabilities..............................................       600,191,824         28,143,914
                                                                            -----------------  -----------------
Adjustments to reconcile net profit to cash provided by operating
activities:................................................................       622,761,637         34,176,367
                                                                            -----------------  -----------------
NET CASH PROVIDED BY OPERATING ACTIVITIES..................................       647,884,999         10,790,968
                                                                            -----------------  -----------------
NET CASH USED IN INVESTING ACTIVITIES......................................    (8,717,066,981)    (3,478,576,310)
NET CASH PROVIDED BY FINANCING ACTIVITIES..................................     8,805,033,024      3,558,039,842
                                                                            -----------------  -----------------
CHANGE IN CASH AND CASH EQUIVALENTS........................................       735,851,042         90,254,500
                                                                            -----------------  -----------------
Cash and cash equivalents at the beginning of period - restricted
cash.......................................................................        90,254,500                 --
                                                                            -----------------  -----------------
Cash and cash equivalents at the end of period - restricted cash...........       826,105,542         90,254,500
                                                                            -----------------  -----------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for taxation...................................             1,594                 --
Cash paid during the period for interest...................................       298,109,364         83,559,585




(I) RESTATEMENT OF 2002 US GAAP CASH FLOW INFORMATION

      The directors have reconsidered the US GAAP treatment of cash balances
presented under UK GAAP that represent the Company's beneficial interest in the
Trust's guaranteed investment contracts. An amount of (pound)152,697,614
previously included in restricted CASH under US GAAP in respect of such
balances, and a corresponding credit of (pound)152,697,614, have been removed
from the Company's US GAAP balance sheet at 31 December 2002 as the directors no
longer consider that these amounts qualify as assets or liabilities of the
Company under US GAAP. This adjustment has no effect on previously reported net
income or shareholder's equity under US GAAP but has the effect of reducing both
previously reported US GAAP net cash provided by operating activities for the
year ended 31 December 2002 and restricted cash and cash equivalents held at 31
December 2002 by (pound)152,697,614.

(II)  RECLASSIFICATIONS IN 2002 US GAAP INFORMATION

      The directors have reconsidered during the year the appropriate US GAAP
accounting for the acquisitions of beneficial interests in the mortgage
portfolio by the Company in accordance with SFAS 140 "Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of Liabilities".
Previously these acquisitions were treated as a sale from Halifax plc's
perspective and accordingly, the Company recognised the acquisitions of
beneficial interests in the mortgage portfolio on its balance sheet at the 31
December 2002.

                                      338


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003

      No premium is recognised on acquisition of the non-recourse loan under US
GAAP. Accordingly, the UK to US GAAP reconciliation includes adjustments to the
recognition of loan loss reserves and acquisition premiums to restate on a US
GAAP basis.

      These reclassifications have no impact on previously reported net income
or shareholder's equity under US GAAP.

(III) UNREALISED LOSS ON DERIVATIVES

      The income received by the Company on its non-recourse loan is based in
part 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 loan to
Permanent Financing (No.1) PLC, Permanent Financing (No.2) PLC and Permanent
Financing (No.3) PLC. These swaps are amortising swaps with a maximum life of 40
years, in line with the underlying mortgages.

(IV)  TAXATION



                                                                                            2003            2002
                                                                                          (POUND)        (POUND)
                                                                                   -------------   -------------
                                                                                                       
DEFERRED TAX ASSETS:
Relating to unrealised loss on derivatives........................................       379,531       4,678,726
Relating to loan loss reserves....................................................       275,992              --
Less: valuation allowance.........................................................             --      (4,678,726)
                                                                                   -------------   -------------
Deferred tax asset, net of valuation allowance....................................       655,523              --
                                                                                   =============   =============
DEFERRED TAX LIABILITIES:
Relating to the premium arising on the beneficial interest in the
mortgage portfolio................................................................    (1,050,013)             --
                                                                                   -------------   -------------
Deferred tax liability............................................................      (394,490)             --
                                                                                   -------------   -------------
Net deferred tax (liability)/asset................................................      (394,490)             --
                                                                                   =============   =============



      The deferred tax liability in 2003 arises due to differences between the
US GAAP carrying value and UK tax basis of derivatives, loan loss reserves and
the premium arising on acquisition of the beneficial interest in the mortgage
portfolio. The deferred tax liability is recognised at a rate of 19%, being the
UK small companies corporation tax rate. The directors consider that the
reversal of these timing differences will result in a net tax liability, which
will crystallise at the UK small companies corporation tax rate. The directors
also consider that the majority of these timing differences will not reverse
within the next 12 months and, as such, do not consider the deferred tax
liability as being a current liability.

      The deferred tax asset in 2002 represents the deferred tax effect of the
recognition of the loss on the swap in the US GAAP income statement. A full
valuation allowance was reflected against this deferred tax asset based on the
director's assessment that it is more likely than not that the deferred tax
asset would not be recoverable through the future earnings of the Company.

                                      339



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


(V)   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 (treated as a non-recourse loan to
Halifax plc under US GAAP) and, more generally, to HBOS plc (the parent of
Halifax plc) in its role as the mortgage loan administrator, cash manager
(including the provision of guaranteed investment contracts to the Company and
the Trust) and interest rate swap provider.

      The mortgage loans in the Trust are secured on residential properties in
the UK and have a weighted average loan-to-value ratio of 67% (2002: 69%). For
the purposes of determining the UK GAAP provisions for bad and doubtful debts
each individual mortgage loan in the Trust is considered for impairment, whereas
for US GAAP purposes the mortgage loans are considered in the aggregate in
determining whether the loan to Halifax plc is impaired. The directors consider
that the Company's share of mortgage loans in the Trust will be sufficient to
recover the full amount of this loan.

      To the extent that these mortgage loans do not provide sufficient funds to
recover the Company's investment in the mortgage portfolio, the Company has no
claim on the assets of Halifax plc. The Company's maximum gross exposure to
credit loss is therefore equal to the fair value of its investment in the
mortgage portfolio (subject to mitigation resulting from reduction in or
elimination of any obligation to pay deferred consideration to Halifax plc).

      In respect of other amounts owed by Halifax plc, the directors consider
that, as Halifax plc is a registered UK Bank (and accordingly subject to
supervision by the Financial Services Authority), the risk of default is
minimal. The interest rate swaps have been provided on the basis of an
International Swap Dealers Association agreement and, as a result, the Company
is allowed, in the event of default, to close out and offset its rights and
obligations under each swap. Under the agreement, Halifax plc is not required to
post collateral when a positive fair value arises on the swap agreement. The
Company's maximum gross exposure to credit loss is therefore equal to the fair
value of all amounts due from Halifax plc (including swaps with a positive fair
value but subject to mitigation resulting from the Company's ability to offset
the fair value of swaps with a negative fair value in the event of default).

 (VI) FASB INTERPRETATION NO. 46R "CONSOLIDATION OF VARIABLE INTEREST ENTITIES,
      AN INTERPRETATION OF ARB NO. 51"


      This interpretation ("FIN 46R") replaces a preceding interpretation No. 46
with the same title and clarifies the application of Accounting Research
Bulletin No. 51 "Consolidated Financial Statements" to certain entities in which
equity investors do not have the characteristics of a controlling financial
interest or do not have sufficient equity at risk for the entity to finance its
activities without additional financial support. Such entities, as further
defined in this interpretation, are referred to as variable interest entities.

      Under the interpretation, an enterprise is required to consolidate a
variable interest entity if it has a variable interest that will absorb the
majority of an entity's expected losses or expected residual returns ("the
primary beneficiary"). This revised interpretation will require the Company to
apply the consolidation provisions therein to any special purpose entity for
which it is determined to be the primary beneficiary.

      At 31 December 2003 the Company has identified that the Trust and the
Financing Companies meet the definition of FIN 46R as variable interest
entities. The Company's involvement with the Trust and the Financing Companies
is described in Note 1 and, after consideration of the involvement with these
entities, the Company does not believe it is probable that it will meet the
definition of a primary beneficiary for these entities.


                                      340


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003


(VII) LONG TERM DEBT

      The Company's obligations under the intercompany loan agreements (the
"term advances") with the Financing Companies are secured under a deed of charge
by the Company's beneficial interest in the mortgage portfolio (treated as a
non-recourse loan to Halifax plc under US GAAP) held in Trust.

      The Company's ability to pay interest and principal under each
intercompany loan is dependent upon the Company receiving from the Trust payment
of interest and principal under the beneficial interest in the mortgage
portfolio.

      The term advances are payable in no order of priority between the
Financing Companies but in proportion to the respective amounts due. Payments on
the term advances are governed by a detailed priority of payments as set out in
the transaction agreements. Payment of interest and principal due and payable is
paid-down first, on the term AAA advances; second, on the term AA advances; and
third, on the term BBB advances.

      Neither the Company nor the Trust has the ability to sell or pledge the
assets securing the term advances except under the conditions set out in the
legal documentation surrounding the securitisation transactions.

(A) TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 1) PLC



                                                               MARGIN OVER           31 DECEMBER           31 DECEMBER
                                                                     LIBOR                  2003                  2002
                                                                                                          
                                                        ------------------    ------------------    ------------------
Series 1 Term AAA Advance due June 2003.................          -0.04030%                   --    (pound)509,614,731
Series 1 Term AA Advance due June 2042..................           0.28760%                   --     (pound)17,666,644
Series 1 Term BBB Advance due June 2042.................           1.13060%                   --     (pound)17,666,644
Series 2 Term AAA Advance due June 2007.................           0.16834%   (pound)509,614,731    (pound)509,614,731
Series 2 Term AA Advance due June 2042..................           0.29420%    (pound)17,666,644     (pound)17,666,644
Series 2 Term BBB Advance due June 2042.................           1.26850%    (pound)17,666,644     (pound)17,666,644
Series 3 Term AAA Advance due December 2007.............           0.12810%   (pound)748,299,320    (pound)748,299,320
Series 3 Term AA Advance due June 2042..................           0.33100%    (pound)26,190,476     (pound)26,190,476
Series 3 Term BBB Advance due June 2042.................           1.27940%    (pound)26,190,476     (pound)26,190,476
Series 4A1 Term AAA Advance due June 2009...............           0.22000%   (pound)484,000,000    (pound)484,000,000
Series 4A2 Term AAA Advance due June 2042...............           0.18000% (pound)1,000,000,000  (pound)1,000,000,000
Series 4 Term AA Advance due June 2042..................           0.30000%    (pound)52,000,000     (pound)52,000,000
Series 4 Term BBB Advance due June 2042.................           1.20000%    (pound)52,000,000     (pound)52,000,000
                                                                             ------------------     ------------------
Total...................................................                   (pound)2,933,628,291   (pound)3,478,576,310
                                                                             ==================     ==================




      The term advances are subject to variable rates of interest. Interest is
payable on the term advances based on sterling 3 month LIBOR. At the balance
sheet date, the rate in force was 4.0125% for sterling 3 month LIBOR. The next
reprice date after the balance sheet date is 10 March 2004.

                                      341


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003

(B) TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 2) PLC



                                                               MARGIN OVER            31 DECEMBER        31 DECEMBER
                                                                     LIBOR                   2003               2002
                                                                                                        
                                                        ------------------      -----------------  -----------------
Series 1 Term AAA Advance due March 2004................         -0.04930%     (pound)633,312,000                 --
Series 1 Term AA Advance due June 2042..................          0.25050%      (pound)21,533,000                 --
Series 1 Term BBB Advance due June 2042.................          1.36080%      (pound)21,533,000                 --
Series 2 Term AAA Advance due September 2007                      0.15830%   (pound)1,108,016,000                 --
Series 2 Term AA Advance due June 2042..................          0.35660%      (pound)38,622,000                 --
Series 2 Term BBB Advance due June 2042.................          1.55060%      (pound)38,622,000                 --
Series 3 Term AAA Advance due December 2032.............          0.23310%     (pound)854,375,000                 --
Series 3 Term AA Advance due June 2042..................          0.44595%      (pound)29,732,000                 --
Series 3 Term BBB Advance due June 2042.................          1.55880%      (pound)29,732,000                 --
Series 4 Term AAA Advance due December 2009.............          0.22360%   (pound)1,107,250,000                 --
Series 4 Term AA Advance due June 2042..................          0.48380%      (pound)38,644,000                 --
Series 4 Term BBB Advance due June 2042.................          1.53690%      (pound)38,644,000                 --
Series 5 Term AAA Advance due June 2009.................          0.25000%     (pound)750,000,000                 --
Series 5 Term AA Advance due June 2042..................          0.45000%      (pound)26,000,000                 --
Series 5 Term BBB Advance due June 2042.................          1.45000%      (pound)26,000,000                 --
                                                                                -----------------  -----------------
Total...................................................                     (pound)4,762,015,000                 --
                                                                                =================  =================



      The term advances are subject to variable rates of interest. Interest is
payable on the term advances based on sterling 3 month LIBOR. At the balance
sheet date, the rate in force was 4.0125% for sterling 3 month LIBOR. The next
reprice date after the balance sheet date is 10 March 2004.

(C) TERM ADVANCES MADE BY PERMANENT FINANCING (NO.3) PLC


                                                                  MARGIN OVER               31 DECEMBER    31 DECEMBER
                                                                        LIBOR                      2003           2002
                                                                                                          
                                                               --------------        ------------------  -------------
Series 1 Term AAA Advance due December 2004.....................    -0.41000%        (pound)658,500,000             --
Series 1 Term AA Advance due June 2042..........................     0.20700%         (pound)22,900,000             --
Series 1 Term BBB Advance due June 2042.........................     1.09000%         (pound)22,900,000             --
Series 2 Term AAA Advance due September 2010....................     1.28000%      (pound)1,018,000,000             --
Series 2 Term AA Advance due June 2042..........................     0.28500%         (pound)35,400,000             --
Series 2 Term BBB Advance due June 2042.........................     1.21500%         (pound)35,400,000             --
Series 3 Term AAA Advance due September 2033....................     0.20613%        (pound)898,250,000             --
Series 3 Term AA Advance due June 2042..........................     0.41184%         (pound)31,200,000             --
Series 3 Term BBB Advance due June 2042.........................     1.27224%         (pound)31,200,000             --
Series 4A1 Term AAA Advance due September 2033..................     0.21200%        (pound)482,750,000             --
Series 4A2 Term AAA Advance due September 2033..................     0.19000%        (pound)750,000,000             --
Series 4 Term AA Advance due June 2042..........................     0.43450%         (pound)42,850,000             --
Series 4 Term BBB Advance due June 2042.........................     1.30400%         (pound)42,850,000             --
Series 5 Term AAA Advance due June 2042.........................     0.21700%        (pound)400,000,000             --
Series 5 Term AA Advance due June 2042..........................     0.51022%         (pound)13,900,000             --
Series 5 Term BBB Advance due June 2042.........................     1.35876%         (pound)13,900,000             --
                                                                                     ------------------  -------------
Total...........................................................                   (pound)4,500,000,000             --
                                                                                     ==================  =============



                                      342



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003

      The term advances are subject to variable rates of interest. Interest is
payable on the notes based on sterling 3 month LIBOR. At the balance sheet date,
the rate in force was 4.01634% for sterling 3 month LIBOR. This 3 month rate has
been interpolated from the closing date on 25 November 2003 for the quarter
ending 9 March 2004. The next reprice date after the balance sheet date is 10
March 2004.



      YEARS TO MATURITY FROM 31 DECEMBER 2003
                                                                                                          (POUND)
                                                                                                           
                                                                                               ------------------
Less than 1 year...............................................................................     1,291,812,000
>1 less than 2 years...........................................................................                --
>2 less than 3 years...........................................................................                --
>3 less than 4 years...........................................................................                --
>4 less than 5 years...........................................................................     2,365,930,051
6 to 10 years..................................................................................     3,359,250,000
11 to 15 years.................................................................................                --
16 to 20 years.................................................................................                --
21 to 25 years.................................................................................                --
26 to 30 years.................................................................................     2,985,375,000
31 to 35 years.................................................................................                --
36 to 40 years.................................................................................     2,193,276,240
                                                                                               ------------------
                                                                                                   12,195,643,291
                                                                                               ==================



      The table above is based on the stated, fixed maturities. However, it is
envisaged that the term advances will be repaid prior to these dates since
earlier repayment is required to the extent that the underlying mortgages are
prepaid.

(VIII) FAIR VALUES OF FINANCIAL INSTRUMENTS

      The disclosures in the table below are in accordance with SFAS No. 107,
"Disclosures about Fair Value of Financial Instruments".

      Fair values have been estimated using quoted market prices where
applicable. For most of the Company's assets and liabilities ready markets do
not exist and hence, quoted market prices are not available, appropriate
techniques are therefore used to estimate fair values that take into account the
characteristics of the instruments, including the expected future cashflows,
market interest rates and prices available for similar instruments. The fair
value of other assets and liabilities approximate to cost given their relatively
short maturity.

                                      343


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS - (continued)
FOR THE YEAR ENDED 31 DECEMBER 2003




                                                             31 DECEMBER          31 DECEMBER        31 DECEMBER
                                                                    2003                 2003               2003
                                                          CARRYING VALUE           FAIR VALUE         DIFFERENCE
                                                      ------------------   ------------------  -----------------
                                                                 (POUND)              (POUND)            (POUND)
                                                                                                    
NON-TRADING ASSETS
Cash and cash equivalents                                  1,483,495,320        1,483,495,320                 --
Beneficial interest in mortgage portfolio                 12,191,569,501       12,197,640,820          6,071,319
Other assets                                                       8,429                8,429                 --
NON-TRADING LIABILITIES
Intercompany loans                                       (12,363,072,866)     (12,363,072,866)                --
Deferred consideration                                       (51,022,734)         (55,096,524)        (4,073,790)
Other liabilities                                         (1,272,555,414)      (1,272,555,414)                --
DERIVATIVES                                                     (911,400)          (2,908,929)        (1,997,529)
                                                      ==================   ==================  =================

                                                             31 DECEMBER          31 DECEMBER        31 DECEMBER
                                                                    2002                 2002               2002
                                                          CARRYING VALUE           FAIR VALUE         DIFFERENCE
                                                      ------------------   ------------------  -----------------
                                                                 (POUND)              (POUND)            (POUND)
NON-TRADING ASSETS
Cash and cash equivalents                                    242,952,114          242,952,114                 --
Beneficial interest in mortgage portfolio                  3,478,576,310        3,500,051,170         21,474,860
Other assets                                                   4,819,919            4,819,919                 --
NON-TRADING LIABILITIES
Intercompany loans                                        (3,558,039,842)      (3,558,039,842)                --
Deferred consideration                                        (4,465,515)          (4,465,515)                --
Other liabilities                                           (166,381,501)        (166,381,501)                --
DERIVATIVES                                                   (1,918,769)         (23,393,629)       (21,474,860)
                                                      ==================   ==================  =================




      At 31 December 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 (pound)1,997,500 (2002: ((pound)23,393,629)). The total nominal
value of the swaps was (pound)12,195.6M.

      The Company had no trading assets or liabilities at 31 December 2003 or at
31 December 2002.

20.   SUBSEQUENT EVENT (UNAUDITED)

      On 12th March, 2004 the company increased its beneficial interests in the
mortgage portfolio by (pound)6,122,000,000 and recogniSED A corresponding
increase in loans to group undertakings for the same amount as a result of an
additional investment in the mortgage portfolio held in trust by Permanent
Mortgages Trustee Limited.

      On 22 July 2004, the Company increased its beneficial interests in the
mortgage portfolio by (pound)3,956,000,000 and recognised A corresponding
increase in loans to group undertakings for the same amount as a result of an
additional investment in the mortgage portfolio held in trust by Permanent
Mortgages Trustee Limited.

                                      344




                                   APPENDIX E

UNAUDITED FINANCIAL STATEMENTS OF PERMANENT FUNDING (NO. 1) LIMITED AND NOTES
THERETO

PERMANENT FUNDING (NO. 1) LIMITED
UNAUDITED PROFIT AND LOSS ACCOUNT
FOR THE 6 MONTHS TO 30 JUNE 2004



                                                                                           6 MONTHS          6 MONTHS
                                                                                                 TO                TO
                                                                                            30 JUNE           30 JUNE
                                                                                               2004              2003
                                                                          NOTE              (POUND)           (POUND)
                                                                                                         
                                                                       -------   -----------------   ---------------
Interest receivable and similar income.......................                3          401,118,454       186,529,306
Interest payable and similar charges.........................                4        (349,276,185)     (149,154,855)
NET INTEREST INCOME..........................................                            51,842,269        37,374,451
Operating expenses...........................................                          (51,776,394)      (37,355,798)
PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION................                5               65,875            18,653
Tax on profit on ordinary activities.........................                6             (12,516)           (3,544)
                                                                                  -----------------   ---------------
PROFIT ON ORDINARY ACTIVITIES AFTER TAXATION.................            7, 15               53,359            15,109
                                                                                  =================   ===============



      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
20 form part of these financial statements.

                                      345




PERMANENT FUNDING (NO. 1) LIMITED
UNAUDITED BALANCE SHEET

AS AT 30 JUNE 2004


                                                                                         30 JUNE          31 DECEMBER
                                                                                            2004                 2003
                                                                      NOTE               (POUND)              (POUND)
                                                                                                         
                                                                    ------      ----------------   ------------------
CURRENT ASSETS
Debtors - amounts falling due within one year.................           9         1,483,886,843        1,303,935,007
Cash at bank and in hand......................................          11         1,616,513,281        1,483,495,320
                                                                                ----------------   ------------------
                                                                                   3,100,400,124        2,787,430,327

CREDITORS: amounts falling due within one year................          12       (2,771,050,946)      (2,565,279,548)
                                                                                ----------------   ------------------
NET CURRENT ASSETS............................................                       329,349,178          222,150,779
DEBTORS: amounts falling due after more than one year                   10        16,172,750,532       10,900,188,280
CREDITORS: amounts falling due after more than  one year......          13      (16,501,990,158)     (11,122,282,866)
                                                                                ----------------   ------------------
NET ASSETS....................................................                           109,552               56,193
CAPITAL AND RESERVES
Called up share capital.......................................          14                     1                    1
Profit and loss account.......................................           7               109,551               56,192
                                                                                ----------------   ------------------
EQUITY SHAREHOLDERS' FUNDS....................................          15               109,552               56,193
                                                                                ================   ==================



      Notes 1 to 20 form part of these financial statements.

                                      346



PERMANENT FUNDING (NO. 1) LIMITED
UNAUDITED CASH FLOW STATEMENT
FOR 6 MONTHS ENDED 30 JUNE 2004



                                                                                     6 MONTHS TO          6 MONTHS TO
                                                                                    30 JUNE 2004         30 JUNE 2003
                                                                      NOTE               (POUND)              (POUND)
                                                                                                         
                                                                                ----------------   ------------------
NET CASH INFLOW FROM OPERATING  ACTIVITIES...................           16             6,573,597           90,923,416
RETURNS ON INVESTMENTS AND SERVICING OF FINANCE..............
Interest received on mortgage portfolio......................                        379,854,598          173,329,871
Bank interest received.......................................                         20,926,736           12,108,548
Swap and loan interest paid..................................                      (340,992,083)        (138,420,279)
                                                                                ----------------   ------------------
                                                                                      59,789,251           47,018,140
                                                                                ================   ==================
TAXATION
UK corporation tax paid......................................                                 --                   --
                                                                                ================   ==================
CAPITAL EXPENDITURE AND FINANCIAL INVESTMENT
Purchase of beneficial interest in mortgage portfolio held on
     trust...................................................                     (6,122,075,000)      (4,762,015,000)
Redemptions..................................................                        676,378,000          509,614,731
                                                                                ----------------   ------------------
                                                                                  (5,445,697,000)      (4,252,400,269)
                                                                               =================      ===============
FINANCING
Intercompany loan............................................                      5,445,697,000        4,252,400,269
Start-up loan................................................                         66,655,113           55,298,321
                                                                                ----------------   ------------------
                                                                                   5,512,352,113        4,307,698,590
                                                                               =================      ===============
INCREASE IN CASH IN THE PERIOD...............................                        133,017,961          193,239,877
                                                                               =================      ===============



      Notes 1 to 20 form part of these financial statements.

                                      347



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
FOR THE 6 MONTHS ENDED 30 JUNE 2004

1.   GENERAL INFORMATION

      Permanent Funding (No.1) Limited (the  "COMPANY ") was incorporated in
England and Wales on 9th August, 2001 as Alnery No.2225 Limited. The Company's
name was changed to Permanent Funding (No.1) Limited on 21 March 2002 and
commenced operations on 14 June 2002.

      Permanent Funding (No.1) Limited is a wholly owned subsidiary of Permanent
Holdings Limited, a company registered in England and Wales. The statutory
financial statements of Permanent Funding (No.1) Limited, prepared in accordance
with UK generally accepted accounting principles, have been included in the
consolidated accounts of Permanent Holdings Limited as at 31 December 2003.
There have been no consolidated accounts produced for Permanent Holdings Limited
covering the period from 1 January 2004 to 30 June 2004.

      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"), these assets comprise mortgage loans
secured on residential property in England, Wales and Scotland 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
through special purpose companies (established to issue loan notes to investors)
collateralised by the Company's beneficial interest in the mortgages held in
trust.

      During the six month period ended 30 June 2004 the Company purchased
further beneficial interests in the assets of the Trust, which amounted to
(pound)6.1 billion on 12 March 2004. This purchase was financed by loans from
Permanent Financing (No. 4) PLC. Permanent Financing (No 4) PLC is a wholly
owned subsidiary of Permanent Holdings Limited.

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 the 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 several
subsequent dates (including 6 March 2003, 25 November 2003 and 12 March 2004),
Halifax plc has sold further loans, in each case together with their related
security, to the Trust pursuant to a mortgage sale agreement. Halifax plc sold
portions of its share in the trust property to the Company pursuant to the terms
of the mortgages trust deed so that the Company's portion of the trust property
was of sufficient size for the purposes of securitisation transactions.

      As at 30 June 2004 the Trust portfolio amounted to (pound)24,539,684,260
(of which the Company's interest amounted to (pound)17,641,340,291). 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 allocates interest on the loans to the Company based on the
share that the Company has in the trust property expressed as a percentage (or
if less, the amount that the Company needs to meet its obligations to pay
interest on the intercompany loans and other amounts on the date of
distribution). 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 percentage.

                                      348


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS - (continued)
FOR THE 6 MONTHS ENDED 30 JUNE 2004

      At 30 June 2004 the Company held an entitlement to a share amounting to
71.9% of the loans in the Trust, (31 December 2003: 69.4%), 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
authorisation of transaction documents surrounding the securitisation 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.

      Neither Halifax plc nor the noteholders have any direct interest in the
underlying mortgages of the Trust, although Halifax plc has a shared security
interest under the deed of charge in the Company's share of the trust property.

ISSUER INTERCOMPANY LOAN AGREEMENTS

      Permanent Financing (No. 1) PLC, Permanent Financing (No. 2) PLC,
Permanent Financing (No. 3) PLC and Permanent Financing (No.4) PLC (together,
the  "Financing Companies ") 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 to the
Financing companies under the issuer intercompany loan agreements. The Company's
obligations to the Financing Companies 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 that are considered material in relation to the Company's
financial statements.

BASIS OF PREPARATION

      These are not the Company's statutory financial statements. The statutory
financial statements of Permanent Funding (No.1) Limited, prepared in accordance
with UK generally accepted accounting principles, at 31 December 2003 are
included in the consolidated accounts of Permanent Holdings Limited as at 31
December 2003. The Company's statutory financial statements contained an
unqualified audit report and have been delivered to the registrar.

      These 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 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 detailed in note 20 to the financial statements.


                                      349


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS - (continued)
FOR THE 6 MONTHS ENDED 30 JUNE 2004

      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 debts.

      These financial statements are prepared on the basis that the Company has
a beneficial interest in the mortgages held by the Trust. The financial
statements reflect the fact that the Company has credit exposure to any losses
incurred on these loans and that there is no recourse to Halifax plc in the
event of losses being realised.

      Interest receivable is calculated on an accruals basis on the contractual
interest payment terms of mortgage loans comprising the beneficial interest.

      Where cash has been accumulated by the Company to fund the future
repayment of the intercompany loans, the Company's share of the interest arising
on the mortgage portfolio is adjusted.

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
over the estimated average life of the underlying mortgages in the Trust.

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 a
maximum of 0.01% of available revenue receipts from the beneficial interest in
the mortgage portfolio. Available revenue receipts are defined by the
securitisation agreements and include mortgage interest received, interest
received on the bank accounts and the amounts standing to the credit of the
reserve ledger. Profits in excess of 0.01% accrue to Halifax plc, the originator
of the underlying mortgages. Accordingly, a creditor ("deferred consideration")
for amounts payable to Halifax plc has been recognised. The payments of deferred
consideration are strictly governed by the priority of payments, which sets out
how cash can be utilised.

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.

                                      350


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS - (continued)
FOR THE 6 MONTHS ENDED 30 JUNE 2004


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 Company's operations.

      The Company also enters into derivative 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 year 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 means of an
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 reducing 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 benefit of interest rate swaps which are used to hedge on balance
sheet assets and liabilities are included in interest receivable and similar
income.

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.

                                      351




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS - (continued)
FOR THE 6 MONTHS ENDED 30 JUNE 2004


3.    INTEREST RECEIVABLE AND SIMILAR INCOME


                                                                                     6 MONTHS TO          6 MONTHS TO
                                                                                         30 JUNE              30 JUNE
                                                                                            2004                 2003
                                                                                         (POUND)              (POUND)
                                                                                                            
                                                                                  --------------       --------------
Income from beneficial interest in mortgage portfolio....................            379,854,598          173,329,871
Bank interest............................................................             20,926,736           13,199,435
Swap interest............................................................                337,120                   --
                                                                                  --------------       --------------
                                                                                     401,118,454          186,529,306
                                                                                  ==============       ==============


4.       INTEREST PAYABLE AND SIMILAR CHARGES



                                                                                     6 MONTHS TO          6 MONTHS TO
                                                                                         30 JUNE              30 JUNE
                                                                                            2004                 2003
                                                                                         (POUND)              (POUND)
                                                                                                            
                                                                                  --------------       --------------
Interest on loans from Group undertaking.................................            344,702,027          126,476,185
Swap interest............................................................                     --           20,504,541
Start-up loan interest...................................................              4,574,158            2,174,129
                                                                                  --------------       --------------
                                                                                     349,276,185          149,154,855
                                                                                  ==============       ==============


5.       PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION



                                                                                     6 MONTHS TO          6 MONTHS TO
                                                                                         30 JUNE              30 JUNE
                                                                                            2004                 2003
                                                                                         (POUND)              (POUND)
                                                                                                            
                                                                                  --------------       --------------
Profit on ordinary activities before taxation is stated after charging:
Auditors' remuneration including expenses for audit work................                  43,838               21,006
Deferred consideration..................................................              37,901,445           33,924,899
Amortisation of loan premium............................................               4,362,704                   --
                                                                                  ==============       ==============



      Auditors' remuneration for non audit work of (pound)389,377 (6 months to
June 2003: (pound)260,451) is included in the deferred costS. These costs are
being charged to the profit and loss account over a five-year period, being the
estimated average life of the underlying loan notes.

                                      352


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS - (continued)
FOR THE 6 MONTHS ENDED 30 JUNE 2004

6.    TAX ON PROFIT ON ORDINARY ACTIVITIES



                                                                                   6 MONTHS TO       6 MONTHS TO
                                                                                  30 JUNE 2004         JUNE 2003
                                                                                       (POUND)           (POUND)
                                                                                                       
                                                                              ----------------  ----------------
THE MOVEMENT ON DEFERRED TAX WAS AS FOLLOWS:
Balance brought forward......................................................               --                --
                                                                              ----------------  ----------------
Current year charge..........................................................               --                --
Balance carried forward......................................................               --                --
                                                                              ================  ================
DEFERRED TAXATION COMPRISES
General provisions                                                                          --                --
                                                                              ----------------  ----------------
TAX ON PROFIT ON ORDINARY ACTIVITIES
The charge for the period based on a corporation tax rate of 19% comprises:
UK corporation tax...........................................................           12,516             3,544
Prior year corporation tax...................................................                --                 --
                                                                              ----------------  ----------------
                                                                                        12,516             3,544
                                                                              ================  ================
FACTORS AFFECTING THE CURRENT TAX CHARGE FOR THE YEAR:
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................................           65,875            18,653
                                                                              ----------------  ----------------
Profit on ordinary activities multiplied by the standard rate of corporation
     tax in the UK...........................................................           19,762             5,596
                                                                              ----------------  ---------------
EFFECTS OF:
Small companies rate.........................................................           (7,246)           (2,052)
Adjustments to tax in respect of previous periods............................                --                 --
                                                                              ----------------  ----------------
                                                                                        12,516             3,544
                                                                              ================  ================


 7.   PROFIT AND LOSS ACCOUNT



                                                                                   6 MONTHS TO        YEAR ENDED
                                                                                       30 JUNE       31 DECEMBER
                                                                                          2004              2003
                                                                                       (POUND)           (POUND)
                                                                                                       
                                                                              ----------------  ----------------
At 1 January.................................................................           56,192             8,230
Transfer to reserves.........................................................           53,359            47,962
                                                                              ----------------  ----------------
At 30 June/ 31 December......................................................          109,551            56,192
                                                                              ================  ================



                                      353





8     BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO



                                                                                            

                                                           MORTGAGE LOSS
                                            MORTGAGES          PROVISION             PREMIUM               TOTAL
                                              (POUND)            (POUND)             (POUND)             (POUND)
                                   ------------------  -----------------   -----------------  ------------------
At 1 January 2004................       12,195,643,21        (22,152,999)         18,079,209      12,191,569,501
Acquisitions.....................       6,122,075,000        (10,900,560)         10,900,560       6,122,075,000
Redemptions......................        (676,378,000)         1,228,619          (1,228,619)       (676,378,000)
Amortisation.....................                  --                 --          (3,134,085)         (3,134,085)
Provision release................                  --            413,940                  --             413,940
                                   ------------------  -----------------   -----------------  ------------------
At 30 June 2004..................      17,641,340,291        (31,411,000)         24,617,065      17,634,546,356
                                   ==================  =================   =================  ==================




      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 Trust). The mortgage loans are secured
on residential property in England, Wales and Scotland.

      The beneficial interests acquired by Permanent Funding (No.1) Limited on
12 March 2004 amounted to (pound)6,122,075,000 (6 March 2003 and 25 November
2003 (pound)4,762,015,000 and (pound)4,500,000,000 respectively). Permanent
Funding (No.1) Limited is a wholly-owned subsidiary of Permanent Holdings
Limited, the parent company of Permanent Financing (No.1) PLC, Permanent
Financing (No.2) PLC, Permanent Financing (No.3) PLC, and Permanent Financing
(No.4) PLC.

      Redemptions relate to a reduction in the beneficial interest in the
mortgage portfolio resulting from repayment of amounts from the Trust.

      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
2004. 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.

9.    DEBTORS - AMOUNTS FALLING DUE WITHIN ONE YEAR


                                                                                                      
                                                                                      30 JUNE           31 DECEMBER
                                                                                         2004                  2003
                                                                                      (POUND)               (POUND)

                                                                          -------------------  --------------------
Beneficial interest in mortgage portfolio (note 8).....................         1,461,795,824         1,291,381,221
Amount owed from Group undertaking.....................................                     1                     1
Deferred expenditure...................................................            20,063,725            12,545,356
Swap Interest receivable...............................................             2,018,865                    --
Other debtors..........................................................                 8,428                 8,429
                                                                          -------------------  --------------------
                                                                                1,483,886,843         1,303,935,007
                                                                          ===================  ====================



      Deferred expenditure includes (pound)5,842,110 relating to underwriting
expenses paid during the period (31 December 2003: (pound)7,680,920).

                                      354






10.   DEBTORS - AMOUNTS FALLING DUE AFTER ONE YEAR


                                                                                                      

                                                                                       30 JUNE          31 DECEMBER
                                                                                          2004                 2003
                                                                                       (POUND)              (POUND)
                                                                            ------------------  -------------------
Beneficial interest in mortgage portfolio (note 8).......................       16,172,750,532       10,900,188,280
                                                                            ==================  ===================



11.   CASH AT BANK AND IN HAND

      The Company holds deposits at banks that 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. In addition the
Company has included its share of the cash balances within the Trust's
guaranteed investment contract in cash at bank and hand, reflecting the
Company's beneficial interest in this contract.

12.   CREDITORS AMOUNTS FALLING DUE WITHIN ONE YEAR


                                                                                                       

                                                                                       30 JUNE          31 DECEMBER
                                                                                          2004                 2003
                                                                                       (POUND)              (POUND)
                                                                            ------------------  -------------------
Interest payable to Group undertaking....................................           50,519,801           39,761,600
Swap interest payable....................................................                   --              911,400
Interest payable on start-up loans.......................................              602,097              483,052
Fees payable to Halifax plc..............................................            1,533,105              343,714
Amount owed to Trust.....................................................        1,255,970,974        1,231,885,583
Loans from Group undertakings............................................        1,462,359,000        1,291,812,734
Accruals.................................................................               41,904               69,916
Taxation.................................................................               24,065               11,549
                                                                            ------------------  -------------------
                                                                                 2,771,050,946        2,565,279,548
                                                                            ==================  ===================




      The intercompany loan agreement provides that the Financing Companies 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.

      The amount owed to Trustee represents cash movements on the guaranteed
investment contract account, which arise as part of the cash distribution
governed by the transaction documents. This amount will remain a liability to
the Trustee until such time as the loan notes are redeemed.

      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.

      On 14 June 2002 an agreement was entered into with JP Morgan Chase for the
provision of a liquidity facility for the Company. The facility is in place to
allow the Company to meet its obligations should there be a shortfall in the
revenue or principal received from the beneficial interest in the mortgage
portfolio. At the balance sheet date, the limit on this facility was
(pound)150,000,000 (2003: (pound)150,000,000).

                                      355




      The agreement is updated each time the Company is party to a further term
advance in conjunction with a note issuance. A fee is charged on the undrawn
balance, currently set at 0.08% per annum. This fee would increase to 0.38% per
annum on any drawn balance. No amounts have been drawn under the facility since
inception.

13.   CREDITORS AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR


                                                                                                       

                                                                                       30 JUNE          31 DECEMBER
                                                                                          2004                 2003
                                                                                       (POUND)              (POUND)
                                                                            ------------------  -------------------
Loans from Group undertakings............................................       16,178,981,291       10,903,830,557
Start-up loans...........................................................          234,084,688          167,429,575
Deferred consideration...................................................           88,924,179           51,022,734
                                                                            ------------------  -------------------
                                                                                16,501,990,158       11,122,282,866
                                                                            ==================  ===================




The amounts are repayable as follows:


                                                                                                      

                                                                                       30 JUNE          31 DECEMBER
                                                                                          2004                 2003
                                                                                       (POUND)              (POUND)
                                                                            ------------------  -------------------
Greater than 1 year less than 5 years....................................        4,136,104,050        2,365,929,542
Greater than 5 years.....................................................       12,365,886,108        8,756,353,324
                                                                            ------------------  -------------------
                                                                                16,501,990,158       11,122,282,866
                                                                            ==================  ===================




      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 by the Trust.

14.   CALLED UP SHARE CAPITAL


                                                                                                  
                                                                                        30 JUNE         31 DECEMBER
                                                                                           2004                2003
                                                                                        (POUND)             (POUND)
                                                                              -----------------   -----------------
AUTHORISED
100 ordinary shares of (pound)1 each........................................                100                 100
                                                                              =================   =================
ISSUED AND OUTSTANDING SHARE CAPITAL
1 ordinary share of (pound)1................................................                  1                   1
                                                                              =================   =================




                                      356








15.   RECONCILIATION OF MOVEMENTS IN SHAREHOLDER'S FUNDS


                                                                                                       

                                                                                    6 MONTHS TO          YEAR ENDED
                                                                                        30 JUNE         31 DECEMBER
                                                                                           2004                2003
                                                                                        (POUND)             (POUND)
                                                                              -----------------   -----------------
Opening shareholder's funds................................................              56,193               8,231
Share capital called up in the period......................................                  --                  --
Transfer to reserves.......................................................              53,359              47,962
                                                                              -----------------   -----------------
Closing shareholder's funds................................................             109,552              56,193
                                                                              =================   =================



16.   RECONCILIATION OF PROFIT ON ORDINARY ACTIVITIES TO NET CASH INFLOW FROM
      OPERATING ACTIVITIES


                                                                                                   
                                                                                 6 MONTHS TO         6 MONTHS TO
                                                                                     30 JUNE             30 JUNE
                                                                                        2004                2003
                                                                                     (POUND)             (POUND)
                                                                          ------------------  ------------------
Operating profit.......................................................               65,875              18,653
Interest receivable....................................................         (401,118,454)       (185,438,419)
Interest payable.......................................................          349,276,185         138,420,279
Movement in loss provision.............................................            9,258,001                  --
Movement in premium....................................................           (6,537,856)                 --
Increase in debtors....................................................           (7,518,368)         (6,245,793)
Increase in creditors..................................................           63,148,214         144,168,696
                                                                          ------------------  ------------------
Net cash inflow from operating activities..............................            6,573,597          90,923,416
                                                                          ==================  ==================



17.   RELATED PARTY TRANSACTIONS

      Under FRS 8 "Related Party Disclosures", 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 Structured Finance Management 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 Structured Finance
Management 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. 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 loan 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 agreements.

      Halifax plc has provided the Company with start-up loans and is the
counterparty to interest rate swap agreements, on which there is an associated
interest benefit.

                                      357





17.   RELATED PARTY TRANSACTIONS - (CONTINUED)


                         

                                             PERMANENT                                                                   HBOS PLC
                            PERMANENT        MORTGAGES      PERMANENT      PERMANENT      PERMANENT      PERMANENT            AND
                             HOLDINGS          TRUSTEE      FINANCING      FINANCING      FINANCING      FINANCING     SUBSIDIARY
2004                              LTD          LIMITED     (NO.1) PLC     (NO.2) PLC     (NO.3) PLC     (NO.4) PLC   UNDERTAKINGS
6 MONTHS TO 30 JUNE 2004      (POUND)          (POUND)        (POUND)        (POUND)        (POUND)        (POUND)        (POUND)
                          -----------    -------------  -------------  -------------  -------------  -------------  -------------
INTEREST RECEIVABLE AND
    SIMILAR INCOME
Income from beneficial
    interest in mortgage
    portfolio                              379,854,598
Bank interest............                    8,035,776                                                                 12,890,960
Swap interest............                                                                                                 337,120
INTEREST PAYABLE AND
    SIMILAR  CHARGES
Interest on loans from
    Group undertaking....                                  64,979,011     96,692,910     98,320,927     84,709,179
Start-up loan interest...                                                                                               4,574,158
OPERATING EXPENSES
Deferred consideration...                                                                                              37,901,445
Administration and cash
    management services..                        1,061                                                                  8,710,653
AS AT 30 JUNE 2004
CURRENT ASSETS
Debtors - amounts falling
    due within one year..           1
Beneficial interest in
    mortgage portfolio...                1,461,795,824
Cash at bank and in hand.                   695,729,731                                                               920,783,550
Swap interest receivable.                                                                                               2,018,865
DEBTORS - AMOUNTS FALLING
    DUE AFTER MORE THAN
    ONE YEAR
Beneficial interest in
    mortgage portfolio...                16,172,750,532
CREDITORS AMOUNTS FALLING
    DUE WITHIN ONE YEAR
Interest payable to Group
    undertakings.........                                   8,399,031     11,819,580     12,832,466     17,468,724
Start-up loan interest...                                                                                                 602,097
Fees payable to Halifax
plc......................                                                                                               1,533,105
Amount owed to Trust.....                 1,255,970,974
Loans from Group
undertakings.............                                                               658,500,000    803,859,000
CREDITORS AMOUNTS FALLING
    DUE AFTER MORE THAN
    ONE YEAR
Loans from Group
undertakings.............                                2,933,628,29 14,085,637,000  3,841,500,000  5,318,216,000
Start-up loans...........                                                                                             234,084,688
Deferred consideration...                                                                                              88,924,179




                                      358





17.   RELATED PARTY TRANSACTIONS - (CONTINUED)



                                                                                                  

                                                      PERMANENT
                                                      MORTGAGES      PERMANENT      PERMANENT      PERMANENT    HBOS PLC AND
                                       PERMANENT        TRUSTEE      FINANCING      FINANCING      FINANCING      SUBSIDIARY
2003                                HOLDINGS LTD        LIMITED     (NO.1) PLC     (NO.2) PLC     (NO.3) PLC    UNDERTAKINGS
6 MONTHS TO 30 JUNE 2003
                                   -------------  -------------  -------------  -------------  -------------  --------------

INTEREST RECEIVABLE AND SIMILAR
INCOME
Income from beneficial interest in
    mortgage portfolio...........                   173,329,871
Bank interest....................                     3,297,983                                                    9,901,452
INTEREST PAYABLE AND SIMILAR
CHARGES
Interest on loans from Group
undertaking......................                                   67,322,595     59,153,590
Swap interest....................                                                                                 20,504,541
Start-up loan interest...........                                                                                  2,174,129
OPERATING EXPENSES
Deferred consideration...........                                                                                 33,924,889
AS AT 31 DECEMBER 2003
CURRENT ASSETS
Debtors - amounts falling due
    within one year..............              1
Beneficial interest in mortgage
portfolio........................                 1,291,381,221
Cash at bank and in hand.........                   657,389,778                                                  826,105,542
DEBTORS - AMOUNTS FALLING DUE
    AFTER MORE THAN ONE YEAR
Beneficial interest in mortgage
portfolio........................                10,900,188,280
CREDITORS AMOUNTS FALLING DUE
    WITHIN ONE YEAR
Interest payable to Group
undertakings.....................                                    7,466,194     12,164,160     20,131,246
Swap interest payable............                                                                                    911,400
Start-up loan interest...........                                                                                    483,052
Fees payable to Halifax plc .....                                                                                    343,714
Amount owed to Trust ............                 1,231,885,583
Loans from Group undertakings....                                                 633,312,734    658,500,000
CREDITORS AMOUNTS FALLING DUE
    AFTER MORE THAN ONE YEAR
Loans from Group undertakings....                                2,933,628,291  4,128,702,266  3,841,500,000
Start-up loans...................                                                                                167,429,575
Deferred consideration...........                                                                                 51,022,734



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 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.

19.   SUBSEQUENT EVENT

      On 22 July 2004, the Company increased its beneficial interests in the
mortgage portfolio by (pound)3,956,000,000 and recogniseD A corresponding
increase in loans to group undertakings for the same amount as a result of an
additional investment in the mortgage portfolio held in trust by Permanent
Mortgages Trustee Limited.


                                      359



20.   SUPPLEMENTARY US GAAP INFORMATION

(A) SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN UK AND US GAAP


                                                       

U.K. GAAP                                                  U.S. GAAP DERIVATIVES
DERIVATIVES                                                DERIVATIVES
Under UK GAAP where interest rate derivatives are          Financial Accounting Standards Board SFAS No 133,
deemed to be effective economic hedges the underlying      "Accounting for Derivative Instruments and Hedging
assets and liabilities are recorded in the balance         Activities"  (SFAS No. 133) as amended by SFAS No. 138,
sheet at cost (or net realisable value if lower) and       "Accounting for Certain Derivative Instruments and
interest is recognised on an accruals basis. Changes in    Certain Hedging Activities, an amendment of SFAS No.
the fair value of instruments used as hedges are not       133"  and SFAS No. 149,  "Amendment of Statement 133 on
recognised in the financial statements until the hedged    Derivative Instruments and Hedging Activities ",
position matures.                                          establishes accounting and reporting standards for
                                                           derivative financial instruments, including certain
                                                           derivatives used for hedging activities and derivatives
                                                           embedded in other contracts. SFAS No. 133 requires all
                                                           derivatives to be recognised on 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 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 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
                                                           (with the associated asset or liability being reflected in
                                                           other assets or liabilities in the balance sheet). As
                                                           such documentation is not in place, the interest rate swaps
                                                           do not



                                      360







                                                       

U.K. GAAP                                                  U.S. GAAP
DERIVATIVES                                                DERIVATIVES
                                                           qualify as hedges for US GAAP.

BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO                  BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO
Under UK GAAP an initial loan premium was                  Under US GAAP, the acquisitions of beneficial interests
recognised on acquisition of the beneficial                in the mortgage portfolio by the Company are considered
interest in the mortgage portfolio, representing           collateralised financing transactions, whereby the
the difference between the principal value of              Company has, in effect, granted non-recourse loans to
the beneficial interest in the mortgage portfolio          Halifax plc.
less an adjustment to take account of credit losses
inherent in the portfolio at the date of acquisition,
and the fair value of this asset.                          The interest receivable on the non-recourse loans is
                                                           determined by the securitisation agreements and is
                                                           calculated with reference to the interest earned on the
                                                           beneficial interest in the mortgage portfolio less the
                                                           residual interest due to Halifax plc. Accordingly the
                                                           interest receivable on these non-recourse loans would
                                                           be disclosed within a US GAAP income statement at an
                                                           amount equivalent to the net of 'interest receivable
                                                           and similar income: Income from beneficial interest in
                                                           mortgage portfolio' and 'deferred consideration' under
                                                           UK GAAP (2004: (pound)341,953,153, 6 months to 30 June 2003:
                                                           (pound)139,404,972).

                                                           The non-recourse loans have been initially accounted for at
                                                           cost and are subject to ongoing impairment reviews. The criteria
                                                           for recognising loan loss allowances, as set out in SFAS 114
                                                           "Accounting by Creditors for Impairment of a Loan" has been applied
                                                           to these non-recourse loans and currently the directors
                                                           consider that no impairment exists.

                                                           The directors reconsidered, in the second half of 2003, the
                                                           appropriate US GAAP accounting for the acquisitions of beneficial
                                                           interests in the mortgage portfolio by the Company. Previously
                                                           these acquisitions were treated as a sale from Halifax
                                                           plc's perspective in accordance with SFAS 140 "Accounting for
                                                           Transfers and Servicing of Financial Assets and Extinguishments
                                                           of Liabilities" and accordingly the Company recognised
                                                           the acquisitions of beneficial interests in the mortgage
                                                           portfolio on its balance sheet. Where necessary comparative
                                                           30 June 2003 amounts have been reclassified to match
                                                           the presentation adopted at 31 December 2003 and 30 June 2004.



                                      361





                                                        

CASH FLOW                                                  CASH FLOW
Under UK GAAP, cash flows are presented for operating      Under US GAAP, cash flows are reported as operating,
activities, returns on investment and servicing of         investing and financing activities. Cash flows from
finance, taxation paid, capital expenditure,               taxation and returns on investment and servicing of
acquisitions, dividends paid and financing                 finance would, with the exception of ordinary dividends
activities. Under UK GAAP, cash includes cash in hand      paid, be included as operating activities. The payment
and cash on deposit, net of bank overdrafts.               of dividends would be included under financing activities.

                                                           Cash and cash equivalents would include cash and
                                                           short-term investments with original maturities
                                                           of three months or less. However, the Company's beneficial
                                                           interest in the cash balances within the Trust (and the
                                                           associated liability to the Trust) are not recognised on the
                                                           US GAAP balance sheet (30 June 2004: (pound)695,729,731,
                                                           31 December 2003: (pound)657,389,778).

LEGALLY RESTRICTED CASH                                    LEGALLY RESTRICTED CASH
Under UK GAAP there is no concept of restricted cash       Under US GAAP where cash can only be used to meet
and all cash balances are disclosed as "cash at bank"      certain specific liabilities and is not available to be used
on the face of the balance sheet.                          with discretion, it is disclosed as "Restricted Cash" on the
                                                           face 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, without discounting, in        As provided by SFAS No. 109  "Accounting for Income
respect of all timing differences between the treatment    Taxes ", deferred tax liabilities and assets are
of certain items for taxation and accounting purposes      recognised in respect of all temporary differences. A
which have arisen but not reversed by the balance sheet    valuation allowance is raised against any deferred tax
date, except as otherwise required by FRS 19. Deferred     asset where it is more likely than not that the asset,
tax assets are only recognised when it is more likely      or part thereof, will not be realised.
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.




                                      362





(B)   UK TO US GAAP RECONCILIATION

      The following table summarises the adjustments to the profit attributable
to ordinary shareholders and shareholders' funds that would result from the
application of US GAAP instead of UK GAAP where applicable:

NET INCOME



                                                                                                     

                                                                                         6 MONTHS TO      6 MONTHS TO

                                                                                             30 JUNE          30 JUNE
                                                                                                2004             2003
                                                                                NOTE         (POUND)          (POUND)
                                                                               -----    ------------     ------------
Profit attributable to shareholder (UK GAAP) ............................                     53,359           15,109
Reversal of adjustment to loan loss reserve .............................       (ii)       (413,940)               --
Reversal of amortisation of premium on beneficial interest in mortgage
    portfolio ...........................................................       (ii)       3,134,085               --
Unrealised gain/(loss) on derivatives ...................................      (iii)      48,984,136     (33,148,732)
Deferred taxation on reconciling items at 19%, net of valuation allowance       (iv)     (9,823,813)               --
                                                                                        ------------     ------------
Total US adjustments (net) ..............................................                 41,880,468     (33,148,732)
                                                                                        ------------     ------------
Net income/(loss) attributable to shareholder (US GAAP) .................                 41,933,827     (33,133,623)
                                                                                        ============     ============




SHAREHOLDER'S FUNDS



                                                                                                     

                                                                                         30 JUNE          31 DECEMBER
                                                                                            2004                 2003
                                                                            NOTE         (POUND)              (POUND)
                                                                           -----    ------------       --------------
Shareholder's funds (UK GAAP) .......................................                    109,552               56,193
Adjustment to loan loss reserve .....................................       (ii)      31,411,000           22,152,999
Adjustment to premium on beneficial interest in mortgage portfolio ..       (ii)    (24,617,065)         (18,079,209)
Unrealised gain/(loss) on derivatives ...............................      (iii)      46,986,607          (1,997,529)
Deferred tax, net of valuation allowance ............................       (iv)    (10,218,303)            (394,490)
                                                                                    ------------       --------------
Total US GAAP adjustment (net) ......................................                 43,562,239            1,681,771
                                                                                    ------------       --------------
Shareholder's equity (US GAAP) ......................................                 43,671,791            1,737,964
                                                                                    ============       ==============



      The aggregate effect of the disclosed US GAAP adjustments (including those
adjustments in respect of cash balances within the Trust) would result in a
decrease in total assets and total liabilities (including shareholder's equity)
of (pound)688,857,147 at 30 JUNE 2004 (31 December 2003: (pound)652,660,465)
from those amounts stated under UK GAAP. Total assets and total liabilities
(including shareholder's equity) on a US GAAP basis would be
(pound)18,584,293,509 and ((pound)18,584,293,509) respectively at 30 June 2004
(31 DECEMber 2003: (pound)13,034,958,142 and ((pound)13,034,958,142)
respectively).

                                      363




C)    CASH FLOW STATEMENT

      Set out below for illustrative purposes, are summary cash flows under US
GAAP:



                                                                                                     

                                                                                                           RESTATED

                                                                                   30 JUNE 2004        30 JUNE 2003
                                                                                        (POUND)             (POUND)
                                                                                 --------------      --------------
Cash flows from operating activities:
Net income /(loss) after tax...............................................          41,933,827         (33,133,623)
                                                                                 --------------      --------------
Increase in accrued interest receivable....................................          (2,018,865)         (1,090,887)
Increase in other assets...................................................          (7,518,368)         (5,154,906)
Increase in accrued interest payable.......................................           9,965,846)         10,734,577
(Decrease) increase / in other liabilities.................................         (14,339,545)         50,772,885
                                                                                 --------------      --------------
Adjustments to reconcile net income to cash provided by operating activities:       (13,910,932)         55,261,669
                                                                                 --------------      --------------
NET CASH PROVIDED BY OPERATING ACTIVITIES..................................          28,022,895          22,128,046
                                                                                 --------------      --------------
NET CASH USED IN INVESTING ACTIVITIES......................................      (5,445,697,000)     (4,252,400,269)
                                                                                 --------------      --------------
NET CASH PROVIDED BY FINANCING ACTIVITIES..................................       5,512,352,113       4,307,698,590
                                                                                 --------------      --------------
CHANGE IN CASH AND CASH EQUIVALENTS........................................          94,678,008          77,426,367

Cash and cash equivalents at the beginning of period -- restricted cash.....        826,105,542          90,254,500
                                                                                 --------------      --------------
Cash and cash equivalents at the end of period -- restricted cash...........        920,783,550         167,680,867
                                                                                 --------------      --------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Cash paid during the period for taxation...................................                  --                  --
Cash paid during the period for interest...................................         299,836,032         127,567,906
                                                                                 ==============      ==============



(I) RESTATEMENT OF JUNE 2003 US GAAP CASH FLOW INFORMATION

      The directors have reconsidered the US GAAP treatment of cash balances
presented under UK GAAP that represent the Company's beneficial interest in the
Trust's guaranteed investment contracts. An amount of (pound)268,511,124
previously included in restricted CASH under US GAAP in respect of such
balances, and a corresponding creditor of (pound)268,511,124 have been removed
from the Company's US GAAP balance sheet at 30 June 2003 as the directors no
longer consider that these amounts qualify as assets or liabilities of the
Company under US GAAP. This adjustment has no effect on previously reported net
income or shareholder's equity under US GAAP but has the effect of reducing both
previously reported US GAAP net cash provided by operating activities for the
period ended 30 June 2003 and restricted cash and cash equivalents held at 30
June 2003 by (pound)268,511,124.

(II) BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO NON-RECOURSE LOAN ADJUSTMENT

      Under UK GAAP, the beneficial interest in the mortgage portfolio takes
account of an adjustment for

                                      364




credit losses inherent in the portfolio. Under US GAAP, this interest is treated
as non-recourse loans accounted for at cost and subject to ongoing impairment
reviews. The criteria for recognising loan loss allowances, as set out in SFAS
114 "Accounting by Creditors forImpairment of a Loan" has been applied to these
non-recourse loans and currently the directors consider that no impairment
exists.

      No premium is recognised on acquisition of the non-recourse loans under US
GAAP. Accordingly, the UK to US GAAP reconciliation includes adjustments to the
recognition of loan loss reserves and acquisition premiums to restate on a US
GAAP basis.

(III) UNREALISED GAIN / LOSS ON DERIVATIVES

      The income received by the Company on its non-recourse loans is based in
part 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 loan to the
Financing Companies. These swaps are amortising swaps with a maximum life of 40
years, in line with the underlying mortgages - see note 20(a) - Derivatives.

(IV)  TAXATION



                                                                                                 
                                                                                       30 JUNE      31 DECEMBER
                                                                                          2004             2003
                                                                                       (POUND)          (POUND)
                                                                                  ------------     ------------
DEFERRED TAX ASSETS:

Relating to unrealised loss on derivatives......................................            --          379,531
Relating to loan loss reserves..................................................        78,649          275,992
                                                                                  ------------     ------------
Deferred tax asset..............................................................        78,649          655,523
                                                                                  ------------     ------------
DEFERRED TAX LIABILITIES:

Relating to unrealised gain on derivatives......................................    (9,306,986)              --
Relating to the premium arising on the beneficial interest in the mortgage
portfolio.......................................................................      (595,476)      (1,050,013)
                                                                                  ------------     ------------
Deferred tax liability..........................................................    (9,902,462)      (1,050,013)
                                                                                  ------------     ------------
Net deferred tax liability......................................................    (9,823,813)        (394,490)
                                                                                  ============     ============



      The deferred tax liabilities at 30 June 2004 and 31 December 2003 arise
due to differences between the US GAAP carrying value and UK tax basis of
derivatives, loan loss reserves and the premium arising on acquisition of the
beneficial interest in the mortgage portfolio. The deferred tax liability is
recognised at a rate of 19%, being the UK small companies corporation tax rate.
The directors consider that the reversal of these temporary differences will
result in a net tax liability, which will crystallise at the UK small companies
corporation tax rate.

(V)   SIGNIFICANT CONCENTRATIONS OF CREDIT RISK

      Credit risk exists in relation to a number of counterparties 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

                                      365



mortgage portfolio (treated as non-recourse loans to Halifax plc under US GAAP)
and, more generally, to HBOS plc (the parent of Halifax plc) in its role as the
mortgage loan administrator, cash manager (including the provision of guaranteed
investment contracts to the Company and the Trust) and interest rate swap
provider.

      The mortgage loans in the Trust are secured on residential properties in
the UK and have a weighted average loan-to-value ratio of 66% (31 December 2003:
67%). For the purposes of determining the UK GAAP provisions for bad and
doubtful debts each individual mortgage loan in the Trust is considered for
impairment, whereas for US GAAP purposes the mortgage loans are considered in
the aggregate in determining whether the loans to Halifax plc are impaired. The
directors consider that the Company's share of mortgage loans in the Trust will
be sufficient to recover the full amount of this loan.

      To the extent that these mortgage loans do not provide sufficient funds to
recover the Company's investment in the mortgage portfolio, the Company has no
claim on the assets of Halifax plc. The Company's maximum gross exposure to
credit loss is therefore equal to the fair value of its investment in the
mortgage portfolio (subject to mitigation resulting from reduction in or
elimination of any obligation to pay deferred consideration to Halifax plc).

      In respect of other amounts owed by Halifax plc, the directors consider
that, as Halifax plc is a registered UK Bank (and accordingly subject to
supervision by the Financial Services Authority), the risk of default is
minimal. The interest rate swaps have been provided on the basis of an
International Swap Dealers Association agreement and, as a result, the Company
is allowed, in the event of default, to close out and offset its rights and
obligations under each swap. Under the agreement, Halifax plc is not required to
post collateral when a positive fair value arises on the swap agreement. The
Company's maximum gross exposure to credit loss is therefore equal to the fair
value of all amounts due from Halifax plc (including swaps with a positive fair
value but subject to mitigation resulting from the Company's ability to offset
the fair value of swaps with a negative fair value in the event of default).

(VI) FASB INTERPRETATION NO. 45 "GUARANTOR'S ACCOUNTING AND DISCLOSURE
REQUIREMENTS FOR GUARANTEES, INCLUDING INDIRECT GUARANTEES OF INDEBTEDNESS OF
OTHERS"

      This interpretation ("FIN 45") elaborates on the disclosures to be made by
a guarantor in its interim and annual financial statements about its obligations
under certain guarantees that it has issued. It also clarifies that a guarantor
is required to recognise, at the inception of a guarantee, a liability for the
fair value of the obligation undertaken in issuing the guarantee, except that
guarantees issued between corporations under common control are exempt from this
provision.

      Under the Financing Companies intercompany loan agreements, the Company is
obliged to make a termination payment to any of the Financing Companies should
one of their currency / interest rate swaps terminate, provided that the Company
has sufficient resources to meet all its other obligations in priority. The
amount of the termination payment will be based upon the market value of that
swap on the date of such termination.

      As the termination payment is based upon market value, the maximum amount
of potential future payments under this guarantee is unlimited. Whilst this
valuation would depend on future interest and foreign exchange rates as
applicable, and so cannot be accurately estimated, it is likely that any cost
would be substantially less than the principal amounts of the swaps of,
(pound)17,641,340,291 (31 December 2003: (pound)12,195,643,291).

      No liability for this contingent guarantee has been recognised in the
financial statements as the likelihood of the Company having to make any
payments under the guarantee is remote. Any payments made by the Company to the
Financing Companies under this guarantee would be made without recourse.

                                      366





(VII) FASB INTERPRETATION NO. 46R "CONSOLIDATION OF VARIABLE INTEREST ENTITIES,
AN INTERPRETATION OF ARB NO. 51"

This interpretation ("FIN 46R") replaces a preceding interpretation No. 46 with
the same title and clarifies the application of Accounting Research Bulletin No.
51 "Consolidated Financial Statements" to certain entities in which equity
investors do not have the characteristics of a controlling financial interest or
do not have sufficient equity at risk for the entity to finance its activities
without additional financial support. Such entities, as further defined in this
interpretation, are referred to as variable interest entities.

      Under the interpretation, an enterprise is required to consolidate a
variable interest entity if it has a variable interest that will absorb the
majority of an entity's expected losses or expected residual returns ("the
primary beneficiary"). This revised interpretation requires the Company to apply
the consolidation provisions therein to variable interest entity for which it is
determined to be the primary beneficiary.

      At 30 June 2004 the Company has identified that the Trust and the
Financing Companies meet the definition of FIN 46R as variable interest
entities. The Company's involvement with the Trust and the Financing Companies
is described in Note 1 and, after consideration of the involvement with these
entities, we conclude that the Company does not meet the definition of a primary
beneficiary for these entities.

      Information is disclosed on these identified variable interest entities.
The nature, size and activities of the Trust, its date of involvement with the
Company and its potential exposure as a result of the Company's involvement with
the Trust and financing companies are described in Note 1 `General information'
and Notes 20 (v), (vi) and (viii).

(VIII)   LONG TERM DEBT

      The Company's obligations under the intercompany loan agreements (the
"term advances") with the Financing Companies are secured under a deed of charge
by the Company's beneficial interest in the mortgage portfolio (treated as
non-recourse loans to Halifax plc under US GAAP) held in Trust.

      The Company's ability to pay interest and principal under each
intercompany loan is dependent upon the Company receiving from the Trust payment
of interest and principal under the beneficial interest in the mortgage
portfolio.

      The term advances are payable in no order of priority between the
Financing Companies but in proportion to the respective amounts due. Payments on
the term advances are governed by a detailed priority of payments as set out in
the transaction agreements. Payment of interest and principal due and payable is
paid-down first, on the term AAA advances; second, on the term AA advances;
third, on the term A advances; and fourth, on the term BBB advances.

      Neither the Company nor the Trust has the ability to sell or pledge the
assets securing the term advances except under the conditions set out in the
legal documentation surrounding the securitisation transactions.

                                      367





A)    TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 1) PLC


                                                                                                            

                                                                  MARGIN OVER                 30 JUNE,              31 DECEMBER,
                                                                     LIBOR PA                     2004                      2003
                                                                   ----------      -------------------       -------------------
Series 1 Term AAA Advance due June 2003......................       -0.04030%                       --                        --
Series 1 Term AA Advance due June 2042.......................        0.28760%                       --                        --
Series 1 Term BBB Advance due June 2042......................        1.13060%                       --                        --
Series 2 Term AAA Advance due June 2007......................        0.16834%       (pound)509,614,731        (pound)509,614,731
Series 2 Term AA Advance due June 2042.......................        0.29420%        (pound)17,666,644         (pound)17,666,644
Series 2 Term BBB Advance due June 2042......................        1.26850%        (pound)17,666,644         (pound)17,666,644
Series 3 Term AAA Advance due December 2007..................        0.12810%       (pound)748,299,320        (pound)748,299,320
Series 3 Term AA Advance due June 2042.......................        0.33100%        (pound)26,190,476         (pound)26,190,476
Series 3 Term BBB Advance due June 2042......................        1.27940%        (pound)26,190,476         (pound)26,190,476
Series 4A1 Term AAA Advance due June 2009....................        0.22000%       (pound)484,000,000        (pound)484,000,000
Series 4A2 Term AAA Advance due June 2042....................        0.18000%     (pound)1,000,000,000      (pound)1,000,000,000
Series 4 Term AA Advance due June 2042.......................        0.30000%        (pound)52,000,000         (pound)52,000,000
Series 4 Term BBB Advance due June 2042......................        1.20000%        (pound)52,000,000         (pound)52,000,000
                                                                                   -------------------       -------------------
Total........................................................                     (pound)2,933,628,291      (pound)2,933,628,291
                                                                                   ===================       ===================



      The term advances are subject to variable rates of interest. Interest is
payable on the term advances based on sterling 3 month LIBOR. At the balance
sheet date, the sterling 3 month LIBOR rate in force was 4.76625 pa (31 December
2003 : 4.0125 pa). The next reprice date after the balance sheet date is 10
September 2004.

B) TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 2) PLC


                                                                                                            

                                                                  MARGIN OVER                 30 JUNE,              31 DECEMBER,
                                                                     LIBOR PA                     2004                      2003
                                                                   ----------      -------------------       -------------------
Series 1 Term AAA Advance due March 2004...................         -0.04930%                       --        (pound)633,312,000
Series 1 Term AA Advance due June 2042.....................          0.25050%                       --         (pound)21,533,000
Series 1 Term BBB Advance due June 2042....................          1.36080%                       --         (pound)21,533,000
Series 2 Term AAA Advance due September 2007...............          0.15830%     (pound)1,108,016,000      (pound)1,108,016,000
Series 2 Term AA Advance due June 2042.....................          0.35660%        (pound)38,622,000         (pound)38,622,000
Series 2 Term BBB Advance due June 2042....................          1.55060%        (pound)38,622,000         (pound)38,622,000
Series 3 Term AAA Advance due December 2032................          0.23310%       (pound)854,375,000        (pound)854,375,000
Series 3 Term AA Advance due June 2042.....................          0.44595%        (pound)29,732,000         (pound)29,732,000
Series 3 Term BBB Advance due June 2042....................          1.55880%        (pound)29,732,000         (pound)29,732,000
Series 4 Term AAA Advance due December 2009................          0.22360%     (pound)1,107,250,000      (pound)1,107,250,000
Series 4 Term AA Advance due June 2042.....................          0.48380%        (pound)38,644,000         (pound)38,644,000
Series 4 Term BBB Advance due June 2042....................          1.53690%        (pound)38,644,000         (pound)38,644,000
Series 5 Term AAA Advance due June 2042....................          0.25000%       (pound)750,000,000        (pound)750,000,000
Series 5 Term AA Advance due June 2042.....................          0.45000%        (pound)26,000,000         (pound)26,000,000
Series 5 Term BBB Advance due June 2042....................          1.45000%        (pound)26,000,000         (pound)26,000,000
                                                                                   -------------------       -------------------
Total                                                                             (pound)4,085,637,000      (pound)4,762,015,000
                                                                                   ===================       ===================



      The term advances are subject to variable rates of interest. Interest is
payable on the term advances

                                      368



 based on sterling 3 month LIBOR. At the balance
sheet date, the sterling 3 month LIBOR rate in force was 4.76625 pa (31 December
2003 : 4.0125 pa). The next reprice date after the balance sheet date is 10
September 2004.

C)    TERM ADVANCES MADE BY PERMANENT FINANCING (NO.3) PLC


                                                                                                            

                                                                  MARGIN OVER                 30 JUNE,              31 DECEMBER,
                                                                     LIBOR PA                     2004                      2003
                                                                   ----------      -------------------       -------------------
Series 1 Term AAA Advance due December 2004..................       -0.41000%       (pound)658,500,000        (pound)658,500,000
Series 1 Term AA Advance due June 2042.......................        0.20700%        (pound)22,900,000         (pound)22,900,000
Series 1 Term BBB Advance due June 2042......................        1.09000%        (pound)22,900,000         (pound)22,900,000
Series 2 Term AAA Advance due September 2010.................        1.28000%     (pound)1,018,000,000      (pound)1,018,000,000
Series 2 Term AA Advance due June 2042.......................        0.28500%        (pound)35,400,000         (pound)35,400,000
Series 2 Term BBB Advance due June 2042......................        1.21500%        (pound)35,400,000         (pound)35,400,000
Series 3 Term AAA Advance due September 2033.................        0.20613%       (pound)898,250,000        (pound)898,250,000
Series 3 Term AA Advance due June 2042.......................        0.41184%        (pound)31,200,000         (pound)31,200,000
Series 3 Term BBB Advance due June 2042......................        1.27224%        (pound)31,200,000         (pound)31,200,000
Series 4A1 Term AAA Advance due September 2033...............        0.21200%       (pound)482,750,000        (pound)482,750,000
Series 4A2 Term AAA Advance due September 2033...............        0.19000%       (pound)750,000,000        (pound)750,000,000
Series 4 Term AA Advance due June 2042.......................        0.43450%        (pound)42,850,000         (pound)42,850,000
Series 4 Term BBB Advance due June 2042......................        1.30400%        (pound)42,850,000         (pound)42,850,000
Series 5 Term AAA Advance due June 2042......................        0.21700%       (pound)400,000,000        (pound)400,000,000
Series 5 Term AA Advance due June 2042.......................        0.51022%        (pound)13,900,000         (pound)13,900,000
Series 5 Term BBB Advance due June 2042......................        1.35876%        (pound)13,900,000         (pound)13,900,000
                                                                                   -------------------       -------------------
Total........................................................                     (pound)4,500,000,000      (pound)4,500,000,000
                                                                                   ===================       ===================



      The term advances are subject to variable rates of interest. Interest is
payable on the term advances based on sterling 3 month LIBOR. At the balance
sheet date, the sterling 3 month LIBOR rate in force was 4.76625 pa (31 December
2003 : 4.0125 pa). The next reprice date after the balance sheet date is 10
September 2004.

                                      369





D) ____ TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 4) PLC


                                                                                                            

                                                                  MARGIN OVER                 30 JUNE,              31 DECEMBER,
                                                                     LIBOR PA                     2004                      2003
                                                                   ----------      -------------------       -------------------
Series 1 Term AAA Advance due March 2005.....................         0.00273%      (pound)803,859,000                        --
Series 1 Term AA Advance due June 2042.......................         0.21490%       (pound)41,855,000                        --
Series 1 Term A Advance due June 2042........................         0.31805%       (pound)30,279,000                        --
Series 2 Term AAA Advance due March 2009.....................         0.14300%    (pound)1,286,174,000                        --
Series 2 Term AA Advance due June 2042.......................         0.25900%       (pound)53,966,000                        --
Series 2 Term A Advance due June 2042........................         0.41800%       (pound)32,101,000                        --
Series 2 Term BBB Advance due June 2042......................         0.83100%       (pound)44,052,000                        --
Series 3 Term AAA Advance due March 2024.....................         0.22147%      (pound)911,040,000                        --
Series 3 Term AA Advance due June 2042.......................         0.34054%       (pound)40,622,000                        --
Series 3 Term A Advance due June 2042........................         0.49576%       (pound)21,651,000                        --
Series 3 Term BBB Advance due June 2042......................         0.96215%       (pound)29,690,000                        --
Series 4 Term AAA Advance due March 2034.....................         0.21300%      (pound)999,751,000                        --
Series 4 Term AA Advance due June 2042.......................         0.35200%       (pound)56,653,000                        --
Series 4 Term A Advance due June 2042........................         0.53400%       (pound)41,657,000                        --
Series 5A1 Term AAA Advance due June 2042....................         0.27695%      (pound)499,725,000                        --
Series 5A2 Term AAA Advance due June 2042....................         0.17000%    (pound)1,100,000,000                        --
Series 5 Term AA Advance due June 2042.......................         0.33000%       (pound)43,000,000                        --
Series 5 Term A Advance due June 2042........................         0.50000%       (pound)32,000,000                        --
Series 5 Term BBB Advance due June 2042......................         0.90000%       (pound)54,000,000                        --
                                                                                   -------------------       -------------------
Total........................................................                     (pound)6,122,075,000                        --
                                                                                   ===================       ===================


      The term advances are subject to variable rates of interest. Interest is
payable on the term advances based on sterling 3 month LIBOR. At the balance
sheet date, the sterling 3 month LIBOR rate in force was 4.76625 pa (31 December
2003 : 4.0125 pa). The next reprice date after the balance sheet date is 10
September 2004.

                                      370



YEARS TO MATURITY FROM 30 JUNE 2004


                                                                                                   

                                                                                       30 JUNE          31 DECEMBER
                                                                                          2004                 2003
                                                                          --------------------  -------------------
                                                                                       (POUND)              (POUND)
Less than 1 year......................................................           1,462,359,000        1,291,812,000
>1 less than 2 years..................................................                      --                   --
>2 less than 3 years..................................................             509,614,731                   --
>3 less than 4 years..................................................           1,856,315,320                   --
>4 less than 5 years..................................................           1,770,174,000        2,365,930,051
6 to 10 years.........................................................           2,125,250,000        3,359,250,000
11 to 15 years........................................................                      --                   --
16 to 20 years........................................................             911,040,000                   --
21 to 25 years........................................................                      --                   --
26 to 30 years........................................................           3,985,126,000        2,985,375,000
31 to 35 years........................................................                      --                   --
36 to 40 years........................................................           5,021,461,240        2,193,276,240
                                                                           -------------------  -------------------
                                                                                17,641,340,291       12,195,643,291
                                                                           ===================  ===================


      The table above is based on the stated, fixed maturities. However, it is
envisaged that the term advances will be repaid prior to these dates since
earlier repayment is required to the extent that the underlying mortgages are
prepaid.

(IX)  FAIR VALUES OF FINANCIAL INSTRUMENTS

      The disclosures in the table below are in accordance with SFAS No. 107,
"Disclosures about Fair Value of Financial Instruments".

      Fair values have been estimated using quoted market prices where
applicable. For most of the Company's assets and liabilities ready markets do
not exist and hence, quoted market prices are not available. Appropriate
techniques are therefore used to estimate fair values that take into account the
characteristics of the instruments, including the expected future cashflows,
market interest rates and prices available for similar instruments. The fair
value of other assets and liabilities approximate to cost given their relatively
short maturity.



                         

                                                              30 JUNE 2004        30 JUNE 2004      30 JUNE 2004
                                                            CARRYING VALUE          FAIR VALUE        DIFFERENCE
                                                           ---------------     ---------------   ---------------
                                                                   (POUND)             (POUND)           (POUND)
NON-TRADING ASSETS
Cash and cash equivalents...........................         1,616,513,281       1,616,513,281                --
Beneficial interest in mortgage portfolio...........        17,634,546,356      17,590,279,893       (44,266,463)
Other assets........................................                 8,428               8,428                --
NON-TRADING LIABILITIES
Intercompany loans..................................       (17,875,424,979)    (17,875,424,979)               --
Deferred consideration..............................           (88,924,179)       (91,644,324)        (2,270,145)
Other liabilities...................................        (1,308,691,946)     (1,308,691,946)               --
DERIVATIVES.........................................             2,018,865          49,005,473        46,986,608
                                                           ===============     ===============   ===============



                                      371




                                                                                               

                                                               31 DECEMBER         31 DECEMBER       31 DECEMBER
                                                                      2003                2003              2003
                                                            CARRYING VALUE          FAIR VALUE        DIFFERENCE
                                                           ---------------     ---------------   ---------------
                                                                   (POUND)             (POUND)           (POUND)
NON-TRADING ASSETS
Cash and cash equivalents...........................         1,483,495,320       1,483,495,320                --
Beneficial interest in mortgage portfolio...........        12,191,569,501      12,197,640,820         6,071,319
Other assets........................................                 8,429               8,429                --
NON-TRADING LIABILITIES
Intercompany loans..................................       (12,363,072,866)    (12,363,072,866)               --
Deferred consideration..............................           (51,022,734)        (55,096,524)       (4,073,790)
Other liabilities...................................        (1,272,555,414)     (1,272,555,414)               --
DERIVATIVES.........................................              (911,400)         (2,908,929)       (1,997,529)
                                                            ===============     ===============   ===============



      At 30 June 2004, 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 (pound)46,986,607 (31 December 2003: ((pound)1,997,529)). The total
nominal value of the swaps was (pound)17,641.3m.

      The Company had no trading assets or liabilities at 30 June 2004 or at 31
December 2003.

                                      372





                                                                              



                                                      ISSUER
                                          PERMANENT FINANCING (NO. 7) PLC
                                                  Blackwell House
                                                  Guildhall Yard
                                                  London EC2V 5AE

                                                     SERVICER
                                                    HALIFAX PLC
                                                   Trinity Road
                                                      Halifax
                                                  West Yorkshire
                                                      HX1 2RG

           AGENT BANK, PRINCIPAL PAYING AGENT,
               REGISTRAR AND TRANSFER AGENT                                    US PAYING AGENT
                      CITIBANK, N.A.                                           CITIBANK, N.A.
                    5 Carmelite Street                                           14th Floor
                     London EC4Y 0PA                                        388 Greenwich Street
                                                                          New York, New York 10013

                                                   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 ISSUER AND
                     THE UNDERWRITERS                                           THE SERVICER
               as to English law and US law                             as to English law and US law
                SIDLEY AUSTIN BROWN & WOOD                                    ALLEN & OVERY LLP
          Woolgate Exchange 25 Basinghall Street                               One New Change
                     London EC2V 5HA                                           London EC4M 9QQ
                     as to Scots law                                           as to Scots law
                     TODS MURRAY LLP                                        SHEPHERD + WEDDERBURN
                     66 Queen Street                                            Saltire Court
                    Edinburgh EH2 4NE                                         20 Castle Terrace
                                                                              Edinburgh EH1 2ET

                  LEGAL ADVISERS TO THE                              LEGAL ADVISERS TO THE NOTE TRUSTEE
                    MORTGAGES TRUSTEE                                     AND THE SECURITY TRUSTEE
                    as to Jersey law                                    as to English law and US law
                  MOURANT DU FEU & JEUNE                                       CLIFFORD CHANCE
                   22 Grenville Street                                      10 Upper Bank Street
                St. Helier, Jersey JE4 8PX                                     London E14 5JJ

                                                AUTHORISED ADVISER
                                                        [o]
                                                        [o]










      Through and including[o], 2005 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. 7) PLC

$[1,000,000,000] SERIES 1 CLASS A FLOATING RATE ISSUER NOTES DUE [DECEMBER 2005]
         $[o] SERIES 1 CLASS B FLOATING RATE ISSUER NOTES DUE [JUNE 2042]
         $[o] SERIES 1 CLASS C FLOATING RATE ISSUER NOTES DUE [JUNE 2042]
 $[1,000,000,000] SERIES 2 CLASS A FLOATING RATE ISSUER NOTES DUE [MARCH 2012]
         $[o] SERIES 2 CLASS B FLOATING RATE ISSUER NOTES DUE [JUNE 2042]
         $[o] SERIES 2 CLASS C FLOATING RATE ISSUER NOTES DUE [JUNE 2042]

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

                             PRELIMINARY PROSPECTUS

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


                                    ARRANGER
                           HBOS TREASURY SERVICES PLC

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

       [ABN AMRO]             [LEHMAN BROTHERS]             [MORGAN STANLEY]

           CO-UNDERWRITERS FOR THE SERIES 1 CLASS A ISSUER NOTES AND
                         SERIES 2 CLASS A ISSUER NOTES
[O]                                    [O]                                  [O]

    JOINT LEAD UNDERWRITERS FOR THE SERIES 1 CLASS B AND CLASS C ISSUER NOTES
                 AND SERIES 2 CLASS B AND CLASS C ISSUER NOTES
                    [O]                                 [O]

                 Preliminary Prospectus dated[o] February, 2005




                                     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)*), 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.............   $[235,400.00]
Fees and expenses of qualification under state securities laws
  (including legal fees)........................................          $[*]**
Printing and engraving expenses.................................          $[*]**
Legal fees and expenses.........................................          $[*]**
Accounting fees and expenses....................................          $[*]**
Trustee's fees and expenses.....................................          $[*]**
Rating agency fees..............................................          $[*]**
Miscellaneous...................................................          $[*]**
Total...........................................................          $[*]**
                                                                 ===============


- --------------------
* All amounts except the SEC registration fee are estimates.
** To be provided by amendment.

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. 7) PLC  (THE "ISSUER")
      Subject to the provisions of the United Kingdom 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 United Kingdom 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.



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. 7) 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:



                                                                                                      SEQUENTIAL
EXHIBIT NO.       DESCRIPTION OF EXHIBIT                                                             PAGE NUMBER
- ----------------  -----------------------------------------------------------------------------  ---------------
                                                                                                       
1.1               Form of Underwriting Agreement(4)
3.1.1             Memorandum and Articles of Association of Permanent Financing (No. 7) PLC(4)
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 Amended and Restated Intercompany Loan Terms and Conditions(2) and
                  Form of Loan Confirmation Seventh Issuer Intercompany Loan Agreement(4)
4.2               Form of Amended and Restated Mortgages Trust Deed(4)
4.3               Form of Amended and Restated Mortgage Sale Agreement(4)
4.4               Form of Seventh Issuer Deed of Charge(4)
4.5               Sixth Deed of Accession to Funding 1 Deed of Charge(4)
4.6               Form of Seventh Issuer Trust Deed(4)
4.7               Form of Seventh Issuer Paying Agent and Agent Bank Agreement(4)
4.8               Form of Amended and Restated Cash Management Agreement(3)
4.9               Form of Seventh Issuer Cash Management Agreement(4)
4.10              Form of Amended and Restated Servicing Agreement(4)
4.11              Form of Seventh Issuer Post-Enforcement Call Option Agreement(4)
4.12              Form of Seventh Issuer Bank Account Agreement(4)
5.1               Opinion of Allen & Overy LLP as to validity(4)
8.1               Opinion of Allen & Overy LLP as to US tax matters(4)
8.2               Opinion of Allen & Overy LLP as to UK tax matters(4)
8.3               Opinion of Mourant du Feu & Jeune as to Jersey tax matters(4)
10.1              Form of Amended and Restated Funding 1 Liquidity Facility Agreement(4)
10.2.1            Form of series 1 Class A Dollar Currency Swap Agreement(4)
10.2.2            Form of series 1 Class B Dollar Currency Swap Agreement(4)
10.2.3            Form of series 1 Class C Dollar Currency Swap Agreement(4)
10.2.4            Form of series 2 Class A Dollar Currency Swap Agreement(4)
10.2.5            Form of series 2 Class B Dollar Currency Swap Agreement(4)
10.2.6            Form of series 2 Class C Dollar Currency Swap Agreement(4)
10.3              Form of Amended and Restated Funding 1 Swap Agreement(4)
10.4              Form of Seventh Start-up Loan Agreement(4)
10.5.1            Form of Amended and Restated Master Definitions and Construction Schedule(4)
10.5.2            Form of Seventh Issuer Master Definitions and Construction Schedule(4)
10.6.1            Form of Seventh Issuer Corporate Services Agreement(4)
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)(4)
23.2              Consent of Mourant du Feu & Jeune (included in Exhibit 8.3) (4)




23.3              Consent of auditors(4)
24.1              Power of Attorney (included on signature page)
25.1              Statement of Eligibility of Trustee (Form T-1)(4)



(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) Incorporated by reference from the Form S-11 filed by Permanent Financing
(No. 3) PLC (File No. 333-109144) which became effective on November 12, 2003.

(3) Incorporated by reference from the Form S-11 filed by Permanent Financing
(No. 4) PLC (File No. 333-111850) which became effective on March 1, 2004.

(4) To be filed by amendment.






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 of  1933  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.



                                   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
registration statement or amendment thereto to be signed on its behalf by the
undersigned, thereunto duly authorised, in the city of London, on January 21,
2005.

PERMANENT FINANCING (NO. 7) PLC

By: /s/ Jonathan Keighley
    -----------------------------------------
Name:          SFM Directors Limited by its
               authorized person Jonathan
               Keighley for and on its
               behalf

Title:         Director

PERMANENT FUNDING (NO. 1) LIMITED

By: /s/ Jonathan Keighley
    -----------------------------------------
Name:          SFM Directors Limited by its
               authorized person Jonathan
               Keighley for and on its
               behalf

Title:         Director

PERMANENT MORTGAGES TRUSTEE LIMITED

By: /s/ David Balai
    -----------------------------------------
Name:          David Balai

Title:         Director






                                POWER OF ATTORNEY

      Each person whose signature appears below hereby constitutes and appoints
David Balai, Gavin Parker and Malcolm Ryan, and each of them severally, his true
and lawful attorneys-in-fact and agents with power of substitution and
resubstitution for and in his name, place and stead, in any and all capacities,
to sign any and all amendments, including post-effective amendments, and
supplements to this registration statement, and to file the same, with all
exhibits thereto and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as they or he might or could do in person, hereby ratifying
and confirming all that said attorneys-in-fact and agents, or their substitute
or substitutes, may lawfully do or cause to be done by virtue hereof.

      Pursuant to the requirements of the Securities Act of 1933, this
registration statement or amendment thereto has been signed by the following
persons in the capacities and on the dates indicated below.

PERMANENT FINANCING (NO. 7) PLC



SIGNATURE                                               TITLE             DATE
- ------------------------------------------------------  ----------------  ------------
                                                                    

By: /s/ Jonathan Keighley
    -------------------------------------------------
Name:   SFM Directors Limited by its authorized         Director          1/21/05
        person Jonathan Keighley for and on its
        behalf

By: /s/ James Macdonald
    -------------------------------------------------
Name:   SFM Directors (No. 2) Limited by its            Director          1/21/05
        authorized person James Macdonald for and on
        its behalf

By: /s/ David Balai
    -------------------------------------------------
Name:   David Balai                                     Director          1/21/05


PERMANENT FUNDING (NO. 1) LIMITED


SIGNATURE                                               TITLE             DATE
- -----------------------------------------------------   ----------------  ------------
                                                                    
By: /s/ Jonathan Keighley
    -------------------------------------------------
Name:   SFM Directors Limited by its authorized person  Director          1/21/05
        Jonathan Keighley for and on its behalf

By: /s/ James Macdonald
    -------------------------------------------------
Name:   SFM Directors (No. 2) Limited by its            Director          1/21/05
        authorized person James Macdonald for and on
        its behalf

By: /s/ David Balai
    -------------------------------------------------
Name:   David Balai                                     Director          1/21/05





PERMANENT MORTGAGES TRUSTEE LIMITED


SIGNATURE                                               TITLE             DATE
- ------------------------------------------------------  ----------------  ------------
                                                                    
By: /s/ Michael George Best
    -------------------------------------------------
Name: Michael George Best                               Director          1/21/05

By: /s/ Peter John Richardson
    -------------------------------------------------
Name: Peter John Richardson                             Director          1/21/05

By: /s/ David Balai
    -------------------------------------------------
Name: David Balai                                       Director          1/21/05





                    SIGNATURE OF AUTHORIZED REPRESENTATIVE OF
                         PERMANENT FINANCING (NO. 7) PLC

      Pursuant to the Securities Act of 1933, as amended, the undersigned, the
duly authorized representative in the United States of Permanent Financing (No.
7) PLC, has signed this registration statement or amendment thereto in New York,
New York on January 21, 2005.

        /s/ Donald J. Puglisi
By:     -------------------------------------------------

        Donald J. Puglisi
Name:   -------------------------------------------------

        Authorized Representative in the United States
Office: -------------------------------------------------



                    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 registration statement or amendment thereto in New
York, New York on January 21, 2005.

        /s/ Donald J. Puglisi
By:     -------------------------------------------------

        Donald J. Puglisi
Name:   -------------------------------------------------

        Authorized Representative in the United States
Office: -------------------------------------------------

                    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 registration statement or amendment thereto in
New York, New York on January 21, 2005.

        /s/ Donald J. Puglisi
By:     -------------------------------------------------

        Donald J. Puglisi
Name:   -------------------------------------------------

        Authorized Representative in the United States
Office: -------------------------------------------------