NO. 333 - 124404

      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 6, 2005
                        ______________________________
                        ______________________________

                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, DC 20549
                             --------------------
                              AMENDMENT NO. 1 TO
                                   FORM S-11
                            REGISTRATION STATEMENT
                                     under
                          THE SECURITIES ACT OF 1933
                             --------------------
                        PERMANENT FINANCING (NO. 8) PLC
           (Exact name of Registrant 1 as specified in its charter)


 35 GREAT ST. HELEN'S, LONDON EC3A 6AP, UNITED KINGDOM, (+44) (0)20 7398 6300
 (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)

 35 GREAT ST. HELEN'S, LONDON EC3A 6AP, UNITED KINGDOM, (+44) (0)20 7398 6300
  (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) (0)1534 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. {square}
    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. {square}
    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. {square}
    If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. {square}
                        ______________________________
                        ______________________________




                        CALCULATION OF REGISTRATION FEE



                                                                                  PROPOSED              PROPOSED
                                                                                   MAXIMUM               MAXIMUM       AMOUNT OF
                                                             AMOUNT BEING   OFFERING PRICE             AGGREGATE    REGISTRATION
TITLE OF SECURITIES BEING REGISTERED                           REGISTERED     PER UNIT (1)    OFFERING PRICE (1)         FEE (3)
- -------------------------------------------------          --------------   --------------    ------------------    ------------
                                                                                                                 
$[750,000,000] series 1 class A floating
   rate notes due [May 2006]                               $[750,000,000]             100%        $[750,000,000]    $[88,275.00]
$[{circle}] series 1 class B floating rate notes
   due [June 2042]                                            $[{circle}]             100%           $[{circle}]     $[{circle}]
$[{circle}] series 1 class C floating rate notes
   due [June 2042]                                            $[{circle}]             100%           $[{circle}]     $[{circle}]
$[750,000,000] series 2 class A floating
   rate notes due [{circle}]                               $[750,000,000]             100%        $[750,000,000]    $[88,275.00]
$[{circle}] series 2 class B floating rate notes
   due [June 2042]                                            $[{circle}]             100%           $[{circle}]     $[{circle}]
$[{circle}] series 2 class C floating rate notes
   due [June 2042]                                            $[{circle}]             100%           $[{circle}]     $[{circle}]
$[500,000,000] series 3 class A floating rate
   notes due [{circle}]                                    $[500,000,000]             100%        $[500,000,000]    $[58,850.00]
$[{circle}] series 3 class B floating rate notes
   due [June 2042]                                            $[{circle}]             100%           $[{circle}]     $[{circle}]
$[{circle}] series 3 class C floating rate notes
   due [June 2042]                                            $[{circle}]             100%           $[{circle}]     $[{circle}]
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)
Series 3 term AAA advance (2)
Series 3 term AA advance (2)
Series 3 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. 8)
     PLC. Those term advances will be the primary source of payments on the
     series 1 notes, the series 2 notes and the series 3 notes being registered
     hereby, respectively. Permanent Funding (No. 1) Limited, Permanent
     Mortgages Trustee Limited and Permanent Financing (No. 8) PLC are the
     registrants for the series 1 notes, the series 2 notes and the series 3
     notes being registered hereby.


(3)  A registration fee of $235,400.00 was previously paid in connection with
     the initial public filing of this registration statement on April 28, 2005.


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

    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.










DRAFT (1): [__] APRIL, 2005

Subject to completion and amendment

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. 8) PLC

  (incorporated in England and Wales with limited liability, registered number
                                    5434519)

                                  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%         $750,000,000      May 2006         May 2006
                   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%         $750,000,000        [__]             [__]
                  three month USD-LIBOR
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
Series 3 class A    [__]% margin above       100%         $500,000,000        [__]             [__]
                  three month USD-LIBOR
Series 3 class B    [__]% margin above       100%            $[__]            [__]          June 2042
                  three month USD-LIBOR
Series 3 class C    [__]% margin above       100%            $[__]            [__]          June 2042
                  three month USD-LIBOR


       o     The principal asset from which Permanent Financing (No. 8) PLC will
             make payments on the issuer notes is an intercompany loan to an
             affiliated company called Permanent Funding (No. 1) Limited.

       o     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.

       o     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).

       o     Permanent Holdings Limited, the parent of Permanent Financing (No.
             8) 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

                               [GRAPHIC OMITTED]

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

              Citigroup     Credit Suisse First      UBS Investment Bank
                                   Boston

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

                                      [--]



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

                Citigroup                    Credit Suisse First Boston

                  Preliminary Prospectus dated [__] June, 2005

                                        2



    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 June, 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.

                                        3



                                TABLE OF CONTENTS




                                                                                          
DEFINED TERMS..............................................................................    6
SUMMARY OF PROSPECTUS......................................................................    7
RISK FACTORS...............................................................................   36
US DOLLAR PRESENTATION.....................................................................   67
THE ISSUER.................................................................................   68
USE OF PROCEEDS............................................................................   70
HALIFAX PLC................................................................................   71
FUNDING 1..................................................................................   73
THE MORTGAGES TRUSTEE......................................................................   75
HOLDINGS...................................................................................   77
PERMANENT PECOH LIMITED....................................................................   79
THE ISSUER SWAP PROVIDERS..................................................................   80
THE FUNDING 1 LIQUIDITY FACILITY PROVIDER..................................................   81
DESCRIPTION OF THE PREVIOUS ISSUERS, THE PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS   82
THE LOANS..................................................................................  101
THE SERVICER...............................................................................  125
HALIFAX PLC RESIDENTIAL MORTGAGE LOANS.....................................................  128
THE SERVICING AGREEMENT....................................................................  131
SALE OF THE LOANS AND THEIR RELATED SECURITY...............................................  136
THE MORTGAGES TRUST........................................................................  144
THE ISSUER INTERCOMPANY LOAN AGREEMENT.....................................................  161
SECURITY FOR FUNDING 1'S OBLIGATIONS.......................................................  168
SECURITY FOR THE ISSUER'S OBLIGATIONS......................................................  176
CASHFLOWS..................................................................................  183
CREDIT STRUCTURE...........................................................................  207
THE SWAP AGREEMENTS........................................................................  218
CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING1.....................................  224
CASH MANAGEMENT FOR THE ISSUER.............................................................  227
DESCRIPTION OF THE ISSUER TRUST DEED.......................................................  229
THE ISSUER NOTES AND THE GLOBAL ISSUER NOTES...............................................  231
TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES...........................................  237
RATINGS OF THE ISSUER NOTES................................................................  256
MATURITY AND PREPAYMENT CONSIDERATIONS.....................................................  257
MATERIAL LEGAL ASPECTS OF THE LOANS........................................................  259
UNITED KINGDOM TAXATION....................................................................  263



                                        4






                                                    
EU SAVINGS TAX DIRECTIVE.............................  266
UNITED STATES FEDERAL INCOME TAXATION................  267
MATERIAL JERSEY (CHANNEL ISLANDS) TAX CONSIDERATIONS.  272
ERISA CONSIDERATIONS.................................  273
ENFORCEMENT OF FOREIGN JUDGMENTS IN ENGLAND AND WALES  275
UNITED STATES LEGAL INVESTMENT CONSIDERATIONS........  276
EXPERTS..............................................  276
LEGAL MATTERS........................................  276
UNDERWRITING.........................................  277
REPORTS TO NOTEHOLDERS...............................  284
WHERE INVESTORS CAN FIND MORE INFORMATION............  284
MARKET-MAKING........................................  284
LISTING AND GENERAL INFORMATION......................  284
GLOSSARY.............................................  288
INDEX OF APPENDICES..................................  339
APPENDIX A...........................................  340
APPENDIX B...........................................  341
APPENDIX C...........................................  343
APPENDIX D...........................................  344



                                        5



                                  DEFINED TERMS

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

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

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

    References to "E", "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. 8)
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, Permanent
Financing (No. 6) PLC and Permanent Financing (No. 7) PLC, the "CURRENT NOTES"
are the previous notes together with the notes issued by Permanent Financing
(No. 8) 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.

                                        6



                              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. Subsquently, 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.

                                       7


       (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.

       (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)


                                        8



DIAGRAM OF OWNERSHIP STRUCTURE



                                (GRAPHIC OMITTED)



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

       o     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.

       o     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.

       o     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.

       o     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).

       o     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, Permanent
             Financing (No. 6) PLC and Permanent Financing (No. 7) 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
                                       9


             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.

       o     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.

       o     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.

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


SUMMARY OF THE ISSUER NOTES

    In addition to the issuer notes offered by this prospectus, the issuer will
also issue the series 4 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 the 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".

                                       10





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


                                                               
Principal amount:     $750,000,000              $[__]                   $[__]
Credit enhancement:   Subordination of the      Subordination of the    The reserve funds
                      class B issuer notes      class C issuer notes
                      and the class C issuer    and the reserve funds
                      notes, and the reserve
                      funds
Interest rate:        One-month USD-            Three-month USD-        Three-month USD-
                      LIBOR -- margin           LIBOR + margin          LIBOR + margin
Margin:               [__]% p.a.                [__]% p.a.              [__]% p.a.
Until interest
payment date falling
in:                   N/A                       [__]                    [__]
And thereafter:       N/A                       [__]% p.a.              [__]% p.a.
Scheduled
redemption date(s):   May 2006                  N/A                     N/A
Interest accrual
method:               Actual/360                Actual/360              Actual/360
Interest payment
dates:                For the series 1 class A issuer notes, monthly in arrear on the interest
                      payment date falling in each consecutive month. For the
                      other series 1 issuer notes, quarterly in arrear on the
                      interest payment dates falling in March, June, September
                      and December of each year. If a trigger event occurs or
                      the issuer security is enforced prior to the interest
                      payment date falling in March 2006, 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 date:         July 2005                 [__]                    [__]
Final maturity date:  May 2006                  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      purposes, subject to    purposes, subject to
                      the considerations        the considerations      the considerations
                      contained in "UNITED      contained in "UNITED    contained in "UNITED
                      STATES FEDERAL            STATES FEDERAL          STATES FEDERAL
                      INCOME TAXATION"          INCOME TAXATION"        INCOME TAXATION"
ERISA eligible:       Yes, subject to the       Yes, subject to the     Yes, subject to the
                      considerations in "ERISA  considerations in       considerations in
                      CONSIDERATIONS"           "ERISA                  "ERISA
                                                CONSIDERATIONS"         CONSIDERATIONS"
Listing:              UK Listing Authority      UK Listing Authority    UK Listing Authority
                      and London Stock          and London Stock        and London Stock
                      Exchange                  Exchange                Exchange
ISIN:                 [__]                      [__]                    [__]
Common code:          [__]                      [__]                    [__]
CUSIP number:         [__]                      [__]                    [__]
Expected ratings
(S&P/Moody's/Fitch):  A-1+/P-1/F1+              AA/Aa3/AA               BBB/Baa2/BBB



                                       11





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


                                                             
Principal amount:     $750,000,000            $[__]                   $[__]
Credit enhancement:   Subordination of the    Subordination of the    The reserve funds
                      class B issuer notes    class C issuer notes
                      and the class C         and the reserve funds
                      issuer notes and
                      the reserve funds
Interest rate:        Three-month USD-        Three-month USD-        Three-month USD-
                      LIBOR + margin          LIBOR + margin          LIBOR + margin
Margin:               [__]% p.a.              [__]% p.a.              [__]% p.a.
Until interest
payment date falling
in:                   [__]                    [__]                    [__]
And thereafter:       [__]% p.a.              [__]% p.a.              [__]% p.a.
Scheduled
redemption date(s):   [__]                    N/A                     N/A
Interest accrual
method:               Actual/360              Actual/360              Actual/360
Interest payment
dates:                For the  series 2  issuer notes, quarterly  in arrear on  the interest
                      payment dates falling in March, June, September and December of each year.
First interest
payment date:         [__]                    [__]                    [__]
Final maturity date:  [__]                    2042                    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    purposes, subject to    purposes, subject to
                      the considerations      the considerations      the considerations
                      contained in "UNITED    contained in "UNITED    contained in "UNITED
                      STATES FEDERAL          STATES FEDERAL          STATES FEDERAL
                      INCOME TAXATION"        INCOME TAXATION"        INCOME TAXATION"
ERISA eligible:       Yes, subject to the     Yes, subject to the     Yes, subject to the
                      considerations in       considerations in       considerations in
                      "ERISA                  "ERISA                  "ERISA
                      CONSIDERATIONS"         CONSIDERATIONS"         CONSIDERATIONS"
Listing:              UK Listing Authority    UK Listing Authority    UK Listing Authority
                      and London Stock        and London Stock        and London Stock
                      Exchange                Exchange                Exchange
ISIN:                 [__]                    [__]                    [__]
Common code:          [__]                    [__]                    [__]
CUSIP number:         [__]                    [__]                    [__]
Expected ratings
(S&P/Moody's/Fitch):  AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB



                                       12





                      SERIES OF ISSUER NOTES
                      ----------------------------------------------------------------------
                      SERIES 3                SERIES 3                SERIES 3
                      CLASS A                 CLASS B                 CLASS C
                      ----------------------  ----------------------  ----------------------


                                                             
Principal amount:     $500,000,000            $[__]                   $[__]
Credit enhancement:   Subordination of the    Subordination of the    The reserve funds
                      class B issuer notes    class C issuer notes
                      and the class C         and the reserve funds
                      issuer notes, and
                      the reserve
                      funds
Interest rate:        Three-month USD-        Three-month USD-        Three-month USD-
                      LIBOR + margin          LIBOR + margin          LIBOR + margin
Margin:               [__]% p.a.              [__]% p.a.              [__]% p.a.
Until interest
payment date falling
in:                   [__]                    [__]                    [__]
And thereafter:       [__]% p.a.              [__]% p.a.              [__]% p.a.
Scheduled
redemption date(s):   [__]                    N/A                     N/A
Interest accrual
method:               Actual/360              Actual/360              Actual/360
Interest payment
dates:                For the  series 3  issuer notes, quarterly  in arrear on  the interest
                      payment dates falling in March, June, September and December of each year.
First interest
payment date:         [__]                    [__]                    [__]
Final maturity date:  [__]                    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    purposes, subject to    purposes, subject to
                      the considerations      the considerations      the considerations
                      contained in "UNITED    contained in "UNITED    contained in "UNITED
                      STATES FEDERAL INCOME   STATES FEDERAL          STATES FEDERAL
                      TAXATION"               INCOME TAXATION"        INCOME TAXATION"
ERISA eligible:       Yes, subject to the     Yes, subject to the     Yes, subject to the
                      considerations in       considerations in       considerations in
                      "ERISA                  "ERISA                  "ERISA
                      CONSIDERATIONS"         CONSIDERATIONS"         CONSIDERATIONS"
Listing:              UK Listing Authority    UK Listing Authority    UK Listing Authority
                      and London Stock        and London Stock        and London Stock
                      Exchange                Exchange                Exchange
ISIN:                 [__]                    [__]                    [__]
Common code:          [__]                    [__]                    [__]
CUSIP number:         [__]                    [__]                    [__]
Expected ratings
(S&P/Moody's/Fitch):  AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB



                                       13





                        SERIES OF ISSUER NOTES
                        ----------------------------------------------------------------------
                        SERIES 4                SERIES 4                SERIES 4
                        CLASS A                 CLASS B                 CLASS C
                        ----------------------  ----------------------  ----------------------


                                                               
Principal amount:       [e][__]                 [e][__]                 [e][__]
Credit enhancement:     Subordination of the    Subordination of the    The reserve funds
                        class B issuer notes    class C issuer notes
                        and the class C         and the reserve funds
                        issuer notes and the
                        reserve funds
Interest rate:          Three-month             Three-month             Three-month sterling
                        EURIBOR + margin        EURIBOR + margin        EURIBOR + margin
Margin:                 [__]% p.a.              [__]% p.a.              [__]% p.a.
Until interest payment
date falling in:        [__]                    [__]                    [__]
And thereafter:         [__]% p.a.              [__]% p.a.              [__]% p.a.
Scheduled redemption
date(s):                [__]                    N/A                     N/A
Interest accrual
method:                 Actual/365              Actual/365              Actual/365
Interest payment
dates:                  For the series 4 issuer notes, quarterly in arrear on the interest
                        payment dates falling in March, June, September and December of
                        each year.
First interest payment
date:                   [__]                    [__]                    [__]
Final maturity date:    [__]                    June 2042               June 2042
Tax treatment:          N/A (These issuer       N/A (These issuer       N/A (These issuer
                        notes are not being     notes are not being     notes are not being
                        offered or sold in the  offered or sold in the  offered or sold in the
                        United States)          United States)          United States)
ERISA eligible:         N/A (These issuer       N/A (These issuer       N/A (These issuer
                        notes are not being     notes are not being     notes are not being
                        offered or sold in the  offered or sold in the  offered or sold in the
                        United States)          United States)          United States)
Listing:                UK Listing Authority    UK Listing Authority    UK Listing Authority
                        and London Stock        and London Stock        and London Stock
                        Exchange                Exchange                Exchange
ISIN:                   [__]                    [__]                    [__]
Common code:            [__]                    [__]                    [__]
CUSIP number:           N/A                     N/A                     N/A
Expected ratings
(S&P/Moody's/Fitch):    AAA/Aaa/AAA             AA/Aa3/AA               BBB/Baa2/BBB



                                       14





                     SERIES OF ISSUER NOTES

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

                     SERIES 5
                     CLASS A

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


Principal amount:    GBP [_]


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

Interest rate:       Three month sterling LIBOR + margin + additional amount


Margin:              [_]% p.a.

Additional amount:   (a) [_]% per annum for as long as the series 5 class A
                         issuer notes are (i) rated below AA- by S&P or Aa3 by
                         Moody's and (ii) 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; or

                     (b) [_]% per annum from the date that the series 5 class A
                         issuer notes (i) are rated below AA- by S&P or Aa3 by
                         Moody's and (ii) following such down-grade, 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 5 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 5 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 5 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) or (c) above.

Until interest payment
date falling in:         [_]
And thereafter:          [_]% p.a.

Scheduled                [_]
redemption
date(s):


Interest accrual         Actual/365
method:


Interest payment         For the series 5 issuer notes, quarterly in arrear on
dates:                   the interest payment dates falling in [_]
                         of each year.

First interest           [_]
payment date:

Final maturity           [_]
date:


                                       15


Tax treatment:

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

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

Listing:                UK Listing Authority and London Stock Exchange


ISIN:                   [_]

Common code:            [_]


CUSIP number:           N/A

Expected ratings
(S&P/Moody's/           AAA/Aaa/AAA
Fitch):

*these issuer notes have not been accepted for clearing through Euroclear or
Clearstream, Luxembourg


THE ISSUER

    Permanent Financing (No. 8) PLC is a public limited company incorporated in
England and Wales. Its registered office is 35 Great St. Helen's, London EC3A
6AP. Its telephone number is (+44) (0)20 7398 6300.

    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 35 Great St. Helen's, London
EC3A 6AP. Its telephone number is (+44) (0)20 7398 6300.

    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 authorised and 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.

                                       16


    The seller has also been appointed as the cash manager for the mortgages
trustee and Funding1 to manage th eir 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.


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 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 13 separate issuer term advances, each with a series and
ratings designation. The proceeds of each of the 13 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

                                       17


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


PAYMENT AND RANKING OF THE ISSUER NOTES

    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"):

       o     the series 1 class A issuer notes will be redeemed in full on the
             interest payment date falling in May 2006 (as described in "--
             SCHEDULED REDEMPTION");

       o     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;

       o     the series 2 class A issuer notes will be redeemed in full on the
             interest payment date falling in [__] (as described in "--
             SCHEDULED REDEMPTION");

       o     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;

       o     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 [__] (as described in "--
             SCHEDULED REDEMPTION");

       o     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;

       o     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 [__] (as described in "--
             SCHEDULED REDEMPTION");

       o     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;

       o     the series 5 class A issuer notes will be redeemed according to the
             series 5 class A redemption schedule starting on or after the
             interest payment date falling in [__] (as described in "--
             SCHEDULED REDEMPTION").

                                       18


    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.

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 and on
the issuer series 2 term AAA advance over their respective cash accumulation
periods in order to repay such issuer term advances (each 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 May 2006 and redeem the series 2 class A issuer notes in full on the interest
payment date falling in [__]. 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 and series 2 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
the series 3 class A issuer notes in four equal instalments and each of the
series 4 class A issuer notes and the series 5 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
the issuer series 3 term AAA advance, the issuer series 4 term AAA advance and
the issuer series 5 term AAA advance in order to repay that issuer term advance
to us, so that we can redeem the corresponding series 3 class A issuer notes,
series 4 class A issuer notes and series 5 class A issuer notes on their
scheduled redemption dates. Funding 1 will seek to accumulate funds relating to
each scheduled amortisation instalment over its cash accumulation period in
order to repay each scheduled amortisation instalment on its scheduled repayment
date. The cash accumulation period in respect of each scheduled amortisation
instalment is three-months but may be extended in the circumstances described
under "THE MORTGAGES TRUST". If there are insufficient funds on the first
scheduled repayment date to repay the scheduled amortisation instalment on that
date (and to make a corresponding payment on the series 3 class A issuer notes
and/or the series 4 class A issuer notes and/or the series 5 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 3 class A issuer notes              [__]            $[__]
series 4 class A issuer notes              [__]          [e][__]
series 5 class A issuer notes              [__]        [GBP][__]



    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 AND/
OR THE SERIES 2 CLASS A ISSUER NOTES WILL BE REDEEMED IN THEIR ENTIRETY OR, IN
THE CASE OF THE SERIES 3 CLASS A ISSUER NOTES, THE SERIES 4 CLASS A ISSUER NOTES
AND THE SERIES 5 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

                                       19


NOTES AND/OR THE SERIES 4 CLASS A ISSUER NOTES AND/OR THE SERIES 5 CLASS A
ISSUER NOTES ON THEIR SCHEDULED REDEMPTION DATES IS AFFECTED BY THE RATE OF
PREPAYMENT ON THE LOANS".

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


OPTIONAL REDEMPTION OF THE ISSUER NOTES FOR TAX AND OTHER REASONS

    We may redeem (unless otherwise provided) all, but not a portion, of the
issuer notes at our option if we give not more than 60 nor less than 30 days'
notice to noteholders, 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:

       o     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

       o     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

       o     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 [__] (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.


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.


WITHHOLDING TAX

                                       20


    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 8th June, 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:

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

       o     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

       o     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

                                       21


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

    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 from time to time.

    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

                                       22


GIC account. The mortgages trustee GIC account is the bank account in which the
mortgages trustee holds any cash that is part of the trust property until it is
distributed to the beneficiaries.

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

    In addition, drawings under flexible loans, if any, and any new loans and
their related security that the seller 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:

       o     Funding 1's share of the trust property will be approximately
             [GBP][__], representing approximately [__]% of the trust property;
             and

       o     the seller's share of the trust property will be approximately
             [GBP][__], 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:

       o     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);

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

       o     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);

       o     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);

       o     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

       o     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.

    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.

                                       23


    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:

       o     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);

       o     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

       o     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:

       o     repay the issuer series 1 term AAA advance on the Funding 1
             interest payment date falling in May 2006;

                                       24


       o     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;

       o     repay the issuer series 2 term AAA advance on the Funding 1
             interest payment date falling in [__];

       o     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;

       o     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 [__], 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;

       o     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;

       o     repay the issuer series 4 term AAA advance in an amount equal to
             the scheduled amortisation instalment due on each of the Funding 1
             payment dates falling in [__], but to the extent that 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;

       o     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;

       o     repay the issuer series 5 term AAA advance in an amount equal to
             the scheduled amortisation instalment due on each of the Funding 1
             interest payment dates falling in [__], 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 5 term AAA advance is fully repaid.

    The repayment schedule for the issuer term AAA advances is as follows:


                                        SCHEDULED
ISSUER TERM ADVANCE               REPAYMENT DATES     AMOUNT
- --------------------------------  ---------------  ---------
                                                   
Issuer series 1 term AAA advance         May 2006  [GBP][__]
Issuer series 2 term AAA advance             [__]  [GBP][__]
Issuer series 3 term AAA advance             [__]  [GBP][__]
Issuer series 4 term AAA advance             [__]  [GBP][__]
Issuer series 5 term AAA advance             [__]  [GBP][__]


    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

                                       25


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 AND/OR THE SERIES 5 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 (including the issuer series 3 term AAA advance, the issuer series 4
term AAA advance and the issuer series 5 term AAA advance) 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:

       o     the quarterly CPR is less than 10%; or

       o     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.

    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

                                       26


             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:

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

       o     the quarterly CPR is less than 15%; and

       o     there is a cash accumulation shortfall at that time,

then, on or before their step up dates 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).

    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

                                       27


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".


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 [__] and its payment obligations will be guaranteed by [__]
(the "[__] ISSUER SWAP GUARANTOR"). The issuer swap provider for the series 3
issuer notes is [__] and its payment obligations will be guaranteed by [__] (the
"[__] ISSUER SWAP GUARANTOR"). The issuer swap provider for the series 4 issuer
notes is [__] and its payment obligations will be guaranteed by [__] (the "[__]
ISSUER SWAP GUARANTOR"). 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),

                                       28


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 may 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.

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

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

    To enable us to make payments on the interest payment dates in respect of
each of the series 1 issuer notes, the series 2 issuer notes and the series 3
issuer notes in US dollars, we will enter into the issuer dollar currency swap
agreements with the issuer dollar currency swap providers and the security
trustee.

    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.

    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.

                                       29


    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.

    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:

       o     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;

       o     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;

       o     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

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

                                       30


    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.

    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.

                                       31


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:

       o     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;

       o     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;

       o     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;

       o     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;

       o     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 the sum of 0.01% of the interest on the issuer term
             advances under the issuer intercompany loan and any interest earned
             by the issuer on its share capital proceeds. 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

       o     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.

                                       32


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.

                                       33



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 outstanding         amounts payable to
                              principal amount of the       Funding 1 by the
                              trust property                mortgages trustee
Mortgages trustee fee         [GBP]1,000 each year          Ahead of all revenue      On each anniversary of
                                                            amounts payable to        the initial closing date
                                                            Funding 1 by the
                                                            mortgages trustee

Funding 1 cash management     0.025% per year of            Ahead of all term         Each Funding 1 interest
fee                           principal amount              advances                  payment date
                              outstanding of the notes
Cash management fee of each   Estimated 0.025% per          Ahead of all outstanding  Each interest payment
previous issuer               year of the principal         previous notes of such    date
                              amount outstanding of         previous issuer
                              the applicable previous
                              intercompany loan

Corporate expenses of each    Estimated [GBP]5,200 each     Ahead of all outstanding  Each interest payment
previous issuer               year                          previous notes of such    date
                                                            previous issuer
Issuer cash management fee    Estimated 0.025% per          Ahead of all outstanding  Each interest payment
                              year of the principal         issuer notes              date
                              amount outstanding of
                              the issuer intercompany
                              loan

Corporate expenses of         Estimated [GBP]1,750 each     Ahead of all revenue      Each distribution date
mortgages trustee             year                          amounts payable to
                                                            Funding 1 by the
                                                            mortgages trustee
Corporate expenses of         Estimated [GBP]1,200 each     Ahead of all issuer term  Each Funding 1 interest
Funding 1                     year                          advances                  payment date

Corporate expenses of issuer  Estimated [GBP]5,200 each     Ahead of all outstanding  Each interest payment
                              year                          issuer notes              date
Commitment fee under          0.08% of undrawn              Ahead of all issuer term  Each Funding 1 interest
Funding 1 liquidity facility  amount under Funding 1        advances                  payment date
                              liquidity facility from time
                              to time




                                       34





                                                                    
Fee payable by Funding 1 to  [GBP]2,500 each year  Ahead of all issuer term  Each Funding 1 interest
security trustee (including                        advances                  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.

                                       35



                                  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:

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

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

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

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

       o     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.

    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

                                       36


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:

       o     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;

                                       37


       o     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;

       o     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

       o     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:

       o     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

                                       38


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

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

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

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

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

       (iii) the issue of notes by Funding 2;

       (iv)  the 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:

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

             o   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:

                                       39


       o     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;

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


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

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

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

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


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

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

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

                                       40


       o     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;

       o     the cash management agreement to regulate the application of monies
             to Funding 2;

       o     the servicing agreement, to ensure that Funding 2 receives the
             benefit of the servicer's duties under that agreement; and

       o     the master definitions and construction agreement.

    In addition, Funding 1, Funding 2 and the seller may enter into new
agreements to regulate the making of decisions between them.

    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:

       o     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;

       o     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

       o     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:

       o     pay the seller in relation to the initial consideration for new
             loans and their related security to be sold to the mortgages
             trustee;

       o     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;

       o     refinance in whole or in part 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

       o     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

                                       41


of an issue of new notes by a new issuer, because the new issue will be
separately documented. However, Funding 1 may be required to pay to a new issuer
amounts owing under a new term advance ahead of or in the same order of priority
as amounts owing to us on the issuer term advances, depending on the term
advance rating, the scheduled repayment date of that new term advance and other
rules regarding the payment of interest and the repayment of principal by
Funding 1, as described in "SUMMARY OF PROSPECTUS -- THE PREVIOUS ISSUERS, NEW
ISSUERS, NEW INTERCOMPANY LOANS, NEW START-UP LOANS AND FUNDING 2". If this is
the case, then the relevant new noteholders will be paid before you.

    If Holdings establishes new issuers to make new intercompany loans to
Funding 1, you will not have any right of prior review or consent with respect
to those new intercompany loans or the corresponding issuance by new issuers of
new notes. Similarly, the terms of the Funding 1 transaction documents
(including the mortgage sale agreement, the mortgages trust deed, the Funding 1
deed of charge, the definitions of the trigger events, the criteria for the 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:

       o     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;

       o     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

       o     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

                                       42


"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 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 from
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

                                       43


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 AND/OR THE SERIES 5
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, SERIES 4 CLASS A ISSUER NOTES AND/OR
SERIES 5 CLASS A ISSUER NOTES".

    No assurance can be given that Funding 1 will accumulate sufficient funds
during the cash accumulation period relating to the issuer series 1 term AAA
advance, the cash accumulation period relating to the issuer series 2 term AAA
advance and/or the cash accumulation period relating to each scheduled
amortisation instalment under the issuer series 3 term AAA advance, the issuer
series 4 term AAA advance and the issuer series 5 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 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 class B issuer notes or the class C issuer notes.

    The extent to which sufficient funds are saved by Funding 1 during a cash
accumulation period or received by it from its share in the mortgages trust for
application on a scheduled repayment date will depend on whether the actual
principal prepayment rate of the loans is the same as the assumed principal
prepayment rate. If Funding 1 is not able to save enough money during a cash
accumulation period or does not receive enough money from its share in the
mortgages trust for application on a scheduled repayment date to repay the
relevant issuer term AAA advance (and, if in respect of the issuer bullet term
advances or, where applicable, scheduled amortisation instalments) it is unable
to make a drawing on the 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 AND/OR THE SERIES 5 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

                                       44


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 and/
or the series 5 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.


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,

                                       45


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, SERIES 4
CLASS A ISSUER NOTES AND/OR SERIES 5 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, series 4 class A
issuer notes and/or series 5 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, series 4 class A issuer notes and/or series 5 class A issuer
notes, then the relevant classes of issuer notes outstanding will not be repaid
on their scheduled redemption dates but will be repaid on each interest payment
date from monies received from Funding 1 on the issuer term AAA advances of the
corresponding series as described in the following three risk factors.


IF AN ASSET TRIGGER EVENT OCCURS, ANY SERIES 1 CLASS A ISSUER NOTES, SERIES 2
CLASS A ISSUER NOTES, SERIES 3 CLASS A ISSUER NOTES, SERIES 4 CLASS A ISSUER
NOTES AND/OR SERIES 5 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, series 3 class A issuer notes, series 4 class A
issuer notes and/or series 5 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.

                                       46


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, SERIES 4 CLASS A ISSUER
NOTES AND/OR SERIES 5 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, series 4 class A
issuer notes and/or series 5 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, SERIES 4 CLASS A ISSUER
NOTES AND/OR SERIES 5 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, series 4 class A issuer notes and/or series 5 class A issuer
notes then outstanding will not be repaid on their scheduled redemption dates
and there is also a risk that those class A issuer notes may not be repaid by
their final maturity dates.


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

    If the seller 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.

                                       47


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 sends an offer of a variation in the financial terms
and conditions applicable to the relevant borrower's loan, other than:

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

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

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

       o     any variation imposed by statute;

       o     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

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

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


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

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


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

    The class B issuer notes and the class C issuer notes are subordinated in
right of payment of interest to the class A issuer notes. The class C issuer
notes are subordinated in right of payment of interest to the class B issuer
notes. However, as described in "-- THE TRANSACTION HAS BEEN STRUCTURED IN THE
EXPECTATION THAT THE SERIES 1 ISSUER NOTES WILL BE REDEEMED BEFORE THE SERIES 2
ISSUER NOTES AND SO ON" above, the transaction has been structured in the
expectation that the series 1 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:

                                       48


    If on a Funding 1 interest payment date:

       o     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

       o     the adjusted general reserve fund level is less than the general
             reserve fund threshold; or

       o     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:

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

       o     the quarterly CPR is less than 15%; and

       o     there is a cash accumulation shortfall at that time,

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


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

    If the loans comprising the trust property do not perform as expected at any
time after the repayment 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.

                                       49


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 and any applicable grace period has
expired then we will have defaulted under that issuer swap. If we default under
an issuer swap due to non payment or otherwise, the relevant issuer swap
provider will not be obliged to make further payments under that issuer swap and
may terminate that issuer swap. 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
due to a change in law. However, if such a gross up is required, the relevant
issuer swap provider may, subject to obtaining the consent of the security
trustee (which, if certain conditions are satisfied, will not be withheld),
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 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 debt 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.

                                       50


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 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).

                                       51


    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, Cheltenham & Gloucester
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 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.

                                       52


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

       o     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;

       o     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;

       o     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

       o     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 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

                                       53


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 has been or 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:

       o     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 related security and it would not be entitled to payments
             by a

                                       54


             borrower in respect of that loan. This may affect the ability of
             the issuer to repay the issuer notes; and

       o     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,

                                       55


legal fees and survey fees). If the borrower is unable to obtain an alternative
loan, he or she may have a claim in respect of other losses arising from the
seller's breach of contract where there are special circumstances communicated
by the borrower to the seller at the time the mortgage was taken out 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 seller 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
security 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 the 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

                                       56


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, THE MORTGAGES TRUSTEE, FUNDING 1, FUNDING 2 AND/OR THE
LOANS AND MAY ADVERSELY AFFECT OUR ABILITY TO MAKE PAYMENTS WHEN DUE ON THE
ISSUER NOTES

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

    Currently, a credit agreement is regulated by the CCA where: (a) the
borrower is or includes an individual; (b) the amount of "CREDIT" as defined in
the CCA does not exceed the financial limit, which is [GBP]25,000 for credit
agreements made on or after 1st May, 1998, or lower amounts for credit
agreements made before that date; and (c) the credit agreement is not an exempt
agreement 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
treated as such has to comply with requirements under the CCA as to licensing of
lenders 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 treated as such, it is unenforceable against the
borrower: (a) without an order of the OFT, if the lender 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 of the
lender.

    Any credit agreement for a loan or further advance might be wholly or partly
regulated by the CCA or 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 land
mortgage securing a credit agreement to the extent that the credit agreement is
regulated by the CCA or 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).

    Under Section 75 of the CCA in certain circumstances: (a) the lender is
liable to the borrower in relation to misrepresentation and breach of contract
by a supplier in a transaction financed by the lender, where the related credit
agreement is or is treated as entered into under pre existing arrangements, or
in contemplation of future arrangements, between the lender and the supplier;
and (b) the lender has an indemnity from the supplier against such liability,
subject to any agreement between the lender and the supplier.

    In November 2002, the UK Department of Trade and Industry ("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. 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

                                       57


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.

    In December 2004, the UK Parliament published a Consumer Credit Bill
proposing to amend the CCA by, among other things: (a) changing the definition
of a credit agreement regulated by the CCA to that announced by the DTI as
described above; and (b) repealing the rule that, to the extent that a credit
agreement is regulated by the CCA or treated as such, it may be unenforceable
totally. If these changes are enacted, then any credit agreement made or changed
such that a new contract is entered into after this time, other than a regulated
mortgage contract under the FSMA or other exempt agreement under the CCA, will
be regulated by the CCA. Such credit agreement will have to comply with
requirements as described above and, if it does not comply, it will be
unenforceable without an order of the OFT or without a court order, as described
above.

    This Consumer Credit Bill also proposes to amend the CCA by: (a)
strengthening the licensing regime; (b) reforming the law on extortionate
credit, with retrospective effect on existing agreements; and (c) extending the
jurisdiction of the Ombudsman (as described below) to licence holders under the
CCA. Further proposals to amend the CCA and secondary legislation made under it
are expected at an unspecified time.

    The seller has interpreted certain technical rules under the CCA in a way
common with many other lenders in the mortgage market. If such interpretation
were held to be incorrect by a court or the Ombudsman, then a credit agreement,
to the extent that it is regulated by the CCA or treated as such, would be
unenforceable as described above. If such interpretation were challenged by a
significant number of borrowers, then this could lead to significant disruption
and shortfall in income of the mortgages trustee. Court decisions have been made
on technical rules under the CCA against certain mortgage lenders, but such
decisions are very few and are generally county court decisions not binding on
other courts.

    The seller has given or, as applicable, will give warranties to the
mortgages trustee in the mortgage sale agreement that, among other things, each
loan and its related security is enforceable (subject to certain exceptions). If
a loan or its related security does not comply with these warranties, and if the
default cannot be or is not cured within 20 London business days, then the
seller will be required to repurchase the loans under the relevant mortgage
account and their related security from the mortgages trustee.

    In the United Kingdom, regulation of residential mortgage business by the
FSA under the Financial Services and Markets Act 2000 (the "FSMA") came into
force 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 or, in Scotland, a first ranking
standard security 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 in respect of an agreement relating to qualifying credit 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 financial promotions 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.

                                       58


    Any credit agreement intended to be a regulated mortgage contract under the
FSMA might instead be wholly or partly regulated by the CCA or treated as such,
or unregulated, because of technical rules on: (a) determining whether the
credit agreement falls within the definition of "regulated mortgage contract";
and (b) changes to credit agreements.

    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, on and after 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 on
14 January 2005 for general insurance.

    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, it is intended that 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 land 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 regulatory changes by 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, the servicer, the mortgages trustee, Funding 1, Funding 2
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 subscribed to the CML Code and on and from
N(M), as an authorised person, has been subject to the FSA requirements in MCOB.
Membership of the CML and compliance with the CML Code were voluntary. The CML
Code set out minimum standards of good mortgage business practice, from
marketing to lending procedures and dealing with borrowers experiencing

                                       59


financial difficulties. Since 30th April, 1998 lender subscribers to the CML
Code could not accept mortgage business introduced by intermediaries who were
not registered with (before 1 November, 2000) the Mortgage Code Register of
Intermediaries or (on and after 1st November, 2000 until 31st October, 2004) the
Mortgage Code Compliance Board.

    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 financial limit 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 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 land mortgage or,
in Scotland, a standard security, and will not apply to any credit agreement or
surety agreement made before national implementing legislation comes into force.
In October 2004, the European Commission published an amended form of the
proposed directive. In this amended form, the proposed directive provides that
(subject to certain exceptions) loans not exceeding euro 100,000 will be
regulated, and that it will indeed apply to any loan secured by a land mortgage
or, in Scotland, a standard security that includes an equity release component,
but it is unclear whether it will apply to any credit agreement or surety
agreement made before national implementing legislation comes into force. 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
has consulted with consumer and industry organisations in relation to this
proposal and in February 2005 published a consultation paper on the form of the
proposed directive published by the European Commisson in October 2004.

    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, the servicer, the mortgages trustee, Funding 1, Funding 2
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:


                                       60


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

       o     the OFT and any "QUALIFYING BODY" within the 1999 Regulations (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 seller is permitted to do) is found to be unfair, the borrower will not be
liable to pay interest at 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 with a draft
bill on unfair terms, was published in February 2005. 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 (a) a
consumer may also challenge a negotiated term in an agreement on the basis that
it is "unfair" and "unreasonable" within the legislation and therefore not
binding on the consumer; and (b) in any challenge by a consumer (but not by the
OFT or a qualifying body) of a standard term or a negotiated term, the burden of
proof lies on the business to show that the term is fair and reasonable. 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, the servicer, the mortgages
trustee, Funding 1, Funding 2 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

                                       61


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
from 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 [GBP]150 for any inconvenience
caused. HVR 2 was withdrawn and ceased to be available to new borrowers with
effect from 1st February, 2002.

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

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

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

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

    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.

                                       62


    The UK corporation tax position of the issuer, however, also depends to a
significant extent on the accounting treatment applicable to it. From 1 January
2005, the accounts of the issuer are required to comply with International
Financial Reporting Standards ("IFRS") or with new UK Financial Reporting
Standards reflecting IFRS ("NEW UK GAAP"). Funding 1 may also choose to comply
with IFRS. There is a concern that companies such as the issuer, might, under
either IFRS or new UK GAAP, suffer timing differences that could result in
profits or losses for accounting purposes, and accordingly for tax purposes,
which bear little or no relationship to the company's cash position. However,
draft legislation has been published to be included in the Finance Act 2005
which, if enacted, would allow "securitisation companies" to prepare tax
computations for accounting periods ending not later than 31 March 2006 on the
basis of UK GAAP as applicable up to 31 December 2004, notwithstanding any
requirement to prepare statutory accounts under IFRS or new UK GAAP. The issuer
(but, currently, not Funding 1) is likely to be a "securitisation company" for
these purposes on the basis of the current draft legislation.

    The draft legislation remains subject to change and withdrawal until enacted
and as currently drafted does not apply to accounting periods ending after 31
March 2006. The stated policy of the Inland Revenue is that the tax neutrality
of securitisation special purpose companies in general should not be disrupted
as a result of the transition to IFRS and that they are working with
participants in the securitisation industry to identify appropriate means of
preventing any such disruption. However, if the draft legislation is changed (or
continues, notwithstanding the stated policy of the Inland Revenue, not to apply
to Funding 1) or if further extensions or measures are not introduced by the
Inland Revenue to deal with accounting periods ending after 31 March 2006, then
profits or losses could arise in the issuer as a result of the application of
IFRS or new UK GAAP which could have tax effects not contemplated in the
cashflows for the transaction and as such adversely affect the issuer and
therefore 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

                                       63


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 recent
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 turnover is not more than [GBP]5.6
million, (ii) its balance sheet total is not more than [GBP]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 [GBP]10 million under the arrangement and (b) the arrangement
involves the issue of a capital market investment (also defined, but generally,
a rated, listed or traded bond) and (ii) a company which at the date of filing
for a moratorium has incurred a liability (including a present, future or
contingent liability) of at least [GBP]10 million. While the issuer, the
mortgages trustee and Funding 1 should fall within the exceptions, there is no
guidance as to how the legislation will be interpreted and the Secretary of
State for Trade and Industry may by regulation modify the exception. No
assurance may be given that any modification of the eligibility requirements for
"small" companies and/or the exceptions will not be detrimental to the interests
of noteholders.

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

ENTERPRISE ACT 2002

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

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

    The Insolvency Act contains provisions which continue to allow for the
appointment of an administrative receiver in relation to certain transactions in
the capital markets. The relevant exception provides that the right to appoint
an administrative receiver is retained for certain types of security (such as
the issuer security) that form part of a capital markets arrangement (as defined
in the Insolvency Act) that involves indebtedness of at least [GBP]50,000,000
(or, when the relevant security document was entered into (being in respect of
the transactions described in this prospectus, the issuer deed of charge), a
party to the relevant transaction (such as the issuer)

                                       64


was expected to incur a debt of at least [GBP]50,000,000) and the issue of a
capital markets investment (also defined but generally a rated, listed or traded
bond). The Secretary of State for Trade and Industry may, by secondary
legislation, modify the capital market exception and/or provide that the
exception shall cease to have effect. No assurance can be given that any such
modification or provision in respect of the capital market exception, or its
ceasing to be applicable to the transactions described in this document will not
adversely affect payments on the issuer notes. In addition, as the provisions of
the Enterprise Act have never been considered judicially, no assurance can be
given as to whether the Enterprise Act could have a detrimental effect on the
transaction described in this prospectus or on the interests of noteholders.

    The Insolvency Act also contains a new out of court route into
administration for a qualifying floating charge holder, the directors or the
company itself. The relevant provisions provide for a notice period during which
the holder of the floating charge can either agree to the appointment of the
administrator 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 [GBP]10,000 of floating charge realisations plus 20% of the floating
charge realisations thereafter, provided that such amount may not exceed
[GBP]600,000.

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

    Floating charge realisations upon the enforcement of the issuer security 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 5 class A issuer notes in definitive
registered form)] will only be recorded in book entry

                                       65


form with DTC, Euroclear or Clearstream, Luxembourg. The lack of issuer notes
[(other than the series 5 class A issuer notes in definitive registered form)]
in physical form could, among other things:

       o     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;

       o     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

       o     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

    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.


IMPLEMENTATION OF BASEL II RISK-WEIGHTED ASSET FRAMEWORK MAY RESULT IN CHANGES
TO THE RISK WEIGHTING OF THE NOTES

    The Basel Committee on Banking Supervision published the text of a new
framework on 26 June 2004 under the title "Basel II: International Convergence
of Capital Measurement and Capital Standards: a Revised Framework." This new
framework (the "FRAMEWORK"), which places enhanced emphasis on market discipline
and sensitivity to risk, 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 Framework. The committee confirmed that
it is currently intended that the various approaches under the Framework will be
implemented in stages, some from year-end 2006, the most advanced at year end
2007. As and when implemented (including through the EU Capital Requirements
Directive), the Framework could affect the risk weighting of the notes in
respect of certain investors if those investors are subject to the Framework
following its implementation. Consequently, investors should consult their own
advisers as to the consequences to and effect on them of the proposed
implementation of the Framework. No predictions can be made as to the precise
effects of potential changes which might result upon the implementation of the
Framework.

    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.

                                       66



                             US DOLLAR PRESENTATION

    Unless otherwise stated in this prospectus, any translations of pounds
sterling into US dollars have been made at the rate of [GBP][__] = US$1.00,
which was the closing 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


            PERIOD
             ENDED
             [__],        YEARS ENDED 31ST DECEMBER,
            ------  --------------------------------------
              2005    2004    2003    2002    2001    2000
            ------  ------  ------  ------  ------  ------
                                     
Last(1)...    [__]  1.9181  1.7858  1.6100  1.4546  1.4930
Average(2)    [__]  1.8334  1.6359  1.5038  1.4407  1.5160
High......    [__]  1.9467  1.7858  1.6100  1.5038  1.6537
Low.......    [__]  1.7559  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

                                       67



                                   THE ISSUER

INTRODUCTION

    The issuer was incorporated in England and Wales on 25th April, 2005
(registered number 5434519) and is a public limited company under the Companies
Act 1985. The authorised share capital of the issuer comprises 50,000 ordinary
shares of [GBP]1 each. The issued share capital of the issuer comprises 50,000
ordinary shares of [GBP]1 each, 49,998 of which are partly paid to [GBP]0.25
each and 2 of which are fully paid and all of which are beneficially owned by
Holdings (see "HOLDINGS"). The registered office of the issuer is 35 Great St.
Helen's, London EC3A 6AP.

    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:

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

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

       o     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........  35 Great St. Helen's        Director of special
                               London                      purpose companies
                               EC3A 6AP
SFM Directors (No. 2) Limited  35 Great St. Helen's        Director of special
                               London                      purpose companies
                               EC3A 6AP
David Balai..................  HBOS Treasury Services plc  Head of Mortgage 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 issuer is: SFM Corporate Services Limited, 35
Great St. Helen's, London EC3A 6AP.

    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.

                                       68


CAPITALISATION STATEMENT

    The following table shows the capitalisation of the issuer as at [__], 2005:


                                                  [GBP]
                                              ---------
                                                 
AUTHORISED SHARE CAPITAL
Ordinary shares of [GBP]1 each..............  50,000.00
                                              ---------
ISSUED SHARE CAPITAL
2 ordinary shares of [GBP]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.

                                       69



                                 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 4 issuer
notes and the 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".

                                       70



                                   HALIFAX PLC

THE SELLER

    Halifax Building Society was founded in 1853 as the Halifax Permanent
Benefit Building and Investment Society. In 1928, it merged with Halifax
Equitable Building Society to form Halifax Building Society. The seller was
incorporated in England and Wales with registered number 02367076 on 31st March,
1989. On 2nd June, 1997 Halifax Building Society, at that time the UK's largest
building society, transferred its business to the seller, which on that date
became authorised under the UK Banking Act 1987. Upon completion of the
transfer, Halifax Building Society ceased to exist. On 4th December, 1996 the
seller changed its name to Halifax plc and re-registered as a public limited
company. The UK Banking Act 1987 was repealed when section 19 of the FSMA was
brought into force on 1st December, 2001. The seller is now authorised as
required under the FSMA. On 1st June, 1999, through a scheme of arrangement,
Halifax Group plc acquired and became the holding company of the seller. On 1st
July, 2002 Halifax plc became a directly held subsidiary undertaking of HBOS plc
having formerly been a subsidiary undertaking of Halifax Group plc. On 10th
September, 2001 Halifax Group plc and The Governor and Company of the Bank of
Scotland were acquired by a new holding company, HBOS plc ("HBOS"). HBOS is the
fourth largest banking group in the UK in terms of assets and is the UK's
largest savings banking group. HBOS was incorporated in Scotland on 3rd May,
2001.

    HBOS had total consolidated assets of [GBP]442,881 million at 31st December,
2004. HBOS's consolidated profit on ordinary activities before tax for the year
ended 31st December, 2004 was [GBP]4,592 million.

    The seller had total consolidated assets of [GBP]194,967 million at 31st
December, 2004. The seller's consolidated profit on ordinary activities before
tax for the year ended 31st December, 2004 was [GBP]1,326 million.


MORTGAGE BUSINESS

    The total consolidated value of the seller's mortgage loans and advances
secured on residential properties as at 31st December, 2004 was approximately
[GBP]131.5 billion, compared with [GBP]128.2 billion as at 31st December, 2003.



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

                                       71


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
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.

                                       72



                                    FUNDING 1

INTRODUCTION

    Funding 1 was incorporated in England and Wales on 9th August, 2001
(registered number 4267660) as a private limited company under the Companies Act
1985. The authorised share capital of Funding 1 comprises 100 ordinary shares of
[GBP]1 each. The issued share capital of Funding 1 comprises one ordinary share
of [GBP]1, which is beneficially owned by Holdings (see "HOLDINGS"). The
registered office of Funding 1 is 35 Great St. Helen's, London EC3A 6AP.

    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:

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

       o     acquire trust property and enter into loan arrangements;

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

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

       o     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........  35 Great St. Helen's        Director of special
                               London                      purpose companies
                               EC3A 6AP
SFM Directors (No. 2) Limited  35 Great St. Helen's        Director of special
                               London                      purpose companies
                               EC3A 6AP
David Balai..................  HBOS Treasury Services plc  Head of Mortgage
                               33 Old Broad Street         Securitisation and
                               London                      Covered Bonds
                               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 Funding 1 is: SFM Corporate Services Limited, 35
St. Helen's, London EC3A 6AP.

                                       73


CAPITALISATION STATEMENT

    The following table shows the capitalisation of Funding 1 as at 31st
December, 2004:


                                [GBP]
                                -----

                               
AUTHORISED SHARE CAPITAL
Ordinary shares of [GBP]1 each    100
                                -----
ISSUED SHARE CAPITAL
Allotted and fully paid.......      1
Allotted and unpaid...........      0
Allotted and partly paid......      0
                                -----
Total issued share capital....      1
                                =====


    The indebtedness of Funding 1 as at such date consists of term advances made
to it by the previous issuers, all of which are secured and unguaranteed and
start-up loans made to it by Halifax. The outstanding amounts of such term
advances and loans as of such date are set out in notes 12, 13 and 19(c)(vii) of
the notes to the financial statements of Funding 1 set out in Appendix D.

    Other than such loans and term advances and other than as set out in note
19(c)(v) of such financial statements, Funding 1 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 or
contingent liabilities or guarantees of Funding 1 since 31st December, 2004.


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.

                                       74



                              THE MORTGAGES TRUSTEE

INTRODUCTION

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

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

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

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

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

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

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

       o     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 Securitisation
                       33 Old Broad Street         and Covered Bonds
                       London EC2N 1HZ


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

                                       75


    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.

                                       76



                                    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 35 Great St. Helen's, London EC3A
6AP.

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

    Holdings is organised as a special purpose company. The 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:

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

       o     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........  35 Great St. Helen's        Director of special purpose companies
                               London
                               EC3A 6AP

SFM Directors (No. 2) Limited  35 Great St. Helen's        Director of special purpose companies
                               London
                               EC3A 6AP
David Balai..................  HBOS Treasury Services plc  Head of Mortgage Securitisation and Covered Bonds
                               33 Old Broad Street
                               London
                               EC2N 1HZ


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

                                       77



    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 Goodwille (alternate)  Company Secretary
Helena Whitaker (alternate)   Company Secretary
Claudia Wallace (alternate)   Transaction Manager
Petra Lohmeier (alternate)    Transaction Manager
J-P Nowacki (alternate)       Transaction Manager


    The business address of the directors of SFM Directors Limited is 35 Great
St. Helen's, London EC3A 6AP.

    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 Goodwille (alternate)  Company Secretary
Helena Whitaker (alternate)   Company Secretary
Claudia Wallace (alternate)   Transaction Manager
Petra Lohmeier (alternate)    Transaction Manager
J-P Nowacki (alternate)       Transaction Manager


    The business address of the directors of SFM Directors (No. 2) Limited is 35
Great St. Helen's, London EC3A 6AP.

    The company secretary of Holdings is: SFM Corporate Services Limited, 35
Great St. Helen's, London EC3A 6AP.

                                       78



                             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 35 Great St. Helen's, London EC3A 6AP.

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

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

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

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


DIRECTORS AND SECRETARY

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


NAME                           BUSINESS ADDRESS            BUSINESS OCCUPATION
- -----------------------------  --------------------------  ---------------------------
                                                     
SFM Directors Limited          35 Great St. Helen's        Director of special purpose
                               London                      companies
                               EC3A 6AP

SFM Directors (No. 2) Limited  35 Great St. Helen's        Director of special purpose
                               London                      companies
                               EC3A 6AP
David Balai                    HBOS Treasury Services plc  Head of Mortgage
                               33 Old Broad Street         Securitisation and Covered
                               London                      Bonds
                               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, 35 Great St. Helen's, London EC3A 6AP.

                                       79



                            THE ISSUER SWAP PROVIDERS

[o]

    The information in the preceding [o] paragraphs has been provided by [o] for
use in this prospectus. Except for the foregoing [o] paragraphs, [o] and their
affiliates do not accept responsibility for this prospectus as a whole.

    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.

                                       80



                    THE FUNDING 1 LIQUIDITY FACILITY PROVIDER

    JPMorgan Chase Bank, National Association ("JPMCB") is a wholly owned bank
subsidiary of JPMorgan Chase & Co., a Delaware corporation. JPMCB is a
commercial bank offering a wide range of banking services to its customers both
domestically and internationally. It is chartered, and its business is subject
to examination and regulation by the Office of the Comptroller of the Currency,
a bureau of the United States Department of the Treasury. It is a member of the
Federal Reserve System and its deposits are insured by the Federal Deposit
Insurance Corporation.

    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.

    Prior to 13th November, 2004, JPMCB was in the legal form of a banking
corporation organised under the laws of the State of New York and was named
JPMorgan Chase Bank. On that date, it became a national banking association and
its name was changed to JPMorgan Chase Bank, National Association (the
"CONVERSION"). Immediately after the Conversion, Bank One, N.A. (Chicago) and
Bank One, N.A. (Columbus) merged into JPMCB.

    Additional information, including the most recent Form 10-K for the year
ended 31st December, 2004 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 four paragraphs relates to and has been
obtained from JPMCB. The delivery of this prospectus shall not create any
implication that there has been no change in the affairs of JPMCB since the date
hereof, or that the information contained or referred to above is correct as of
any time subsequent to its date.

                                       81



    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 35 Great St.
Helen's, London EC3A 6AP. 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.

                                       82



                       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
                                            One-month  Three-month   Three-month                 Three-month   Three-month
                                            USD-LIBOR    USD-LIBOR     USD-LIBOR                 USD-LIBOR +   USD-LIBOR +
Interest rate:.........................      + margin     + margin      + margin     4.20% p.a.       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/      A 1+/P-1/F1+    AA/Aa3/AA  BBB/Baa2/BBB    AAA/Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB
  Moody's/Fitch):......................
Ratings as at [__], 2005 (S&P/Moody's/            N/A          N/A           N/A    AAA/Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB
  Fitch):..............................


                                               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
                                            Three-month  Three-month   Three-month                  Three-month sterling
                                            USD-LIBOR +  USD-LIBOR +   USD-LIBOR +                                 LIBOR
Interest rate:.........................          margin       margin        margin      5.10% p.a.              + 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          N/A           N/A            June                   N/A
                                                   2005                                       2007
Final maturity date:...................        December    June 2042     June 2042       June 2009             June 2042
                                                   2007
Ratings as at 14th June, 2002 (S&P/        AAA /Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB     AAA/Aaa/AAA          AAA /Aaa/AAA
  Moody's/Fitch):......................
Ratings as at [__], 2005 (S&P/Moody's/     AAA /Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB     AAA/Aaa/AAA          AAA /Aaa/AAA
  Fitch):..............................


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


                                                                                      
Initial principal amount:..............             [GBP]52,000,000  Three-month sterling LIBOR
                                         Three-month sterling LIBOR
Interest rate:.........................                    + 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/                       AA/Aa3/AA                BBB/Baa2/BBB
  Moody's/Fitch):......................
Ratings as at [__], 2005 (S&P/Moody's/                    AA/Aa3/AA                BBB/Baa2/BBB
  Fitch):..............................



                                       83


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


                                                                                                       
Initial principal          $1,000,000,000  $34,000,000  $34,000,000  $1,750,000,000  $61,000,000  $61,000,000  [e]1,250,000,000
  amount:................
Interest rate:...........       One-month  Three-month  Three-month     Three-month  Three-month  Three-month       Three-month
                                                                               USD-         USD-         USD-
                                USD-LIBOR    USD-LIBOR    USD-LIBOR         LIBOR +      LIBOR +      LIBOR +         EURIBOR +
                                  -margin     + 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.        0.23% p.a.
Until interest payment                N/A     December     December        December     December     December               N/A
  date falling in:.......                         2008         2008            2008         2008         2008
And thereafter:..........             N/A        0.46%    2.25% p.a             N/A   0.66% p.a.   2.45% p.a.        0.46% p.a.
Initial interest periods:         Monthly    Quarterly    Quarterly       Quarterly    Quarterly    Quarterly         Quarterly
Alternative interest            Quarterly          N/A          N/A       Quarterly          N/A          N/A               N/A
  periods:...............
Issuance date:...........      March 2003   March 2003   March 2003      March 2003   March 2003   March 2003        March 2003
Scheduled redemption           March 2004          N/A          N/A       September          N/A          N/A        March 2006
  date(s):...............                                                      2005                                         and
                                                                                                                      June 2006
Final maturity date:.....      March 2004    June 2042    June 2042       September    June 2042    June 2042          December
                                                                               2007                                        2032


                                SERIES 3       SERIES 3        SERIES 4       SERIES 4       SERIES 4          SERIES 5
                                 CLASS B        CLASS C         CLASS A        CLASS B        CLASS C           CLASS A
                           -------------  -------------  --------------  -------------  -------------  ----------------


                                                                                                  
Initial principal          [e]43,500,000  [e]43,500,000  $1,750,000,000  [e]56,500,000  [e]56,500,000  [GBP]750,000,000
  amount:................
Interest rate:...........    Three-month    Three-month     Three-month    Three-month    Three-month       Three-month
                                                                            USD-
                               EURIBOR +      EURIBOR +         LIBOR +      EURIBOR +      EURIBOR +          sterling
                                  margin         margin          margin         margin         margin           LIBOR +
                                                                                                                 margin
Margin:..................     0.43% p.a.     1.45% p.a.      0.22% p.a.     0.45% p.a.     1.45% p.a.        0.25% p.a.
Until interest payment          December       December        December       December       December
  date falling in:.......           2008           2008            2008           2008           2008
And thereafter:..........     0.86% p.a.     2.45% p.a.             N/A     0.90% p.a.     2.45% p.a.        0.50% p.a.
Initial interest periods:      Quarterly      Quarterly       Quarterly      Quarterly      Quarterly         Quarterly
Alternative interest                 N/A            N/A             N/A            N/A            N/A               N/A
  periods:...............
Issuance date:...........     March 2003     March 2003      March 2003     March 2003     March 2003        March 2003
Scheduled redemption                 N/A            N/A        December            N/A            N/A               N/A
  date(s):...............                                          2007
Final maturity date:.....      June 2042      June 2042        December      June 2042      June 2042         June 2042
                                                                            2009


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


                                                  
Initial principal          [GBP]26,000,000  [GBP]26,000,000
  amount:................
Interest rate:...........      Three-month      Three-month
                                  sterling         sterling
                                   LIBOR +          LIBOR +
                                    margin           margin
Margin:..................       0.45% p.a.       1.45% p.a.
Until interest payment
  date falling in:.......
And thereafter:..........       0.90% p.a.       2.45% p.a.
Initial interest periods:        Quarterly        Quarterly
Alternative interest                   N/A              N/A
  periods:...............
Issuance date:...........       March 2003       March 2003
Scheduled redemption                   N/A              N/A
  date(s):...............
Final maturity date:.....        June 2042        June 2042



                                       84



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

Ratings as at 6th         AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/  AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/
  March, 2003                  AAA                   BBB       AAA                   BBB
  (S&P/Moody's/
  Fitch):...............
Ratings as at [__], 2005  AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/  AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/
  (S&P/Moody's/                AAA                   BBB       AAA                   BBB
  Fitch):...............


* previously redeemed

                                       85



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



SERIES 1*                          SERIES 1*    SERIES 1*    SERIES 1*        SERIES 2     SERIES 2     SERIES 2        SERIES 3
                                     CLASS A      CLASS B      CLASS C         CLASS A      CLASS B      CLASS C         CLASS A
                              --------------  -----------  -----------  --------------  -----------  -----------  --------------


                                                                                                        
Initial principal amount:...  $1,100,000,000  $38,000,000  $38,000,000  $1,700,000,000  $59,000,000  $59,000,000  $1,500,000,000
Interest rate:..............       One-month  Three-month  Three-month     Three-month  Three-month  Three-month     Three-month
                                USD  LIBOR -    USD-LIBOR    USD-LIBOR       USD-LIBOR    USD-LIBOR    USD-LIBOR       USD-LIBOR
                                      margin     + margin     + 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.   1.05% p.a.      0.18% p.a.
Until interest payment date              N/A     December     December             N/A     December     December        December
  falling in:...............                         2010         2010                         2010         2010            2010
And thereafter:.............             N/A   0.36% p.a.   1.90% p.a.             N/A   0.50% p.a.   2.05% p.a.      0.36% p.a.
Initial interest periods....         Monthly    Quarterly    Quarterly       Quarterly    Quarterly    Quarterly       Quarterly
Alternative interest periods       Quarterly          N/A          N/A             N/A          N/A          N/A             N/A
Issuance date:..............        November     November     November        November     November     November        November
                                        2003         2003         2003            2003         2003         2003            2003


SERIES 1*                        SERIES 3     SERIES 3        SERIES 4          SERIES 4       SERIES 4       SERIES 4
                                  CLASS B      CLASS C        CLASS A1          CLASS A2        CLASS B        CLASS C
                              -----------  -----------  --------------  ----------------  -------------  -------------


                                                                                                 
Initial principal amount:...  $52,000,000  $52,000,000  [e]700,000,000  [GBP]750,000,000  [e]62,000,000  [e]62,000,000
Interest rate:..............  Three-month  Three-month     Three-month       Three-month    Three-month    Three-month
                                USD-LIBOR    USD-LIBOR       EURIBOR +          sterling      EURIBOR +      EURIBOR +
                                 + margin     + margin          margin           LIBOR +         margin         margin
                                                                                  margin
Margin:.....................   0.35% p.a.   1.15% p.a.      0.19% p.a.        0.19% p.a.          0.39%     1.18% p.a.
Until interest payment date      December     December        December          December       December       December
  falling in:...............         2010         2010            2010              2010           2010           2010
And thereafter:.............   0.70% p.a.   2.15% p.a.      0.38% p.a.        0.38% p.a.     0.78% p.a.     2.18% 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:..............     November     November        November          November       November       November
                                     2003         2003            2003              2003           2003           2003


SERIES 1*                             SERIES 5       SERIES 5       SERIES 5
                                       CLASS A        CLASS B        CLASS C
                              ----------------  -------------  -------------


                                                                
Initial principal amount:...  [GBP]400,000,000  [e]20,000,000  [e]20,000,000
Interest rate:..............       5.521% p.a.    Three-month    Three-month
                                                    EURIBOR +      EURIBOR +
                                                       margin         margin
Margin:.....................               N/A     0.45% p.a.     1.23% p.a.
Until interest payment date           December       December       December
  falling in:...............              2010           2010           2010
And thereafter:.............      Three-months     0.90% p.a.     2.23% p.a.
                                    sterling
                                        LIBOR+
                                    margin of
                                        0.434%
Initial interest periods....          Annually      Quarterly      Quarterly
Alternative interest periods          Annually            N/A            N/A
Issuance date:..............          November       November       November
                                          2003           2003           2003



                                       86



                                                                                                   
Scheduled redemption         December        N/A        N/A  September        N/A        N/A  June 2008 and        N/A        N/A
  date(s):.............          2004                             2006
Final maturity date:...      December  June 2042  June 2042  September  June 2042  June 2042      September  June 2042  June 2042
                                 2004                             2010                                 2033
Ratings as at 25th       A 1+/P-1/F1+  AA/Aa3/AA  BBB/Baa2/   AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/       AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/
  November, 2003                                        BBB        AAA                   BBB            AAA                   BBB
  (S&P/Moody's/
  Fitch):..............
Rating as at [__], 2005           N/A        N/A        N/A   AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/       AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/
  (S&P/Moody's/                                                    AAA                   BBB            AAA                   BBB
  Fitch):..............

Scheduled redemption     March 2009  March 2009        N/A        N/A        N/A        N/A        N/A
  date(s):.............         and         and
Final maturity date:...   September   September  June 2042  June 2042  June 2042  June 2042  June 2042
                                    2033 2033
Ratings as at 25th         AAA/Aaa/    AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/   AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/
  November, 2003                AAA         AAA                   BBB        AAA                   BBB
  (S&P/Moody's/
  Fitch):..............
Rating as at [__], 2005    AAA/Aaa/    AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/   AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/
  (S&P/Moody's/                 AAA         AAA                   BBB        AAA                   BBB
  Fitch):..............


* previously redeemed



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



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


                                                                                                   
Initial principal amount:  $1,500,000,000  $78,100,000  $56,500,000  $2,400,000,000  $100,700,000  $59,900,000  $82,200,000
Interest rate:...........       One-month  Three-month  Three-month     Three-month   Three-month  Three-month  Three-month
                              USD-LIBOR -         USD-         USD-            USD-          USD-         USD-         USD-
                                   margin      LIBOR +      LIBOR +         LIBOR +       LIBOR +      LIBOR +      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    0.72% p.a


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


                                                                                                        
Initial principal amount:  $1,700,000,000  $75,800,000  $40,400,000  $55,400,000  [e]1,500,000,000  [e]85,000,000  [e]62,500,000
Interest rate:...........     Three-month  Three-month  Three-month  Three-month       Three-month    Three-month    Three-month
                                USD-LIBOR  USD-LIBOR +  USD-LIBOR +  USD-LIBOR +         EURIBOR +        EURIBOR        EURIBOR
                                 + margin       margin       margin       margin            margin       + margin       + margin
Margin:..................       0.14% p.a    0.23% p.a    0.37% p.a    0.80% p.a         0.15% p.a      0.28% p.a      0.45% p.a


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


                                                                                              
Initial principal amount:  [e]750,000,000  [GBP]1,100,000,000  [GBP]43,000,000  [GBP]32,000,000  [GBP]54,000,000
Interest rate:...........     3.9615% p.a         Three-month      Three-month      Three-month      Three-month
                                                     sterling         sterling         sterling         sterling
                                                      LIBOR +          LIBOR +          LIBOR +          LIBOR +
                                                       margin           margin           margin           margin
Margin:..................             N/A           0.17% p.a        0.33% p.a        0.50% p.a        0.90% p.a



                                       87



                                                                                                     
Until interest payment date              N/A  March 2011  March 2011         N/A  March 2011  March 2011  March 2011  March 2011
  falling in:.................
And thereafter:...............           N/A   0.28% p.a   0.46% p.a         N/A   0.36% p.a   0.66% p.a   1.44% p.a   0.28% p.a
Initial interest periods......       Monthly   Quarterly   Quarterly   Quarterly   Quarterly   Quarterly   Quarterly   Quarterly
Alternative interest periods..     Quarterly         N/A         N/A         N/A         N/A         N/A         N/A         N/A
Issuance date:................    March 2004  March 2004  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         N/A    December
                                                                                                                        2008 and
                                                                                                                      March 2009
Final maturity date:..........    March 2005   June 2042   June 2042  March 2009   June 2042   June 2042   June 2042  March 2024
Ratings as at 12th March, 2004  A 1+/P-1/F1+   AA/Aa3/AA      A/A2/A    AAA/Aaa/   AA/Aa3/AA      A/A2/A   BBB/Baa2/    AAA/Aaa/
  (S&P/Moody's/Fitch):........                                               AAA                                 BBB         AAA
Rating as at [__], 2005 (S&P/            N/A         N/A         N/A    AAA/Aaa/   AA/Aa3/AA      A/A2/A   BBB/Baa2/    AAA/Aaa/
  Moody's/Fitch);.............                                               AAA                                 BBB         AAA

Until interest payment date     March 2011  March 2011  March 2011  March 2011  March 2011  March 2011   March 2011  March 2011
  falling in:.................
And thereafter:...............   0.46% p.a   0.74% p.a   1.60% p.a   0.30% p.a   0.56% p.a   0.90% p.a  Three-month   0.34% p.a
                                                                                                           EURIBOR+
                                                                                                              0.38%
Initial interest periods......   Quarterly   Quarterly   Quarterly   Quarterly   Quarterly   Quarterly     Annually   Quarterly
Alternative interest periods..         N/A         N/A         N/A         N/A         N/A         N/A    Quarterly         N/A
Issuance date:................  March 2004  March 2004  March 2004  March 2004  March 2004  March 2004   March 2004  March 2004
Scheduled redemption date(s):.         N/A         N/A         N/A   September         N/A         N/A          N/A         N/A
                                                                        2009 and
                                                                        December
                                                                            2009
Final maturity date:..........   June 2042   June 2042   June 2042  March 2034   June 2042   June 2042    June 2042   June 2042
Ratings as at 12th March, 2004   AA/Aa3/AA      A/A2/A   BBB/Baa2/    AAA/Aaa/   AA/Aa3/AA      A/A2/A     AAA/Aaa/    AAA/Aaa/
  (S&P/Moody's/Fitch):........                                 BBB         AAA                                  AAA         AAA
Rating as at [__], 2005 (S&P/    AA/Aa3/AA      A/A2/A   BBB/Baa2/    AAA/Aaa/   AA/Aa3/AA      A/A2/A     AAA/Aaa/    AAA/Aaa/
  Moody's/Fitch);.............                                 BBB         AAA                                  AAA         AAA

Until interest payment date     March 2011  March 2011  March 2011
  falling in:.................
And thereafter:...............   0.66% p.a   1.00% p.a   1.80% p.a
Initial interest periods......   Quarterly   Quarterly   Quarterly
Alternative interest periods..         N/A         N/A         N/A
Issuance date:................  March 2004  March 2004  March 2004
Scheduled redemption date(s):.         N/A         N/A         N/A
Final maturity date:..........   June 2042   June 2042   June 2042
Ratings as at 12th March, 2004   AA/Aa3/AA      A/A2/A   BBB/Baa2/
  (S&P/Moody's/Fitch):........ BBB Rating as at [__], 2005 (S&P/ AA/Aa3/AA
A/A2/A BBB/Baa2/
  Moody's/Fitch);.............                                 BBB


* previously redeemed

                                       88



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



                                     SERIES 1     SERIES 1     SERIES 1        SERIES 2     SERIES 2     SERIES 2      SERIES 3
                                      CLASS A      CLASS B      CLASS C         CLASS A      CLASS B      CLASS C       CLASS A
                              ---------------  -----------  -----------  --------------  -----------  -----------  ------------


                                                                                                       
Initial principal amount:...   $1,250,000,000  $53,000,000  $44,000,000  $1,300,000,000  $56,400,000  $46,200,000  $750,000,000
Interest rate:..............        One-month  Three-month  Three-month     Three-month  Three-month  Three-month   Three-month
                                          USD
                              LIBOR -- margin    USD-LIBOR    USD-LIBOR       USD-LIBOR    USD-LIBOR    USD-LIBOR     USD-LIBOR
                                       margin     + margin     + margin        + margin     + margin     + margin      + margin
Margin:.....................           -0.02%        0.14%        0.50%           0.11%        0.18%        0.65%         0.16%
Until interest payment date               N/A    June 2011    June 2011             N/A    June 2011    June 2011     June 2011
  falling in................
And thereafter:.............              N/A        0.28%        1.00%             N/A        0.36%        1.30%         0.32%
Initial interest periods....          Monthly    Quarterly    Quarterly       Quarterly    Quarterly    Quarterly     Quarterly
Alternative interest periods        Quarterly          N/A          N/A             N/A          N/A          N/A           N/A


                                 SERIES 3     SERIES 3          SERIES 4       SERIES 4       SERIES 4          SERIES 5
                                  CLASS B      CLASS C           CLASS A        CLASS B        CLASS C          CLASS A1
                              -----------  -----------  ----------------  -------------  -------------  ----------------


                                                                                                   
Initial principal amount:...  $32,500,000  $27,000,000  [e]1,000,000,000  [e]43,500,000  [e]36,000,000  [GBP]500,000,000
Interest rate:..............  Three-month  Three-month       Three-month    Three-month    Three-month            5.625%
                                USD-LIBOR    USD-LIBOR         EURIBOR +      EURIBOR +      EURIBOR +          sterling
                                 + margin     + margin            margin         margin         margin           LIBOR +
                                                                                                                  margin
Margin:.....................        0.26%        0.82%             0.17%          0.33%          0.78%               N/A
Until interest payment date     June 2011    June 2011         June 2011      June 2011      June 2011         June 2009
  falling in................
And thereafter:.............        0.52%        1.64%             0.34%          0.66%          1.56%       Three-month
                                                                                                                sterling
                                                                                                                   LIBOR
                                                                                                                  +0.16%
                                                                                                               (or+0.32%
                                                                                                               after the
                                                                                                                interest
                                                                                                            payment date
                                   falling in
                                                                                                               June 2011
Initial interest periods....    Quarterly    Quarterly         Quarterly      Quarterly      Quarterly             Semi-
                                                                                                                annually
Alternative interest periods          N/A          N/A               N/A            N/A            N/A         Quarterly


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


                                                                    
Initial principal amount:...  [GBP]750,000,000  [GBP]47,000,000  [GBP]39,000,000
Interest rate:..............       Three-month      Three-month      Three-month
                                      sterling         sterling
                                       LIBOR +          LIBOR +
                                        margin           margin
Margin:..................... 0.19% 0.35% 0.85% Until interest payment date June
2011 June 2011 June 2011
  falling in................
And thereafter:.............             0.38%            0.70%            1.70%
Initial interest periods....         Quarterly        Quarterly        Quarterly
Alternative interest periods               N/A              N/A              N/A



                                       89



                                                                                                 
Issuance date:...............     July 2004    July 2004  July 2004   July 2004  July 2004  July 2004   July 2004  July 2004
Scheduled redemption              June 2005          N/A        N/A    December   N/A 2009    N/A and  March 2009        N/A
  date(s)....................                March 2007,             2006, June              December         and
                                               June 2007                   2009
                                                     and
                                               September
                                                    2007
Final maturity date:.........     June 2005    June 2042  June 2042   June 2011  June 2042  June 2042   June 2034  June 2042
Ratings as at 19th July, 2004  A 1+/P-1/F1+    AA/Aa3/AA  BBB/Baa2/    AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/    AAA/Aaa/  AA/Aa3/AA
  (S&P/Moody's/Fitch)........                                   BBB         AAA                   BBB         AAA
Rating as at [__], 2005        A 1+/P-1/F1+    AA/Aa3/AA  BBB/Baa2/    AAA/Aaa/  AA/Aa3/AA  BBB/Baa2/    AAA/Aaa/  AA/Aa3/AA
  (S&P/Moody's/Fitch)........                                   BBB         AAA                   BBB         AAA



                                                                                        

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


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



                                 SERIES 1     SERIES 1     SERIES 1        SERIES 2     SERIES 2     SERIES 2            SERIES 3
                                  CLASS A      CLASS B      CLASS C         CLASS A      CLASS B      CLASS C             CLASS A
                           --------------  -----------  -----------  --------------  -----------  -----------  ------------------


                                                                                                         
Initial principal amount:  $1,000,000,000  $35,800,000  $34,700,000  $1,000,000,000  $35,800,000  $34,700,000  [GBP]1,000,000,000
Interest rate:...........       One-month  Three-month  Three-month     Three-month  Three-month  Three-month         Three-month
                              USD-LIBOR -    USD-LIBOR    USD-LIBOR       USD-LIBOR    USD-LIBOR    USD-LIBOR            sterling
                                   margin     + margin     + margin        + margin     + margin     + margin             LIBOR +
                                                                                                                           margin
Margin:..................      0.03% p.a.   0.10% p.a.   0.35% p.a.      0.09% p.a.   0.14% p.a.   0.45% p.a.         0.125% p.a.


                                  SERIES 3         SERIES 3        SERIES 4       SERIES 4       SERIES 4          SERIES 5
                                   CLASS B          CLASS C         CLASS A        CLASS B        CLASS C          CLASS A1
                           ---------------  ---------------  --------------  -------------  -------------  ----------------


                                                                                                      
Initial principal amount:  [GBP]35,300,000  [GBP]34,200,000  [e]750,000,000  [e]26,100,000  [e]25,300,000  [GBP]500,000,000
Interest rate:...........      Three-month      Three-month     Three-month    Three-month    Three-month      Three-month.
                                  sterling         sterling       EURIBOR +      EURIBOR +      EURIBOR +          sterling
                                   LIBOR +          LIBOR +          margin         margin         margin           LIBOR +
                                    margin           margin                                                          margin
Margin:..................       0.23% p.a.       0.68% p.a.      0.14% p.a.          0.23%     0.68% p.a.        0.15% p.a.


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


                                                                 
Initial principal amount:  [GBP]500,000,000  [GBP]34,800,000  [GBP]33,700,000
Interest rate:...........       Three-month      Three-month      Three-month
                                   sterling         sterling         sterling
                                    LIBOR +          LIBOR +          LIBOR +
                                     margin           margin           margin
Margin:..................        0.16% p.a.       0.31% p.a.       0.80% p.a.



                                       90



                                                                                                   
Until interest payment date                            N/A   September   September     September   September   September
  falling in:...............................                      2011        2011          2011        2011        2011
And thereafter:.............................           N/A  0.20% p.a.  0.70% p.a.    0.18% p.a.  0.28% p.a.  0.90% 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:..............................      November    November    November      November    November    November
                                                      2004        2004        2004          2004        2004        2004
Scheduled redemption                             September         N/A         N/A  March, June,         N/A         N/A
  date(s):..................................          2005                             September
                                                                                    and December
                                                                                            2007
Final maturity date:........................     September   June 2042   June 2042      December   June 2042   June 2042
                                                      2005                                  2011
Ratings as at 5th                             A 1+/P-1/F1+   AA/Aa3/AA   BBB/Baa2/      AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/
  November, 2004 (S&P/                                                         BBB           AAA                     BBB
  Moody's/Fitch):...........................
Rating as at [__], 2005 (S&P/Moody's/Fitch):  A 1+/P-1/F1+   AA/Aa3/AA   BBB/Baa2/      AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/
                                                                               BBB           AAA                     BBB

Until interest payment date                    September   September   September   September   September   September   September
  falling in:...............................        2011        2011        2011        2011        2011        2011        2011
And thereafter:.............................  0.25% p.a.  0.46% p.a.  1.36% p.a.  0.28% p.a.  0.46% p.a.  1.36% p.a.  0.30% p.a.
Initial interest periods....................   Quarterly   Quarterly   Quarterly   Quarterly   Quarterly   Quarterly   Quarterly
Alternative interest periods................         N/A         N/A         N/A         N/A         N/A         N/A         N/A
Issuance date:..............................    November    November    November    November    November    November    November
                                                    2004        2004        2004        2004        2004        2004        2004
Scheduled redemption                          and March,         N/A         N/A    December         N/A         N/A         N/A
  date(s):..................................    June and                            2009 and
                                               September                          March 2010
                                                    2008
Final maturity date:........................   September   June 2042   June 2042   June 2042   June 2042   June 2042   June 2042
                                                    2032
Ratings as at 5th                               AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/    AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/    AAA/Aaa/
  November, 2004 (S&P/                               AAA                     BBB         AAA                     BBB         AAA
  Moody's/Fitch):...........................
Rating as at [__], 2005 (S&P/Moody's/Fitch):    AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/    AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/    AAA/Aaa/
                                                     AAA                     BBB         AAA                     BBB         AAA


Until interest payment date                   September   September   September
  falling in:...............................       2011        2011        2011
And thereafter:.............................  0.32% p.a  0.62% p.a.  1.60% p.a.
Initial interest periods....................  Quarterly   Quarterly   Quarterly
Alternative interest periods................        N/A         N/A         N/A
Issuance date:..............................   November    November    November
                                                   2004        2004        2004
Scheduled redemption                                N/A         N/A         N/A
  date(s):..................................
Final maturity date:........................  June 2042   June 2042   June 2042
Ratings as at 5th                              AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/
  November, 2004 (S&P/                              AAA                     BBB
  Moody's/Fitch):...........................
Rating as at [__], 2005 (S&P/Moody's/Fitch):   AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/
                                                    AAA                     BBB



       SERIES OF PREVIOUS NOTES ISSUED BY PERMANENT FINANCING (NO. 7) PLC



                             SERIES 1     SERIES 1     SERIES 1        SERIES 2     SERIES 2     SERIES 2          SERIES 3
                              CLASS A      CLASS B      CLASS C         CLASS A      CLASS B      CLASS C           CLASS A
                           ----------  -----------  -----------  --------------  -----------  -----------  ----------------


                                                                                                   
Initial principal amount:  $1,000,000  $43,400,000  $42,200,000  $1,400,000,000  $60,700,000  $59,200,000  [e]1,700,000,000
Interest rate:...........   One-month  Three-month  Three-month     Three-month  Three-month  Three-month       Three-month
                            USD-LIBOR    USD-LIBOR    USD-LIBOR       USD-LIBOR    USD-LIBOR    USD-LIBOR         EURIBOR +
                             - margin     + margin     + margin        + margin     + margin     + margin            margin


                                SERIES 3       SERIES 3          SERIES 4         SERIES 4         SERIES 4         SERIES 5
                                 CLASS B        CLASS C           CLASS A          CLASS B          CLASS C
                           -------------  -------------  ----------------  ---------------  ---------------  ---------------


                                                                                                       
Initial principal amount:  [e]73,700,000  [e]71,800,000  [GBP]850,000,000  [GBP]36,800,000  [GBP]35,900,000  [GBP]50,000,000
Interest rate:...........    Three-month    Three-month       Three-month      Three-month      Three-month     Three-month.
                               EURIBOR +      EURIBOR +          sterling         sterling         sterling         sterling
                                  margin         margin           LIBOR +          LIBOR +          LIBOR +          LIBOR +
                                                                   margin           margin           margin           margin



                                       91



                                                                                                    
Margin:.......................    0.04% p.a.  0.09% p.a.  0.28% p.a.      0.04% p.a.  0.11% p.a.  0.33% p.a.      0.07% p.a.
Until interest payment date              N/A    December    December        December    December    December        December
  falling in:.................                      2011        2011            2011        2011        2011            2011
And thereafter:...............           N/A  0.18% p.a.  0.56% p.a.      0.08% p.a.  0.22% p.a.  0.66% p.a.      0.14% p.a.
Initial interest periods......       Monthly   Quarterly   Quarterly       Quarterly   Quarterly   Quarterly       Quarterly
Alternative interest periods..     Quarterly         N/A         N/A             N/A         N/A         N/A             N/A
Issuance date:................    March 2005  March 2005  March 2005      March 2005  March 2005  March 2005      March 2005
Scheduled redemption date(s):.    March 2006         N/A         N/A  September 2007         N/A         N/A       September
                                                                                                              2009, December
                                                                                                                 2009, March
                                                                                                               2010 and June
                                                                                                                        2010
Final maturity date:..........    March 2006   June 2042   June 2042       September         N/A         N/A       September
                                                                                2007                                    2032
Ratings as at 25th March, 2005  A 1+/P-1/F1+   AA/Aa3/AA   BBB/Baa2/        AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/        AAA/Aaa/
  (S&P/Moody's/Fitch):........                                   BBB             AAA                     BBB             AAA
Rating as at [__], 2005 (S&P/   A-1+/P-1/F1+   AA/Aa3/AA  BBB/Baaa2/        AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/        AAA/Aaa/
  Moody's/Fitch):.............                                   BBB             AAA                     BBB             AAA

Margin:.......................  0.12% p.a.  0.43% p.a.     0.08% p.a.  0.13% p.a.  0.45% p.a.    0.10% p.a.
Until interest payment date       December    December       December    December    December          [__]
  falling in:.................        2011        2011           2011        2011        2011
And thereafter:...............  0.24% p.a.  0.86% p.a.     0.16% p.a.  0.26% p.a.  0.90% 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 2005  March 2005     March 2005  March 2005  March 2005    March 2005
Scheduled redemption date(s):.         N/A         N/A      June 2010         N/A         N/A     June 2011
                                                        and September                          and December
                                                                 2010                                  2011
Final maturity date:..........  June  2042   June 2042      September   June 2042   June 2042     September
                                                                 2032                                  2032
Ratings as at 25th March, 2005   AA/Aa3/AA   BBB/Baa2/       AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/      AAA/Aaa/
  (S&P/Moody's/Fitch):........                     BBB            AAA                     BBB           AAA
Rating as at [__], 2005 (S&P/    AA/Aa3/AA   BBB/Baa2/       AAA/Aaa/   AA/Aa3/AA   BBB/Baa2/      AAA/Aaa/
  Moody's/Fitch):.............                    BBB]            AAA                     BBB           AAA



                                       92



    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



                                                                                                                PRINCIPAL
                                                             STEPPED-UP                                            AMOUNT
                             INITIAL INTEREST             INTEREST RATE                                       OUTSTANDING
                               RATE PER ANNUM                 PER ANNUM      SCHEDULED          FINAL               AS AT
SERIES      DESIGNATED TERM      (LIBOR PLUS/    STEP-UP   (LIBOR PLUS/      REPAYMENT      REPAYMENT         15TH MARCH,
NAME         ADVANCE RATING            MINUS)       DATE         MINUS)           DATE           DATE                2005
- ----------  ---------------  ----------------  ---------  -------------  -------------  -------------  ------------------

                                                                                                 
Series 1*.              AAA         -0.04030%        N/A            N/A      June 2003      June 2003              [GBP]0
Series 1*.               AA         +0.28760%  June 2007      +0.81760%            N/A      June 2042              [GBP]0
Series 1*.              BBB         +1.13060%  June 2007      +2.39060%            N/A      June 2042              [GBP]0
Series 2..              AAA         +0.16834%        N/A            N/A      June 2005      June 2007    [GBP]509,614,731
Series 2..               AA         +0.29420%  June 2007      +0.83420%            N/A      June 2042     [GBP]17,666,644
Series 2..              BBB         +1.26850%  June 2007      +2.52850%            N/A      June 2042     [GBP]17,666,644
Series 3..              AAA         +0.12810%        N/A            N/A  December 2005  December 2007    [GBP]748,299,320
Series 3..               AA         +0.33100%  June 2007      +0.89100%            N/A      June 2042     [GBP]26,190,476
Series 3..              BBB         +1.27940%  June 2007      +2.53940%            N/A      June 2042     [GBP]26,190,476
Series 4A1              AAA         +0.22000%        N/A            N/A      June 2007      June 2009    [GBP]484,000,000
Series 4A2              AAA         +0.18000%  June 2007      +0.36000%            N/A      June 2042  [GBP]1,000,000,000
Series 4..               AA         +0.30000%  June 2007      +0.60000%            N/A      June 2042     [GBP]52,000,000
Series 4..              BBB         +1.20000%  June 2007      +2.20000%            N/A      June 2042     [GBP]52,000,000
                                                                                                       ------------------
Total.....                                                                                             [GBP]2,933,628,291
                                                                                                       ==================


* previously repaid

                                       93



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



                            INITIAL INTEREST                        STEPPED-UP
                              RATE PER ANNUM                 INTEREST RATE PER                 SCHEDULED           FINAL
SERIES     DESIGNATED TERM      (LIBOR PLUS/                      ANNUM (LIBOR                 REPAYMENT       REPAYMENT
NAME        ADVANCE RATING            MINUS)   STEP-UP DATE        PLUS/MINUS)                      DATE            DATE
- ---------  ---------------  ----------------  -------------  -----------------  ------------------------  --------------

                                                                                                   
Series 1*              AAA         -0.04930%            N/A                N/A                March 2004      March 2004
Series 1*               AA         +0.25050%  December 2008          +0.76100%                       N/A       June 2042
Series 1*              BBB         +1.36080%  December 2008          +2.62080%                       N/A       June 2042
Series 2.              AAA         +0.15830%            N/A                N/A            September 2005  September 2007
Series 2.               AA         +0.35660%  December 2008          +0.97320%                       N/A       June 2042
Series 2.              BBB         +1.55060%  December 2008          +2.81060%                       N/A       June 2042
Series 3.              AAA         +0.23310%  December 2008          +0.72620%  March 2006 and June 2006   December 2032
Series 3.               AA         +0.44595%  December 2008          +1.15190%                       N/A       June 2042
Series 3.              BBB         +1.55880%  December 2008          +2.81880%                       N/A       June 2042
Series 4.              AAA         +0.22360%            N/A                N/A             December 2007   December 2009
Series 4.               AA         +0.48380%  December 2008          +1.22760%                       N/A       June 2042
Series 4.              BBB         +1.53690%  December 2008          +2.79690%                       N/A       June 2042
Series 5.              AAA            +0.25%  December 2008             +0.50%                       N/A       June 2042
Series 5.               AA            +0.45%  December 2008             +0.90%                       N/A       June 2042
Series 5.              BBB            +1.45%  December 2008             +2.45%                       N/A       June 2042

Total....



             PRINCIPAL AMOUNT
SERIES      OUTSTANDING AS AT
NAME          3RD MARCH, 2005
- ---------  ------------------

                       
Series 1*              [GBP]0
Series 1*              [GBP]0
Series 1*              [GBP]0
Series 2.  [GBP]1,108,016,000
Series 2.     [GBP]38,622,000
Series 2.     [GBP]38,622,000
Series 3.    [GBP]854,375,000
Series 3.     [GBP]29,732,000
Series 3.     [GBP]29,732,000
Series 4.  [GBP]1,107,250,000
Series 4.     [GBP]38,644,000
Series 4.     [GBP]38,644,000
Series 5.    [GBP]750,000,000
Series 5.     [GBP]26,000,000
Series 5.     [GBP]26,000,000
           ------------------
Total....  [GBP]4,085,637,000
           ==================


* previously repaid


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




                           INITIAL INTEREST                        STEPPED-UP
               DESIGNATED    RATE PER ANNUM                 INTEREST RATE PER                     SCHEDULED           FINAL
             TERM ADVANCE      (LIBOR PLUS/                      ANNUM (LIBOR                     REPAYMENT       REPAYMENT
SERIES NAME        RATING            MINUS)   STEP-UP DATE        PLUS/MINUS)                          DATE            DATE
- -----------  ------------  ----------------  -------------  -----------------  ----------------------------  --------------

                                                                                                      
Series 1*..           AAA         -0.04100%            N/A                N/A                 December 2004   December 2004
Series 1*..            AA         +0.20700%  December 2010          +0.66400%                           N/A       June 2042
Series 1*..           BBB         +1.09000%  December 2010          +2.09000%                           N/A       June 2042
Series 2...           AAA         +0.12800%            N/A                N/A                September 2006  September 2010
Series 2...            AA         +0.28500%  December 2010          +0.82000%                           N/A       June 2042
Series 2...           BBB         +1.21500%  December 2010          +2.21500%                           N/A       June 2042
Series 3...           AAA         +0.20613%  December 2010          +0.66226%  June 2008 and September 2008  September 2033


                      PRINCIPAL
                         AMOUNT
                 OUTSTANDING AS
                 AT 15TH MARCH,
SERIES NAME                2005
- -----------  ------------------

                         
Series 1*..              [GBP]0
Series 1*..              [GBP]0
Series 1*..              [GBP]0
Series 2...  [GBP]1,018,000,000
Series 2...     [GBP]35,400,000
Series 2...     [GBP]35,400,000
Series 3...    [GBP]898,250,000



                                       94




                                                                          
Series 3..   AA  +0.41184%  December 2010  +1.07368%            N/A  June 2042     [GBP]31,200,000
Series 3..  BBB  +1.27224%  December 2010  +2.27224%            N/A  June 2042     [GBP]31,200,000
Series 4A1  AAA  +0.21200%  December 2010  +0.67400%     March 2009  September    [GBP]482,750,000
                                                      and June 2009       2033
Series 4A2  AAA  +0.19000%  December 2010  +0.38000%     March 2009  September    [GBP]750,000,000
                                                      and June 2009       2033
Series 4..   AA  +0.43450%  December 2010  +1.11900%            N/A  June 2042     [GBP]42,850,000
Series 4..  BBB  +1.30400%  December 2010  +2.30400%            N/A  June 2042     [GBP]42,850,000
Series 5..  AAA  +0.21700%  December 2010  +0.43400%            N/A  June 2042    [GBP]400,000,000
Series 5..   AA  +0.51022%  December 2010  +1.27044%            N/A  June 2042     [GBP]13,900,000
Series 5..  BBB  +1.35876%  December 2010  +2.35876%            N/A  June 2042     [GBP]13,900,000
                                                                                ------------------
Total.....                                                                      [GBP]3,795,700,000
                                                                                ==================


* previously repaid

                                       95



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



                           INITIAL INTEREST                       STEPPED-UP
               DESIGNATED    RATE PER ANNUM                INTEREST RATE PER       SCHEDULED                     PRINCIPAL AMOUNT
             TERM ADVANCE      (LIBOR PLUS/                     ANNUM (LIBOR       REPAYMENT  FINAL REPAYMENT   OUTSTANDING AS AT
SERIES NAME        RATING            MINUS)  STEP-UP DATE        PLUS/MINUS)            DATE             DATE    15TH MARCH, 2005
- -----------  ------------  ----------------  ------------  -----------------  --------------  ---------------  ------------------
                                                                                                         
Series 1*..           AAA        +0.002725%           N/A                N/A      March 2005       March 2005              [GBP]0
Series 1*..            AA        +0.214900%    March 2011         +0.679800%             N/A        June 2042              [GBP]0
Series 1*..             A        +0.318050%    March 2011         +0.886100%             N/A        June 2042              [GBP]0
Series 2...           AAA        +0.143000%           N/A                N/A      March 2007       March 2009  [GBP]1,286,174,000
Series 2...            AA        +0.259000%    March 2011         +0.768000%             N/A        June 2042     [GBP]53,966,000
Series 2...             A        +0.418000%    March 2011         +1.086000%             N/A        June 2042     [GBP]32,101,000
Series 2...           BBB        +0.831000%    March 2011         +1.662000%             N/A        June 2042     [GBP]44,052,000
Series 3...           AAA        +0.221470%    March 2011         +0.692940%   December 2008       March 2024    [GBP]911,040,000
                                                                              and March 2009
Series 3...            AA        +0.340540%    March 2011         +0.931080%             N/A        June 2042     [GBP]40,622,000
Series 3...             A        +0.495760%    March 2011         +1.241520%             N/A        June 2042     [GBP]21,651,000
Series 3...           BBB        +0.962150%    March 2011         +1.924300%             N/A        June 2042     [GBP]29,690,000
Series 4...           AAA        +0.213000%    March 2011         +0.676000%       September       March 2034    [GBP]999,751,000
                                                                                    2009 and
                                                                               December 2009
Series 4...            AA        +0.352000%    March 2011         +0.998000%             N/A        June 2042     [GBP]56,653,000
Series 4...             A        +0.534000%    March 2011         +1.426000%             N/A        June 2042     [GBP]41,657,000
Series 5A1.           AAA        +0.276953%    March 2011         +0.803906%             N/A        June 2042    [GBP]499,725,000
Series 5A2.           AAA        +0.170000%    March 2011         +0.590000%             N/A        June 2042  [GBP]1,100,000,000
Series 5...            AA        +0.330000%    March 2011         +0.910000%             N/A        June 2042     [GBP]43,000,000
Series 5...             A        +0.500000%    March 2011         +1.250000%             N/A        June 2042     [GBP]32,000,000
Series 5...           BBB        +0.900000%    March 2011         +1.800000%             N/A        June 2042     [GBP]54,000,000
                                                                                                               ------------------
Total                                                                                                          [GBP]5,246,082,000
                                                                                                               ==================


*previously repaid


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



                            INITIAL INTEREST                       STEPPED-UP
                              RATE PER ANNUM                INTEREST RATE PER  SCHEDULED                    PRINCIPAL AMOUNT
           DESIGNATED TERM      (LIBOR PLUS/                     ANNUM (LIBOR  REPAYMENT  FINAL REPAYMENT  OUTSTANDING AS AT
            ADVANCE RATING            MINUS)  STEP-UP DATE        PLUS/MINUS)       DATE             DATE   15TH MARCH, 2005
- ---------  ---------------  ----------------  ------------  -----------------  ---------  ---------------  -----------------
                                                                                                    
Series 1.              AAA         -0.00980%           N/A                N/A  June 2005        June 2005   [GBP]667,736,000
Series 1.               AA         +0.16730%     June 2011          +0.58460%        N/A        June 2042    [GBP]28,312,000



                                       96




                                                                       
Series 1..  BBB  +0.55000%  June 2011  +1.35000%             N/A  June 2042     [GBP]23,718,000
Series 2..  AAA  +0.15370%        N/A        N/A        December  June 2011    [GBP]694,445,000
                                                     2006, March
                                                  2007 June 2007
                                                   and September
                                                                            2007
Series 2..   AA  +0.23170%  June 2011  +0.71340%             N/A  June 2042     [GBP]30,129,000
Series 2..  BBB  +0.74150%  June 2011  +1.73300%             N/A  June 2042     [GBP]24,680,000
Series 3..  AAA  +0.20984%  June 2011  +0.66968%      March 2009  June 2034    [GBP]400,642,000
                                                   and June 2009
Series 3..   AA  +0.33875%  June 2011  +0.92750%             N/A  June 2042     [GBP]17,362,000
Series 3..  BBB  +0.94156%  June 2011  +1.94156%             N/A  June 2042     [GBP]14,424,000
Series 4..  AAA  +0.21300%  June 2011  +0.67600%       September  June 2042    [GBP]666,000,000
                                                        2009 and
                                                   December 2009
Series 4..   AA  +0.39990%  June 2011  +1.04980%             N/A  June 2042     [GBP]29,000,000
Series 4..  BBB  +0.93440%  June 2011  +1.93440%             N/A  June 2042     [GBP]24,000,000
Series 5A1  AAA  +0.17500%  June 2009  +0.60000%             N/A  June 2042    [GBP]500,000,000
Series 5A2  AAA  +0.19000%  June 2011  +0.63000%             N/A  June 2042    [GBP]750,000,000
Series 5..   AA  +0.35000%  June 2011  +0.95000%             N/A  June 2042     [GBP]47,000,000
Series 5..  BBB  +0.85000%  June 2011  +1.85000%             N/A  June 2042     [GBP]39,000,000
                                                                             ------------------
Total                                                                        [GBP]3,956,448,000
                                                                             ==================



                                       97



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



                            INITIAL              STEPPED-UP                                             PRINCIPAL
                           INTEREST                INTEREST                                                AMOUNT
            DESIGNATED     RATE PER                RATE PER                                           OUTSTANDING
                  TERM        ANNUM                   ANNUM              SCHEDULED      FINAL               AS AT
SERIES         ADVANCE       (LIBOR    STEP-UP       (LIBOR              REPAYMENT  REPAYMENT         15TH MARCH,
NAME            RATING  PLUS/MINUS)       DATE  PLUS/MINUS)                   DATE       DATE                2005
- ----------  ----------  -----------  ---------  -----------  ---------------------  ---------  ------------------

                                                                                         
                                                                         September  September
Series 1..         AAA    -0.02310%        N/A          N/A                   2005       2005    [GBP]541,711,000
                                    September
Series 1..          AA    +0.12250%       2011    +0.49500%                    N/A  June 2042     [GBP]19.394,000
                                    September
Series 1..         BBB    +0.40710%       2011    +1.06420%                    N/A  June 2042     [GBP]18,798,000
                                                                       March 2007,
                                                                        June 2007,
                                                                         September
                                     September                            2007 and   December
Series 2..         AAA    +0.11610%       2011    +0.48220%          December 2007       2011    [GBP]541,712,000
                                    September
Series 2..          AA    +0.19190%       2011    +0.63380%                    N/A  June 2042     [GBP]19,394,000
                                    September
Series 2..         BBB    +0.52670%       2011    +1.30340%                    N/A  June 2042     [GBP]18,798,000
                                                                          December
                                                                             2007,
                                                             March 2008, June 2008
                                                                               and
                                     September                           September  September
Series 3..         AAA    +0.12500%       2011    +0.25000%                   2008       2032  [GBP]1,000,000,000
                                    September
Series 3..          AA    +0.23000%       2011    +0.46000%                    N/A  June 2042     [GBP]35,300,000
                                    September
Series 3..         BBB    +0.68000%       2011    +1.36000%                    N/A  June 2042     [GBP]34,200,000
                                                                          December
                                     September                            2009 and
Series 4..         AAA    +0.16290%       2011    +0.57580%             March 2010  June 2042    [GBP]519,600,000
                                    September
Series 4..          AA    +0.26020%       2011    +0.77040%                    N/A  June 2042     [GBP]18,082,000
                                    September
Series 4..         BBB    +0.74260%       2011    +1.73520%                    N/A  June 2042     [GBP]17,528,000
                                    September
Series 5A1         AAA    +0.15000%       2009    +0.30000%                    N/A  June 2042    [GBP]500,000,000
                                    September
Series 5A2         AAA    +0.16000%       2011    +0.32000%                    N/A  June 2042    [GBP]500,000,000
                                    September
Series 5..          AA    +0.31000%       2011    +0.62000%                    N/A  June 2042     [GBP]34,800,000
                                    September
Series 5..         BBB    +0.80000%       2011    +1.60000%                    N/A  June 2042     [GBP]33,700,000
                                                                                               ------------------
Total.....                                                                                     [GBP]3,853,017,000
                                                                                               ==================



                                       98



PREVIOUS TERM ADVANCES OF PERMANENT FINANCING (NO. 7) PLC



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

                                                                                 
Series 1.         AAA     -0.0403%       N/A          N/A      March 2006  March 2006    [GBP]523,013,000
                                    December
Series 1.          AA     +0.1146%      2011     +0.4792%             N/A   June 2042     [GBP]22,699,000
                                    December
Series 1.         BBB     +0.3886%      2011     +1.0272%             N/A   June 2042     [GBP]22,071,000
                                    December                                September
Series 2.         AAA     +0.0504%      2011     +0.3508%  September 2007        2014    [GBP]732,218,000
                                    December
Series 2.          AA     +0.1275%      2011     +0.5050%             N/A   June 2042     [GBP]31,747,000
                                    December
Series 2.         BBB     +0.3818%      2011     +1.0136%             N/A   June 2042     [GBP]30,963,000
                                    December                                September
Series 3.         AAA    +0.07662%      2011    +0.40324%             N/A        2032  [GBP]1,183,200,000
                                    December
Series 3.          AA    +0.13178%      2011    +0.51356%             N/A   June 2042     [GBP]51,296,000
                                    December
Series 3.         BBB     +0.4649%      2011     +1.1798%             N/A   June 2042     [GBP]49,973,000
                                    December                                September
Series 4.         AAA     +0.0800%      2011     +0.1600%             N/A        2032    [GBP]850,000,000
                                    December
Series 4.          AA     +0.1300%      2011     +0.2600%             N/A   June 2042     [GBP]36,800,000
                                    December
Series 4.         BBB     +0.4500%      2011     +0.9000%             N/A   June 2042     [GBP]35,900,000
                                    December                                September
Series 5.         AAA     +0.1000%      2011     +0.2000%             N/A        2032  [GBP]4,069,880,000


    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 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.

                                       99


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

                                       100



                                    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 [GBP][__] 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 from time to
time and all the material warranties in the mortgage sale agreement as at the
closing date 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:

       o     "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;

       o     "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

       o     a combination of both these options.

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

                                      101


    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:

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

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

       o     "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

       o     "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 (temporary suspension of monthly payments) and the ability to make
overpayments or underpayments are also available to most borrowers. See "--

                                      102


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
rate 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 rate 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 rate 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

                                      103


permitted in the loan agreement, altering the tracker 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 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:

       o     to reflect changes in the cost of funds used by the seller in its
             mortgage lending business;

       o     to reflect a change in the general practice of mortgage lenders;

       o     to reflect changes in the way the seller administers its mortgage
             accounts;

       o     to reflect any regulatory requirements or guidance or any change in
             the law or decision or recommendation by a court or an ombudsman;
             or

       o     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

                                      104


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 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 [GBP]250 or more and the borrower has paid the normal required monthly
payments due for the rest of the year. The seller will not make any adjustment
to the interest charged in respect of the borrower's normal monthly payments,
but the borrower will be credited with interest at the rate of interest charged
on the borrower's mortgage. This concession may be withdrawn or changed by the
seller. 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.

                                      105


    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 before 31st October, 2004, the total amount of
the facility must not be less than [GBP]25,005. Borrowers must draw down amounts
of at least [GBP]1,000 at a time. Funds drawn under the Home Cash Reserve are
added to the mortgage loan. No redraw facility is available under the Home Cash
Reserve.

    None of the loans in the 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 may be added
to the portfolio after the closing date and are subject to a range of options
available for selection by the borrower,

                                      106


giving 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 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 [GBP]250 (unless the available reserve is less than [GBP]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.

                                      107


    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.

PRODUCT SWITCHES

    From time to time borrowers may request or the servicer may send an offer of
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 MCOB and the Financial Ombudsman Service, which is
a statutory scheme under the FSMA, and follows the Code of Banking 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

                                      108


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.

    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:

       o     the consent of any subsequent lender or guarantor to the further
             advance;

       o     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

       o     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

                                      109


    The maximum original LTV ratio of loans in the expected portfolio is 97%.
For properties of [GBP]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
[GBP]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.

    All lending for new purchases is based on a maximum of 97% of value,
provided that this does not exceed 100% of the purchase price. For example, if
the value of a property was [GBP]100,000 and the purchase price was [GBP]97,000,
the maximum that the seller would lend is [GBP]97,000.

(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 33.66% 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

                                      110


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 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.

                                      111


INSURANCE POLICIES

INSURANCE ON THE PROPERTY

    A borrower is required to insure the mortgaged property with buildings
insurance. The insurance may be purchased through the seller, or alternatively
the borrower or landlord (in the case of a leasehold property) may arrange for
the buildings insurance independently. In either case, the borrower must ensure
that the buildings insurance payments are kept up to date.

    If the borrower does not insure the property, or insures the property but
violates a provision of the insurance contract, the seller will upon becoming
aware of the same insure the property itself, in which case the seller may
determine who the insurer will be, what will be covered by the policy, the
amount of the sum insured and any excess. The borrower will be responsible for
the payment of insurance premiums. The seller retains the right to settle all
insurance claims on reasonable terms without the borrower's consent.

HALIFAX POLICIES

    If the buildings insurance is purchased by the borrower through the seller,
the seller will arrange the insurance through Halifax General Insurance Services
Limited. The premiums paid by the borrower will be calculated depending on the
location of the borrower's residence, the type, age and use of the borrower's
property, and the borrower's age and past claims history. The borrower will have
the option of paying the premium as a lump sum or over a 12- month period with
the 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

                                      112


not possible, for example because the property is leasehold and the lease
provides for the landlord to insure, the borrower must arrange for the seller's
interest to be noted on the landlord's policy. The seller also requires that the
sum insured be for an amount not less than the full reinstatement value of the
property and be reviewed annually, that the borrower inform the seller of any
damage to the property that occurs, and that the borrower make a claim under the
insurance for any damages covered by it unless the borrower makes good the
damage.

    If the borrower fails to maintain the existing insurance cover over his or
her property or wishes to change insurance providers, the borrower must contact
the seller and provide the details of any new insurance cover he or she has
taken out. Otherwise, the seller will arrange buildings insurance for the
property under its insurance arrangements with 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 [GBP]200,000 combined life and critical illness cover, and
may change the plan details each year. The borrower's premiums are paid monthly
in advance by direct debit separate from the monthly mortgage payments. The
seller has also offered mortgage repayments 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
seller, acting in its capacity as 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.

                                      113


    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 -- 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.

                                       114



OUTSTANDING CURRENT BALANCES

    Range of outstanding current balances:


RANGE OF OUTSTANDING CURRENT           AGGREGATE
BALANCES (INCLUDING CAPITALIZED      OUTSTANDING           NUMBER OF
HIGH LTV FEES AND/OR BOOKING     CURRENT BALANCE     % OF   MORTGAGE
FEES AND/OR VALUATION FEES)              ([GBP])    TOTAL   ACCOUNTS  % OF TOTAL
- -------------------------------  ---------------  -------  ---------  ----------
                                                                 
[GBP]0 -- [GBP]24,999.99.......         [GBP][__]    [__]%       [__]       [__]%
[GBP]25,000 -- [GBP]49,999.99..         [GBP][__]    [__]%       [__]       [__]%
[GBP]50,000 -- [GBP]74,999.99..         [GBP][__]    [__]%       [__]       [__]%
[GBP]75,000 -- [GBP]99,999.99..         [GBP][__]    [__]%       [__]       [__]%
[GBP]100,000 -- [GBP]124,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]125,000 -- [GBP]149,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]150,000 -- [GBP]174,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]175,000 -- [GBP]199,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]200,000 -- [GBP]224,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]225,000 -- [GBP]249,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]250,000 -- [GBP]299,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]300,000 -- [GBP]349,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]350,000 -- [GBP]399,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]400,000 -- [GBP]449,999.99         [GBP][__]    [__]%       [__]       [__]%
[GBP]450,000 -- [GBP]500,000...         [GBP][__]    [__]%       [__]       [__]%
                                 ---------------  -------  ---------  ----------
Totals.........................         [GBP][__]  100.00%       [__]     100.00%
                                 ===============  =======  =========  ==========


    The largest mortgage account has an outstanding current balance of [GBP][o]
and the smallest mortgage account has an outstanding current balance of
[GBP][o]. The average outstanding current balance is approximately [GBP][o].

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           AGGREGATE
CAPITALISED HIGH LTV FEES      OUTSTANDING
AND/OR BOOKING FEES        CURRENT BALANCE
AND/OR VALUATION FEES)             ([GBP])  % OF TOTAL  NUMBER OF MORTGAGE ACCOUNTS  % OF TOTAL
- -------------------------  ---------------  ----------  ---------------------------  ----------
                                                                                
0% -- 24.99%.............         [GBP][__]       [__]%                         [__]       [__]%
25% -- 49.99%............         [GBP][__]       [__]%                         [__]       [__]%
50% -- 74.99%............         [GBP][__]       [__]%                         [__]       [__]%
75% -- 79.99%............         [GBP][__]       [__]%                         [__]       [__]%
80% -- 84.99%............         [GBP][__]       [__]%                         [__]       [__]%
85% -- 89.99%............         [GBP][__]       [__]%                         [__]       [__]%
90% -- 94.99%                     [GBP][__]       [__]%                         [__]       [__]%
95% -- 97%...............         [GBP][__]       [__]%                         [__]       [__]%
                           ---------------  ----------  ---------------------------  ----------
Totals...................         [GBP][__]     100.00%                         [__]        100%
                           ===============  ==========  ===========================  ==========



                                       115



    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          AGGREGATE
(EXCLUDING ANY OUTSTANDING         OUTSTANDING              NUMBER OF
FEES, SUCH AS INSURANCE FEES  CURRENT  BALANCE               MORTGAGE     % OF
AND/OR HIGH  LTV FEES)                 ([GBP])  % OF TOTAL   ACCOUNTS    TOTAL
- ----------------------------  ----------------  ----------  ---------  -------
                                                               
0% -- 24.99%................          [GBP][__]       [__]%       [__]    [__]%
25% -- 49.99%...............          [GBP][__]       [__]%       [__]    [__]%
50% -- 74.99%...............          [GBP][__]       [__]%       [__]    [__]%
75% -- 79.99%...............          [GBP][__]       [__]%       [__]    [__]%
80% -- 84.99%...............          [GBP][__]       [__]%       [__]    [__]%
85% -- 89.99%...............          [GBP][__]       [__]%       [__]    [__]%
90% -- 94.99%...............          [GBP][__]       [__]%       [__]    [__]%
95% -- 96.99%...............          [GBP][__]       [__]%       [__]    [__]%
97% -- 100%.................          [GBP][__]       [__]%       [__]    [__]%
100%+.......................          [GBP][__]       [__]%       [__]    [__]%
                              ----------------  ----------  ---------  -------
Totals......................          [GBP][__]     100.00%       [__]  100.00%
                              ================  ==========  =========  =======


    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 ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- ----------------------  -------------------  ----------  ---------  ----------
                                                               
London & South East...             [GBP][__]       [__]%       [__]       [__]%
Midlands & East Anglia             [GBP][__]       [__]%       [__]       [__]%
North.................             [GBP][__]       [__]%       [__]       [__]%
North West............             [GBP][__]       [__]%       [__]       [__]%
Scotland..............             [GBP][__]       [__]%       [__]       [__]%
South Wales & West....             [GBP][__]       [__]%       [__]       [__]%
Other.................             [GBP][__]       [__]%       [__]       [__]%
                        -------------------  ----------  ---------  ----------
Totals................             [GBP][__]     100.00%       [__]     100.00%
                        ===================  ==========  =========  ==========



                                       116



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
                            OUTSTANDING                 OF
                        CURRENT BALANCE     % OF  MORTGAGE     % OF
AGE OF LOANS IN MONTHS          ([GBP])    TOTAL  ACCOUNTS    TOTAL
- ----------------------  ---------------  -------  --------  -------
                                                    
0 to 56...............         [GBP][__]    [__]%      [__]    [__]%
6 to 512..............         [GBP][__]    [__]%      [__]    [__]%
12 to 518.............         [GBP][__]    [__]%      [__]    [__]%
18 to 524.............         [GBP][__]    [__]%      [__]    [__]%
24 to 530.............         [GBP][__]    [__]%      [__]    [__]%
30 to 536.............         [GBP][__]    [__]%      [__]    [__]%
36 to 542.............         [GBP][__]    [__]%      [__]    [__]%
42 to 548.............         [GBP][__]    [__]%      [__]    [__]%
48 to 554.............         [GBP][__]    [__]%      [__]    [__]%
54 to 560.............         [GBP][__]    [__]%      [__]    [__]%
60 to 566.............         [GBP][__]    [__]%      [__]    [__]%
66 to 572.............         [GBP][__]    [__]%      [__]    [__]%
72+...................         [GBP][__]    [__]%      [__]    [__]%
                        ---------------  -------  --------  -------
Totals................         [GBP][__]  100.00%      [__]  100.00%
                        ===============  =======  ========  =======


    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
                       OUTSTANDING           NUMBER OF
                           CURRENT     % OF   MORTGAGE
YEARS TO MATURITY  BALANCE ([GBP])    TOTAL   ACCOUNTS  % OF TOTAL
- -----------------  ---------------  -------  ---------  ----------
                                                   
55...............         [GBP][__]    [__]%       [__]       [__]%
5 to 510.........         [GBP][__]    [__]%       [__]       [__]%
10 to 515........         [GBP][__]    [__]%       [__]       [__]%
15 to 520........         [GBP][__]    [__]%       [__]       [__]%
20 to 525........         [GBP][__]    [__]%       [__]       [__]%
25 to 530........         [GBP][__]    [__]%       [__]       [__]%
30 to 535........         [GBP][__]    [__]%       [__]       [__]%
35 to 540........         [GBP][__]    [__]%       [__]       [__]%
                   ---------------  -------  ---------  ----------
Totals...........         [GBP][__]  100.00%       [__]     100.00%
                   ===============  =======  =========  ==========


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

                                       117



PURPOSE OF LOAN

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


                       AGGREGATE
                     OUTSTANDING           NUMBER OF
                         CURRENT     % OF   MORTGAGE
USE OF PROCEEDS  BALANCE ([GBP])    TOTAL   ACCOUNTS  % OF TOTAL
- ---------------  ---------------  -------  ---------  ----------
                                                 
Purchase.......         [GBP][__]    [__]%       [__]       [__]%
Remortgage.....         [GBP][__]    [__]%       [__]       [__]%
                 ---------------  -------  ---------  ----------
Totals.........         [GBP][__]  100.00%       [__]     100.00%
                 ===============  =======  =========  ==========


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     % OF   NUMBER OF
PROPERTY TYPE  BALANCE ([GBP])    TOTAL  PROPERTIES  % OF TOTAL
- -------------  ---------------  -------  ----------  ----------
                                                
Detached.....         [GBP][__]    [__]%        [__]       [__]%
Other........         [GBP][__]    [__]%        [__]       [__]%
Semi detached         [GBP][__]    [__]%        [__]       [__]%
Terraced.....         [GBP][__]    [__]%        [__]       [__]%
Unknown......         [GBP][__]    [__]%        [__]       [__]%
               ---------------  -------  ----------  ----------
Totals.......         [GBP][__]  100.00%        [__]     100.00%
               ===============  =======  ==========  ==========


DISTRIBUTION OF FIXED RATE LOANS

    Fixed rate loans remain at the relevant fixed rate for a period of time as
specified in the offer conditions, after which they move to a variable base rate
or some other rate as specified in the offer conditions.


                    AGGREGATE
                  OUTSTANDING
                     INTEREST           NUMBER OF  % OF TOTAL
              BEARING BALANCE     % OF    PRODUCT  FIXED RATE
FIXED RATE %          ([GBP])    TOTAL   HOLDINGS    HOLDINGS
- ------------  ---------------  -------  ---------  ----------
                                              
0 -- 3.99...         [GBP][__]    [__]%       [__]       [__]%
4.00 -- 4.99         [GBP][__]    [__]%       [__]       [__]%
5.00 -- 5.99         [GBP][__]    [__]%       [__]       [__]%
6.00 -- 6.99         [GBP][__]    [__]%       [__]       [__]%
7.00 -- 7.99         [GBP][__]    [__]%       [__]       [__]%
8.00 -- 8.99         [GBP][__]    [__]%       [__]       [__]%
              ---------------  -------  ---------  ----------
Totals......         [GBP][__]  100.00%       [__]     100.00%
              ===============  =======  =========  ==========



                                       118





                                               AGGREGATE
                                             OUTSTANDING           NUMBER OF  % OF TOTAL
YEAR IN WHICH FIXED RATE PERIOD                 INTEREST     % OF    PRODUCT  FIXED RATE
ENDS                             BEARING BALANCE ([GBP])    TOTAL   HOLDINGS    HOLDINGS
- -------------------------------  -----------------------  -------  ---------  ----------
                                                                         
2005...........................                 [GBP][__]    [__]%       [__]       [__]%
2006...........................                 [GBP][__]    [__]%       [__]       [__]%
2007...........................                 [GBP][__]    [__]%       [__]       [__]%
2008...........................                 [GBP][__]    [__]%       [__]       [__]%
2009...........................                 [GBP][__]    [__]%       [__]       [__]%
2010...........................                 [GBP][__]    [__]%       [__]       [__]%
2013...........................                 [GBP][__]    [__]%       [__]       [__]%
2014...........................                 [GBP][__]    [__]%       [__]       [__]%
2015...........................                 [GBP][__]    [__]%       [__]       [__]%
                                 -----------------------  -------  ---------  ----------
Totals.........................                 [GBP][__]  100.00%       [__]     100.00%
                                 =======================  =======  =========  ==========


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
876.5 billion. During the last six months of 2004, outstanding mortgage debt
grew by 6.1%, compared to the long-term annual average rate of 6.6% between
January 1994 and December 2004. At 31st December, 2004, 61.9% of outstanding
mortgage debt was held with banks and 18.2% with building societies. The
statistics in this paragraph have been sourced from 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



                                       119






                       
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

    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



                                      120





                                       
March 2004      20.00  20.80  June 2004      21.50  21.13
September 2004  21.49  21.08  December 2004  18.78  20.45
March 2005        [o]    [o]



Source of repayment and outstanding mortgage information: Council of Mortgage
Lenders

    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%, during 2003 was
23.81% and during 2004 was 22.88%.


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           0.05



Source: Council of Mortgage Lenders

    In January 2005, the Council of Mortgage Lenders published arrears figures
for the half year ended December 2004, which showed that repossessions in the
United Kingdom were at their lowest level since 1982. For the last six months in
2004, the repossession rate in the United Kingdom was 0.03%, marginally lower
than the first six months of 2004. 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
                           2004           [6.16]



Source: Council of Mortgage Lenders

                                      121


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.

    The Housing Indices have generally increased since 1996.


                                    NATIONWIDE
                  RETAIL PRICE        HOUSE        HALIFAX HOUSE
                     INDEX         PRICE INDEX      PRICE INDEX
                ---------------  ---------------  ---------------
                       % ANNUAL         % ANNUAL         % ANNUAL
QUARTER         INDEX    CHANGE  INDEX    CHANGE  INDEX    CHANGE
- --------------  -----  --------  -----  --------  -----  --------

                                            
March 1975....   31.5        NA   20.7        NA     NA        NA
June 1975.....   34.8        NA   21.4        NA     NA        NA
September 1975   35.6        NA   21.9        NA     NA        NA
December 1975.   37.0        NA   22.5        NA     NA        NA
March 1976....   38.2      19.2   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



                                       122





                                    NATIONWIDE
                  RETAIL PRICE        HOUSE        HALIFAX HOUSE
                     INDEX         PRICE INDEX      PRICE INDEX
                ---------------  ---------------  ---------------
                       % ANNUAL         % ANNUAL         % ANNUAL
QUARTER         INDEX    CHANGE  INDEX    CHANGE  INDEX    CHANGE
- --------------  -----  --------  -----  --------  -----  --------

                                            
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
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



                                       123





                                    NATIONWIDE
                  RETAIL PRICE        HOUSE        HALIFAX HOUSE
                     INDEX         PRICE INDEX      PRICE INDEX
                ---------------  ---------------  ---------------
                       % ANNUAL         % ANNUAL         % ANNUAL
QUARTER         INDEX    CHANGE  INDEX    CHANGE  INDEX    CHANGE
- --------------  -----  --------  -----  --------  -----  --------

                                            
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
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      17.1
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      17.4
June 2004.....  186.8       3.0  298.7      17.8  509.6     19.42
September 2004  188.1       3.0  308.8     17.65  523.6      18.6
December 2004.  189.9       3.4  306.8     13.84  524.1      14.1
March 2005....   [__]      [__]   [__]      [__]   [__]      [__]



Source: Office for National Statistics, Nationwide Building Society and Halifax
plc, respectively. "NA" indicates that the relevant figure is not available.

    The percentage annual change is calculated in accordance with the following
formula:

             LN(x/y) where "x" is equal to the current quarter's index value and
             "y" is equal to the index value of the previous year's
             corresponding quarter.

                                       124



                                  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
sends an offer of, 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.

                                       125



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:

       o     arrangements to make each monthly payment as it falls due plus an
             additional amount to pay the arrears over a period of time;

       o     arrangements to pay only a portion of each monthly payment as it
             falls due; and

       o     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 [GBP]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:

       o     secure, maintain or protect the property and put it into a suitable
             condition for sale;

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

       o     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.

    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

                                      126


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 lender'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 lender, 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 lender 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.

                                       127



                     HALIFAX PLC RESIDENTIAL MORTGAGE LOANS1



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


                                                                                    
Outstanding balance ([GBP] millions)...........  76,385.3  84,922.2  89,898.3  98,175.1  107,826.2   [__]
Number of loans outstanding (thousands)........   2,014.8   2,056.0   2,004.3   1,981.8    1,972.0   [__]
OUTSTANDING BALANCE OF LOANS IN ARREARS
([GBP] MILLIONS)                                                                                     [__]
30-59 days in arrears..........................   1,682.7   1,778.3   1,917.7   1,844.8    2,081.7   [__]
60-89 days in arrears..........................     528.1     456.0     455.5     443.9      642.2   [__]
90-119 days in arrears.........................     297.2     258.1     250.7     251.5      356.9   [__]
120 or more days in arrears....................     643.8     564.6     559.1     720.6      919.7   [__]
                                                 --------  --------  --------  --------  ---------  -----

Total outstanding balance of loans in arrears..   3,151.8   3,057.0   3,183.0   3,260.8    4,000.4   [__]
                                                 --------  --------  --------  --------  ---------  -----

Total outstanding balance of loans 90 days
or more in arrears ([GBP] millions)............     941.0     822.7     809.8     972.1    1,276.6   [__]
                                                 --------  --------  --------  --------  ---------  -----

Total outstanding balance of loans 90 days
or more in arrears as % of the outstanding
balance........................................   1.2319%   0.9688%   0.9008%   0.9901%    1.1839%  [__]%
                                                 --------  --------  --------  --------  ---------  -----

OUTSTANDING BALANCE OF ARREARS ([GBP] MILLIONS)
30-59 days in arrears..........................      15.8      14.2      13.7      13.3       16.1   [__]
60-89 days in arrears..........................       9.8       7.7       6.8       6.5        9.6   [__]
90-119 days in arrears.........................       8.0       6.4       5.6       5.4        8.0   [__]
120 or more days in arrears....................      44.0      35.1      30.7      39.8       50.6   [__]
                                                 --------  --------  --------  --------  ---------  -----

Total balance of arrears.......................      77.6      63.4      56.8      65.0       84.3   [__]
                                                 --------  --------  --------  --------  ---------  -----

Total balance of arrears on loans 90 days or
more in arrears ([GBP] millions)...............      52.0      41.5      36.3      45.2       58.6   [__]
                                                 --------  --------  --------  --------  ---------  -----

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%    0.0543%  [__]%
                                                 --------  --------  --------  --------  ---------  -----

NUMBER OF LOANS OUTSTANDING IN ARREARS
(THOUSANDS)
30-59 days in arrears..........................      40.6      39.0      36.0      28.9       28.6   [__]
60-89 days in arrears..........................      13.0      11.1       9.5       7.7        8.8   [__]
90-119 days in arrears.........................       7.5       6.5       5.5       4.7        5.2   [__]
120 or more days in arrears....................      16.1      14.2      13.1      14.7       15.4   [__]
                                                 --------  --------  --------  --------  ---------  -----




                                       128






                                                                           
Total number of loans outstanding in arrears     77.2     70.8     64.1     56.0     58.0   [__]
                                              -------  -------  -------  -------  -------  -----

Total number of loans outstanding 90 days
or more in arrears (thousands)..............     23.6     20.7     18.6     19.4     20.6   [__]
                                              -------  -------  -------  -------  -------  -----

Total number of loans outstanding 90 days
or more in arrears as % of the number of
loans outstanding...........................  1.1713%  1.0068%  0.9280%  0.9815%  1.0457%  [__]%
                                              -------  -------  -------  -------  -------  -----

Amount of loan losses ([GBP] millions)......     21.3     14.9      8.7      3.7      1.8   [__]
Loan losses as % of total outstanding
balance.....................................  0.0279%  0.0175%  0.0097%  0.0038%  0.0016%  [__]%



(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 [__], 2005 (compared with 31st
January, 2004: 0.9901%; 31st January, 2003: 0.9008%; 31st January, 2002:
0.9688%).

    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

                                      129


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.

                                       130



                             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:

       o     in accordance with the servicing agreement; and

       o     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:

       o     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

       o     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;

                                      131


             (ii)a margin in respect of any tracker rate loan which, where the
                 offer conditions for that loan provide that the margin shall be
                 the same as the margin applicable to all other loans having the
                 same offer conditions in relation to interest rate setting, is
                 higher or lower than the margin then applying to those loans
                 beneficially owned by the seller outside the portfolio; and

             (iii)   a margin in respect of any other tracker rate loan which is
                     higher than the margin which would then be set in
                     accordance with the seller's policy from time to time in
                     relation to that loan.

                    In particular, the servicer shall determine on each Funding
             1 interest payment date, having regard to the aggregate of:

                     (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

                                      132


             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 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:

       o     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

                                      133


             of the default and receipt of written notice from Funding 1, the
             mortgages trustee and the security trustee requiring the default to
             be remedied;

       o     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

       o     an insolvency event (as defined in the glossary) occurs in relation
             to the servicer.

    Subject to the fulfilment of a number of conditions (including the
appointment of a substitute servicer), the servicer may voluntarily resign by
giving not less than 12 months' notice to the mortgages trustee and the
beneficiaries. The substitute servicer is required to have experience of
administering mortgages in the United Kingdom and to enter into a servicing
agreement with the mortgages trustee, Funding 1 and the security trustee
substantially on the same terms as the relevant provisions of the servicing
agreement. It is a further condition precedent to the resignation of the
servicer that the current ratings of the issuer notes are not adversely affected
as a result of the resignation, unless the relevant classes of noteholders
otherwise agree by an extraordinary resolution.

    If the appointment of the servicer is terminated, the servicer must deliver
the title deeds and customer files relating to the loans to, or at the direction
of, the mortgages trustee. The servicing agreement will terminate when Funding 1
no longer has an interest in the trust property.


RIGHT OF DELEGATION BY THE SERVICER

    The servicer may sub-contract or delegate the performance of its duties
under the servicing agreement, provided that it meets particular conditions,
including that:

       o     Funding 1 and the security trustee consent to the proposed sub-
             contracting or delegation;

       o     notification has been given to each of the rating agencies;

       o     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);

       o     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;

       o     the sub-contractor or delegate has executed a written waiver of any
             security interest arising in connection with the delegated
             services; and

       o     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

                                      134


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.

                                       135



                  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:

       o     it provides for the sale of the loans and their related security
             and the transfer of the beneficial interest therein;

       o     it sets out the circumstances under which new loans can be sold to
             the mortgages trustee;

       o     it provides for the legal assignment or assignation (as
             appropriate) of the loans and their related security to the
             mortgages trustee;

       o     it sets out the representations and warranties given by the seller;

       o     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

       o     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:

       o     a cash sum, funded by the previous intercompany loans made by the
             previous issuers; and/or

       o     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

                                      136


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.

    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:

       o     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

       o     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 seller in consideration
             of new loans to be sold to the mortgages trustee, 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,

                                      137


             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 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, 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 [o] (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 [o] is not less than [o] and (ii) during the period from and including
the interest payment date in [o] to but excluding the interest payment date in
[o] is not less than [o] (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. The Scottish
loans in the portfolio were sold, and any new Scottish loans will be sold, to
the mortgages trustee by way of declarations of trust

                                      138


under which the beneficial interest in such Scottish loans has been or 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 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 to which the seller is
             subject 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; or

       (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

                                      139


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:

       o     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);

       o     each loan in the portfolio as at the closing date was made not
             earlier than 1st February, 1996 and not later than [__];

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

       o     no loan has an outstanding principal balance of more than
             [GBP]500,000;

       o     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;

       o     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;

       o     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;

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

       o     at least two monthly payments have been made in respect of each
             loan;

       o     the whole of the outstanding principal balance on each loan and any
             arrears of interest and all accrued interest is secured by a
             mortgage;

       o     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;

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

       o     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;

       o     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;
                                      140


       o     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 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, licensed
             conveyancer or qualified conveyancer relating to such property, the
             contents of which would have been acceptable to a reasonable,
             prudent mortgage lender at that time;

       o     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;

       o     where applicable, the MIG policies are in full force and effect in
             relation to the portfolio and all premiums have been paid;

       o     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;

       o     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;

       o     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;

       o     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

       o     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

                                      141


    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 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 send an
offer of 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.

                                      142


    A loan will be subject to a "PRODUCT SWITCH" if the borrower and the seller
agree or the servicer sends an offer of a variation in the financial terms and
conditions applicable to the relevant borrower's loan other than:

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

       o     any variation to the interest rate as a result of borrowers being
             linked to HVR 2;

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

       o     any variation imposed by statute;

       o     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

       o     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.

                                       143



                               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:

       o     the sum of [GBP]100 settled by SFM Offshore Limited on trust on the
             date of the mortgages trust deed;

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

       o     any new loans and their related security sold to the mortgages
             trustee by the seller after the closing date;

       o     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;

       o     any interest and principal paid by borrowers on their loans;

       o     any other amounts received under the loans and related security
             (excluding third party amounts);

       o     rights under the insurance policies that are sold to the mortgages
             trustee or which the mortgages trustee has the benefit of; and

       o     amounts on deposit (and interest earned on those amounts) in the
             mortgages trustee GIC account;

    less

       o     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

       o     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 forming part of the trust property.

                                      144


    At the closing date, the share of Funding 1 in the trust property will be
approximately [GBP][__], which corresponds to approximately [__]% of the trust
property. The actual percentage share of Funding 1 in the trust property will
not be determined until the closing date.

    At the closing date, the share of the seller in the trust property will be
approximately [GBP][__], 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:

       o     the allocation of principal receipts on the loans to Funding 1 and/
             or the seller;

       o     losses arising on the loans;

       o     if new loans and their related security are sold to the mortgages
             trustee;

       o     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");

       o     if a borrower makes underpayments or takes payment holidays under a
             loan;

       o     if a borrower makes a drawing under a flexible loan; and

       o     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:

       o     The share of Funding 1 in the trust property will be an amount
             equal to:

A -- B -- C + D + E + F

                                     145


    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 paragraph (1) 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:

             o   any distribution of principal receipts to Funding 1 and the
                 seller,

             o   the amount of any losses allocated to Funding 1 and the seller,

             o   the amount of any increase in the loan balances due to
                 capitalisation of insurance premiums due by borrowers or
                 borrowers taking payment holidays,

             o   the adjustments referred to in paragraphs (1) to (4) below (or,
                 if the seller share is zero, the adjustments referred to in
                 paragraph (1) only), and

             o   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

                                      146


       (2)   a loan or its related security is (i) in breach of the
             representations and warranties contained in the mortgage sale
             agreement or (ii) the subject of a further advance or (iii) in
             limited circumstances the subject of a product switch or other
             obligation of the seller to repurchase, and in each case the seller
             fails to repurchase the loan or loans under the relevant mortgage
             account and their related security to the extent required by the
             terms of the mortgage sale agreement. In this event, the aggregate
             outstanding principal balance of the loans in the trust property
             will be deemed to be reduced for the purposes of the calculation in
             "G" by an amount equal to the outstanding principal balance of the
             relevant loan or loans under the relevant mortgage account
             (together with arrears of interest and accrued interest); and/or

       (3)   the seller would be required to repurchase a loan and its related
             security as required by the terms of the mortgage sale agreement,
             but the loan is not capable of being repurchased. In this event,
             the aggregate outstanding principal balance of the loans in the
             trust property will be deemed to be reduced for the purposes of the
             calculation in "G" by an amount equal to the outstanding principal
             balance of the relevant loan or loans under the relevant mortgage
             account (together with arrears of interest and accrued interest);
             and/or

       (4)   the seller materially breaches any other material warranty under
             the mortgage sale agreement and/or (for so long as the seller is
             the servicer) the servicing agreement, which will also be grounds
             for terminating the appointment of the servicer. In this event, the
             aggregate outstanding principal balance of the loans in the trust
             property will be deemed to be reduced by an amount equal to the
             resulting loss incurred by the beneficiaries.

    The reductions or deemed reductions set out in paragraphs (1) to (4) above
will be made on the relevant calculation date first to the seller's share
(including the minimum seller share) of the trust property, and thereafter (in
respect of paragraph (1) only) 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 as follows:

    The share of the seller in the trust property will be an amount equal to:

       o     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:

       o     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 [GBP][__], 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

                                      147


calculation date (after any sale of loans to the mortgages trustee on that
calculation date) in accordance with the following formula:

                                   X + Y + Z

    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:

       o     revenue receipts on the loans (but excluding principal receipts);
             and

       o     interest payable to the mortgages trustee on the mortgages trustee
             GIC account;

    less

       o     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

                                      148


             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:

       (A)   in no order of priority between them but in proportion to the
             respective amounts due, to pay amounts due to:

       o     the mortgages trustee under the provisions of the mortgages trust
             deed; and

       o     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:

       o     any term which relates to the recovery of interest under the
             standard documentation applicable to that loan and its related
             security is unfair; or

       o     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

       o     the variable margin above the Bank of England repo rate under any
             tracker rate loan must be set by the seller; or

                                      149


       o     the interest payable under any loan is to be set by reference to an
             interest rate other than that set or purported to be set by either
             the servicer or the mortgages trustee as a result of the seller
             having more than one variable mortgage rate.

    Amounts due to the mortgages trustee and the servicer include value added
tax ("VAT"), if any, payable. At the date of this prospectus, VAT is calculated
at the rate of 17.5% 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):

                                       150





                                                       SCHEDULED               RELEVANT
                                                       REPAYMENT           ACCUMULATION
CASH ACCUMULATION ADVANCE    TERM ADVANCE DESIGNATION  DATE                      AMOUNT
- ---------------------------  ------------------------  --------------  ----------------

                                                                           
ADVANCES MADE BY THE ISSUER
[TO BE INSERTED]
ADVANCES MADE BY
PERMANENT FINANCING (NO. 7)
PLC
 Issuer series 1 term AAA                      bullet      March 2006  [GBP]523,013,000
advance....................
 Issuer series 2 term AAA                      bullet  September 2007  [GBP]732,218,000
advance....................
 Issuer series 3 term AAA      scheduled amortisation  September 2009  [GBP]295,800,000
advance....................          (1st instalment)
 Issuer series 3 term AAA      scheduled amortisation   December 2009  [GBP]295,800,000
advance....................          (2nd instalment)
 Issuer series 3 term AAA      scheduled amortisation      March 2010  [GBP]295,800,000
advance....................          (3rd instalment)
 Issuer series 3 term AAA      scheduled amortisation       June 2010  [GBP]295,800,000
advance....................          (4th instalment)
 Issuer series 4 term AAA      scheduled amortisation       June 2010  [GBP]425,000,000
advance....................          (1st instalment)
 Issuer series 4 term AAA      scheduled amortisation  September 2010  [GBP]425,000,000
advance....................          (2nd instalment)
 Issuer series 5 term AAA      scheduled amortisation       June 2011  [GBP]250,000,000
advance....................          (1st instalment)
 Issuer series 5 term AAA      scheduled amortisation   December 2011  [GBP]250,000,000
advance....................          (2nd instalment)
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                    bullet  September 2005  [GBP]541,711,000
advance....................
 Previous series 2 term AAA    scheduled amortisation      March 2007  [GBP]135,428,000
advance....................          (1st instalment)
 Previous series 2 term AAA    scheduled amortisation       June 2007  [GBP]135,428,000
advance....................          (2nd instalment)
 Previous series 2 term AAA    scheduled amortisation  September 2007  [GBP]135,428,000
advance....................          (3rd instalment)
 Previous series 2 term AAA    scheduled amortisation   December 2007  [GBP]135,428,000
advance....................          (4th instalment)
 Previous series 3 term AAA    scheduled amortisation   December 2007  [GBP]250,000,000
advance....................          (1st instalment)
 Previous series 3 term AAA    scheduled amortisation      March 2008  [GBP]250,000,000
advance....................          (2nd instalment)
 Previous series 3 term AAA    scheduled amortisation       June 2008  [GBP]250,000,000
advance....................          (3rd instalment)
 Previous series 3 term AAA    scheduled amortisation  September 2008  [GBP]250,000,000
advance....................          (4th instalment)



                                       151





                                                                SCHEDULED                 RELEVANT
                                                                REPAYMENT             ACCUMULATION
CASH ACCUMULATION ADVANCE             TERM ADVANCE DESIGNATION  DATE                        AMOUNT
- ------------------------------------  ------------------------  --------------  ------------------
                                                                                      
 Previous series 4 term AAA             scheduled amortisation   December 2009    [GBP]259,800,000
advance.............................          (1st instalment)
 Previous series 4 term AAA             scheduled amortisation      March 2010    [GBP]259,800,000
advance.............................          (2nd instalment)
 Previous series 5 term AAA                       pass through            N.A.                N.A.
advances............................
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                             bullet       June 2005    [GBP]667,736,000
advance.............................
 Previous series 2 term AAA             scheduled amortisation   December 2006    [GBP]173,611,250
advance.............................          (1st instalment)
 Previous series 2 term AAA             scheduled amortisation      March 2007    [GBP]173,611,250
advance.............................          (2nd instalment)
 Previous series 2 term AAA advance.    scheduled amortisation       June 2007    [GBP]173,611,250
                                              (3rd instalment)
 Previous series 2 term AAA advance.    scheduled amortisation  September 2007    [GBP]173,611,250
                                              (4th instalment)
 Previous series 3 term AAA advance.    scheduled amortisation      March 2009    [GBP]200,321,000
                                              (1st instalment)
 Previous series 3 term AAA advance.    scheduled amortisation       June 2009    [GBP]200,321,000
                                              (2nd instalment)
 Previous series 4 term AAA advance.    scheduled amortisation  September 2009    [GBP]333,000,000
                                              (1st instalment)
 Previous series 4 term AAA advance.    scheduled amortisation   December 2009    [GBP]333,000,000
                                              (2nd 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*    [GBP]803,859,000
 Previous series 2 term AAA advance.                    bullet      March 2007  [GBP]1,286,174,000
 Previous series 3 term AAA advance.    scheduled amortisation   December 2008    [GBP]455,520,000
                                              (1st instalment)
 Previous series 3 term AAA advance.    scheduled amortisation      March 2009    [GBP]455,520,000
                                              (2nd instalment)
 Previous series 4 term AAA advance.    scheduled amortisation  September 2009    [GBP]499,875,500
                                              (1st instalment)
 Previous series 4 term AAA advance.    scheduled amortisation   December 2009    [GBP]499,875,500
                                              (2nd instalment)
 Previous series 5 term AAA advance.              pass through            N.A.                N.A.
Previous term AA advances...........              pass through            N.A.                N.A.



                                       152





                                                                               SCHEDULED                 RELEVANT
                                                                               REPAYMENT             ACCUMULATION
CASH ACCUMULATION ADVANCE             TERM ADVANCE DESIGNATION                 DATE                        AMOUNT
- ------------------------------------  ---------------------------------------  --------------  ------------------
                                                                                                     
Previous term A advances............                             pass-through            N.A.                N.A.
Previous term BBB advances..........                             pass-through            N.A.                N.A.

ADVANCES MADE BY
PERMANENT FINANCING (NO. 3)
PLC
 Previous series 1 term AAA                                            bullet  December 2004*    [GBP]658,500,000
advance*............................
 Previous series 2 term AAA                                            bullet  September 2006  [GBP]1,018,000,000
advance.............................
 Previous series 3 term AAA                            scheduled amortisation       June 2008    [GBP]449,125,000
advance.............................                         (1st instalment)
 Previous series 3 term AAA                            scheduled amortisation  September 2008    [GBP]449,125,000
advance.............................                         (2nd instalment)
 Previous series 4A1 term AAA                          scheduled amortisation      March 2009    [GBP]241,375,000
advance.............................                         (1st instalment)
 Previous series 4A1 term AAA         scheduled amortisation (2nd instalment)       June 2009    [GBP]241,375,000
advance.............................
 Previous series 4A2 term AAA                          scheduled amortisation      March 2009    [GBP]375,000,000
advance.............................                         (1st instalment)
 Previous series 4A2 term AAA                          scheduled amortisation       June 2009    [GBP]375,000,000
advance.............................                         (2nd instalment)
 Previous series 5 term AAA                                      pass-through            N.A.                N.A.
advance.............................
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                                            bullet     March 2004*    [GBP]633,312,000
advance*............................
 Previous series 2 term AAA                                            bullet  September 2005  [GBP]1,108,016,000
advance.............................
 Previous series 3 term AAA           scheduled amortisation (1st instalment)      March 2006    [GBP]427,187,500
advance.............................
 Previous series 3 term AAA           scheduled amortisation (2nd instalment)       June 2006    [GBP]427,187,500
advance.............................
 Previous series 4 term AAA                                            bullet   December 2007  [GBP]1,107,250,000
advance.............................
 Previous series 5 term AAA                                      pass-through            N.A.                N.A.
advance.............................
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*    [GBP]509,614,731
 Previous series 2 term AAA advance.                                   bullet       June 2005    [GBP]509,614,731
 Previous series 3 term AAA advance.                                   bullet   December 2005    [GBP]748,299,320



                                       153





                                                          SCHEDULED             RELEVANT
                                                          REPAYMENT         ACCUMULATION
CASH ACCUMULATION ADVANCE       TERM ADVANCE DESIGNATION  DATE                    AMOUNT
- ------------------------------  ------------------------  ------------  ----------------
                                                                            
Previous series 4A1 term AAA                      bullet     June 2007  [GBP]484,000,000
 advance......................
Previous series 4A2 term AAA                        N.A.          N.A.
 advance pass-through.........
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                               as indicated     the principal
respect of a new issuer.......                                  in the         amount of
                                                              relevant       that bullet
                                                            prospectus              term
                                                                                 advance
 Any scheduled amortisation                               as indicated     the principal
instalment in respect of a new                                  in the         amount of
issuer........................                                relevant              that
                                                            prospectus         scheduled
                                                                            amortisation
                                                                              instalment


    * previously repaid

       Definitions:

       "CASH ACCUMULATION PERIOD" means the period beginning on the earlier of:

       o     the commencement of the anticipated cash accumulation period
             relating to the relevant accumulation amount; and

       o     in respect of an original bullet term advance, six months prior to
             the scheduled repayment date of that original bullet term advance
             and, in respect of an original scheduled amortisation instalment,
             three months (or one month, in the case of the scheduled
             amortisation instalments relating to the series 3 class A issuer
             notes and the series 5 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:

             o   each bullet term advance or scheduled amortisation term advance
                 that was not fully repaid on its scheduled repayment date; and

             o   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;

                                      154


       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. The issuer series 3 term AAA advance will consist of
four equal scheduled amortisation instalments and each of the issuer series 4
term AAA advance and the issuer series 5 term AAA advance will consist of two
equal scheduled amortisation instalments.

    "CASH ACCUMULATION REQUIREMENT" means on a calculation date:

       o     the outstanding principal amounts in relation to each cash
             accumulation advance;

       o     plus amounts due in items (A), (B) and (C) of the Funding 1 pre-
             enforcement principal priority of payments;

       o     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);

       o     less the sum of each cash accumulation requirement amount paid to
             Funding 1 on a previous distribution date during the relevant
             interest period.

    The "CASH ACCUMULATION LEDGER" means a ledger maintained by the cash manager
for Funding 1, which records amounts accumulated by Funding 1 to pay relevant
accumulation amounts.

       "REPAYMENT REQUIREMENT" means on a calculation date the amount, if any,
       by which:

       o     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:

       o     that there would be no deferral of term advances pursuant to Rule
             (1) as set out in that section;

       o     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

                                      155


             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;

       o     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

       o     excluding amounts due and payable in respect of bullet term
             advances and scheduled amortisation instalments,

    exceeds the sum of:

       o     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

       o     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:

       o     an insolvency event occurs in relation to the seller on or about
             that calculation date;

       o     the seller's role as servicer under the servicing agreement is
             terminated and a new servicer is not appointed within 30 days;

       o     the seller share at any time is equal to or less than the minimum
             seller share (in each case by reference to the most recent
             calculation date); or

       o     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 [o]is less than [GBP][o]or (ii) during the
             period from and including the interest payment date in [o] to but
             excluding the interest payment date in [o]is not less than
             [GBP][o].

    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).

                                      156


MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS PRIOR TO THE
OCCURRENCE OF A TRIGGER EVENT

    On each distribution date where no trigger event has occurred on or before
the immediately preceding calculation date, the cash manager will apply
mortgages trust available principal receipts as follows:

       (A)   first, where Funding 1 has no cash accumulation requirement and no
             repayment requirement on that distribution date, all such receipts
             will be allocated and paid to the seller until the seller share of
             the trust property (as calculated on the relevant share calculation
             date) is equal to the minimum seller share;

       (B)   then, if Funding 1 has a cash accumulation requirement on that
             distribution date, such receipts will be allocated and paid to
             Funding 1 in an amount up to but not exceeding Funding 1's cash
             accumulation requirement on that distribution date;

       (C)   then, if Funding 1 has a repayment requirement on that distribution
             date, such receipts will be allocated and paid to Funding 1 in an
             amount up to but not exceeding Funding 1's repayment requirement on
             that date; and

       (D)   then, the remainder, if any, of such receipts will be allocated and
             paid to the seller until the seller share of the trust property (as
             calculated on the relevant share calculation date) is equal to the
             minimum seller share.


MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS ON OR AFTER
THE OCCURRENCE OF A NON-ASSET TRIGGER EVENT BUT PRIOR TO THE OCCURRENCE OF AN
ASSET TRIGGER EVENT

    On each distribution date where a non-asset trigger event has occurred on or
before the immediately preceding calculation date and an asset trigger event has
not occurred on or before that calculation date, the cash manager will apply
mortgages trust available principal receipts as follows:

(A)    first, all such receipts will be allocated and paid to Funding 1 until
       the Funding 1 share of the trust property (as calculated on the relevant
       share calculation date) is zero, and

(B)    then, the remainder, if any, of such receipts will be allocated and paid
       to the seller.

    Following the occurrence of a non-asset trigger event, the issuer notes will
be subject to prepayment risk (that is, they may be repaid earlier than
expected).


MORTGAGES TRUST ALLOCATION AND DISTRIBUTION OF PRINCIPAL RECEIPTS ON OR AFTER
THE OCCURRENCE OF AN ASSET TRIGGER EVENT

    On each distribution date where an asset trigger event has occurred on or
before the immediately preceding calculation date, the cash manager will
allocate and pay mortgages trust available principal receipts, with no order of
priority between them but in proportion to the respective amounts due, to
Funding 1 and the seller according to the Funding 1 percentage share of the
trust property (as calculated on the relevant share calculation date) and the
seller percentage share of the trust property (as calculated on the relevant
share calculation date) respectively (until, in the case of Funding 1, the
Funding 1 share of the trust property is zero).

    Following the occurrence of an asset trigger event, the series 1 class A
issuer notes, the series 2 class A issuer notes, the series 3 class A issuer
notes, the series 4 class A issuer notes and the series 5 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

                                      157


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:

       o     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;

       o     as at the most recent Funding 1 interest payment date, no
             deficiency is recorded on Funding 1's principal deficiency ledger;

       o     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;

       o     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 principal balance of all loans constituting
             the trust property;

       o     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;

       o     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%;

                                      158


       o     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

       o     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:

       o     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

       o     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:

       o     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;

       o     Funding 1 would receive the payment on a Funding 1 interest payment
             date; and

       o     the relevant issuer has confirmed to Funding 1 that the proceeds of
             the corresponding payment made by Funding 1 to the relevant issuer
             would be applied to repay the relevant intercompany loan.

    The Funding 1 share of the trust property would decrease by an amount equal
to the payment made by the seller and the seller share would increase by a
corresponding amount.


TERMINATION OF MORTGAGES TRUST

    The mortgages trust will terminate on the later to occur of:

                                      159


       o     the date on which all amounts due from Funding 1 to its secured
             creditors have been paid in full; and

       o     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.

                                       160



                     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 13 separate sub-loans, or
"ISSUER TERM ADVANCES", as described in the following table:


                                                                             INITIAL      FINAL
                                                                           PRINCIPAL  REPAYMENT
                                                                           AMOUNT OF    DATE OF
                           DESIGNATED                       CORRESPONDING       EACH       EACH
                                 TERM     CORRESPONDING            ISSUER     ISSUER     ISSUER
                              ADVANCE            ISSUER              SWAP       TERM       TERM
ISSUER TERM ADVANCE            RATING             NOTES          (IF ANY)    ADVANCE    ADVANCE
- -------------------------  ----------  ----------------  ----------------  ---------  ---------

                                                                             
Series 1 term AAA advance         AAA  Series 1 class A  Series 1 class A  [GBP][__]   May 2006
Series 1 term AA advance.          AA  Series 1 class B  Series 1 class B  [GBP][__]  June 2042
Series 1 term BBB advance         BBB  Series 1 class C  Series 1 class C  [GBP][__]  June 2042
Series 2 term AAA advance         AAA  Series 2 class A  Series 2 class A  [GBP][__]       [__]
Series 2 term AA advance.          AA  Series 2 class B  Series 2 class B  [GBP][__]  June 2042
Series 2 term BBB advance         BBB  Series 2 class C  Series 2 class C  [GBP][__]  June 2042
Series 3 term AAA advance         AAA  Series 3 class A  Series 3 class A  [GBP][__]       [__]
Series 3 term AA advance.          AA  Series 3 class B  Series 3 class B  [GBP][__]  June 2042
Series 3 term BBB advance         BBB  Series 3 class C  Series 3 class C  [GBP][__]  June 2042
Series 4 term AAA advance         AAA  Series 4 class A  Series 4 class A  [GBP][__]       [__]
Series 4 term AA advance.          AA  Series 4 class B  Series 4 class B  [GBP][__]  June 2042
Series 4 term BBB advance         BBB  Series 4 class C  Series 4 class C  [GBP][__]  June 2042
Series 5 term AAA advance         AAA  Series 5 class A               N/A  [GBP][__]       [__]
Total:...................                                                  [GBP][__]



                                       161



TERM ADVANCE RATINGS ASSIGNED TO THE ISSUER TERM ADVANCES

    The designated term advance ratings of the issuer term AAA advances reflect
the ratings expected to be assigned to the series 2 class A issuer notes, the
series 3 class A issuer notes, the series 4 class A issuer notes and the series
5 class A issuer notes by the rating agencies on the closing date. The issuer
series 1 term AAA advance will have the same rating as the issuer series 2 term
AAA advance, the issuer series 3 term AAA advance, the issuer series 4 term AAA
advance and the issuer series 5 term AAA advance despite the series 1 class A
issuer notes having different, short-term ratings. The designated term advance
ratings of the issuer term AA advances reflect the rating expected to be
assigned to the class B issuer notes by the rating agencies on the closing date.
The designated term advance ratings of the issuer term BBB advances reflect the
rating expected to be assigned to the class C issuer notes by the rating
agencies on the closing date. If, after the closing date, the rating agencies
subsequently change the ratings assigned to each class of the issuer notes, then
this will not affect the term advance ratings of the issuer term advances under
the issuer intercompany loan.

    The 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:

       o     the issuer term AAA advances in an aggregate principal amount of
             [GBP][__], which will be funded by the issue of the class A issuer
             notes on the closing date;

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

       o     the issuer term BBB advances in an aggregate principal amount of
             [GBP][__], 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:

       o     that the issuer notes have been issued and the proceeds received by
             or on behalf of the issuer;

       o     that Funding 1 has delivered a certificate certifying that it is
             solvent; and

       o     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

                                      162


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:

       o     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;

       o     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;

       o     it will not have any subsidiaries, any subsidiary undertakings,
             both as defined in the Companies Act 1985 as amended, or any
             employees or premises;

       o     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;

       o     it will not pay any dividend or make any other distribution to its
             shareholders, other than in accordance with the Funding 1 deed of
             charge, and it will not issue any new shares;

       o     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

       o     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 three-month and four-month sterling deposits.
LIBOR for an interest period will be determined on the relevant Funding 1
interest determination date. The "FUNDING 1 INTEREST DETERMINATION DATE" will be
the Funding 1 interest payment date (as described later in this section) on
which the relevant interest period (as described in this section) commences or,
in the case of the first interest period, the closing date.

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

                                                                
Series 1...         AAA      LIBOR minus [__]%           N/A                N/A
Series 1...          AA       LIBOR plus [__]%          [__]   LIBOR plus [__]%
Series 1...         BBB       LIBOR plus [__]%          [__]   LIBOR plus [__]%
Series 2...         AAA       LIBOR plus [__]%          [__]   LIBOR plus [__]%
Series 2...          AA       LIBOR plus [__]%          [__]   LIBOR plus [__]%
Series 2...         BBB       LIBOR plus [__]%          [__]   LIBOR plus [__]%
Series 3...         AAA       LIBOR plus [__]%          [__]   LIBOR plus [__]%
Series 3...          AA       LIBOR plus [__]%          [__]   LIBOR plus [__]%



                                      163





                                         
Series 3.  BBB  LIBOR plus [__]%  [__]  LIBOR plus [__]%
Series 4.  AAA  LIBOR plus [__]%  [__]  LIBOR plus [__]%
Series 4.   AA  LIBOR plus [__]%  [__]  LIBOR plus [__]%
Series 4.  BBB  LIBOR plus [__]%  [__]  LIBOR plus [__]%
Series 5.  AAA  LIBOR plus [__]%  [__]  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 September 2005. Each subsequent interest period
will commence on and include a Funding 1 interest payment date and end on but
exclude the following Funding 1 interest payment date.

    In addition, prior to enforcement of the Funding 1 security, Funding 1 will
agree to pay an additional fee to the issuer on each Funding 1 interest payment
date or otherwise when required. The fee on each Funding 1 interest payment date
will be equal to the amount needed by the issuer to pay or provide for other
amounts falling due, if any, to be paid to its creditors (other than amounts of
interest and principal due on the issuer notes and tax that can be met out of
the issuer's profits) and a sum (in an amount up to 0.01% of the interest paid
to the issuer on the term advances on each Funding 1 interest payment date
together with any interest earned on the issuer's share capital), 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:

                                      164


       o     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");

       o     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

       o     insolvency events occur in relation to Funding 1 or it is, or
             becomes, unlawful for Funding 1 to perform its obligations under
             any of the transaction documents.

    Investors should note that, as described in "-- LIMITED RECOURSE", it will
not be an event of default under an intercompany loan agreement (whether the
previous intercompany loan agreements, the issuer intercompany loan agreement or
any new intercompany loan agreement) if default is made by Funding 1 in paying
amounts due under an intercompany loan agreement where Funding 1 does not have
the money available to make the relevant payment. The ability of the issuer to
repay the issuer notes will depend upon payments to the issuer from Funding 1
under the issuer intercompany loan agreement. See "RISK FACTORS -- FAILURE BY
FUNDING 1 TO MEET ITS OBLIGATIONS UNDER THE ISSUER INTERCOMPANY LOAN AGREEMENT
WOULD ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES".

    Investors should also note that an event of default by Funding 1 in respect
of a previous intercompany loan and any new intercompany loan or any agreement
entered into by Funding 1 in connection with that previous intercompany loan or
new intercompany loan, will constitute an event of default under the issuer
intercompany loan.

    If an issuer intercompany loan event of default occurs, then the security
trustee will be entitled to deliver a notice to Funding 1 stating that the
issuer intercompany loan event of default has occurred (an "ISSUER INTERCOMPANY
LOAN ACCELERATION NOTICE"). Upon the service of an issuer intercompany loan
acceleration notice, the security trustee may direct that the issuer term
advances become immediately due and payable and/or that the issuer term advances
become due and payable on the demand of the security trustee.


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:

       o     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;

       o     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;

       o     no intercompany loan event of default under any intercompany loan
             agreement is continuing or unwaived on the date when the advance is
             drawn; and

                                      165


       o     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 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".

                                      166


GOVERNING LAW

    The issuer intercompany loan agreement will be governed by English law.

                                       167



                      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:

       o     it sets out the covenants of Funding 1;

       o     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;

       o     it sets out the order in which the cash manager applies money
             received by Funding 1 prior to enforcement of the security;

       o     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);

       o     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;

       o     it sets out the appointment of the security trustee, its powers and
             responsibilities and the limitations on those responsibilities; and

       o     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

                                      168


Funding 1 secured creditors as they become due (subject to the limited recourse
provisions of each intercompany loan) and that it will comply with its other
obligations under the transaction documents.


FUNDING 1 SECURITY

    Under the Funding 1 deed of charge, Funding 1 has created the following
security interests in favour of the security trustee for and on behalf of the
secured creditors (also known as, 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:

       o     an assignment (which may take effect as a floating charge) of the
             Funding 1 share of the trust property;

       o     an assignment (which may take effect as a floating charge) of all
             of its right, benefit and interest in the transaction documents to
             which Funding 1 is a party from time to time;

       o     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

       o     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). However, any assignment, charge or security
granted over an asset which is expressed to be a fixed charge may be
characterised as a floating charge if the proceeds thereof are paid into a bank
account over which the security trustee is not deemed to have sufficient
control. Such may be the case in this transaction.

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.

                                      169


    The existence of the floating charge allows the security trustee to appoint
an administrative receiver of Funding 1 and thereby prevent the appointment of
an administrator or receiver of Funding 1 by one of Funding 1's other creditors.
This ensures that in the event that enforcement proceedings are commenced in
respect of amounts due and owing by Funding 1, the security trustee will always
be able to control those proceedings in the best interests of the Funding 1
secured creditors.

    The interest of the Funding 1 secured creditors in property and assets over
which there is a floating charge only will rank behind the expenses of any
liquidation or any administration, and the claims of certain preferential
creditors on enforcement of the Funding 1 security. This means that the expenses
of any liquidation or any administration and preferential creditors will be paid
out of the proceeds of enforcement of the floating charge ahead of amounts due
to the issuer under the issuer intercompany loan agreement. Section 250 of the
Enterprise Act abolishes crown preference in relation to all insolvencies (and
thus reduces the categories of preferential debts that are to be paid in
priority to the debts due to the holder of a floating charge). 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 and any new Funding 1
liquidity facility provider) 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 and any new Funding 1 liquidity facility provider. The
ranking of those new amounts due will be as follows:

       o     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

                                      170


             advance rating will be paid first and the term advance with the
             lowest term advance rating will be paid last;

       o     all Funding 1 swap providers will rank in no order of priority
             between themselves but in proportion to the respective amounts due
             to them.

       o     all start-up loan providers will rank in no order of priority
             between themselves but in proportion to the respective amounts due
             to them;

       o     all Funding 1 liquidity facility providers will rank in no order of
             priority between themselves but in proportion to the respective
             amounts due to them.

ENFORCEMENT

    The Funding 1 deed of charge sets out the general procedures by which the
security trustee may take steps to enforce the security created by Funding 1 so
that the security trustee can protect the interests of each of the Funding 1
secured creditors.

    The Funding 1 deed of charge requires the security trustee to consider the
interests of each of the Funding 1 secured creditors as to the exercise of its
powers, trusts, authorities, duties and discretions, but requires the security
trustee in the event of a conflict between the interests of the issuer, the
previous issuers and any new issuers and the interests of any other Funding 1
secured creditors, to consider only, unless stated otherwise, the interests of
the issuer, the previous issuers and any new issuers.

    As among the issuer, the previous issuers and any new issuers, the security
trustee will exercise its rights under the Funding 1 deed of charge only in
accordance with the directions of the issuer, the previous issuers and/or the
new issuer(s) with the highest-ranking term advance ratings. If the issuer, the
previous issuers and/or any new issuers with term advances of equal ratings give
conflicting directions, then the security trustee will act in accordance with
the directions of the issuer, any previous issuer or new issuer (or two or more
of them if in agreement) whose aggregate principal amount outstanding of
its/their highest-ranking term advances is the greatest. In all cases, the
security trustee will only act if it is indemnified and/or secured to its
satisfaction.

    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:

       o     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

       o     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.

                                      171


FUNDING 1 POST-ENFORCEMENT PRIORITY OF PAYMENTS

    The Funding 1 deed of charge sets out the order of priority of distribution
as at the closing date by the security trustee, following service of an
intercompany loan acceleration notice, of amounts received or recovered by the
security trustee or a receiver appointed on its behalf. This order of priority
is described in "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 PRINCIPAL RECEIPTS AND
FUNDING 1 REVENUE RECEIPTS FOLLOWING THE SERVICE OF AN INTERCOMPANY LOAN
ACCELERATION NOTICE ON FUNDING 1".


FOLLOWING THE CREATION OF NEW INTERCOMPANY LOAN AGREEMENTS

    Any deeds of accession will amend the Funding 1 post-enforcement priority of
payments to reflect the amounts due to the new issuer and any new start-up loan
provider and any new Funding 1 swap provider or any other relevant creditor that
has acceded to the terms of the Funding 1 deed of charge. The prior consent of
noteholders and other secured creditors of Funding 1 and the issuer will not be
obtained in relation to the accession of a new issuer or other relevant creditor
to the Funding 1 deed of charge. The Funding 1 deed of charge will direct the
security trustee to execute any deed of accession for and on behalf of the
Funding 1 secured creditors, provided that the conditions precedent to the
creation of a new intercompany loan have been satisfied.


APPOINTMENT, POWERS, RESPONSIBILITIES AND LIABILITIES OF THE SECURITY TRUSTEE

    The security trustee is appointed to act as trustee on behalf of the Funding
1 secured creditors on the terms and conditions of the Funding 1 deed of charge.
It holds the benefit of the security created by the Funding 1 deed of charge on
trust for each of the Funding 1 secured creditors in accordance with the terms
and conditions of the Funding 1 deed of charge.

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

       o     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

       o     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;

                                      172


       (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:

       o     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

       o     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:

       o     the transaction documents; or

       o     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.

                                      173


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:

       o     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);

       o     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;

       o     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;

       o     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;

       o     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;

       o     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;

       o     the security trustee has no duties or responsibilities except those
             expressly set out in the Funding 1 deed of charge or the
             transaction documents;

       o     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;

       o     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;

       o     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;

       o     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

       o     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

                                      174


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.

                                       175



                      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:

       o     it sets out covenants of the issuer;

       o     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;

       o     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);

       o     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

       o     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:

       o     an assignment (which may take effect as a floating charge) 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 agreement, the issuer corporate
             services agreement, the issuer bank account agreement, the issuer
             cash management agreement and the issuer trust deed;

       o     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 transaction account and any
             amounts deposited in them from time to time;

       o     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

       o     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).

                                      176


NATURE OF SECURITY -- FIXED CHARGE

    The issuer may not deal with those of its assets which are subject to a
fixed charge without the prior written consent of the security trustee.
Accordingly, the issuer will not be permitted to deal in its ordinary course of
business with the assets which are expressed to be subject to a fixed charge. In
this way, the security is said to "fix" over those assets which are expressed to
be subject to a fixed charge (being the charges and assignments described in the
first three bullet points in this section). However, any assignment, charge or
security granted over an asset which is expressed to be a fixed charge may be
characterised a floating charge if the proceeds thereof are paid into a bank
account over which the security trustee is not deemed to have sufficient
control. Such may be the case in this transaction.


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 [GBP]600,000) of the floating charge realisations
available for distribution to be set aside to satisfy the claims of unsecured
creditors. This means that the expenses of any liquidation or administration,
the claims of preferential creditors and the beneficiaries of the prescribed
part will be paid out of the proceeds of enforcement of the floating charge
ahead of amounts due to noteholders. The prescribed part will not be relevant to
property subject to a valid fixed security interest or to a situation in which
there are no unsecured creditors.

    The floating charge created by the issuer deed of charge may "crystallise"
and become a fixed charge over the relevant class of assets owned by the issuer
at the time of crystallisation. Crystallisation will occur automatically
following the occurrence of specific events set out in the issuer deed of
charge, including, among other events, notice to the issuer from the security
trustee following an event of default under the issuer notes 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.

                                      177


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 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:

       o     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

       o     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 POS-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.

                                      178


    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:

       o     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

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

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

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

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

       (ii)      the issue of new types of notes by new issuers;

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

       (iv)      the issue of new notes by Funding 2;

       (v)       the 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:

       o     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

       o     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

                                      179


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:

       o     the issuer transaction documents; or

       o     the security trustee's engagement as security trustee,

    which it or any of its officers, employees or advisers may suffer as a
result of the issuer failing to perform any of its obligations.

    The issuer will not be responsible under the issuer deed of charge for any
liabilities, losses, damages, costs or expenses resulting from the fraud,
negligence or wilful default on the part of the security trustee or any of its
officers, employees and advisers or breach by them of the terms of the issuer
deed of charge.

RETIREMENT AND REMOVAL

    Subject to the appointment of a successor security trustee, the security
trustee may retire after giving three months' notice in writing to the issuer.
In order to be eligible to act as security trustee, such successor security
trustee must agree to be bound by the terms of the issuer deed of charge and
must meet the applicable eligibility requirements under the issuer deed of
charge, including the requirement that it satisfies the minimum 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:

       o     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);

       o     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;

       o     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;

                                      180


             (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;

       o     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;

       o     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;

       o     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;

       o     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;

       o     the security trustee has no duties or responsibilities except those
             expressly set out in the issuer deed of charge or the issuer
             transaction documents;

       o     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;

       o     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;

       o     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;

       o     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;

o      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

o      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.

                                      181


    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.

                                       182



                                    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:

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

       o     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");

       o     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;

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

       o     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;

       o     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; and

       o     any amounts standing to the credit of the liquidity reserve ledger
             in excess of the liquidity reserve fund required amount as a result
             of a reduction in the liquidity reserve fund required amount;

       less:

       o     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

       o     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

                                      183


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-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:

             o   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;

             o   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

             o   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;

                                      184


       (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:

             o   any withholding taxes and increased costs on the provision of
                 the Funding 1 liquidity facility; and

             o   any additional costs incurred by the Funding 1 liquidity
                 facility provider to comply with the requirements of the Bank
                 of England, the Financial Services Authority, the European
                 Central Bank and/or changes to the capital adequacy rules
                 applicable to the Funding 1 liquidity facility provider and
                 Funding 1);

       (C)   then 1, 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

                                      185


             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:

             o   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;

             o   any other amounts due to the issuer under the issuer
                 intercompany loan agreement and/or to any previous issuers
                 under any previous intercompany loan agreements, and not
                 otherwise provided for in this order of priorities;

             o   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

             o   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 to Funding 1 of an amount equal to 0.01% of
             the Funding 1 available revenue receipts; and

       (T)   then, the balance to 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:

       o     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;

       o     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;

       o     interest payable on the issuer's transaction 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;

       o     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

       o     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.

                                      186


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"):

       (A)   first, in no order of priority between them but in proportion to
             the respective amounts due, to pay amounts due to:

             o   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;

             o   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

             o   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:

             o   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;

             o   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;

             o   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class A issuer swap (including any termination
                 payment but excluding any related

                                      187


                 issuer swap excluded termination amount) and from amounts
                 received from the series 3 issuer swap provider in relation to
                 such swap to pay interest due and payable on the series 3 class
                 A issuer notes;

             o   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 issuer
                 swap provider to pay interest due and payable on the series 4
                 class A issuer notes; and

             o   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:

             o   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;

             o   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;

             o   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 3 class B issuer notes; and

             o   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;

       (F)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay:

             o   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;

             o   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;

             o   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 3 class C issuer notes; and

             o   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

                                      188


                 series 4 issuer swap provider in relation to such swap to pay
                 interest due and payable on the series 4 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:

             o   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;

             o   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;

             o   the series 3 issuer swap provider as a result of an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event in respect of the series 3 issuer swap
                 provider; and

             o   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, the balance to 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:

       o     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

       o     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:

       o     all Funding 1 principal receipts received by Funding 1 during the
             interest period ending on the relevant Funding 1 interest payment
             date;

                                      189


       o     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;

       o     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;

       o     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;

       o     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

       o     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 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

       o     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:

             o   in relation to the issuer series 1 term AAA advance, the
                 Funding 1 interest payment date falling in May 2006;

             o   in relation to the issuer series 2 term AAA advance, the
                 Funding 1 interest payment date falling in [__];

                                      190


             o   in relation to the issuer series 3 term AAA advance, the
                 Funding 1 interest payment dates falling in [__] in respect of
                 the first scheduled amortisation amount, [__] in respect of the
                 second scheduled amortisation amount, [__] in respect of the
                 third scheduled amortisation amount and [__] in respect of the
                 fourth scheduled amortisation amount;

             o   in relation to the issuer series 4 term AAA advances, the
                 Funding 1 interest payment date falling in [__] in respect of
                 the first scheduled amortisation amount and [__] in respect of
                 the second scheduled amortisation amount;

             o   in relation to the issuer series 5 term AAA advances, the
                 Funding 1 interest payment date falling in [__] in respect of
                 the first scheduled amortisation amount and [__] in respect of
                 the second scheduled amortisation amount;

             o   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;

             o   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;

             o   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;

             o   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;

             o   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;

             o   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;

             o   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;

             o   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

       (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":

                                      191


             o   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;

             o   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;

             o   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

             o   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 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

                                      192


       (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 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.

                                      193


       (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;

    "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:

                                      194


       (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:

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

    where "FUNDING 1 PRINCIPAL FUNDS" means in respect of any Funding 1 interest
payment date the sum of:

       (A)   the aggregate of the following amount for each calculation period
             which has ended in the period from the previous Funding 1 interest
             payment date to the most recent normal calculation date, such
             amount being the product of:

             (1) the Funding 1 share percentage as calculated at the start of
                 the relevant calculation period; and

             (2) the aggregate amount of principal receipts received by the
                 mortgages trustee in the relevant calculation period;

       (B)   the amount credited to the principal deficiency ledger on the
             relevant Funding 1 interest payment date; and

       (C)   the amount, if any, credited to the Funding 1 principal ledger
             pursuant to item (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;

                                      195


       (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

             (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

                                      196


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

       (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;

                                      197


       (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;

       (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

                                      198


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

       o     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 1 term AAA advance on each Funding 1
             interest payment date shall be paid by the issuer to the series 1
             issuer swap provider, and on each applicable interest payment date
             the series 1 class A issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 1 issuer swap provider under the series 1 class A
             issuer swap;

       o     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;

       o     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 3 term AAA advance on each Funding 1
             interest payment date shall be paid by the issuer to the series 3
             issuer swap provider, and on each applicable interest payment date
             the series 3 class A issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 3 issuer swap provider under the series 3 class A
             issuer swap;

       o     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; and

       o     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 5 term AAA advance on each Funding 1
             interest payment date shall be

                                      199


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

    CLASS B ISSUER NOTES

       o     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;

       o     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;

       o     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 3 term AA advance on each Funding 1
             interest payment date shall be paid by the issuer to the series 3
             issuer swap provider, and on each applicable interest payment date
             the series 3 class B issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 3 issuer swap provider under the series 3 class B
             issuer swap; and

       o     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.

    CLASS C ISSUER NOTES

       o     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;

       o     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;

       o     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 3 term BBB advance on each Funding 1
             interest payment date shall be paid by the issuer to the series 3
             issuer swap provider, and on each applicable interest payment date
             the series 3 class C issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 3 issuer swap provider under the series 3 class C
             issuer swap; and

       o     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.

                                      200


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:

             o   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;

             o   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;

             o   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 3 term AAA advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 3 issuer swap provider, and on each interest payment
                 date the series 3 class A issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 3 issuer swap provider under the
                 series 3 class A issuer swap;

             o   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 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; and

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

       (B)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the class B issuer notes as follows:

             o   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;

             o   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

                                      201


                 corresponding to the principal exchange amounts (if any)
                 received from the series 2 issuer swap provider under the
                 series 2 class B issuer swap;

             o   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 3 term AA advance on each Funding
                 1 interest payment date shall be paid by the issuer to the
                 series 3 issuer swap provider, and on each applicable interest
                 payment date the series 3 class B issuer notes will be redeemed
                 in amounts corresponding to the principal exchange amounts (if
                 any) received from the series 3 issuer swap provider under the
                 series 3 class B issuer swap; and

             o   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 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.

       (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:

             o   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;

             o   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;

             o   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 3 term BBB advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 3 issuer swap provider, and on each applicable interest
                 payment date the series 3 class C issuer notes will be redeemed
                 in amounts corresponding to the principal exchange amounts (if
                 any) received from the series 3 issuer swap provider under the
                 series 3 class C issuer swap; and

             o   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.


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"):

                                      202


       (A)   first, in no order of priority between them but in proportion to
             the respective amounts due, to pay amounts due to:

             o   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

             o   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);

       (E)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payments of interest and principal
             due and payable on the term AAA advances;

       (G)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payments of interest and principal
             due and payable on the term AA advances;

       (H)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payments of interest and principal
             due and payable on the term 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):

             o   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);

             o   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;

             o   any Funding 1 liquidity subordinated amounts due to the Funding
                 1 liquidity facility provider; and

                                      203


             o   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:

             o   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;

             o   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

             o   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:

             o   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;

                                      204


             o   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;

             o   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in respect of the series 3 class A issuer
                 swap to pay interest and principal due and payable on the
                 series 3 class A issuer notes;

             o   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

             o   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:

             o   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;

             o   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;

             o   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in respect of the series 3 class B issuer
                 swap to pay interest and principal due and payable on the
                 series 3 class B issuer notes;

             o   amounts due to the series 4 issuer swap provider in respect of
                 the series 4 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 4
                 issuer swap provider in respect of the series 4 class B issuer
                 swap to pay interest and principal due and payable on the
                 series 4 class B issuer notes; and

             o   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:

             o   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;

             o   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;

                                      205


             o   amounts due to the series 3 issuer swap provider in respect of
                 the series 3 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 3
                 issuer swap provider in respect of the series 3 class C issuer
                 swap to pay interest and principal due and payable on the
                 series 3 class C issuer notes;

             o   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

             o   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:

             o   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;

             o   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;

             o   the series 3 issuer swap provider, following an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event by the series 3 issuer swap provider; and

             o   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.

                                       206



                                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:

       o     Funding 1 available revenue receipts are expected to exceed
             interest and fees payable to the issuer;

       o     a shortfall in Funding 1 available revenue receipts may be met from
             Funding 1's principal receipts;

       o     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;

       o     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);

       o     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);

       o     payments on the class C issuer notes will be subordinated to
             payments on the class A issuer notes and the class B issuer notes;

       o     payments on the class B issuer notes will be subordinated to
             payments on the class A issuer notes;

       o     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;

       o     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

       o     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:

       o     the interest rate on the loans in the portfolio; and

       o     the level of arrears experienced.

                                      207


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:

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

       o     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,

                                      208


    in each case prior to the service of an intercompany loan acceleration
notice on Funding 1.

    The general reserve fund:

             (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 (other than the previous closing date in
                 respect of the sixth issuer) from a portion of the relevant
                 previous start-up loans and will amount to approximately
                 [GBP][__] on the closing date after crediting a drawing of
                 [GBP][__] under the issuer start-up loan to the general reserve
                 ledger (see "-- ISSUER START-UP LOAN" below);

             (ii)may be replenished from excess Funding 1 available revenue
                 receipts (as described further below), after Funding 1 has paid
                 all of its obligations in respect of items ranking higher than
                 the reserve 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 [GBP][485,000,000].

    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:

       o     on each calculation date, any principal losses on the loans
             allocated to Funding 1; and/or

       o     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

       o     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:

       o     the AAA principal deficiency sub-ledger corresponding to the term
             AAA advances;

       o     the AA principal deficiency sub-ledger corresponding to the term AA
             advances;

       o     the A principal deficiency sub-ledger corresponding to the term A
             advances; and

       o     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:

                                       209


       o     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;

       o     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;

       o     third, on the AA principal deficiency sub-ledger until the balance
             of the AA principal deficiency sub-ledger is equal to the aggregate
             principal amount outstanding of the term AA advances; and

       o     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:

       o     first, in an amount necessary to reduce to zero the balance on the
             AAA principal deficiency sub-ledger;

       o     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;

       o     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

       o     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

                                       210


pay out on the corresponding interest payment date in respect of the issuer
notes in accordance with the issuer pre-enforcement principal priority of
payments and the issuer pre-enforcement revenue priority of payments. It is not
intended that any surplus cash will be accumulated in the issuer.

    Please see also the description of the issuer swaps under "THE SWAP
AGREEMENTS".


THE CLASS B ISSUER NOTES AND THE CLASS C ISSUER NOTES

    The order of payments of interest to be made on the classes of notes will be
prioritised so that interest payments on the class C issuer notes will be
subordinated to interest payments on the class B issuer notes and interest
payments on the class B issuer notes will be subordinated to interest payments
on the class A issuer notes, in each case in accordance with the issuer priority
of payments.

    Any shortfall in payments of interest on the class B issuer notes and/or the
class C issuer notes will be deferred until the next interest payment date. On
the next interest payment date, the amount of interest due on each class of
notes will be increased to take account of any deferred interest. If on that
interest payment date, there is still a shortfall, that shortfall will be
deferred again. This deferral process will continue until the final maturity
date of the notes, at which point if there is insufficient money available to us
to pay interest on the class B issuer notes or the class C issuer notes, then
you may not receive all interest amounts payable on those classes of issuer
notes.

    We are not able to defer payments of interest due on any interest payment
date in respect of the class A issuer notes. The failure to pay interest on the
class A issuer notes will be an event of default under those classes of issuer
notes.

    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

                                      211


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 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:

       o     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

       o     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

                                      212


             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
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:

       o     if no event of default exists under the Funding 1 liquidity
             facility;

       o     if no asset trigger event has occurred; and

       o     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:

       o     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

       o     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

                                      213


(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 [GBP]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 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 [GBP]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:

       o     cancel the Funding 1 liquidity facility commitment; and/or

       o     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

       o     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.

                                      214


    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.

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 to the
extent of the liquidity reserve fund required amount 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

                                      215


receipts for the next Funding 1 interest payment date. In addition, following a
reduction in the liquidity reserve fund required amount, amounts standing to the
credit of the liquidity reserve ledger in excess of the liquidity reserve fund
required amount 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
             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 [GBP]80,000,000, which will be used for increasing the general
reserve

                                      216


fund on the closing date by [GBP]75,000,000 and 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 three-month
and four-month sterling deposits. Any unpaid interest will be added to the
principal amount owed and will bear interest. Interest is payable by Funding 1
on each Funding 1 interest payment date.

REPAYMENT OF THE 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.

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.

                                       217



                               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:

       o     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;

       o     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

       o     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:

       o     have a notional amount that is sized to hedge against any potential
             interest rate mismatches in relation to the current issues; and

       o     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:

                                      218


       o     the amount produced by applying LIBOR for three-month sterling
             deposits (as determined in respect of the corresponding interest
             period under the intercompany loans) plus a spread for the relevant
             calculation period to the notional amount of the Funding 1 swap
             (known as the "CALCULATION PERIOD SWAP PROVIDER AMOUNT"); and

       o     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, Cheltenham & Gloucester plc, National Westminster
                 Bank Plc, Nationwide Building Society, Northern Rock plc, and
                 Woolwich plc (and where those banks have more than one standard
                 variable rate, the highest of those rates);

             (ii)the rates of interest payable on the tracker rate loans; and

             (iii) the rates of interest payable on the fixed rate loans,

for the relevant calculation period to the notional amount of the Funding 1 swap
(known as the "CALCULATION PERIOD FUNDING 1 AMOUNT").

    On each Funding 1 interest payment ` amounts will be calculated:

       o       the sum of each of the calculation period swap provider amounts
             calculated during the preceding interest period; and

       o       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:

       o     if the first amount is greater than the second amount, then the
             Funding 1 swap provider will pay the difference to Funding 1;

       o     if the second amount is greater than the first amount, then Funding
             1 will pay the difference to the Funding 1 swap provider; and

       o     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:

       o     the aggregate principal amount outstanding of all intercompany
             loans during the relevant calculation period, less

       o     the balance of the principal deficiency ledger attributable to all
             intercompany loans during the relevant calculation period, less

       o     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.

                                      219


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 the issuer intercompany loan 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 issuer notes to which the relevant issuer currency
swap relates. Subject, in the case of the class B and C issuer swaps, to certain
deferral of interest provisions that will apply when payment of interest under
the corresponding offered issuer notes is deferred in accordance with the terms
and conditions of such offered issuer notes, the issuer swap providers will pay
to the issuer amounts in US dollars or euro, as applicable, that are equal to
the amounts of interest to be paid on each of the classes of the offered issuer
notes and the issuer will pay to the issuer swap providers the sterling interest
amounts received on the issuer term advances corresponding to the classes of the
offered issuer notes. 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.

    On the final maturity date of each class of offered issuer notes or, if
earlier, the date on which such notes are redeemed in full, the issuer will pay
to the relevant issuer swap provider an amount in sterling equal to the
principal amount outstanding under the relevant issuer notes and the relevant
issuer swap provider will pay an equivalent amount in US dollars or euro, as
applicable, or, if less, the amount of principal available for payment to the
relevant issuer swap provider pursuant to the cash management agreement, in
either case converted by reference to the dollar currency exchange rate or euro
currency exchange rate, as applicable.

    The payment obligations of the series 1 issuer swap provider will be
guaranteed by the [__] issuer swap guarantor pursuant to the [__] swap
guarantee.

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

    The payment obligations of the series 3 issuer swap provider will be
guaranteed by the [__] issuer swap guarantor pursuant to the [__] swap
guarantee.

    The payment obligations of the series 4 issuer swap provider will be
guaranteed by the [__] issuer swap guarantor pursuant to the [__] 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.

                                      220


    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 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:

       o     The Funding 1 swap will terminate on the date on which the
             aggregate principal amount outstanding under all intercompany loans
             is reduced to zero.

       o     Each issuer swap (other than the series 1 class A issuer swap, the
             series 2 class A issuer swap, the series 3 class A issuer swap and
             the series 4 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 May 2006 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 [__] and the date
             on which the series 2 class A issuer notes are redeemed in full.
             The series 3 class A issuer swap will terminate on the earlier of
             the interest payment date falling in [__] and the date on which the
             series 3 class A issuer notes are redeemed in full.  The series 4
             class A issuer swap will terminate on the earlier of the interest
             payment date falling in [__] and the date on which the series 4
             class A issuer notes are redeemed in full.

       o     Any swap agreement may also be terminated in certain other
             circumstances, including the following, each referred to as a "SWAP
             EARLY TERMINATION EVENT";

             o   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 and any applicable grace period has expired;

             o   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;

                                      221


             o   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;

             o   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";

             o   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;

             o   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);

             o   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 if the
                 relevant swap provider defaults 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,
                 if the guarantor of the relevant swap provider fails to comply
                 with its obligations under the guarantee;

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

             o   at the option of the relevant issuer swap provider but subject
                 to obtaining the consent of the security trustee (which, if
                 certain conditions are satisfied, will not be withheld), if
                 withholding taxes are imposed on payments made by the issuer
                 swap provider under the issuer swap due to a change in law; and

             o   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 1 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

                                      222


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 an issuer swap due
to a change in law the relevant issuer swap provider may, subject to obtaining
the consent of the security trustee (which, if certain conditions are satisfied,
will not be withheld), terminate the relevant issuer swaps.


GOVERNING LAW

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

                                       223



             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:

             o   the Funding 1 share/seller share ledger, which records the
                 current shares of the seller and Funding 1 in the trust
                 property;

             o   the losses ledger, which records losses on the loans;

             o   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

             o   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:

             o   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

             o   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:

             o   the Funding 1 principal ledger, which records the amount of
                 principal receipts received by Funding 1 on each distribution
                 date;

             o   the Funding 1 revenue ledger, which records all other amounts
                 received by Funding 1 on each distribution date;

             o   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;

                                      224


             o   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);

             o   the intercompany loan ledger, which records payments of
                 interest and repayments of principal made on each of the term
                 advances under the intercompany loans;

             o   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;

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

             o   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:

       o     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

       o     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).

                                      225


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:

       o     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;

       o     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

       o     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.

                                       226



                         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:

             o   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

             o   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.

                                      227


    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.


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:

       o     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

       o     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:

       o     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;

       o     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

       o     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.

                                       228



                      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:

       o     constitutes the issuer notes;

       o     sets out the covenants of the issuer in relation to the issuer
             notes;

       o     sets out the enforcement and post-enforcement procedures relating
             to the issuer notes;

       o     contains provisions necessary to comply with the US Trust Indenture
             Act of 1939, as amended; and

       o     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:

                                      229


       (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;

       (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.

                                       230



                  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 5 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,
the series 2 issuer notes and the series 3 issuer notes will initially be
offered and sold pursuant to a registration statement, of which this prospectus
forms a part, filed with the United States Securities and Exchange Commission.
The series 4 issuer notes and the series 5 issuer notes will initially be
offered and sold outside the United States to non-US persons pursuant to
Regulation S under the United States Securities Act of 1933, as amended. The
global issuer notes representing the issuer notes offered by this prospectus
(the "OFFERED GLOBAL ISSUER NOTES") will be deposited on behalf of the
beneficial owners of the issuer notes with Citibank, N.A. in London, as the
custodian for, and registered in the name of Cede & Co. as nominee of, The
Depository Trust Company -- called "DTC". On confirmation from the custodian
that it holds the global issuer notes, DTC will record book-entry interests in
the beneficial owner's account or the participant account through which the
beneficial owner holds its interests in the issuer notes. These book-entry
interests will represent the beneficial owner's beneficial interest in the
relevant global issuer notes.

    The global issuer notes representing the issuer notes other than those
represented by the offered global issuer notes (the "REG S GLOBAL ISSUER NOTES")
will be deposited on behalf of the beneficial owners of those issuer notes with,
and registered in the name of a nominee of, Citibank, N.A., as common depositary
for Clearstream, Luxembourg and Euroclear. On confirmation from the common
depositary that it holds the Reg S global issuer notes, Clearstream, Luxembourg
and/or Euroclear, as the case may be, will record book- entry interests in the
beneficial owner's account or the participant account through which the
beneficial owner holds its interests in the Reg S global issuer notes. These
book-entry interests will represent the beneficial owner's beneficial interest
in the relevant Reg S global issuer notes. [The series 5 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 5 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

                                      231


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
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 note 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 5 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 5 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:

                                      232


    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:

       o     limited-purpose trust company organised under the New York Banking
             Law;

       o     "BANKING ORGANISATION" within the meaning of the New York Banking
             Law;

       o     member of the Federal Reserve System;

       o     "CLEARING CORPORATION" within the meaning of the New York Uniform
             Commercial Code; and

       o     "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.

                                      233


    The issuer understands that under existing industry practices, when the
issuer requests any action of noteholders or when a beneficial owner desires to
give or take any action which a noteholder is entitled to give or take under the
issuer trust deed, DTC generally will give or take that action, or authorise the
relevant participants to give or take that action, and those participants would
authorise beneficial owners owning through those participants to give or take
that action or would otherwise act upon the instructions of beneficial owners
through them.

CLEARSTREAM, LUXEMBOURG AND EUROCLEAR

    Clearstream, Luxembourg and Euroclear each hold securities for their
participating organisations and facilitate the clearance and settlement of
securities transactions between their respective participants through electronic
book-entry changes in accounts of those participants, thereby eliminating the
need for physical movement of securities. Clearstream, Luxembourg and Euroclear
provide various services including safekeeping, 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

                                      234


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 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 5 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 5 class A
issuer notes, the "DEFINITIVE ISSUER NOTES")] under the following limited
circumstances:

       o     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;

       o     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

       o     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

                                      235


             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
$75,000 plus, in the case of definitive issuer notes representing the series 1
issuer notes, the series 2 issuer notes and the series 3 issuer notes, integral
multiples of $1,000. 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.

                                       236



                TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES

    The following is a summary of the material terms and conditions of the
series 1 issuer notes, the series 2 issuer notes and the series 3 issuer notes
(the "OFFERED ISSUER NOTES"), numbered 1 to 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:

       o     an issuer trust deed dated the closing date between the issuer and
             the note trustee;

       o     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;

       o     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

       o     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:

       o     Permanent Financing (No. 8) PLC as issuer;

       o     Citibank, N.A. as principal paying agent and agent bank;

       o     The Bank of New York as note trustee;

       o     The Bank of New York as security trustee for the issuer secured
             creditors under the issuer deed of charge;

       o     The Bank of New York as security trustee for the Funding 1 secured
             creditors under the Funding 1 deed of charge;

       o     Citibank, N.A., as registrar and transfer agent;

       o     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 3 issuer
             notes;

       o     [__] as issuer swap provider in respect of the series 4 issuer
             notes; and

       o     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 described in "UNITED KINGDOM TAXATION -- WITHHOLDING TAX",
that restrict payments made to non-UK resident noteholders.

                                      237


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 $75,000 each plus integral multiples of $1,000.
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.

                                      238


    In the event of the issuer security being enforced, the class A issuer notes
will rank in priority to the class B issuer notes, and the class A issuer notes
and the class B issuer notes will rank in priority to the class C issuer notes.

    The note trustee and the security trustee are required to have regard to the
interests of all classes of noteholders equally. However, if there are any class
A issuer notes outstanding and there is or may be a conflict between the
interests of the class A noteholders and the interests of the class B
noteholders and/or the class C noteholders, then the note trustee and the
security trustee will have regard to the interests of the class A noteholders
only. If there are no class A issuer notes outstanding and there are any class B
issuer notes outstanding and there is or may be a conflict between the interests
of the class B noteholders and the interests of the class C noteholders, then
the note trustee and the security trustee will have regard to the interests of
the class B noteholders only. Except in limited circumstances described in
number 11, there is no limitation on the power of class A noteholders to pass an
effective extraordinary resolution the exercise of which is binding on the class
B noteholders and the class C noteholders. However, as described in number 11,
there are provisions limiting the power of the class B noteholders and the class
C noteholders to pass an effective extraordinary resolution, depending on its
effect on the class A noteholders. 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 agreement, the issuer underwriting
             agreement, the issuer corporate services agreement, the issuer bank
             account agreement, the issuer cash management agreement and the
             issuer trust deed;

       (2)   a first ranking fixed charge (which may take effect as a floating
             charge) over all of the issuer's right, title, interest and benefit
             present and future in the issuer transaction account and any
             amounts deposited in them from time to time;

       (3)   a first ranking fixed charge (which may take effect as a floating
             charge) over all of the issuer's right, title, interest and benefit
             in all authorised investments made by or on behalf of the issuer,
             including all monies and income payable under them; and

       (4)   a first floating charge over all of the issuer's property, assets
             and undertakings not already secured under (1), (2) or (3) above
             (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.

                                      239


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:

       o     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;

       o     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;

       o     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;

       o     have an interest in any bank account other than the bank accounts
             of the issuer maintained pursuant to the issuer transaction
             documents;

       o     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;

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

       o     consolidate or merge with any other person or transfer
             substantially all of its properties or assets to any other person;

       o     waive or consent to the modification or waiver of any of the
             obligations relating to the issuer security;

       o     have any employees, premises or subsidiaries;

       o     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;

       o     purchase or otherwise acquire any issuer notes; or

       o     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:

       o     the day on which all sums due in respect of that offered issuer
             note are paid; and

       o     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 June
2006, interest on the series 1 class A issuer notes will

                                      240


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.

    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 11th July,
2005 for the interest period from and including the closing date to but
excluding 11th July, 2005. The first interest payment date for the other offered
issuer notes will also be [__], 2005 for the interest period from and including
the closing date to but excluding [__], 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:

       o     series 1 class A issuer notes will be the sum of one-month USD-
             LIBOR minus a margin of [__]% per annum;

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

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

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

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

                                      241


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

       o     series 3 class A issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__]% per annum up to and including the
             issuer step-up date and thereafter the sum of three-month USD-LIBOR
             plus a margin of [__]% per annum;

       o     series 3 class B issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__]% per annum up to and including the
             issuer step-up date and thereafter the sum of three-month USD-LIBOR
             plus a margin of [__]% per annum; and

       o     series 3 class C issuer notes will be the sum of three-month USD-
             LIBOR plus a margin of [__]% per annum up to and including the
             issuer step-up date and thereafter the sum of three-month USD-LIBOR
             plus a margin of [__]% 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 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

                                      242


term advance of the issuer intercompany loan as set forth in the following
table, in each case converted into dollars at the relevant issuer dollar
currency exchange rate:


OFFERED ISSUER NOTES  ISSUER TERM ADVANCE
- --------------------  -------------------

                                   
series 1 class A....    series 1 term AAA
series 1 class B....     series 1 term AA
series 1 class C....    series 1 term BBB
series 2 class A....    series 2 term AAA
series 2 class B....     series 2 term AA
series 2 class C....    series 2 term BBB
series 3 class A....    series 3 term AAA
series 3 class B....     series 3 term AA
series 3 class C....    series 3 term BBB


    If on an interest payment date, prior to enforcement of the issuer security
or the occurrence of an asset trigger event, amounts are outstanding under more
than one series of the class A issuer notes, then the issuer will apply issuer
principal receipts to repay, as the case may be, (1) the series 1 class A issuer
notes prior to making payments of principal on the series 2 class A issuer
notes, the series 3 class A issuer notes, the series 4 class A issuer notes and
the series 5 class A 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:

       o     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;

       o     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

       o     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

                                      243


    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:

       o     any interest payment date falling on or after the issuer step-up
             date;

       o     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.

(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:

       o     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

       o     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

       o     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
                                      244



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.

(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
                 (including pursuant to implementation in the United Kingdom of
                 the EU Capital Requirements Directive),

             (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

                                      245


             (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.

       (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.

                                      246


    The issuer can, at any time, vary or terminate the appointment of any paying
agent, the registrar or the transfer agent and can appoint successor or
additional paying agents. If the issuer does this it must ensure that it
maintains a paying agent in London, a paying agent in New York and a registrar.
The issuer will ensure that at least 30 days' notice of any change in the paying
agents, registrar or transfer agent or their specified offices is given to
noteholders in accordance with number 14 and will notify the rating agencies of
any change.

    If the due date for payment of any amount on the offered issuer notes is not
a business day in the place monies are due to be received in accordance with
this number 6, noteholders will not be entitled to payment of the amount due in
that place until the next business day in that place and noteholders shall not
be entitled to any further interest or other payment as a result of that delay.

    If a paying agent makes a partial payment on an offered issuer note, the
registrar will annotate the register of noteholders, indicating the amount and
date of that payment.

    If payment of interest on a note is not paid for any other reason when due
and payable, the unpaid interest will itself bear interest at the rate of
interest applicable from time to time to such note until you have been notified,
in accordance with number 14, that both the unpaid interest and the interest on
that interest are available for payment.


7. PRESCRIPTION

    Claims against the issuer for payment in respect of the offered issuer notes
will become void if they are not presented within the time limit for payment.
That time limit is ten years from their due date. If there is a delay in the
paying agents or, as applicable, the note trustee, receiving the funds, then the
due date, for the purposes of this time limit, is the date on which such funds
have been received and notice to that effect has been given to the noteholder in
accordance with number 14.


8. TAXATION

    Payments of interest and principal will be made without making any
withholding or deduction for any tax unless a withholding or deduction is
required by any applicable law. If a withholding or deduction for tax is made,
the relevant paying agent will make payments of interest and principal after
such withholding or deduction for tax has been made and the issuer or the
relevant paying agent will account to the relevant authority for the amount so
withheld or deducted. Neither the issuer nor any paying agent is required to
make any additional payments to noteholders for this withholding or deduction.


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:

       o     required to by the holders of at least one quarter of the aggregate
             principal amount outstanding of the class A issuer notes; or

       o     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":

       o     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

       o     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

                                      247


             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

       o     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

       o     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

       o     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 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

       o     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:

       o     required to by the holders of at least one quarter of the aggregate
             principal amount outstanding of the class B issuer notes; or

       o     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":

       o     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

                                      248


       o     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:

       o     required to by the holders of at least one quarter of the aggregate
             principal amount outstanding of the class C issuer notes; or

       o     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":

       o     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

       o     the occurrence of any of the other events in number 9(A) described
             above but provided that any reference to the class A issuer notes
             and the class A noteholders shall be read as references to the
             class C issuer notes and the class C noteholders.

    A class A issuer note acceleration notice, a class B issuer note
acceleration notice and a class C issuer note acceleration notice are alone or
together referred to in this prospectus as an "ISSUER NOTE ACCELERATION NOTICE".
An issuer note acceleration notice is a written notice to the issuer and the
security trustee declaring the issuer notes to be immediately due and payable.
When it is given, all issuer notes will become immediately due and payable at
their principal amount outstanding together with accrued interest without
further action or formality.


10. ENFORCEMENT OF ISSUER NOTES

    At any time the note trustee and the security trustee may take steps against
the issuer to enforce the provisions of the issuer trust deed and the issuer
notes or the issuer deed of charge or any of the other issuer transaction
documents. At any time after the security under the issuer deed of charge has
become enforceable, the security trustee may, in its absolute discretion and
without notice, institute those proceedings as it thinks fit to enforce the
issuer security. Neither the note trustee nor the security trustee shall be
bound to take these steps unless it is indemnified and/or secured to its
satisfaction and:

       o     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

       o     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

       o     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.

                                      249


    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:

       o     there are no outstanding issuer notes of a class with higher
             priority; or

       o     if issuer notes of a class with higher priority are outstanding,
             there is consent of holders of at least one quarter of the
             aggregate principal amount outstanding of the class or classes of
             issuer notes with higher priority.

    In the event that the issuer security is enforced and the proceeds of that
enforcement (after such proceeds have been distributed) are insufficient, after
payment of all other claims ranking in priority, to pay in full any amount due
on the class B issuer notes and the class C issuer notes under the issuer deed
of charge, the note trustee is required, at the request of Permanent PECOH
Limited, to transfer, for a nominal payment only all of the class B issuer notes
and/or all of the class C issuer notes to Permanent PECOH Limited, pursuant to
the option granted by the note trustee to Permanent PECOH Limited. The option is
granted to acquire all of the class B issuer notes and/or all of the class C
issuer notes, plus accrued interest on them. This is called the
"POST-ENFORCEMENT CALL OPTION". Each class B noteholder and class C noteholder
acknowledges that the note trustee has the authority and the power to bind it in
accordance with the terms and conditions set out in the post-enforcement call
option and, by subscribing for or acquiring the issuer notes, it agrees to be
bound in this way.


11. MEETINGS OF NOTEHOLDERS, MODIFICATIONS AND WAIVER

(A) MEETINGS OF NOTEHOLDERS

    The issuer trust deed contains provisions for convening meetings of each
series and/or class of noteholders to consider any matter affecting their
interests, including the modification of any provision of the terms and
conditions of the issuer notes or any of the issuer transaction documents.

    In respect of the class A issuer notes, the issuer trust deed provides that:

       o     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;

       o     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

       o     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

                                      250


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:

       o     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;

       o     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

       o     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:

       o     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;

       o     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

       o     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class C issuer notes and gives or may give rise to a conflict
             of interest between the holders of those two or more series of the
             class C 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.

                                      251


    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 (excluding basic terms modifications) of, or
to the waiver or authorisation (other than a waiver or authorisation, the
subject of which falls within the definition of a basic terms modification) of
any breach or proposed breach of, the terms and conditions of the issuer notes
or any of the issuer transaction documents which is not, in the sole opinion of
the note trustee, materially prejudicial to the interests of the noteholders
(and, for the avoidance of doubt, the note trustee shall be entitled to assume
without further investigation or inquiry, that such modification, waiver or
authorisation will not be materially prejudicial to the interests of the
noteholders (or any series and/ or class thereof) if each of the rating agencies
has confirmed in writing that the then current ratings of the applicable series
and/or class or classes of notes would not be adversely affected by such
modification, waiver or authorisation) or (2) any modification (including basic
terms modifications) 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.

                                      252


    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.


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

                                      253


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 (other than
the issuer underwriting agreement) irrevocably submit to the non exclusive
jurisdiction of the courts of England.

                                      254


    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.

                                       255



                           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 A.....      Aaa       AAA    AAA
Series 1 class B.....      Aa3        AA     AA
Series 2 class B.....      Aa3        AA     AA
Series 3 class B.....      Aa3        AA     AA
Series 4 class B.....      Aa3        AA     AA
Series 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


    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.

                                       256



                     MATURITY AND PREPAYMENT CONSIDERATIONS

    The average lives of the series 1 issuer notes, the series 2 issuer notes
and the series 3 issuer notes cannot be stated, as the actual rate of repayment
of the loans and redemption of the mortgages and a number of other relevant
factors are unknown. However, calculations of the possible average lives of the
series 1 issuer notes, the series 2 issuer notes and the series 3 issuer notes
can be made based on certain assumptions. For example, based on the assumptions
that:

       (1)   none of the previous issuers security nor the issuer security nor
             the Funding 1 security has been enforced;

       (2)   the seller is not in breach of the terms of the mortgage sale
             agreement;

       (3)   the seller 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 [__], such that the aggregate principal
             amount outstanding of loans in the portfolio at any time in not
             less than [GBP][__] and (ii) during the period from and including
             the interest payment date in [__] to but excluding the interest
             payment date in [__] is not less than [GBP][__], 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 [__], Permanent Financing (No. 7)
             PLC refinances its outstanding 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 [GBP][__] in the cash accumulation ledger at
             the closing date; and

       (10)  the closing date of the transaction is [8th] June, 2005,

the approximate average life of the series 1 issuer notes, the series 2 issuer
notes and the series 3 issuer notes, at various assumed rates of repayment of
the loans, would be as follows:

                                      257




                POSSIBLE      POSSIBLE      POSSIBLE      POSSIBLE      POSSIBLE      POSSIBLE      POSSIBLE      POSSIBLE
            AVERAGE LIFE  AVERAGE LIFE  AVERAGE LIFE  AVERAGE LIFE  AVERAGE LIFE  AVERAGE LIFE  AVERAGE LIFE  AVERAGE LIFE
                  OF THE        OF THE        OF THE        OF THE        OF THE        OF THE        OF THE        OF THE
CONSTANT        SERIES 1      SERIES 1      SERIES 1      SERIES 2      SERIES 2      SERIES 2      SERIES 3      SERIES 3
REPAYMENT        CLASS A       CLASS B       CLASS C       CLASS A       CLASS B       CLASS C       CLASS A       CLASS B
RATE (%     ISSUER NOTES  ISSUER NOTES  ISSUER NOTES  ISSUER NOTES  ISSUER NOTES  ISSUER NOTES  ISSUER NOTES  ISSUER NOTES
PER ANNUM)       (YEARS)       (YEARS)       (YEARS)       (YEARS)       (YEARS)       (YEARS)       (YEARS)       (YEARS)
- ----------  ------------  ------------  ------------  ------------  ------------  ------------  ------------  ------------

                                                                                               
5%........          0.96          6.72          6.72          2.58          6.72          6.72          [__]          6.72
10%.......          0.96          0.96          3.19          2.47          6.72          6.72          [__]          6.72
15%.......          0.96          0.96          0.96          2.47          2.72          2.72          [__]          2.72
20%.......          0.96          0.96          0.96          2.47          2.72          2.72          [__]          2.72
25%.......          0.96          0.96          0.96          2.47          2.72          2.72          [__]          2.72
30%.......          0.96          0.96          0.96          2.47          2.72          2.72          [__]          2.72
35%.......          0.96          0.96          0.96          2.47          2.72          2.72          [__]          2.72


                POSSIBLE
            AVERAGE LIFE
                  OF THE
CONSTANT        SERIES 3
REPAYMENT        CLASS C
RATE (%     ISSUER NOTES
PER ANNUM)       (YEARS)
- ----------  ------------

5%........          6.72
10%.......          6.72
15%.......          2.72
20%.......          2.72
25%.......          2.72
30%.......          2.72
35%.......          2.72


    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".

                                       258




                       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

                                      259



governed by the date of registration of the mortgage rather than date of
creation. However, a prospective mortgagee is able to obtain a priority period
within which to register his mortgage. If the 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:

       o     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.

       o     The mortgagee may lease the property to third parties.

       o     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.

       o     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 land
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, THE
MORTGAGES TRUSTEE, FUNDING 1, FUNDING 2 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

                                       260



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 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 are
required 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

                                       261




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 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):

       o     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.

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

       o     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.

       o     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
standard security 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, THE MORTGAGES TRUSTEE, FUNDING 1, FUNDING 2 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.

                                       262




                            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 the sum
of 0.01% of the interest on the issuer term advances under the issuer
intercompany loan and any interest earned by the issuer on its share capital
proceeds 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.

                                       263




    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

                                       264




noteholders as described above may give rise to a chargeable gain or an
allowable loss for the purposes of the UK taxation of chargeable gains.

    It is expected that the series 5 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 the sum of 0.01% of the interest on the issuer
term advances under the issuer intercompany loan and any interest earned by the
issuer on its share capital proceeds. 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.

                                       265



                            EU SAVINGS TAX DIRECTIVE


    On 3 June 2003 the European Union ("EU") Council of Economic and Finance
Ministers adopted a directive regarding the taxation of savings income in the
form of interest payments (the "EU SAVINGS TAX DIRECTIVE"). It is proposed that,
subject to a number of important conditions being met, each EU Member State
will, from 1st July, 2005, be required 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: however, Austria, Belgium and
Luxembourg will instead (unless during that period they elect otherwise) apply a
withholding system for a transitional period 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 a member of the EU and therefore is not required to implement
the EU savings tax directive. However, the Policy & Resources Committee of the
States of Jersey has announced that, in keeping with Jersey's policy of
constructive international engagement, Jersey, in line with steps proposed by
other relevant third countries, proposes to introduce a retention 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 situate in
Jersey (the terms "beneficial owner" and "paying agent" are defined in the EU
savings tax directive). The retention 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 retain 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.

                                       266



                      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.

                                       267




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 election will be made to
treat the issuer, Funding 1 or the mortgages trustee or any of their assets as a
REMIC (a type of securitisation vehicle 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.

                                       268





    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 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 and the application of the limitation in 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

                                       269




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
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

                                       270





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 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.

                                       271




              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.

                                       272





                              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.

                                       273




    In addition, the US Department of Labor has promulgated a regulation, 29
C.F.R. Section 2510.3-101 (the "PLAN ASSET REGULATION"), describing what
constitutes the assets of a Plan with respect to the Plan's investment in an
entity for purposes of certain provisions of ERISA, including the fiduciary
responsibility provisions of Title I of ERISA, and section 4975 of the Code.
Under the Plan Asset Regulation, if a Plan invests in an "EQUITY INTEREST" of an
entity that is neither a "PUBLICLY-OFFERED SECURITY" nor a security issued by an
investment company registered under the 1940 Act, the Plan's assets include both
the equity interest and an undivided interest in each of the entity's underlying
assets, unless one of the exceptions to such treatment described in the Plan
Asset Regulation applies. Under the Plan Asset Regulation, a security which is
in debt form may be considered an "EQUITY INTEREST" if it has "SUBSTANTIAL
EQUITY FEATURES". If the issuer were deemed under the Plan Asset Regulation to
hold plan assets by reason of a Plan's investment in any of the offered issuer
notes, such plan assets would include an undivided interest in the assets held
by the issuer and transactions by the issuer would be subject to the fiduciary
responsibility provisions of Title I of ERISA and the prohibited transaction
provisions of ERISA and Section 4975 of the Code.

    Any insurance company proposing to purchase any of the offered issuer notes
using the assets of its general account should consider the extent to which such
investment would be subject to the requirements of ERISA in light of the US
Supreme Court's decision in John Hancock Mutual Life Insurance Co. v. Harris
Trust and Savings Bank and under any subsequent guidance that may become
available relating to that decision. In particular, such an insurance company
should consider the retroactive and prospective exemptive relief granted by the
Department of Labor for transactions involving insurance company general
accounts in PTCE 95-60, 60 Fed. Reg. 35925 (July 12, 1995), the enactment of
Section 401(c) of ERISA by the Small Business Job Protection Act of 1996
(including, without limitation, the expiration of any relief granted thereunder)
and the Insurance Company General Account Regulations, 65 Fed. Reg. No. 3 (5th
January, 2000) (codified at 29 C.F.R. pt. 2550) that became generally applicable
on 5th July, 2001.

    Each Plan fiduciary who is responsible for making the investment decisions
whether to purchase or commit to purchase and to hold any of the offered issuer
notes should determine whether, under the documents and instruments governing
the Plan, an investment in such issuer notes is appropriate for the Plan, taking
into account the overall investment policy of the Plan and the composition of
the Plan's investment portfolio and liquidity needs in view of the Plan's
benefit obligations. 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.

                                       274




              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:

       o     the proceedings in that United States federal or state court, as
             applicable, involved a denial of the principles of natural or
             substantial justice;

       o     the judgment is contrary to the public policy of England or Wales;

       o     the judgment was obtained by fraud or duress or was based on a
             clear mistake of fact;

       o     the judgment is of a public nature (for example, a penal or
             revenue judgment);

       o     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;

       o     enforcement would breach section 5 of the Protection of Trading
             Interests Act 1980; or

       o     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.

                                       275




                  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, 2004 have been included in this prospectus, in
reliance upon the report of [__] an independent registered public accounting
firm, upon the authority of said firm as experts in accounting and auditing.

    The balance sheet of Permanent Financing (No. 8) PLC as of [__], 2005 has
been included in this prospectus, in reliance upon the report of [__], 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.

                                       276



                                  UNDERWRITING

UNITED STATES

    The issuer has agreed to sell, and Citigroup Global Markets Limited, Credit
Suisse First Boston (Europe) Limited and UBS Limited (the "CLASS A LEAD
UNDERWRITERS") and the other underwriters for the series 1 class A issuer notes,
the series 2 class A issuer notes and the series 3 class A issuer notes listed
in the following table (the "CLASS A UNDERWRITERS") have agreed to purchase, the
principal amount of those issuer notes listed in such table (also called the
"CLASS A OFFERED ISSUER NOTES"). The issuer has agreed to sell, and Citigroup
Global Markets Limited and Credit Suisse First Boston (Europe) Limited (the
"CLASS B/C 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         PRINCIPAL
                                                AMOUNT OF THE     AMOUNT OF THE     AMOUNT OF THE
                                             SERIES 1 CLASS A  SERIES 2 CLASS A  SERIES 3 CLASS A
UNDERWRITERS                                     ISSUER NOTES      ISSUER NOTES      ISSUER NOTES
- -------------------------------------------  ----------------  ----------------  ----------------

                                                                                     
Citigroup Global Markets Limited                        $[__]             $[__]             $[__]
Credit Suisse First Boston (Europe) Limited             $[__]             $[__]             $[__]
UBS Limited                                             $[__]             $[__]             $[__]
                                             ----------------  ----------------  ----------------
Total......................................             $[__]             $[__]             $[__]
                                             ================  ================  ================




                                            PRINCIPAL         PRINCIPAL         PRINCIPAL
                                        AMOUNT OF THE     AMOUNT OF THE     AMOUNT OF THE
                                     SERIES 1 CLASS B  SERIES 2 CLASS B  SERIES 3 CLASS B
UNDERWRITERS                             ISSUER NOTES      ISSUER NOTES      ISSUER NOTES
- -----------------------------------  ----------------  ----------------  ----------------

                                                                             
Citigroup Global Markets Limited                $[__]             $[__]             $[__]
Credit Suisse First Boston (Europe)
Limited                                         $[__]             $[__]             $[__]
                                     ----------------  ----------------  ----------------
                                     ----------------  ----------------  ----------------
Total..............................             $[__]             $[__]             $[__]
                                     ================  ================  ================




                                            PRINCIPAL         PRINCIPAL         PRINCIPAL
                                        AMOUNT OF THE     AMOUNT OF THE     AMOUNT OF THE
                                     SERIES 1 CLASS C  SERIES 2 CLASS C  SERIES 3 CLASS C
UNDERWRITERS                             ISSUER NOTES      ISSUER NOTES      ISSUER NOTES
- -----------------------------------  ----------------  ----------------  ----------------

                                                                             
Citigroup Global Markets Limited                $[__]             $[__]             $[__]
Credit Suisse First Boston (Europe)
Limited                                         $[__]             $[__]             $[__]
                                     ----------------  ----------------  ----------------
Total..............................             $[__]             $[__]             $[__]
                                     ================  ================  ================


    The class A underwriters or affiliates of certain of the class A
underwriters have also agreed to pay and subscribe for the series 4 class A
issuer notes and the series 5 class A issuer notes, none of which are being
offered pursuant to this prospectus, on the closing date. The class B/C
underwriters or affiliates of certain of the class B/C underwriters have also
agreed to pay and

                                      277


subscribe for the series 4 class B issuer notes and the series 4 class C issuer
notes, none of which are being offered pursuant to this prospectus, on the
closing date.

    The underwriters will offer and sell the offered issuer notes in the United
States only through their selling agents which are registered broker dealers in
the United States.

    The issuer has agreed to pay to the other 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
                      COMMISSION      UNDERWRITING
                     AS % OF THE   FEE AS % OF THE                        CONCESSION
                       AGGREGATE         AGGREGATE      CONCESSION    ALLOWED AS A %
                       PRINCIPAL         PRINCIPAL  BY UNDERWRITER  OF THE PRINCIPAL
                   AMOUNT OF THE     AMOUNT OF THE   FOR EACH NOTE  BALANCE OF CLASS
CLASS             CLASS OF NOTES    CLASS OF NOTES   OF THAT CLASS   OF ISSUER NOTES
- ----------------  --------------  ----------------  --------------  ----------------

                                                                     
series 1 class A           [__]%             [__]%           [__]%             [__]%
series 1 class B           [__]%             [__]%           [__]%             [__]%
series 1 class C           [__]%             [__]%           [__]%             [__]%
series 2 class A           [__]%             [__]%           [__]%             [__]%
series 2 class B           [__]%             [__]%           [__]%             [__]%
series 2 class C           [__]%             [__]%           [__]%             [__]%
series 3 class A           [__]%             [__]%           [__]%             [__]%
series 3 class B           [__]%             [__]%           [__]%             [__]%
series 3 class C           [__]%             [__]%           [__]%             [__]%


    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.

    [The issuer has agreed to pay an aggregate fee of [GBP][_] to [Citigroup
Global Markets Limited, Credit Suisse First Boston (Europe) Limited and UBS
Limited],for their services in connection with the issuance of the notes.]

    After the initial offering, the underwriters may change the public offering
price and any other selling terms.

    Additional offering expenses are estimated to be US$[__], which will be paid
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.

    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

                                      278


offered issuer notes under Regulation M under the US Securities Exchange Act of
1934, as amended.

       o     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.

       o     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.

       o     Stabilising transactions permit bids to purchase the offered issuer
             notes so long as the stabilising bids do not exceed a specified
             maximum.

       o     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:

       o     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;

       o     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

                                      279


       o     it has complied and will comply with all applicable provisions of
             the FSMA with respect to anything done by it in relation to the
             offered issuer notes in, from or otherwise involving the United
             Kingdom.


THE NETHERLANDS

    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:

       (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
             &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 [e]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 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").

                                      280


    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.


SPAIN

    The proposed offer of the series 1 issuer notes, the series 2 issuer notes
and the series 3 issuer notes has not been registered with the Spanish Comision
Nacional del Mercado de

                                      281


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.

                                      282


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.

                                      283


                             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. Citigroup Global Markets Limited, Credit Suisse First Boston (Europe)
Limited and UBS Limited are among the underwriters participating in the initial
distribution of the offered notes.


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 23rd
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 5 class A
issuer notes, in sterling, and for delivery on the third working day after the
date of the transaction.

                                       284


    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, 2004. So long as the issuer notes are listed on the
Official List of the UK Listing Authority and are trading on the London Stock
Exchange, the most recently published audited annual accounts of Funding 1 from
time to time shall be available at the specified office of the principal paying
agent in London. Funding 1 does not normally publish interim accounts.

    Since the date of its incorporation, the issuer has not entered into any
contracts or arrangements not being in the ordinary course of business other
than the issuer underwriting agreement and the issuer subscription agreement.

    Since 25th April, 2005 (being the date of incorporation of the issuer), 31st
December, 2004 (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 (other than as specified above), 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 [_], 2005.

    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.....    [_]   [_]          [_]
Series 1 class B.....    [_]   [_]          [_]
Series 1 class C.....    [_]   [_]          [_]
Series 2 class A.....    [_]   [_]          [_]
Series 2 class B.....    [_]   [_]          [_]
Series 2 class C.....    [_]   [_]          [_]
Series 3 class A.....    [_]   [_]          [_]
Series 3 class B.....    [_]   [_]          [_]
Series 3 class C.....    [_]   [_]          [_]


                                      285


    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 [_], 2005 and the independent
             auditors' report thereon;

       (C)   the balance sheet of Funding 1 as at 31st December, 2004, the
             related profit and loss account and cash flow statement for the
             period to 31st December, 2004 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:

             o   the issuer underwriting agreement;

             o   the issuer subscription agreement;

             o   the issuer intercompany loan agreement;

             o   the mortgages trust deed (as amended and restated);

             o   the mortgage sale agreement (as amended and restated);

             o   the issuer deed of charge;

             o   the Scottish declaration of trust;

             o   the issuer deed of accession to the Funding 1 deed of charge;

             o   the Funding 1 deed of charge (as amended);

             o   the second supplemental Funding 1 deed of charge;

             o   the Funding 1 liquidity facility agreement (as amended and
                 restated);

             o   the issuer dollar currency swap agreements and confirmations;

             o   the issuer euro currency swap agreements and confirmations;

             o   the issuer swap guarantees;

             o   the Funding 1 swap agreement (as amended and restated);

             o   the issuer trust deed;

             o   the issuer paying agent and agent bank agreement;

             o   the servicing agreement (as amended and restated);

             o   the cash management agreement;

             o   the issuer cash management agreement;

             o   the Funding 1 guaranteed investment contract;

             o   the mortgages trustee guaranteed investment contract;

             o   the issuer post enforcement call option agreement;

             o   the bank account agreement;

             o   the issuer bank account agreement;

             o   the master definitions and construction schedule (including the
                 amended and restated master definitions and construction
                 schedule and the issuer master definitions and construction
                 schedule);

             o   the issuer start up loan agreement;

             o   the mortgages trustee corporate services agreement;

             o   the Funding 1 corporate services agreement; and

                                      286


             o   the issuer corporate services agreement;

       (E)   auditor's consent letter;

       (F)   the opinion of Allen & Overy LLP as to validity in respect of
             English law;

       (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.


                                      287


 GLOSSARY

    Principal terms used in this prospectus are defined as follows:

$, US$, US DOLLARS AND   the lawful currency for the time being of the United
DOLLARS                  States of America

[E], EURO AND EURO       the single currency introduced at the
                         third stage of European Economic and Monetary Union
                         pursuant to the Treaty establishing the European
                         Communities, as amended from time to time

[GBP], POUNDS AND        the lawful currency for the time being of the United
STERLING                 Kingdom of Great Britain and Northern Ireland

A PRINCIPAL DEFICIENCY   a sub-ledger on the principal deficiency ledger which
SUB-LEDGER               specifically records any principal deficiency in
                         respect of any term A advances

AA PRINCIPAL             a sub-ledger on the principal deficiency ledger which
DEFICIENCY SUB-LEDGER    specifically records any principal deficiency in
                         respect of any term AA advances

AAA PRINCIPAL            a sub-ledger on the principal deficiency ledger which
DEFICIENCY SUB-LEDGER    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 second
SECURITY                 supplemental Funding 1 deed of charge

ADJUSTED GENERAL         the sum of:
RESERVE FUND 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

ALTERNATIVE INSURANCE    requirements which vary the insurance provisions of
REQUIREMENTS             the mortgage conditions

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

                                       288




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              the modification of terms, including altering the
MODIFICATION             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            a sub-ledger on the principal deficiency ledger which
DEFICIENCY SUB-LEDGER    specifically records any principal deficiency in
                         respect of any term BBB advances

BENEFICIARIES            both Funding 1 and the seller together as
                         beneficiaries of the mortgages trust

BOOKING FEE              a fee payable by the borrower in respect of
                         applications for certain types of loans

BORROWER                 in relation to a loan, the individual or individuals
                         specified as such in the relevant mortgage together
                         with the individual or individuals (if any) from time
                         to time assuming an obligation to repay such loan or
                         any part of it

BULLET ACCUMULATION      means on any Funding 1 interest payment date prior to
LIABILITY                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      means at any time that the cash accumulation ledger
SHORTFALL                amount is less than the bullet accumulation liability

                                       289



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        a bullet term advance or scheduled amortisation
ADVANCE                  instalment which is within a cash accumulation period

CASH ACCUMULATION        a ledger maintained by the cash manager to record the
LEDGER                   amount accumulated by Funding 1 from time to time to
                         pay the relevant accumulation amounts

CASH ACCUMULATION        means at any time the amount standing to the credit of
LEDGER AMOUNT            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        means on any Funding 1 interest payment date prior to
LIABILITY                any payment under item (D) of the priority of payments

                                       290



                         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        the period of time estimated to be the number of
PERIOD                   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        means at any time that the cash accumulation ledger
SHORTFALL                amount is less than the cash accumulation liability

CASH MANAGEMENT          the cash management agreement entered into on the
AGREEMENT                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 ledgers on
                         behalf of the mortgages trustee, Funding 1 and the
                         security trustee

CCA                      the Consumer Credit Act 1974

CASHBACK                 the agreement by the seller to pay an amount to the
                         relevant borrower on the completion of the relevant
                         loan

CLASS A ISSUER NOTES     the series 1 class A issuer notes, the
                         series 2 class A issuer notes, the series 3 class A
                         issuer notes, the series 4 class A issuer notes and the
                         series 5 class A issuer notes

CLASS A LEAD             Citigroup Global Markets Limited, Credit Suisse Frist
UNDERWRITERS             Boston (Europe) Limited and UBS Limited

CLASS A OFFERED ISSUER   the series 1 class A notes, the series 2 class A notes
NOTES                    and the series 3 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, [__]

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 and the series 4 class B issuer notes

CLASS B/C OFFERED        the series 1 class B issuer notes, the series 1 class
ISSUER NOTES C           issuer notes, the series 2 class B issuer notes, the
                         series 2

                                      291


                         class C issuer notes, the series 3 class B issuer notes
                         and the series 3 class C issuer notes

CLASS B/C UNDERWRITERS   Citigroup Global Markets Limited and Credit Suisse
                         First Boston (Europe Limited)

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 and the series 4 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,             Clearstream Banking, societe anonyme
LUXEMBOURG

CLOSING DATE             on or about [8th] June, 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       (a) in  respect  of  Funding  1,  Holdings,  the  post-
PROVIDER                     enforcement call option holder and the issuer,
                             means Structured Finance Management Limited or such
                             other person or persons for the time being acting
                             as corporate services provider to (i) Funding 1,
                             Holdings and the post-enforcement call option
                             holder under the Funding 1 corporate services
                             agreement and (ii) the issuer under the issuer
                             corporate services agreement; and

                         (b) in respect of the mortgages trustee, means SFM
                             Offshore Limited or such other person or persons
                             for the time being acting as corporate services
                             provider to the mortgages trustee under the
                             mortgages trustee corporate services agreement

CPR                      on any calculation date means the annualised principal
                         repayment rate of all the loans comprised in the trust
                         property during the previous calculation period
                         calculated as follows:

                         1 -- ((1 -- R) ^ 12)

                         where "R" equals the result (expressed as a percentage)
                         of the total principal receipts received during the
                         period of one month (or, if shorter, from and including
                         the closing date)

                                      292


                         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             the issuer swap agreements and the previous swap
AGREEMENTS               agreements

CURRENT SWAP EXCLUDED    in relation to a current swap agreement an amount
TERMINATION 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

CURRENT SWAP PROVIDER    the occurrence of an event of default (as defined in
DEFAULT                  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 termination
DOWNGRADE TERMINATION    event following the failure by any of the current swap
EVENT                    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"

                                      293


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         (a) prior to the occurrence of a trigger event:
RESERVE FUND PRINCIPAL
REPAYMENTS

                            (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

ELIGIBLE LIQUIDITY       (a) prior to the occurrence of a trigger event:
FACILITY PRINCIPAL
REPAYMENTS

                           (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       means:
FUND 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

                                      294


                                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 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

ENGLISH LOAN             a loan secured by an English mortgage

ENGLISH MORTGAGE         a mortgage secured over a property in England or Wales

ENGLISH MORTGAGE         the mortgage conditions applicable to English loans
CONDITIONS

EQUIVALENT NET ISSUE     in relation to notes issued by a relevant issuer,
PROCEEDS                 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 three-month and four-month euro
                             deposits).

                             This will be determined by reference to the display
                             as quoted on the Moneyline Telerate Screen No. 248.
                             If the Telerate Screen No. 248 stops providing
                             these quotations, the replacement service for the
                             purposes of displaying this information will be
                             used. If the replacement 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:

                             (i)request the principal London office of each of
                                the reference banks to provide the agent bank
                                with its

                                       295



                                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

                           (ii) calculate the arithmetic mean, rounded upwards
                                to five decimal places, of those quotations;

                         (3) if, on any such interest determination date, the
                             screen rate is unavailable and only two or three of
                             the reference banks provide offered quotations, the
                             relevant rate for that interest period will be the
                             arithmetic mean of the quotations as calculated in
                             (2); and

                         (4) if, on any such interest determination date, fewer
                             than two reference banks provide quotations, the
                             agent bank will consult with the note trustee and
                             the issuer for the purpose of agreeing a total of
                             two banks to provide such quotations and the
                             relevant rate for that interest period will be the
                             arithmetic mean of the quotations as calculated in
                             (2). If no such banks are agreed then the relevant
                             rate for that interest period will be the rate in
                             effect for the last preceding interest period for
                             which (1) or (2) was applicable

EUROCLEAR                Euroclear Bank S.A./N.V., as operator of the Euroclear
                         System

EXCESS SWAP COLLATERAL   means an amount equal to the value of the collateral
                         (or the applicable part of any collateral) provided by
                         an issuer swap provider to the issuer in respect of
                         that issuer swap provider's obligations to transfer
                         collateral to the issuer under the relevant issuer
                         swap agreement which is in excess of that issuer swap
                         provider's liability under the relevant issuer swap
                         agreement as at the date of termination of the
                         relevant issuer swap agreement or which it is
                         otherwise entitled to have returned to it under the
                         terms of the relevant issuer swap agreement

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

                                       296



                         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

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 closing date
SERVICES AGREEMENT       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        the deed of charge entered into on the initial closing
CHARGE                   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 into on the
INVESTMENT CONTRACT      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 10th day
PAYMENT DATE             of March, June, September and December in each year

                                       297



FUNDING 1 LIQUIDITY      the liquidity facility provided for Funding 1 pursuant
FACILITY                 to the Funding 1 liquidity facility agreement

FUNDING 1 LIQUIDITY      the liquidity facility agreement entered into on the
FACILITY AGREEMENT       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 [GBP]150,000,000 to Funding 1 (as the
                         same may be further amended, restated, varied or
                         supplemented from time to time), as described further
                         in "CREDIT STRUCTURE -- FUNDING 1 LIQUIDITY FACILITY"

FUNDING 1 LIQUIDITY      a drawing (other than a liquidity facility stand by
FACILITY DRAWING         drawing) under the Funding 1 liquidity facility

FUNDING 1 LIQUIDITY      JPMorgan Chase Bank, N.A.
FACILITY PROVIDER

FUNDING 1 LIQUIDITY      the designated bank account of Funding 1 into which
FACILITY STAND-BY        the undrawn amounts of the Funding 1 liquidity
ACCOUNT                  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      where there are insufficient amounts to make the
SHORTFALL                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 any
SUBORDINATED AMOUNTS     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-          the order in which, following the enforcement of the
ENFORCEMENT PRIORITY     Funding 1 security, the security trustee will apply the
OF PAYMENTS              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-           the order in which, prior to enforcement of the
ENFORCEMENT PRINCIPAL    Funding 1 security, the cash manager will apply the
PRIORITY OF PAYMENTS     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-           the order in which, prior to enforcement of the
ENFORCEMENT REVENUE      Funding 1 security, the cash manager will apply the
PRIORITY OF PAYMENTS     Funding 1

                                       298



                         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      a ledger maintained by the cash manager to record the
LEDGER                   amount of principal receipts received by Funding 1
                         from the mortgages trustee on each distribution date

FUNDING 1 PRINCIPAL      the principal receipts paid by the mortgages trustee
RECEIPTS                 to Funding 1 on each distribution date

FUNDING 1 REVENUE        a ledger maintained by the cash manager to record all
LEDGER                   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        the security trustee, the Funding 1 swap provider, the
CREDITORS                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          the Funding 1 share percentage of the trust property
PERCENTAGE               from time to time as calculated on each calculation
                         date

FUNDING 1 SHARE/SELLER   the ledger of such name maintained by the cash manager
SHARE LEDGER             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       the amount which is equal to the undrawn commitment
DRAWING                  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           the ISDA master agreement and schedule thereto entered
AGREEMENT                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

                                       299



                         security trustee (as each of the same may be amended,
                         restated, novated or supplemented from time to time)

FUNDING 1 SWAP           in relation to the Funding 1 swap agreement an amount
EXCLUDED TERMINATION     equal to:
AMOUNT

                         (a) the amount of any termination payment due and
                             payable to the Funding 1 swap provider as a result
                             of a Funding 1 swap provider default or following a
                             Funding 1 swap provider downgrade termination
                             event;

                         less

                         (b) the amount, if any, received by Funding 1 from a
                             replacement swap provider upon entry by Funding 1
                             into an agreement with such replacement swap
                             provider to replace the Funding 1 swap agreement
                             which has terminated as a result of such Funding 1
                             swap provider default or following the occurrence
                             of such Funding 1 swap provider downgrade
                             termination event

FUNDING 1 SWAP           Halifax, pursuant to the Funding 1 swap agreement
PROVIDER

FUNDING 1 SWAP           the occurrence of an event of default (as defined in
PROVIDER DEFAULT         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           means the occurrence of an additional termination
PROVIDER DOWNGRADE       event following the failure by the Funding 1 swap
TERMINATION EVENT        provider to comply with the requirements of the
                         ratings downgrade provisions set out in the Funding 1
                         swap agreement

FUNDING 1 TRANSACTION    the account in the name of Funding 1 maintained with
ACCOUNT                  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 [GBP][485,000,000]
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

                                       300



                             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 5
                         class A issuer notes in definitive registered form)] in
                         global form

HALIFAX                  Halifax plc (see "HALIFAX PLC")

HIGH LOAN TO VALUE FEE   a fee incurred by a borrower as a
                         result of taking out a loan with an LTV ratio in excess
                         of a certain percentage specified in the offer

HIGHER VARIABLE RATE     loans subject to an interest rate at a margin above
LOANS                    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 created by Funding 1 pursuant to the Funding
SECURITY                 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

                                       301



                             value of its assets falls to less than the amounts
                             of its liabilities (taking into account, for both
                             these purposes, contingent and prospective
                             liabilities) or otherwise becomes insolvent; or

                         (c) proceedings (including, but not limited to,
                             presentation of an application for an
                             administration order, the filing of documents with
                             the court for the appointment of an administrator
                             or the service of a notice of intention to appoint
                             an administrator) are initiated against the
                             relevant entity under any applicable liquidation,
                             administration reorganisation (other than a
                             reorganisation where the relevant entity is
                             solvent) or other similar laws, save where such
                             proceedings are being contested in good faith; or
                             an administrative or other receiver, administrator
                             or other similar official is appointed in relation
                             to the whole or any substantial part of the
                             undertaking or assets of the relevant entity or the
                             appointment of an administrator takes effect; or a
                             distress, execution or diligence or other process
                             is enforced upon the whole or any substantial part
                             of the undertaking or assets of the relevant entity
                             and in any of the foregoing cases it is not
                             discharged within 15 London business days; or if
                             the relevant entity initiates or consents to
                             judicial proceedings relating to itself under any
                             applicable liquidation, administration, insolvency,
                             reorganisation or other similar laws or makes a
                             conveyance or assignment for the benefit of its
                             creditors generally or takes steps with a view to
                             obtaining a moratorium in respect of any
                             indebtedness

INTERCOMPANY LOAN        a previous intercompany loan acceleration notice, an
ACCELERATION NOTICE      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, the issuer
AGREEMENTS               intercompany loan agreement and all new intercompany
                         loan agreements

INTERCOMPANY LOAN        a ledger maintained by the cash manager to record
LEDGER                   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        the standard terms and conditions incorporated into
TERMS AND CONDITIONS     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  (a)  in respect of the series 1 issuer notes, the series
DATE                         2 issuer notes and the series 3 issuer notes means
                             the date which is two London business days before
                             the

                                       302



                             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 5 issuer notes, means the
                             first day of the interest period for which the rate
                             will apply; and

                         (d) in respect of the issuer term advances, means, in
                             respect of the first interest period, the closing
                             date and, in respect of subsequent interest
                             periods, the first day of the interest period for
                             which the rate will apply.

INTEREST PAYMENT DATE    (a) in relation to the  series 1 class A  issuer notes,
                             the 10th day of each consecutive month in each year
                             up to and including the earliest of (i) the
                             interest payment date in May 2006, (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 May 2006, 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

                                       303



                         Account Regulations 1998 (as amended) and which
                         shelters investments in the account from income tax and
                         capital gains tax

ISSUER                   Permanent Financing (No. 8) PLC

ISSUER ACCOUNT BANK      Bank of Scotland situated at 116 Wellington Street,
                         Leeds LS1 4LT

ISSUER BANK ACCOUNT      the agreement to be entered into on the closing date
AGREEMENT                between the issuer account bank, the issuer, the
                         issuer cash manager and the security trustee (as the
                         same may be amended, restated, supplemented, replaced
                         and/or novated from time to time) which governs the
                         operation of the issuer transaction account

ISSUER BULLET TERM       the issuer series 1 term AAA advance
ADVANCE

ISSUER CASH MANAGEMENT   the issuer cash management agreement to be entered
AGREEMENT                into on the closing date between the issuer cash
                         manager, the issuer and the security trustee (as the
                         same may be amended, restated, novated, replaced 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         an agreement to be entered into on the closing date
SERVICES AGREEMENT       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, replaced
                         and/or novated from time to time)

ISSUER CURRENCY SWAP     means the issuer euro currency swap provider and the
PROVIDERS                issuer dollar currency swap providers

ISSUER CURRENCY SWAPS    means the issuer euro currency swap and
                         the issuer dollar currency swaps

ISSUER DEED OF           means the deed of accession to the Funding 1 deed of
ACCESSION                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 sterling
EXCHANGE RATE            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

                                       304



                         converted into US dollars on the foreign exchange
                         markets

ISSUER DOLLAR CURRENCY   collectively, the ISDA master agreements, schedules
SWAP AGREEMENTS          and confirmations relating to the issuer dollar
                         currency swaps to be entered into on or before the
                         closing date between the issuer, the relevant issuer
                         dollar currency swap provider and the security trustee
                         (as amended, restated, supplemented, replaced and/or
                         novated from time to time)

ISSUER DOLLAR CURRENCY   the series 1 issuer swap provider, the series 2 issuer
SWAP PROVIDERS           swap provider and the series 3 issuer swap provider,
                         or any one of them, as the case may be

ISSUER DOLLAR CURRENCY   the sterling US dollar currency swaps which enable the
SWAPS                    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 sterling or, as
EXCHANGE RATE            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     collectively, the ISDA master agreements, schedules
SWAP AGREEMENTS          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     the series 4 issuer swap provider
SWAP PROVIDER

ISSUER EURO CURRENCY     the sterling-euro currency swaps which enable the
SWAPS                    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      the loan of the issuer term advances made by the
LOAN                     issuer to Funding 1 on the closing date under the
                         issuer intercompany loan agreement

ISSUER INTERCOMPANY      an acceleration notice served by the security trustee
LOAN ACCELERATION        in relation to the enforcement of the Funding 1
NOTICE                   security following an issuer intercompany loan event
                         of default under the issuer intercompany loan

ISSUER INTERCOMPANY      the issuer intercompany loan agreement to be entered
LOAN AGREEMENT           into on the closing date between Funding 1, the issuer
                         and the security trustee

ISSUER INTERCOMPANY      an event of default under the issuer intercompany loan
LOAN EVENT OF DEFAULT    agreement

                                       305



ISSUER NOTE              an acceleration notice served by the note trustee in
ACCELERATION NOTICE      relation to the enforcement of the issuer security
                         following an issuer note event of default under the
                         issuer notes

ISSUER NOTE EVENT OF     an event of default under the provisions of condition
DEFAULT                  9 of the issuer notes where the issuer is the
                         defaulting party

ISSUER NOTES             includes all of the class A issuer notes, the
                         class B issuer notes and the class C issuer notes

ISSUER PAYING AGENT      the agreement to be entered into on the closing date
AND AGENT BANK           which sets out the appointment of the paying agents,
AGREEMENT                the registrar, the transfer agent and the agent bank
                         for the issuer notes (as amended, restated,
                         supplemented, replaced and/or novated from time to
                         time)

ISSUER POST-             the agreement to be entered into on the closing date
ENFORCEMENT CALL         under which the note trustee agrees on behalf of the
OPTION AGREEMENT         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,
                         replaced and/ or novated from time to time)

ISSUER POST-             the order in which, following enforcement of the
ENFORCEMENT PRIORITY     issuer security, the security trustee will apply the
OF PAYMENTS              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 the issuer
PRINCIPAL PRIORITY OF    security, the issuer cash manager will apply the
PAYMENTS                 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   the order in which, prior to enforcement of the issuer
REVENUE PRIORITY OF      security, the issuer cash manager will apply the
PAYMENTS                 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         an amount equal to the sum of all principal amounts
RECEIPTS                 repaid by Funding 1 to the issuer under the issuer
                         intercompany loan

ISSUER REVENUE           an amount equal to the sum of:
RECEIPTS

                         (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

                                       306



                             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
                             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           the security trustee, the issuer noteholders, the
CREDITOR                 issuer swap providers, the note trustee, the issuer
                         account bank, the paying agents, the registrar, the
                         transfer agent, the agent bank, the corporate services
                         provider under the issuer corporate services agreement
                         and the issuer cash manager

ISSUER SECURITY          security created by the issuer pursuant to the issuer
                         deed of charge in favour of the issuer secured
                         creditors

ISSUER SERIES 1 TERM     the advance made by the issuer to Funding 1 under the
AAA ADVANCE              issuer intercompany loan agreement from the proceeds
                         of the issue of the series 1 class A notes

ISSUER SERIES 2 TERM     the advance made by the issuer to Funding 1 under the
AAA ADVANCE              issuer intercompany loan agreement from the proceeds
                         of the issue of the series 2 class A notes

ISSUER SERIES 3 TERM     the advance made by the issuer to Funding 1 under the
AAA ADVANCE              issuer intercompany loan agreement from the proceeds
                         of the issue of the series 3 class A notes

ISSUER SERIES 4 TERM     the advance made by the issuer to Funding 1 under the
AAA ADVANCE              issuer intercompany loan agreement from the proceeds
                         of the issue of the series 4 class A notes

ISSUER SERIES 5 TERM     the advance made by the issuer to Funding 1 under the
AAA ADVANCE              issuer intercompany loan agreement from the proceeds
                         of the issue of the series 5 class A notes

ISSUER STEP-UP DATE      the interest payment date falling in [__]

ISSUER START-UP LOAN     the loan made by the issuer start-up loan provider to

                                       307



                         Funding 1 under the issuer start-up loan agreement

ISSUER START-UP LOAN     the agreement to be entered into on the closing date
AGREEMENT                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     Halifax plc, in its capacity as provider of the issuer
PROVIDER                 start-up loan under the issuer start-up loan agreement

ISSUER SUBSCRIPTION      a subscription agreement in relation to the series 3
AGREEMENT                issuer notes, the series 4 issuer notes and the series
                         5 issuer notes between, inter alios, the issuer and
                         the managers (as defined therein)

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 amount
TERMINATION 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 [__] issuer swap guarantee,
                         the [__] issuer swap guarantee, the [__] issuer swap
                         guarantee and the [__] issuer swap guarantee

ISSUER SWAP PROVIDER     as the context may require, the occurrence of an event
DEFAULT                  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 termination
DOWNGRADE TERMINATION    event following the failure by an issuer swap provider
EVENT                    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           those advances designated by "AA" made by the issuer
ADVANCES                 to Funding 1 under the issuer intercompany loan
                         agreement from the proceeds of issue of the class B
                         issuer notes

ISSUER TERM AAA          those advances designated by "AAA" made by the issuer
ADVANCES                 to Funding 1 under the issuer intercompany loan
                         agreement

                                       308



                         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 advance, the issuer series 1
                         term AA advance, the issuer series 2 term AA advance,
                         the issuer series 3 term AA advance, the issuer series
                         4 term AA advance, the issuer series 1 term BBB
                         advance, the issuer series 2 term BBB advance, the
                         issuer series 3 term BBB advance and the issuer series
                         4 term BBB advance

ISSUER TERM BBB          those advances designated by "BBB" made by the issuer
ADVANCES                 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 "LISTING AND
DOCUMENTS                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 the date
AGREEMENT                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        the London Interbank Offered Rate for sterling
LIBOR                    deposits, as determined by the agent bank on the
                         following basis:

                         (1) on the applicable interest determination date, the
                             agent bank will determine the arithmetic mean,
                             rounded upwards to five decimal places, of the
                             offered quotations to leading banks in the London
                             inter-bank market for sterling deposits for the
                             relevant period (or, in the case of the first
                             interest period, the linear interpolation of the
                             arithmetic mean of such offered quotations for
                             three month and four month sterling deposits
                             (rounded upwards, if necessary, to five decimal
                             places)).

                             This will be determined by reference to the display
                             as quoted on the Moneyline Telerate Screen No.
                             3750. If the Telerate Screen No. 3750 stops
                             providing these quotations, the replacement service
                             for the purposes of displaying this information
                             will be used. If the replacement service stops
                             displaying the information, another page as
                             determined by the issuer with the approval of the
                             note trustee will be used.

                             In each of these cases, the determination will be
                             made as at or about 11.00 a.m., London time, on
                             that date. This is called the screen rate for LIBOR
                             or sterling

                                       309



                             LIBOR;

                         (2) if, on any such interest determination date, the
                             screen rate is unavailable, the agent bank will:

                            (i) 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

                            (ii)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 amount
REQUIRED AMOUNT          equal to 3% of the aggregate outstanding balance of
                         the issuer notes on that date

LIQUIDITY RESERVE        a ledger maintained by the cash manager to record the
LEDGER                   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 time outstanding or,

                                       310



                         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:

                         (i)    any term which relates to the recovery of
                                interest under the standard documentation
                                applicable to that loan and its related security
                                is unfair; or

                         (ii)   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

                         (iii)  the variable margin above the Bank of England
                                repo rate under any tracker rate loan must be
                                set by the seller; or

                         (iv)   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     the ratio of the outstanding balance of a loan to the
VALUE RATIO              value of the mortgaged property securing that loan

LTV TEST                 a test which assigns a credit enhancement value to
                         each loan in the portfolio based on its current loan to
                         value ratio and the amount of mortgage indemnity cover
                         on that loan. The weighted average credit enhancement
                         value for the portfolio is then determined

MANAGERS                 Citigroup Global Markets Limited, Credit Suisse First
                         Boston (Europe) Limited and UBS Limited

MASTER DEFINITIONS AND   together, the amended and restated master definitions
CONSTRUCTION SCHEDULE    and construction schedule and the issuer master
                         definitions and construction schedule, which are
                         schedules of definitions used in the issuer transaction
                         documents

MCOB                     the FSA mortgages: conduct of business sourcebook

MIG POLICIES             mortgage indemnity guarantee policies

MINIMUM RATE LOANS       loans subject to a minimum rate of interest

                                       311



MINIMUM SELLER SHARE     an amount included in the current seller
                         share which is calculated in accordance with the
                         mortgages trust deed and which, as at the closing date,
                         will be approximately [GBP][__]

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         as defined in the US Secondary Mortgage Markets
SECURITIES               Enhancement Act 1984, as amended

MORTGAGE SALE            the mortgage sale agreement entered into on the
AGREEMENT                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          the amount that will be standing to the credit of the
AVAILABLE PRINCIPAL      principal ledger on the relevant calculation date as
RECEIPTS                 described further in "THE MORTGAGES TRUST"

MORTGAGES TRUST          an amount equal to the sum of:
AVAILABLE 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        the mortgages trustee GIC account
ACCOUNT

MORTGAGES TRUSTEE        the agreement entered into on the initial closing date
CORPORATE

                                      312


SERVICES AGREEMENT       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 trustee
ACCOUNT                  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, Leeds LS1
PROVIDER                 4LT

MORTGAGES TRUSTEE        the guaranteed investment contract entered into on the
GUARANTEED INVESTMENT    initial closing date between the mortgages trustee and
CONTRACT                 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        the variable base rates which apply to the variable
VARIABLE BASE RATE       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   a new Funding 1 swap to be entered into by Funding 1,
NEW FUNDING 1 SWAP       a new Funding 1 swap provider and the security trustee
PROVIDER                 when and if required

NEW FUNDING 1 SWAP       a new Funding 1 swap agreement, documenting the new
AGREEMENT                Funding 1 swap, between Funding 1, a new Funding 1
                         swap provider and the security trustee

NEW INTERCOMPANY LOAN    a loan of a new issuer term advance made by a new
AND NEW INTERCOMPANY     issuer to Funding 1 under a new intercompany loan
LOAN AGREEMENT           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

NEW START-UP LOAN AND    a new start-up loan to be made available to Funding 1
NEW START-UP LOAN        by a new start-up loan provider when Funding 1 enters
PROVIDER                 into a new intercompany loan agreement

NEW START-UP LOAN        a new start-up loan agreement to be entered into by a
AGREEMENT                new

                                       313



                         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        this will occur on a calculation date if:
EVENT

                         (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 30 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 [__] is less than
                             [GBP][__] or (ii) during the period from and
                             including the interest payment date in [__] to but
                             excluding the interest payment date in [__] is less
                             than [GBP][__]

NORMAL CALCULATION       the first day (or, if not a London business day, the
DATE                     next succeeding London business day) of each month

NOTE ACCELERATION        an issuer note acceleration notice and/or (as the
NOTICE                   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

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

                                       314



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     a term advance which at any time has been a bullet
ADVANCE                  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 advanced was a
TERM ADVANCE             pass-through term advance

ORIGINAL SCHEDULED       that part of a term advance which at any time has been
AMORTISATION             a scheduled amortisation instalment (even if that part
INSTALMENT               of that term advance has subsequently become a pass-
                         through term advance)

ORIGINAL SCHEDULED       a term advance which at any time has been a scheduled
AMORTISATION TERM        amortisation term advance (even if such term advance
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 payment date
RESTRICTIONS             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        means a term advance which has no scheduled repayment
ADVANCE                  date other than the final repayment date. On the
                         closing date, the pass through term advances are those
                         term advances of the issuer and 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

                                       315



                         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     in respect of any class of issuer notes, the interest
DATES                    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    means the call option granted to Permanent PECOH
OPTION                   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; in respect of Permanent Financing (No. 6)
                         PLC, 18th November, 2004; and in respect of Permanent
                         Financing (No. 7) PLC, 25th March, 2005

PREVIOUS INTERCOMPANY    the previous intercompany loan agreement entered into
LOAN AGREEMENT           on each previous closing date between Funding 1, the
                         relevant previous issuer and security trustee

PREVIOUS INTERCOMPANY    an acceleration notice served by the security trustee
LOAN ACCELERATION        on Funding 1 following an intercompany loan event of
NOTICE                   default under the previous intercompany loan agreement

PREVIOUS INTERCOMPANY    an event of default under a previous intercompany loan
LOAN EVENT OF DEFAULT

PREVIOUS INTERCOMPANY    the loan of the previous term advances made by the
LOANS                    previous issuers to Funding 1 each under the previous
                         intercompany loan agreements

PREVIOUS ISSUER          Bank of Scotland situated at 116 Wellington Street,
ACCOUNT BANK             Leeds LS1 4LT

PREVIOUS ISSUERS         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,
                         Permanent Financing (No. 6) PLC and Permanent Financing
                         (No. 7) PLC

                                       316



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 previous
AAA ADVANCE              issuer to Funding 1 under the applicable previous
                         intercompany loan agreement

PREVIOUS SERIES 2 TERM   any series 2 term AAA advance made by a previous
AAA ADVANCE              issuer to Funding 1 under the applicable previous
                         intercompany loan agreement

PREVIOUS SERIES 3 TERM   any series 3 term AAA advance made by a previous
AAA ADVANCE              issuer to Funding 1 under the applicable previous
                         intercompany loan agreement

PREVIOUS SERIES 4 TERM   any series 4 term AAA advance (including any series
AAA ADVANCE              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 series
AAA ADVANCE              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        each loan made by a previous start-up loan provider to
LOANS                    Funding 1 under a previous start-up loan agreement

PREVIOUS START-UP LOAN   each agreement entered into on a previous closing date
AGREEMENTS               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 of each
PROVIDER                 previous start-up loan under the relevant previous
                         start-up loan agreement

PREVIOUS SWAP            the swap agreements entered into between each of the
AGREEMENTS               previous issuers and the previous swap providers in
                         relation to the previous swaps

PREVIOUS SWAP            means in respect of (i) the first issuer, JPMorgan
PROVIDERS                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; (vi) the
                         sixth issuer, Swiss Re Financial Products Corporation,
                         Banque AIG and Citibank N.A., London Branch, and (vii)
                         the seventh issuer, UBS Limited, Swiss Re Financial
                         Products Corporation and Citibank, N.A., London Branch,
                         or in each case such other

                                       317



                         swap provider appointed from time to time in respect of
                         the relevant previous notes issued by the relevant
                         previous issuer

PREVIOUS SWAPS           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          the advance made by the previous issuers to Funding 1
ADVANCES                 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         the advance made by the previous issuers to Funding 1
ADVANCES                 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        the advance made by the previous issuers to Funding 1
ADVANCES                 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        the advance made by the previous issuers to Funding 1
ADVANCES                 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     the ledger of such name maintained by the cash
LEDGER                   manager, comprising on the closing date four sub-
                         ledgers, the AA principal deficiency sub-ledger, the
                         AAA 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

                                       318



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 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      a reasonably prudent prime residential mortgage 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           [__], 2005

REGISTRAR                Citibank, N.A. at 5 Carmelite Street, London EC4Y 0PA

                                       319



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 cash
AMOUNT                   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           means the calculation date at the start of the most
CALCULATION DATE         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 AMORTISATION   in respect of each term advance of the issuer and each
INSTALMENT               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 AMORTISATION   means at any time on a Funding 1 interest payment
REPAYMENT RESTRICTIONS   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

                                       320



                             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 (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   those term advances of the issuer and each previous
TERM ADVANCE             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  issuer notes,
DATES                        the interest payment date in May 2006;

                         (b) in respect of the series 2 class A issuer notes,
                             the interest payment date in [__];

                         (c) in respect of the series 3 class A issuer notes,
                             the interest payment dates in [__];

                         (d) in respect of the series 4 class A issuer notes,
                             the interest payment dates in [__]; and

                         (e) in respect of the series 5 class A issuer notes,
                             the

                                       321



                             interest payment dates in [__];

SCHEDULED REPAYMENT      (a) in respect of the issuer series 1 term AAA advance,
DATES                        the interest payment date in May 2006;

                         (b) in respect of the issuer series 2 term AAA advance,
                             the interest payment date in [__];

                         (c) in respect of the issuer series 3 term AAA advance,
                             the interest payment dates in [__];

                         (d) in respect of the issuer series 4 term AAA advance,
                             the interest payment dates in [__];

                         (e) in respect of the issuer series 5 term AAA advance,
                             the interest payment dates in [__];

                         (f) 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";

                         (g) 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

                         (h) 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    the declarations of trust to be granted by the seller
OF TRUST                 in favour of the mortgages 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 Scottish loans
CONDITIONS

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 between,
FUNDING 1 DEED OF CHARGE among others, Funding 1 and the security trustee

SECURITY TRUSTEE         The Bank of New York

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             the seller share percentage of the trust property from
PERCENTAGE               time to time as calculated on each calculation date

SEMI-DETACHED            a house joined to another house on one side only

                                       322



SENIOR EXPENSES          amounts ranking in priority to interest due on the
                         term advances

SERIES X CLASS Y         the issuer notes with such series and class
ISSUER NOTES             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         any previous notes with such series and class
PREVIOUS 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         the issuer dollar currency or euro currency or
ISSUER SWAP              interest rate swap entered into in relation to the
                         series X class Y issuer notes

SERIES 1 ISSUER SWAP     [__], or such other swap provider appointed from time
PROVIDER                  to time in relation to the series 1 issuer notes

SERIES 2 ISSUER SWAP     [__], or such other swap provider appointed from time
PROVIDER                 to time in relation to the series 2 issuer notes

SERIES 3 ISSUER SWAP     [__], or such other swap provider appointed from time
PROVIDER                 to time in relation to the series 3 issuer notes

SERIES 4 ISSUER SWAP     [__], or such other swap provider appointed from time
PROVIDER                 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

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, supplemented, replaced and/or
                         novated from time to time) between the servicer, the
                         mortgages trustee, the seller, 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"

SEVENTH ISSUER           Permanent Financing (No. 7) PLC

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

                                       323



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            each previous start-up loan agreement, the issuer
AGREEMENTS               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 be
EVENT                    terminated prior to its scheduled termination date

SWAP AGREEMENTS          the Funding 1 swap agreement and the issuer swap
                         agreements and a "SWAP AGREEMENT" means any one of
                         them

SWAP PROVIDERS           the Funding 1 swap provider and the issuer currency
                         swap providers and a "SWAP PROVIDER" means any one of
                         them

[__] ISSUER SWAP         [__]
GUARANTOR

[__] ISSUER SWAP         the guarantee of the obligations of the series 2
GUARANTEE                issuer swap provider under the relevant issuer swaps
                         by the [__] issuer swap guarantor

TARGET BUSINESS DAY      a day on which the Trans-European Automated Real-time
                         Gross settlement Express Transfer (TARGET) System is
                         open

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

                                       324



                         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, 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

                                       325



TRUST PROPERTY           includes:

                         (a) the sum of [GBP]100 settled by SFM Corporate
                             Services Limited on trust on the date of the
                             mortgage trust deed;

                         (b) the portfolio of loans and their related security
                             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

[__] ISSUER SWAP         [__]
GUARANTOR

[__] ISSUER SWAP         the guarantee of the series 1 issuer swap provider
GUARANTEE                under the relevant issuer swaps by the [__] issuer
                         swap guarantor

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 FSA in its capacity as competent
                         authority under part VI of the FSMA

UNDERWRITERS             the class A underwriters and the class B/C
                         underwriters

UNITED STATES HOLDER     a beneficial owner of 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);

                                       326


                         (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 be (in the case of the series
                             1 class A issuer notes) the linear interpolation of
                             the arithmetic mean of such offered quotations for
                             one-month and two-month US dollar deposits and (in
                             all other cases) the linear interpolation of the
                             arithmetic mean of such offered quotations for
                             three-month and four-month US dollar deposits
                             (rounded upwards, if necessary, to five decimal
                             places).

                         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,
                         the series 2 issuer notes and the series 3 issuer
                         notes;

                         (b) if, on any such interest determination date, the
                             screen rate is unavailable, the agent bank will:

                            (i) 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

                           (ii) calculate the arithmetic mean, rounded
                                upwards to five decimal places, of those
                                quotations;

                         (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

                                       327



                             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"

                                      328


                                    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) PLC, Permanent Financing (No. 6) PLC, Permanent Financing (No. 7) PLC,
Permanent Funding (No. 1) Limited and Permanent Mortgages Trustee Limited, as
filed with the SEC on 20 April, 2005. The extract describes certain aspects of
the mortgage loans in the mortgages trust during the period from 10th March,
2005 to 10th June, 2005.

    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 MARCH, TO 10TH JUNE, 2005
MONTHLY REPORT -- MARCH 2005
DATE OF REPORT 13TH APRIL, 2005
- --------------------------------------  -------------------

                                                     
MORTGAGES
Number of Mortgages in Pool...........              534,349
Current Principal Balance.............  [GBP]35,954,037,725
Opening Trust Assets..................             [GBP]100
Total.................................  [GBP]35,954,037,825

Notes Outstanding.....................  [GBP]27,940,392,291
Funding Share.........................  [GBP]25,887,864,870
Cash Accumulation Balance.............   [GBP]2,052,527,421
Funding Share Percentage                          72.00266%
Seller Share..........................  [GBP]10,066,172,855
Seller Share Percentage...............            27.99734%

Minimum Seller Share (Amount).........     [GBP]797,701,886
Minimum Seller Share (% of Total).....             5.00000%




                                                                             % BY
ARREARS ANALYSIS    NUMBER               PRINCIPAL             ARREARS  PRINCIPAL
                   -------  ----------------------  ------------------  ---------


                                                                  
Less than 1 month  524,845  [GBP]35,203,170,341.84   [GBP]2,024,242.84     97.91%
1 -- 52 months...    6,258     [GBP]508,587,991.08   [GBP]3,572,765.44      1.41%
2 -- 53 months...    1,385     [GBP]108,122,927.32   [GBP]1,532,644.79      0.30%
3 -- 56 months...    1,235      [GBP]92,157,806.77   [GBP]2,249,994.88      0.26%
6 -- 512 months..      546      [GBP]37,606,846.21   [GBP]1,881,122.35      0.10%
12 months +......       80       [GBP]4,391,812.11     [GBP]379,004.44      0.01%
                   -------  ----------------------  ------------------  ---------

TOTAL............  534,349  [GBP]35,954,037,725.33  [GBP]11,639,774.74    100.00%
                   -------  ----------------------  ------------------  ---------





PROPERTIES IN POSSESSION  NUMBER            BALANCE  AMOUNT IN ARREARS
                          ------  -----------------  -----------------

                                                          
TOTAL                         18  [GBP]1,737,694.87    [GBP]108,417.28
                          ======  =================  =================



                                       329





PROPERTIES IN POSSESSION (THIS MONTH)
- -------------------------------------

                                                     
Number Brought Forward......................             24
Repossessed.................................              2
Sold........................................              7
Number Carried Forward......................            18*

Average Time from Possession to Sale in days             92
Average Arrears at Sale.....................  [GBP]3,134.66

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

    *No. of possessions carried forward reduced by 1 as property relinquished
    back to customer.


SUBSTITUTION                                  NUMBER               PRINCIPAL
- -------------------------------------------  -------  ----------------------

                                                                   
Substituted this period (this month).......        0                       -
Substituted this period (since 14/06/2002)*  203,962  [GBP]14,162,131,295.91



* On 23rd March 2005, Permanent 7 closed. The Permanent Trust was topped-up by
  70,542 accounts (to value: [GBP]6,625,343,617.12).
  These are not included above.


CPR ANALYSIS                            MONTHLY  ANNUALISED
- --------------------------------------  -------  ----------

                                                  
(INCLUDES REDEMPTIONS AND REPURCHASES)
Current 1 Month CPR Rate..............    2.90%      29.73%
Previous 3 Month CPR Rate.............    2.75%      28.46%
Previous 12 Month CPR Rate............    3.46%      34.45%



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]67,285.68
Weighted Average Current HPI LTV (by value)..........          49.87%
Weighted Average Current LTV (by value)..............          64.77%

YIELD NET OF FUNDING SWAP OVER 3 MONTH STERLING LIBOR
Current Month........................................          0.629%

EXCESS SPREAD
Current Month........................................          0.417%
February 2004........................................          0.389%
January 2004.........................................          0.396%

PRODUCT BREAKDOWN
Fixed Rate %.........................................          33.67%
Tracker Rate %.......................................          49.23%
Other Variable Rate %................................          17.10%




LTV LEVELS BREAKDOWN*  NUMBER                  VALUE  % OF TOTAL
- ---------------------  ------  ---------------------  ----------

                                                    
0-30%................  90,681  [GBP]2,373,882,280.05       6.60%

                                      330





                                        
30-35%...   23,572    [GBP]1,116,987,792.13    3.11%
35-40%...   25,977    [GBP]1,384,117,738.77    3.85%
40-45%...   27,926    [GBP]1,634,004,138.43    4.54%
45-50%...   31,324    [GBP]2,024,083,027.78    5.63%
50-55%...   32,643    [GBP]2,283,895,309.60    6.35%
55-60%...   34,647    [GBP]2,645,259,310.12    7.36%
60-65%...   36,180    [GBP]2,910,437,183.64    8.09%
65-70%...   39,296    [GBP]3,398,705,399.75    9.45%
70-75%...   45,869    [GBP]4,524,273,619.20   12.58%
75-80%...   30,709    [GBP]2,593,346,366.75    7.21%
80-85%...   30,601    [GBP]2,306,928,210.14    6.42%
85-90%...   34,871    [GBP]2,842,219,835.85    7.91%
90-95%...   29,543    [GBP]2,216,887,204.45    6.17%
95-100%..   18,928    [GBP]1,579,952,303.90    4.39%
100% +...    1,582      [GBP]119,058,004.77    0.33%
           -------  -----------------------  -------

TOTALS...  534,349   [GBP]35,954,037,725.33  100.00%
           -------  -----------------------  -------




* Using Latest Valuation


HPI LTV LEVELS BREAKDOWN**   NUMBER                   VALUE  % OF TOTAL
- --------------------------  -------  ----------------------  ----------

                                                           
0-30%                       177,380   [GBP]6,051,552,577.91      16.83%
30-35%....................   48,183   [GBP]2,696,521,263.46       7.50%
35-40%....................   51,850   [GBP]3,195,304,832.28       8.89%
40-45%....................   47,900   [GBP]3,252,121,881.39       9.05%
45-50%....................   40,694   [GBP]3,180,421,993.53       8.85%
50-55%....................   35,158   [GBP]3,082,069,755.92       8.57%
55-60%....................   32,359   [GBP]3,091,716,384.68       8.60%
60-65%....................   28,507   [GBP]2,949,689,607.62       8.20%
65-70%....................   22,695   [GBP]2,613,116,712.07       7.27%
70-75%....................   16,669   [GBP]1,892,676,967.44       5.26%
75-80%....................   11,413   [GBP]1,323,663,747.23       3.68%
80-85%....................    9,155   [GBP]1,064,694,907.91       2.96%
85-90%....................    6,630     [GBP]848,121,738.87       2.36%
90-95%....................    3,833     [GBP]478,070,981.66       1.33%
95-100%...................    1,894     [GBP]230,491,901.39       0.64%
100% +....................       29       [GBP]3,802,471.97       0.01%
                            -------  ----------------------  ----------

TOTALS                      534,349  [GBP]35,954,037,725.33     100.00%
                            -------  ----------------------  ----------




**Using Latest Valuation Adjusted for changes in the HPI index



                              
Current HVR1 Rate              6.75%
Effective Date of Change  01/09/2004
Current HVR2 Rate              6.00%
Effective Date of Change  01/09/2004




                                       RATING
                                       (MOODY'S/S&                          REFERENCE
NOTES             DEAL                 P/ FITCH)            OUTSTANDING     RATE       MARGIN
- ----------------  -------------------  ----------------  -----------------  ---------  -------

                                                                            
Series 1 Class A  Permanent Financing
                  No.5                 P-1 / A-1+ / F1+  $1,250,000,000.00  2.77000%   -0.020%
Series 1 Class A  Permanent Financing
                  No.6                 P-1 / A-1+ / F1+  $1,000,000,000.00  2.77000%   -0.030%


                                      331




                                       RATING
                                       (MOODY'S/S&                          REFERENCE
NOTES             DEAL                 P/ FITCH)            OUTSTANDING     RATE       MARGIN
- ----------------  -------------------  ----------------  -----------------  ---------  -------

                                                                            
Series 1 Class A  Permanent Financing
                  No.7                 P-1 / A-1+ / F1+  $1,000,000,000.00  2.84263%   -0.040%
Series 1 Class B  Permanent Financing
                  No.5                 Aa3 / AA / AA     $53,000,000.00     2.46000%    0.140%
Series 1 Class B  Permanent Financing
                  No.6                 Aa3 / AA / AA     $35,800,000.00     2.46000%    0.100%
Series 1 Class B  Permanent Financing
                  No.7                 Aa3 / AA / AA     $43,400,000.00     3.01371%    0.090%
Series 1 Class C  Permanent Financing  Baa2 / BBB /
                  No.5                 BBB               $44,400,000.00     2.46000%    0.500%
Series 1 Class C  Permanent Financing  Baa2 / BBB /
                  No.6                 BBB               $34,700,000.00     2.46000%    0.350%
Series 1 Class C  Permanent Financing  Baa2 / BBB /
                  No.7                 BBB               $42,200,000.00     3.01371%    0.280%
Series 2 Class A  Permanent Financing  Aaa / AAA /
                  No.1                 AAA               $750,000,000.00                4.200%
Series 2 Class A  Permanent Financing  Aaa / AAA /
                  No.2                 AAA               $1,750,000,000.00  2.46000%    0.150%
Series 2 Class A  Permanent Financing  Aaa / AAA /
                  No.3                 AAA               $1,700,000,000.00  2.46000%    0.110%
Series 2 Class A  Permanent Financing  Aaa / AAA /
                  No.4                 AAA               $2,400,000,000.00  2.46000%    0.070%
Series 2 Class A  Permanent Financing  Aaa / AAA /
                  No.5                 AAA               $1,300,000,000.00  2.46000%    0.110%
Series 2 Class A  Permanent Financing  Aaa / AAA /
                  No.6                 AAA               $1,000,000,000.00  2.46000%    0.090%
Series 2 Class A  Permanent Financing  Aaa / AAA /
                  No.7                 AAA               $1,400,000,000.00  3.01371%    0.040%
Series 2 Class B  Permanent Financing
                  No.1                 Aa3 / AA / AA     $26,000,000.00     2.46000%    0.280%
Series 2 Class B  Permanent Financing
                  No.2                 Aa3 / AA / AA     $61,000,000.00     2.46000%    0.330%
Series 2 Class B  Permanent Financing
                  No.3                 Aa3 / AA / AA     $59,000,000.00     2.46000%    0.250%
Series 2 Class B  Permanent Financing
                  No.4                 Aa3 / AA / AA     $100,700,000.00    2.46000%    0.180%
Series 2 Class B  Permanent Financing
                  No.5                 Aa3 / AA / AA     $56,400,000.00     2.46000%    0.180%
Series 2 Class B  Permanent Financing
                  No.6                 Aa3 / AA / AA     $35,800,000.00     2.46000%    0.140%
Series 2 Class B  Permanent Financing
                  No.7                 Aa3 / AA / AA     $60,700,000.00     3.01371%    0.110%
Series 2 Class M  Permanent Financing
                  No.4                 A2/A/A            $59,900,000.00     2.46000%    0.330%
Series 2 Class C  Permanent Financing  Baa2 / BBB /
                  No.1                 BBB               $26,000,000.00     2.46000%    1.180%
Series 2 Class C  Permanent Financing  Baa2 / BBB /
                  No.2                 BBB               $61,000,000.00     2.46000%    1.450%
Series 2 Class C  Permanent Financing  Baa2 / BBB /
                  No.3                 BBB               $59,000,000.00     2.46000%    1.050%
Series 2 Class C  Permanent Financing  Baa2 / BBB /
                  No.4                 BBB               $82,200,000.00     2.46000%    0.720%



                                       332





                                        RATING
                                        (MOODY'S/S&                           REFERENCE
NOTES              DEAL                 P/ FITCH)           OUTSTANDING       RATE       MARGIN
- -----------------  -------------------  -------------  ---------------------  ---------  ------

                                                                             
Series 2 Class C   Permanent Financing  Baa2 / BBB /
                   No.5                 BBB            $46,200,000.00         2.46000%   0.650%
Series 2 Class C   Permanent Financing  Baa2 / BBB /
                   No.6                 BBB            $34,700,000.00         2.46000%   0.450%
Series 2 Class C   Permanent Financing  Baa2 / BBB /
                   No.7                 BBB            $59,200,000.00         3.01371%   0.330%
Series 3 Class A   Permanent Financing  Aaa / AAA /
                   No.1                 AAA            $1,100,000,000.00      2.46000%   0.125%
Series 3 Class A   Permanent Financing  Aaa / AAA /
                   No.2                 AAA            [e]1,250,000,000.00    2.17000%   0.230%
Series 3 Class A   Permanent Financing  Aaa / AAA /
                   No.3                 AAA            $1,500,000,000.00      2.46000%   0.180%
Series 3 Class A   Permanent Financing  Aaa / AAA /
                   No.4                 AAA            $1,700,000,000.00      2.46000%   0.140%
Series 3 Class A   Permanent Financing  Aaa / AAA /
                   No.5                 AAA            $750,000,000.00        2.46000%   0.160%
Series 3 Class A   Permanent Financing  Aaa / AAA /
                   No.6                 AAA            [GBP]1,000,000,000.00  4.86000%   0.125%
Series 3 Class A   Permanent Financing  Aaa / AAA /
                   No.7                 AAA            [e]1,700,000,000.00    2.12700%   0.070%
Series 3 Class B   Permanent Financing
                   No.1                 Aa3 / AA / AA  $38,500,000.00         2.46000%   0.300%
Series 3 Class B   Permanent Financing
                   No.2                 Aa3 / AA / AA  [e]43,500,000.00       2.17000%   0.430%
Series 3 Class B   Permanent Financing
                   No.3                 Aa3 / AA / AA  [e]52,000,000.00       2.46000%   0.350%
Series 3 Class B   Permanent Financing
                   No.4                 Aa3 / AA / AA  $75,800,000.00         2.46000%   0.230%
Series 3 Class B   Permanent Financing
                   No.5                 Aa3 / AA / AA  $32,500,000.00         2.46000%   0.260%
Series 3 Class B   Permanent Financing
                   No.6                 Aa3 / AA / AA  [GBP]35,300,000.00     4.86000%   0.230%
Series 3 Class B   Permanent Financing
                   No.7                 Aa3 / AA / AA  [e]73,700,000.00       2.12700%   0.120%
Series 3 Class M   Permanent Financing
                   No.4                 A2/A/A         $40,400,000.00         2.46000%   0.370%
Series 3 Class C   Permanent Financing  Baa2 / BBB /
                   No.1                 BBB            $38,500,000.00         2.46000%   1.200%
Series 3 Class C   Permanent Financing  Baa2 / BBB /
                   No.2                 BBB            [e]43,500,000.00       2.17000%   1.450%
Series 3 Class C   Permanent Financing  Baa2 / BBB /
                   No.3                 BBB            $52,000,000.00         2.46000%   1.150%
Series 3 Class C   Permanent Financing  Baa2 / BBB /
                   No.4                 BBB            $55,400,000.00         2.46000%   0.800%
Series 3 Class C   Permanent Financing  Baa2 / BBB /
                   No.5                 BBB            $27,000,000.00         2.46000%   0.820%
Series 3 Class C   Permanent Financing  Baa2 / BBB /
                   No.6                 BBB            [GBP]34,200,000.00     4.86000%   0.680%
Series 3 Class C   Permanent Financing  Baa2 / BBB /
                   No.7                 BBB            [e]71,800,000.00       2.12700%   0.430%
Series 4 Class A1  Permanent Financing  Aaa / AAA /
                   No.1                 AAA            [e]750,000,000.00                 5.100%



                                       333





                                        RATING
                                        (MOODY'S/S&                           REFERENCE
NOTES              DEAL                 P/ FITCH)           OUTSTANDING       RATE       MARGIN
- -----------------  -------------------  -------------  ---------------------  ---------  ------

                                                                          
Series 4 Class A1  Permanent Financing  Aaa / AAA /    [e]700,000,000.00      2.17000%   0.190%
                   No.3                 AAA
Series 4 Class A   Permanent Financing  Aaa / AAA /    $1,750,000,000.00      2.46000%   0.220%
                   No.2                 AAA
Series 4 Class A   Permanent Financing  Aaa / AAA /    [e]1,500,000,000.00    2.17000%   0.150%
                   No.4                 AAA
Series 4 Class A   Permanent Financing  Aaa / AAA /    [e]1,000,000,000.00    2.17000%   0.170%
                   No.5                 AAA
Series 4 Class A   Permanent Financing  Aaa / AAA /    [e]750,000,000.00      2.17000%   0.140%
                   No.6                 AAA
Series 4 Class A   Permanent Financing  Aaa / AAA /    [GBP]850,000,000.00    4.96234%   0.080%
                   No.7                 AAA
Series 4 Class A2  Permanent Financing  Aaa / AAA /    [GBP]1,000,000,000.00  4.86000%   0.180%
                   No.1                 AAA
Series 4 Class A2  Permanent Financing  Aaa / AAA /    [GBP]750,000,000.00    4.86000%   0.190%
                   No.3                 AAA
Series 4 Class B   Permanent Financing  Aa3 / AA / AA  [GBP]52,000,000.00     4.86000%   0.300%
                   No.1
Series 4 Class B   Permanent Financing  Aa3 / AA / AA  [e]56,500,000.00       2.17000%   0.450%
                   No.2
Series 4 Class B   Permanent Financing  Aa3 / AA / AA  [e]62,000,000.00       2.17000%   0.390%
                   No.3
Series 4 Class B   Permanent Financing  Aa3 / AA / AA  [e]85,000,000.00       2.17000%   0.352%
                   No.4
Series 4 Class B   Permanent Financing  Aa3 / AA / AA  [e]43,500,000.00       2.17000%   0.330%
                   No.5
Series 4 Class B   Permanent Financing  Aa3 / AA / AA  [e]26,100,000.00       2.17000%   0.230%
                   No.6
Series 4 Class B   Permanent Financing  Aa3 / AA / AA  [GBP]36,800,000.00     4.96234%   0.130%
                   No.7
Series 4 Class M   Permanent Financing  A2/A/A         [e]62,500,000.00       2.17000%   0.534%
                   No.4
Series 4 Class C   Permanent Financing  Baa2 / BBB /   [GBP]52,000,000.00     4.86000%   1.200%
                   No.1                 BBB
Series 4 Class C   Permanent Financing  Baa2 / BBB /   [e]56,500,000.00       2.17000%   1.450%
                   No.2                 BBB
Series 4 Class C   Permanent Financing  Baa2 / BBB /   [e]62,000,000.00       2.17000%   1.180%
                   No.3                 BBB
Series 4 Class C   Permanent Financing  Baa2 / BBB /   [e]36,000,000.00       2.17000%   0.780%
                   No.5                 BBB
Series 4 Class C   Permanent Financing  Baa2 / BBB /   [e]25,300,000.00       2.7000%    0.680%
                   No.6                 BBB
Series 4 Class C   Permanent Financing  Baa2 / BBB /   [GBP]35,900,000.00     4.96234%   0.450%
                   No.7                 BBB
Series 5 Class A1  Permanent Financing  Aaa / AAA /    [e]750,000,000.00                 3.962%
                   No.4                 AAA
Series 5 Class A1  Permanent Financing  Aaa / AAA /    [GBP]500,000,000.00               5.625%
                   No.5                 AAA
Series 5 Class A1  Permanent Financing  Aaa / AAA /    [GBP]500,000,000.00    4.86000%   0.150%
                   No.6                 AAA
Series 5 Class A   Permanent Financing  Aaa / AAA /    [GBP]750,000,000.00    4.86000%   0.250%
                   No.2                 AAA



                                       334





                                        RATING
                                        (MOODY'S/S&                           REFERENCE
NOTES              DEAL                 P/ FITCH)           OUTSTANDING       RATE       MARGIN
- -----------------  -------------------  -------------  ---------------------  ---------  ------

                                                                             
Series 5 Class A   Permanent Financing  Aaa / AAA /    [GBP]400,000,000.00               5.521%
                   No.3                 AAA
Series 5 Class A   Permanent Financing  Aaa / AAA /    [GBP]500,000,000.00    4.96234%   0.100%
                   No.7                 AAA
Series 5 Class A2  Permanent Financing  Aaa / AAA /    [GBP]1,100,000,000.00  4.86000%   0.170%
                   No.4                 AAA
Series 5 Class A2  Permanent Financing  Aaa / AAA /    [GBP]750,000,000.00    4.86000%   0.190%
                   No.5                 AAA
Series 5 Class A2  Permanent Financing  Aaa / AAA /    [GBP]500,000,000.00    4.86000%   0.160%
                   No.6                 AAA
Series 5 Class B   Permanent Financing  Aa3 / AA / AA  [GBP]26,000,000.00     4.86000%   0.450%
                   No.2
Series 5 Class B   Permanent Financing  Aa3 / AA / AA  [e]20,000,000.00       2.17000%   0.450%
                   No.3
Series 5 Class B   Permanent Financing  Aa3 / AA / AA  [GBP]43,000,000.00     4.86000%   0.330%
                   No.4
Series 5 Class B   Permanent Financing  Aa3 / AA / AA  [GBP]47,000,000.00     4.86000%   0.350%
                   No.5
Series 5 Class B   Permanent Financing  Aa3 / AA / AA  [GBP]34,800,000.00     4.86000%   0.310%
                   No.6
Series 5 Class M   Permanent Financing  A2/A/A         [GBP]32,000,000.00     4.86000%   0.500%
                   No.4
Series 5 Class C   Permanent Financing  Baa2 / BBB /   [GBP]26,000,000.00     4.86000%   1.450%
                   No.2                 BBB
Series 5 Class C   Permanent Financing  Baa2 / BBB /   [e]20,000,000.00       2.17000%   1.230%
                   No.3                 BBB
Series 5 Class C   Permanent Financing  Baa2 / BBB /   [GBP]54,000,000.00     4.86000%   0.900%
                   No.4                 BBB
Series 5 Class C   Permanent Financing  Baa2 / BBB /   [GBP]39,000,000.00     4.86000%   0.850%
                   No.5                 BBB
Series 5 Class C   Permanent Financing  Baa2 / BBB /   [GBP]33,700,000.00     2.46000%   0.800%
                   No.6                 BBB



                                                     
Funding Level Reserve Fund Requirement  [GBP]485,000,000.00
Balance brought forward...............  [GBP]322,353,475.33
Drawings this period..................                  ---
Top-up this period*...................   [GBP]93,461,772.45
Current Balance.......................  [GBP]415,815,247.78
Liquidity Facility Original Amount....  [GBP]150,000,000.00
Balance brought forward                 [GBP]150,000,000.00
Drawings this period..................  [GBP]150,000,000.00
Liquidity Repaid this period..........  [GBP]150,000,000.00
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:

       o     If the Seller suffers an Insolvency Event.

                                       335



       o     If the role of the Seller as Servicer is terminated and a new
             servicer is not appointed within 60 days.

       o     If the current Seller's Share at any time is equal to or less than
             the Minimum Seller Share.

       o     If the outstanding principal balance of the trust property is less
             than [GBP]27,000,000 to 9th March 2008.

Asset trigger events:

       o     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
- -------------  ----------------------  ----------------------  ---------------------  ---------  ---------

                                                                                        
March 2005     [GBP]30,208,410,171.92  [GBP]22,693,161,560.41  [GBP]7,515,248,611.51  75.12200%  24.87800%
February 2005  [GBP]31,017,115,614.67  [GBP]22,693,161,560.41  [GBP]8,323,954,054.26  73.16335%  26.83665%
January 2005   [GBP]31,889,122,237.87  [GBP]22,950,309,198.54  [GBP]8,938,813,039.33  71.96908%  28.03092%


PRINCIPAL LEDGER



MONTH             PRINCIPAL RECEIVED     FURTHER ADVANCES              SUB TOTAL
- -------------  ---------------------  -------------------  ---------------------

                                                                    
March 2005       [GBP]627,294,639.32  [GBP]247,882,051.14    [GBP]875,176,690.46
February 2005    [GBP]594,941,346.58  [GBP]216,257,639.41    [GBP]811,198,985.99
January 2005.    [GBP]672,889,933.09  [GBP]202,111,760.15    [GBP]875,001,693.24
               ---------------------  -------------------  ---------------------

               [GBP]1,895,125,918.99  [GBP]666,251,450.70  [GBP]2,561,377,369.69
               ---------------------  -------------------  ---------------------



PRINCIPAL DISTRIBUTION



MONTH                        FUNDING                 SELLER
- -------------  ---------------------  ---------------------

                                                  
March 2005...    [GBP]875,176,690.46                    ---
February 2005                    ---    [GBP]811,198,985.99
January 2005.    [GBP]257,147,638.13    [GBP]617,854,055.11
               ---------------------  ---------------------
               [GBP]1,132,324,328.59  [GBP]1,429,053,041.10
               =====================  =====================


REVENUE LEDGER



MONTH             REVENUE RECEIVED       GIC INTEREST  AUTHORISED INVESTMENT INCOME            SUB TOTAL
- -------------  -------------------  -----------------  ----------------------------  -------------------

                                                                                         
March 2005...  [GBP]141,179,635.63  [GBP]1,702,027.88                      [GBP]---  [GBP]142,881,663.51
February 2005  [GBP]123,758,705.47  [GBP]2,364,795.57                      [GBP]---  [GBP]126,123,501.04
January 2005.  [GBP]139,450,633.50  [GBP]2,976,768.03                      [GBP]---  [GBP]142,427,401.53
               -------------------  -----------------  ----------------------------  -------------------
               [GBP]404,388,974.60  [GBP]7,043,591.48                         [GBP]  [GBP]411,432,566.08
               ===================  =================  ============================  ===================


                                      336





PAID TO
                   MORTGAGES                               AVAILABLE
MONTH                TRUSTEE      ADMINISTRATOR              REVENUE
- -------------  -------------  -----------------  -------------------

                                                        
March 2005...  [GBP]2,700.00  [GBP]1,272,051.93  [GBP]141,606,911.58
February 2005    [GBP]952.46  [GBP]1,239,217.78  [GBP]124,883,330.80
January 2005.       [GBP]150  [GBP]1,371,991.11  [GBP]141,055,260.42
               -------------  -----------------  -------------------
               [GBP]3,802.46  [GBP]3,883,260.82  [GBP]407,545,502.80
               =============  =================  ===================


REVENUE DISTRIBUTION



MONTH                      FUNDING               SELLER
- -------------  -------------------  -------------------

                                              
March 2005...  [GBP]105,924,625.53   [GBP]35,682,286.05
February 2005   [GBP]92,453,758.75   [GBP]32,429,572.06
January 2005.  [GBP]102,885,975.41   [GBP]38,169,285.01
               -------------------  -------------------
               [GBP]301,264,359.69  [GBP]106,281,143.12
               ===================  ===================


LOSSES LEDGER



MONTH                                        LOSSES
- -----------------------------------  --------------

                                             
Balance b/fwd at 28th February 2005  [GBP]68,236.91

March 2005.........................             ---
February 2005......................  [GBP]49,625.02
January 2005.......................  [GBP]10,515.68
                                     --------------
Closing Balance....................  [GBP]68,236.91
                                     ==============

LOSSES DISTRIBUTION




MONTH                 FUNDING          SELLER  RECONCILIATION
- -------------  --------------  --------------  --------------

                                                 
March 2005...             ---             ---        [GBP]---
February 2005  [GBP]36,753.05  [GBP]12,871.97        [GBP]---
January 2005.   [GBP]7,670.73   [GBP]2,844.95        [GBP]---
               --------------  --------------  --------------
               [GBP]44,423.78  [GBP]15,716.92        [GBP]---
               ==============  ==============  ==============

CPR ANALYSIS




                            AVERAGE 1 MONTH   AVERAGE 1 MONTH
                            CPR OVER LAST 3  CPR OVER LAST 12
MONTH          1 MONTH CPR           MONTHS            MONTHS
- -------------  -----------  ---------------  ----------------

                                                 
March 2005...        2.90%            2.75%             3.46%
February 2005        2.62%            2.79%             3.61%
January 2005.        2.74%            3.13%             3.71%

                                      337


REGIONAL ANALYSIS



HALIFAX MAPPED REGION    NUMBER                   VALUE  % OF TOTAL
- ----------------------  -------  ----------------------  ----------

                                                       
London & South East...  106,444  [GBP]10,830,517,948.81      30.12%
Midlands & East Anglia  116,868   [GBP]7,926,415,394.36      22.05%
North.................   99,366   [GBP]4,835,490,760.89      13.45%
North West............   79,252   [GBP]4,156,899,954.88      11.56%
South Wales & West....   76,248   [GBP]5,272,936,324.96      14.67%
Scotland..............   51,100   [GBP]2,558,804,184.28       7.12%
Unknown...............    5,071     [GBP]372,973,157.16       1.04%
                        -------  ----------------------  ----------
TOTALS................  534,349  [GBP]35,954,037,725.33     100.00%
                        =======  ======================  ==========



                                       338



                               INDEX OF APPENDICES

    The financial information relating to Funding 1 does not constitute
statutory accounts within the meaning of Section 240(5) of the Companies Act
1985. Statutory accounts for Funding 1 have been delivered to the Registrar of
Companies in England and Wales for the year 2004. 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, [__]. 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. [__] have made a report under Section 235
of the Companies Act 1985 in respect of these statutory accounts and such report
was an unqualified report and did not contain a statement under Section 237(2)
or (3) of the Companies Act 1985. 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 [__] 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. 8) PLC
Appendix B.........  Financial Statement of Permanent Financing (No. 8) 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



                                       339



                                   APPENDIX A

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

THE BOARD OF DIRECTORS AND SHAREHOLDERS' OF PERMANENT FINANCING (NO. 8) PLC

    We have audited the accompanying balance sheet of Permanent Financing (No.
8) PLC ("THE COMPANY") as of [__], 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 [__], 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.

[__]
Chartered Accountants
Date: [__], 2005


                                       340



                                   APPENDIX B

PERMANENT FINANCING (NO. 8) PLC (A WHOLLY-OWNED SUBSIDIARY OF PERMANENT
HOLDINGS LIMITED)



BALANCE SHEET AS AT [__], 2005                                                                NOTE        [GBP]
- ----------------------------------------------------------------------------------------- ---------  ----------

                                                                                                    
ASSETS
Cash......................................................................................            12,501.50
                                                                                                      ---------
                                                                                                      12,501.50
                                                                                                      ---------
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities...............................................................................
Share capital (Authorised: 50,000 shares, [GBP]1 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"

                                       341



PERMANENT FINANCING (NO. 8) PLC (A WHOLLY-OWNED SUBSIDIARY OF PERMANENT
HOLDINGS LIMITED)

NOTES TO THE FINANCIAL STATEMENT

1   ACCOUNTING POLICIES

       The non statutory financial statement has been prepared under the
       historical cost convention and in accordance with generally accepted
       accounting principles in the United Kingdom ("UK GAAP").

       The financial statement of the Company has been prepared in pounds
       sterling ([GBP]), the currency of the United Kingdom, which is the
       Company's operating currency.


2. NATURE OF OPERATIONS

       The Company was incorporated in England and Wales on 25th April, 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 [GBP]50,000
       comprising 50,000 ordinary shares of [GBP]1 each.

       On incorporation, 1 subscriber share was subscribed for by each of
       Permanent Holdings Limited and SFM Corporate Services Limited. On [__],
       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.

                                       342



                                   APPENDIX C

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM TO 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 31 December 2004 and 31 December 2003 and the
related profit and loss accounts, and cash flow statements for the years ended
31 December 2004 and 31 December 2003 and for the period 14 June 2002 to 31
December 2002. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

    We conducted our audit in accordance with 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 31
December 2004 and 31 December 2003 and the results of its operations and its
cash flows for the years ended 31 December 2004 and 31 December 2003 and for the
period 14 June 2002 to 31 December 2002, in conformity with generally accepted
accounting principles in the United Kingdom.

    Accounting principles generally accepted in the United Kingdom vary in
certain significant respects from accounting principles generally accepted in
the United States of America. Information related to the nature and effect of
such differences is presented in Note 19 to the financial statements.

[__]
Chartered Accountants
Date: [__], 2005


                                       343



                                   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 2004


                                                                                  FROM
                                                                            14 JUNE TO
                                                                           31 DECEMBER
                                                          2004       2003         2002
                                               NOTE   [GBP]000   [GBP]000     [GBP]000
                                               ----  ---------  ---------  -----------

                                                                       
Interest receivable and similar income.......     3  1,023,281    404,427      101,595
Interest payable and similar charges.........     4  (918,217)  (339,265)     (94,412)
                                                     ---------  ---------  -----------
NET INTEREST INCOME..........................          105,064     65,162        7,183
Operating expenses...........................         (104,929)   (65,103)      (7,173)
                                                     ---------  ---------  -----------
PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION     5        135         59           10
Tax on profit on ordinary activities.........     6        (38)       (11)          (2)
                                                     ---------  ---------  -----------
PROFIT ON ORDINARY ACTIVITIES AFTER TAXATION.  7,15         97         48            8
                                                     =========  =========  ===========


    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 year shown above.

    The profit shown above is derived from continuing operations.

    Notes 1 to 19 form part of these financial statements.

                                       344



PERMANENT FUNDING (NO. 1) LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2004


                                                                      2004         2003
                                                         NOTE     [GBP]000     [GBP]000
                                                         ----  -----------  -----------

                                                                           
CURRENT ASSETS
Debtors -- amounts falling due within one year.........     9    2,042,061    1,303,935
Cash at bank and in hand...............................    11    2,003,695    1,483,495
                                                               -----------  -----------
                                                                 4,045,756    2,787,430
CREDITORS: amounts falling due within one year.........    12   (3,629,756)  (2,565,279)
                                                               -----------  -----------
NET CURRENT ASSETS.....................................            416,000      222,151
DEBTORS: amounts falling due after more than one year..    10   22,731,241   10,900,188
CREDITORS: amounts falling due after more than one year    13  (23,147,088) (11,122,283)
                                                               -----------  -----------
NET ASSETS.............................................                153           56
                                                               ===========  ===========
CAPITAL AND RESERVES
Called up share capital................................    14          ---          ---
Profit and loss account................................     7          153           56
                                                               -----------  -----------
EQUITY SHAREHOLDER'S FUNDS.............................    15          153           56
                                                               ===========  ===========


Notes 1 to 19 form part of these financial statements.

                                       345



PERMANENT FUNDING (NO. 1) LIMITED
CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2004


                                                                                                           FROM
                                                                                                     14 JUNE TO
                                                                                                    31 DECEMBER
                                                                                  2004        2003         2002
                                                                     NOTE     [GBP]000    [GBP]000     [GBP]000
                                                                     ----  -----------  ----------  -----------

                                                                                                
NET CASH INFLOW FROM OPERATING ACTIVITIES..........................    16      267,165   1,057,113      145,453
                                                                           -----------  ----------  -----------
RETURNS ON INVESTMENTS AND SERVICING OF FINANCE
Interest received on mortgage portfolio............................            940,031     376,849       98,179
Bank interest received.............................................             64,935      27,578        3,416
Swap and loan interest paid........................................           (867,376)   (308,962)     (83,560)
                                                                           -----------  ----------  -----------
                                                                               137,590      95,465       18,035
                                                                           ===========  ==========  ===========
TAXATION
UK corporation tax paid............................................                (35)         (1)         ---
                                                                           ===========  ==========  ===========
CAPITAL EXPENDITURE AND FINANCIAL INVESTMENT
Purchase of beneficial interest in mortgage portfolio held on trust        (13,931,540) (9,262,015)  (3,478,576)
Redemptions........................................................          1,380,678     544,948          ---
                                                                           -----------  ----------  -----------

                                                                          (12,550,862)  (8,717,067)  (3,478,576)
                                                                           ===========  ==========  ===========
FINANCING
Intercompany loan..................................................         12,550,862   8,717,067    3,478,576
Start up loan......................................................            115,480      87,966       79,464
                                                                           -----------  ----------  -----------
                                                                            12,666,342   8,805,033    3,558,040
                                                                           ===========  ==========  ===========
INCREASE IN CASH IN THE PERIOD.....................................            520,200   1,240,543      242,952
                                                                           ===========  ==========  ===========


Notes 1 to 19 form part of these financial statements.

                                       346



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2004


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 in
addition to the amounts for the year ended 31 December 2003 as comparative
information in the financial statements for the year ended 31 December 2004.

    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 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, Scotland and Wales originated by
Halifax plc. The Company receives a share of income from the Trust in proportion
to its share of the total mortgage assets of the Trust.

    The Company funds purchases of beneficial interest, 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 2004 the Company purchased further
beneficial interests in the assets of the Trust, which amounted to [GBP]6.1
billion on 12 March 2004, [GBP]3.9 billion on 22 July 2004 and [GBP]3.9 billion
on 18 November 2004 (2003: [GBP]4.8 billion on 6 March 2003 and [GBP]4.5
billion on 25 November 2003). These purchases were financed by loans from
Permanent Financing (No. 4) PLC, Permanent Financing (No. 5) PLC and Permanent
Financing (No. 6) PLC respectively (2003: Permanent Financing (No. 2) PLC and
Permanent Financing (No. 3) PLC respectively). 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 are wholly owned subsidiaries of Permanent Holdings Limited.


ADOPTION OF INTERNATIONAL FINANCIAL REPORTING STANDARDS ("IFRSS")

    The directors intend to prepare financial statements for the year ending 31
December 2005 in accordance with IFRSs. The main adjustments for the Company, in
accordance with the principles of IAS 39 "Financial Instruments: Recognition and
Measurement", are that the beneficial interest in mortgages will be accounted
for as a `Loan to originator', resulting in a reversal of the general loss
provision; and the basis swap derivative with Halifax plc will be accounted for
at fair value and recognised in the balance sheet of the Company.

    Full disclosures will be given to explain the financial effect of transition
to IFRSs in the financial statements for the year ending 31 December 2005.


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.
                                      347


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


    The trust property includes the portfolio, which consists of the loans,
their related security, any accrued interest on the loans and other amounts
derived from the loans and their related security.

    On 14 June 2002 Halifax plc assigned the initial loans and, on subsequent
dates (including, 6 March 2003, 3 October 2003, 12 March 2004, 22 July 2004 and
18 November 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 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 2004 the Trust portfolio amounted to [GBP]31,889,122,000
(of which the Company's interest amounted to [GBP]24,746,505,000), (2003:
[GBP]17,583,833,000 (of which the Company's interest amounted to
[GBP]12,195,643,000)). 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 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 2004 the Company held an
entitlement to a share amounting to 77.6% 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 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, Permanent
Financing (No. 3) PLC, Permanent Financing (No. 4) PLC, Permanent Financing
(No. 5) PLC, Permanent Financing (No.6) PLC and Permanent Financing (No. 7) 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

                                      348



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


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 Company.


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, as at 31 December 2004 are
included in the consolidated accounts of Permanent Holdings Limited as at 31
December 2004. Permanent Holdings Ltd's statutory financial statements for 2004
contain 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 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 amounts 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,
                                      349



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


likely to be recoverable. A general provision, to cover advances that are
latently bad or doubtful, but not yet identified as such, is 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 raising loan finance have been deferred and are
being charged to the profit and loss account over a five-year period, being the
estimated average life of the underlying loan notes.


FINANCIAL INSTRUMENTS

    The Company's financial instruments, other than derivatives, comprise
borrowings, cash and liquid resources, and various items, such as debtors and
creditors, that arise directly from its operations. The main purpose of these
financial instruments is to raise finance.

    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 years under review, the Company's policy
that no trading in financial instruments shall be undertaken.


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.

    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.

    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.

                                      350



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


DEFERRED TAXATION

    Deferred tax is recognised, without discounting, in respect of all timing
differences between the treatment of certain items for taxation and accounting
purposes which have arisen but not reversed out by the balance sheet date,
except as otherwise required by FRS 19. Deferred tax assets are only recognised
when it is more likely than not that the asset will be recoverable in the
foreseeable future out of suitable taxable profits from which the timing
differences and tax losses can be deducted.


3. INTEREST RECEIVABLE AND SIMILAR INCOME



                                                            2004      2003      2002
                                                        [GBP]000  [GBP]000  [GBP]000
                                                       ---------  --------  --------

                                                                        
Income from beneficial interest in mortgage portfolio    940,031   376,849    98,179
Bank interest........................................     64,935    27,578     3,416
Swap Interest........................................     18,315       ---       ---
                                                       ---------  --------  --------

                                                       1,023,281   404,427   101,595
                                                       ---------  --------  --------



4. INTEREST PAYABLE AND SIMILAR CHARGES



                                                           2004      2003      2002
                                                       [GBP]000  [GBP]000  [GBP]000
                                                       --------  --------  --------

                                                                       
Income from beneficial interest in mortgage portfolio   906,598   299,752    81,595
Bank interest........................................       ---    34,492    11,285
Swap Interest........................................    11,619     5,021     1,532
                                                       --------  --------  --------

                                                        918,217   339,265    94,412
                                                       --------  --------  --------



5. PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION



                                                                             2004      2003      2002
                                                                         [GBP]000  [GBP]000  [GBP]000
                                                                         --------  --------  --------

                                                                                        
Profit on ordinary activities before taxation is stated after
charging: Auditors' remuneration including expenses for:
Audit work.............................................................        62        76         7
Non-audit work.........................................................        70       ---       ---
Deferred consideration.................................................    79,956    46,557     4,466

Amortisation of loan premium...........................................     6,839     6,781       ---
                                                                         --------  --------  --------



    Auditors' remuneration for non-audit work of [GBP]447,000 (2003:
[GBP]222,000, 2002: [GBP]250,000) 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.

                                      351



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


6. TAX ON PROFIT ON ORDINARY ACTIVITIES



                                                                                                2004      2003      2002
                                                                                            [GBP]000  [GBP]000  [GBP]000
                                                                                            --------  --------  --------


                                                                                                            
The charge for the year based on a corporation tax rate of 30% comprises:
UK corporation tax........................................................................        38        11         2
                                                                                            --------  --------  --------

                                                                                                  38        11         2
                                                                                            --------  --------  --------

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.............................................       135        59        10
                                                                                            --------  --------  --------

Profit on ordinary activities multiplied by the standard rate of corporation tax in the UK        41        18         3
                                                                                            --------  --------  --------

EFFECTS OF:
Small companies rate......................................................................        (3)       (7)       (1)
                                                                                            --------  --------  --------

                                                                                                  38        11         2
                                                                                            --------  --------  --------



7.  PROFIT AND LOSS ACCOUNT



                                          2004      2003      2002
                                      [GBP]000  [GBP]000  [GBP]000
                                      --------  --------  --------


                                                      
At 1 January (2002 at incorporation)        56         8       ---
Transfer to reserve.................        97        48         8
                                      --------  --------  --------

At 31 December......................       153        56         8
                                      --------  --------  --------



8. BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO



                                    MORTGAGE
                                      LOSS
                      MORTGAGES  PROVISION   PREMIUM       TOTAL
                       [GBP]000   [GBP]000  [GBP]000    [GBP]000
                     ----------  ---------  --------  ----------

                                                 
At 1 January 2004..  12,195,643    (22,153)   18,079  12,191,569
Acquisitions.......  13,931,540    (22,054)   22,054  13,931,540
Redemptions........  (1,380,678)     2,418    (2,047) (1,380,307)
Amortisation.......         ---        ---    (4,792)     (4,792)
Provision release..         ---      6,363       ---       6,363
                     ----------  ---------  --------  ----------

At 31 December 2004  24,746,505    (35,426)   33,294  24,744,373
                     ----------  ---------  --------  ----------




                                      352



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


8. BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO (CONTINUED)



                                    MORTGAGE
                                      LOSS
                      MORTGAGES  PROVISION   PREMIUM       TOTAL
                       [GBP]000   [GBP]000  [GBP]000    [GBP]000
                     ----------  ---------  --------  ----------

                                                 
At 1 January 2003..   3,478,576     (8,010)    8,010   3,478,576
Acquisitions.......   9,262,015    (16,851)   16,851   9,262,015
Redemptions........    (544,948)     1,255    (1,255)   (544,948)
Amortisation.......         ---        ---    (5,527)     (5,527)
Provision release..         ---      1,453       ---       1,453
                     ----------  ---------  --------  ----------

At 31 December 2003  12,195,643    (22,153)   18,079  12,191,569
                     ----------  ---------  --------  ----------



    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, Scotland and Wales.

    The beneficial interests acquired by the Company on 12 March 2004, 22 July
2004 and 18 November 2004 amounted to [GBP]6,122,075,000, [GBP]3,956,448,000 and
[GBP]3,853,017,000 respectively (6 March 2003 and 25 November 2003 amounted to
[GBP]4,762,015,000 and [GBP]4,500,000,000 respectively).

    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 2004 or 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



                                                         2004       2003
                                                     [GBP]000   [GBP]000
                                                    ---------  ---------

                                                               
Beneficial interest in mortgage portfolio (note 8)  2,013,132  1,291,381
Deferred expenditure..............................     26,258     12,546
Swap interest receivable..........................      2,663        ---
Other debtors.....................................          8          8
                                                    ---------  ---------

                                                    2,042,061  1,303,935
                                                    ---------  ---------



    Deferred expenditure includes [GBP]12,565,000 relating to underwriting
expenses paid during the year (2003: [GBP]7,681,000).


10. DEBTORS -- AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR



                                                          2004        2003
                                                      [GBP]000    [GBP]000
                                                    ----------  ----------

                                                                 
Beneficial interest in mortgage portfolio (note 8)  22,731,241  10,900,188
                                                    ----------  ----------




                                      353



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


11. CASH AT BANK AND IN HAND

    The Company holds deposits at banks that pay interest based on LIBOR.

    The deposit account held by the Company 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 securitisation 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 in hand, reflecting the Company's beneficial
interest in this contract.


12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR



                                             2004       2003
                                         [GBP]000   [GBP]000
                                        ---------  ---------


                                                   
Interest payable to Group undertakings     75,474     39,762
Amounts owed to Group undertakings....        121        ---
Swap interest payable.................        ---        911
Interest payable on start-up loans....        871        483
Fees payable to Halifax plc...........      2,118        343
Amount owed to Trustee................  1,537,770  1,231,885
Loans from Group undertakings.........  2,013,306  1,291,813
Accruals..............................         82         70
Taxation..............................         14         12
                                        ---------  ---------

                                        3,629,756  2,565,279
                                        ---------  ---------



    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 securitisation 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 31 December 2004, the limit on this facility was [GBP]150,000,000
(31 December 2003: [GBP]150,000,000). 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% pa. This fee
would increase to 0.38% pa on any drawn balance. No amounts have been drawn
under the facility since inception.


                                      354


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR



                                     2004        2003
                                 [GBP]000    [GBP]000
                               ----------  ----------

                                            
Loans from Group undertakings  22,733,199  10,903,830
Start-up loans...............     282,910     167,430
Deferred consideration.......     130,979      51,023
                               ----------  ----------

                               23,147,088  11,122,283
                               ----------  ----------


The amounts are repayable as follows:


                        2004        2003
                    [GBP]000    [GBP]000
                  ----------  ----------

                               
Due 1 -- 5 years   5,374,333   2,365,930
Deu over 5 years  17,772,755   8,756,353
                  ----------  ----------

                  23,147,088  11,122,283
                  ----------  ----------



    Interest payable on the loans from Group undertakings and the start-up loan
is based on LIBOR.

    Amounts due after more than 1 year 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



                                        2004      2003
                                    [GBP]000  [GBP]000
                                    --------  --------

                                             
AUTHORISED
100 ordinary shares of [GBP]1 each       100       100
                                    --------  --------

ISSUED SHARE CAPITAL
1 ordinary share of [GBP]1........         1         1
                                    --------  --------



15. RECONCILIATION OF MOVEMENTS IN SHAREHOLDER'S FUNDS



                                    2004     2003
                                [GBP]000 [GBP]000
                               --------  --------

                                        
Loans from Group undertakings        56         8
Deferred consideration.......        97        48
                               --------  --------

Closing shareholder's funds..       153        56
                               --------  --------




                                      355



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


16.    RECONCILIATION OF OPERATING PROFIT ON ORDINARY ACTIVITIES TO NET CASH
       INFLOW FROM OPERATING ACTIVITIES


                                                 2004       2003      2002
                                             [GBP]000   [GBP]000  [GBP]000
                                           ----------  ---------  --------


                                                              
Operating profit.........................         135         59        10
Interest receivable......................  (1,023,281)  (404,427) (101,595)
Interest payable.........................     918,217    339,265    83,560
Movement in loss provision...............      13,273     14,143     8,010
Movement in premium......................     (15,215)   (10,069)   (8,010)
Increase in debtors......................     (13,712)    (7,734)   (4,820)
Increase in creditors....................     387,748  1,125,876   168,298
                                           ----------  ---------  --------

Net cash inflow from operating activities     267,165  1,057,113   145,453
                                           ----------  ---------  --------



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 year, the Company undertook the following transactions (set out
below) with companies within the Permanent Holdings Limited Group, the Trust and
HBOS plc and subsidiary undertakings.

    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.

    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.

                                       356



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


17. RELATED PARTY TRANSACTIONS -- (CONTINUED)



                                                        PERMANENT
                                                        MORTGAGES    PERMANENT     PERMANENT     PERMANENT     PERMANENT
                                                          TRUSTEE    FINANCING     FINANCING     FINANCING     FINANCING
AT 31 DECEMBER 2004 OR FOR THE                            LIMITED  (NO. 1) PLC  (NO. 2) PLC)  (NO. 3) PLC)  (NO. 4) PLC)
YEAR THEN ENDED                                          [GBP]000     [GBP]000      [GBP]000      [GBP]000      [GBP]000
- -----------------------------------------------------  ----------  -----------  ------------  ------------  ------------

                                                                                                      
INTEREST RECEIVABLE AND SIMILAR
INCOME
Income from beneficial interest in mortgage portfolio     940,031          ---           ---           ---           ---
Bank interest........................................      19,255          ---           ---           ---           ---
Swap interest........................................         ---          ---           ---           ---           ---

INTEREST PAYABLE AND SIMILAR CHARGES
Interest on loans from Group
undertaking..........................................         ---      140,071       202,345       210,995       240,900
Start-up loan interest...............................         ---          ---           ---           ---           ---
OPERATING EXPENSES
Deferred consideration...............................         ---          ---           ---           ---           ---
Administration and cash
management services..................................          12           29            35            23            24
CURRENT ASSETS
DEBTORS -- AMOUNTS FALLING DUE WITHIN
ONE YEAR
Beneficial interest in mortgage portfolio............   2,013,132          ---           ---           ---           ---
Cash at bank and in hand.............................     869,733          ---           ---           ---           ---
Swap interest receivable.............................         ---          ---           ---           ---           ---
DEBTORS -- AMOUNTS FALLING DUE AFTER
MORE THAN ONE YEAR
Beneficial interest in mortgage
portfolio............................................  22,731,241          ---           ---           ---           ---
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Interest payable to Group undertakings...............         ---        8,965        12,613        11,633        18,647
Start-up loan interest...............................         ---          ---           ---           ---           ---
Fees payable to Halifax plc..........................         ---          ---           ---           ---           ---
Amount owed to Trust.................................   1,537,770          ---           ---           ---           ---
Loans from Group undertakings........................         ---          ---           ---           ---       803,859
CREDITORS: AMOUNTS FALLING DUE AFTER
MORE THAN ONE YEAR



                                       357



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004



                                                            
Loans from Group undertakings  ---  2,933,628  4,085,637  3,795,700  5,318,216
Start-up loans...............  ---        ---        ---        ---        ---
Deferred consideration.......  ---        ---        ---        ---        ---



                                       358



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


17. RELATED PARTY TRANSACTIONS -- (CONTINUED)



                                                                                         HBOS PLC
                                                            PERMANENT     PERMANENT           AND
                                                            FINANCING     FINANCING    SUBSIDIARY
AT 31 DECEMBER 2004 OR FOR THE YEAR THEN ENDED           (NO. 5) PLC)  (NO. 6) PLC)  UNDERTAKINGS
(CONTINUED)                                                  [GBP]000      [GBP]000      [GBP]000
- -------------------------------------------------------  ------------  ------------  ------------

                                                                                     
INTEREST RECEIVABLE AND SIMILAR INCOME
Income from beneficial interest in mortgage portfolio..           ---           ---           ---
Bank interest..........................................           ---           ---        45,680
Swap interest..........................................           ---           ---        18,315
INTEREST PAYABLE AND SIMILAR CHARGES
Interest on loans from Group undertaking...............        89,213        23,074           ---
Start-up loan interest.................................           ---           ---        11,619
OPERATING EXPENSES
Deferred consideration.................................           ---           ---        79,956
Administration and cash management services............             9             2        20,923
CURRENT ASSETS
DEBTORS -- AMOUNTS FALLING DUE WITHIN ONE YEAR
Beneficial interest in mortgage portfolio..............           ---           ---           ---
Cash at bank and in hand...............................           ---           ---     1,133,962
Swap interest receivable...............................           ---           ---         2,663
DEBTORS -- AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
Beneficial interest in mortgage portfolio..............           ---           ---           ---
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Interest payable to Group undertakings.................        12,013        11,603           ---
Start-up loan interest.................................           ---           ---           871
Fees payable to Halifax plc............................           ---           ---         2,118
Amount owed to Trust...................................           ---           ---           ---
Loans from Group undertakings..........................       667,736       541,711           ---
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN
ONE YEAR
Loans from Group undertakings..........................     3,288,712     3,311,306           ---
Start-up loans.........................................           ---           ---       282,910
Deferred consideration.................................           ---           ---       130,979


In addition, Permanent Holdings Limited owns the share capital of [GBP]1 (2003:
[GBP]1) of the Company.

                                       359



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


17. RELATED PARTY TRANSACTIONS -- (CONTINUED)



                                                        PERMANENT                                                HBOS PLC
                                                        MORTGAGES     PERMANENT     PERMANENT     PERMANENT           AND
                                                          TRUSTEE     FINANCING     FINANCING     FINANCING    SUBSIDIARY
                                                          LIMITED  (NO. 1) PLC)  (NO. 2) PLC)  (NO. 3) PLC)  UNDERTAKINGS
AT 31 DECEMBER 2003 OR FOR THE YEAR THEN ENDED           [GBP]000      [GBP]000      [GBP]000      [GBP]000      [GBP]000
- -----------------------------------------------------  ----------  ------------  ------------  ------------  ------------

                                                                                                       
INTEREST RECEIVABLE AND SIMILAR
INCOME
Income from beneficial interest in mortgage portfolio     376,849           ---           ---           ---           ---
Bank interest........................................       8,751           ---           ---           ---        18,827
INTEREST PAYABLE AND SIMILAR
CHARGES
Interest on loans from
Group undertaking....................................         ---       125,746       153,875        20,131           ---
Swap interest........................................         ---           ---           ---           ---        34,492
Start-up loan interest...............................         ---           ---           ---           ---         5,021
OPERATING EXPENSES
Deferred consideration...............................         ---           ---           ---           ---        46,557
Administration and cash
management services..................................           6           ---           ---           ---        11,846
CURRENT ASSETS
DEBTORS -- AMOUNTS FALLING DUE WITHIN ONE YEAR
Beneficial interest in mortgage portfolio............   1,291,381           ---           ---           ---           ---
Cash at bank and in hand.............................     657,390           ---           ---           ---       826,105
DEBTORS -- AMOUNTS FALLING
DUE AFTER MORE THAN ONE YEAR
Beneficial interest in mortgage portfolio............  10,900,188           ---           ---           ---           ---
CREDITORS: AMOUNTS FALLING DUE
WITHIN ONE YEAR
Interest payable to Group
undertakings.........................................         ---         7,466        12,164        20,132           ---
Swap interest payable................................         ---           ---           ---           ---           911
Start-up loan interest...............................         ---           ---           ---           ---           483
Fees payable to Halifax plc..........................         ---           ---           ---           ---           343
Amount owed to Trust.................................   1,231,885           ---           ---           ---           ---
Loans from Group
undertakings.........................................         ---           ---       633,313       658,500           ---
CREDITORS: AMOUNTS FALLING DUE
AFTER MORE THAN ONE YEAR
Loans from Group
undertakings.........................................         ---     2,933,628     4,128,702     3,841,500           ---



                                       360



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004



                                 
Start-up loans........  ---  ---  ---  ---  167,429
Deferred consideration  ---  ---  ---  ---   51,023



                                       361



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


17. RELATED PARTY TRANSACTIONS -- (CONTINUED)



                                                         PERMANENT  PERMANENT      HBOS PLC
                                                         MORTGAGES  FINANCING           AND
                                                           TRUSTEE    (NO. 1)    SUBSIDIARY
                                                           LIMITED       PLC)  UNDERTAKINGS
AT 31 DECEMBER 2002 OR FOR THE YEAR THEN ENDED            [GBP]000   [GBP]000      [GBP]000
- -------------------------------------------------------  ---------  ---------  ------------

                                                                               
INTEREST RECEIVABLE AND SIMILAR INCOME
Income from beneficial interest in mortgage portfolio..     98,179        ---           ---
Bank interest..........................................      1,842        ---         1,574
INTEREST PAYABLE AND SIMILAR CHARGES
Interest on loans from Group undertaking...............        ---     81,595           ---
Swap interest..........................................        ---        ---        11,285
Start-up loan interest.................................        ---        ---         1,532
OPERATING EXPENSES
Deferred consideration.................................        ---        ---         4,466
Administration and cash management services............          2        ---         2,063
CURRENT ASSETS
DEBTORS -- AMOUNTS FALLING DUE WITHIN ONE YEAR
Beneficial interest in mortgage portfolio..............    509,615        ---           ---
Cash at bank and in hand...............................    152,698        ---        90,255
DEBTORS -- AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
Beneficial interest in mortgage portfolio..............  2,968,962        ---           ---
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Interest payable to Group undertakings.................        ---      8,775           ---
Swap interest payable..................................        ---        ---         1,919
Start-up loan interest.................................        ---        ---           158
Fees payable to Halifax plc............................        ---        ---           253
Amount owed to Trust...................................    152,698        ---           ---
Loans from Group undertakings..........................        ---    509,615           ---
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
Loans from Group undertakings..........................        ---  2,968,962           ---
Start-up loans.........................................        ---        ---        79,464
Deferred consideration.................................        ---        ---         4,465


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 35
Great St. Helen's, London EC3A 6AP.

    The ultimate parent undertaking is SFM Corporate Services Limited.

    The management, operations, accounting and financial reporting functions of
the Company are performed by Halifax plc. Copies of the accounts of Halifax plc
may be obtained from The Mound, Edinburgh, EH1 1YZ.

                                       362



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


19. SUPPLEMENTARY US GAAP INFORMATION

(A) SUMMARY OF SIGNIFICANT DIFFERENCES BETWEEN UK AND US GAAP



U.K. GAAP                      US GAAP
DERIVATIVES                    DERIVATIVES

Under UK GAAP where interest   Financial Accounting Standards Board SFAS No
rate derivatives are deemed    133, "Accounting for Derivative Instruments and
to be effective economic       Hedging Activities" (SFAS No. 133) as amended by
hedges and the underlying      SFAS No. 138, "Accounting for Certain Derivative
assets and liabilities are     Instruments and Certain Hedging Activities, an
recorded in the balance        amendment of SFAS No. 133" and SFAS No.149,
sheet at cost (or net          "Amendment of Statement 133 on Derivative
realisable value if lower),    Instruments and Hedging Activities", establishes
interest is recognised on an   accounting and reporting standards for
accruals basis. Changes in     derivative financial instruments, including
the fair value of              certain derivatives used for hedging activities
instruments used as hedges     and derivatives embedded in other contracts.
are not recognised in the      SFAS No. 133 requires all derivatives to be
financial statements until     recognised on the balance sheet at fair value.
the hedged position matures.   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
                               under US GAAP.

BENEFICIAL INTEREST IN         BENEFICIAL INTEREST IN MORTGAGE PORTFOLIO
MORTGAGE PORTFOLIO

Under UK GAAP an initial       Under US GAAP, the acquisitions of beneficial
loan premium was recognised    interests in the mortgage portfolio by the
on acquisition of the
beneficial

                                      363



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


interest in the mortgage       Company are considered collateralised financing
portfolio, representing the    transactions, whereby the Company has, in
difference between the         effect, granted non-recourse loans to Halifax
principal value of the         plc.
beneficial interest in the
mortgage portfolio less an     The interest receivable on the non-recourse
adjustment to take account     loans is determined by the securitisation
of credit losses inherent in   agreements and is calculated with reference to
the portfolio at the date of   the interest earned on the beneficial interest
acquisition, and the fair      in the mortgage portfolio less the residual
value of this asset.           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'
                               less `deferred consideration' payable to Halifax
                               plc under UK GAAP (2004: [GBP]860,075,000, 2003:
                               [GBP]330,292,000, 2002: [GBP]93,733,000).

                               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" have been applied to these non recourse
                               loans and currently the directors consider that
                               no impairment exists.

CASH FLOW                      CASH FLOW

Under UK GAAP, cash flows      Under US GAAP, cash flows are reported as
are presented for operating    operating, investing and financing activities.
activities, returns on         Cash flows from taxation and returns and
investment and servicing of    servicing of finance would, with the exception
finance, taxation paid,        of ordinary dividends paid, be included as
capital expenditure,           operating activities. Any payment of ordinary
acquisitions, dividends paid   dividends would be included under financing
and financing activities.      activities.
Under UK GAAP, cash includes
cash in hand and cash on       Cash and cash equivalents would include cash and
deposit, net of bank           short-term investments with original maturities
overdrafts.                    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 (2004: [GBP]869,733,000 2003:
                               [GBP]657,390,000, 2002: [GBP]152,698,000).

LEGALLY RESTRICTED CASH        LEGALLY RESTRICTED CASH

Under UK GAAP there is no      Under US GAAP where cash can only be used to
concept of restricted cash     meet certain specific liabilities and is not
and all cash balances are      available to be used with discretion, it is
disclosed as "cash at bank"    disclosed as "Restricted Cash" on the face of
on the face of the balance     the Balance Sheet. All of the Company's cash
sheet.                         would be disclosed as Restricted Cash under US
                               GAAP as there are clearly defined restrictions on
                               the use of such cash.

                                       364



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(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:



                                                              2004      2003      2002
NET INCOME                                          NOTE  [GBP]000  [GBP]000  [GBP]000
                                                   -----  --------  --------  --------


                                                                       
Profit attributable to shareholder (UK GAAP).....               97        48         8
Reversal of adjustment to loan loss reserve......    (i)    (8,781)   (1,453)      ---
Reversal of amortisation of premium on beneficial
  interest in mortgage portfolio.................    (i)     6,839     5,526       ---
Unrealised gain/(loss) on derivatives............   (ii)    43,786    21,396   (23,394)
Deferred taxation on reconciling items at net of
  valuation allowance............................  (iii)   (12,782)     (394)      ---
                                                          --------  --------  --------
Total US adjustments (net).......................           29,062    25,075   (23,394)
                                                          --------  --------  --------
Net income/(loss) attributable to shareholder (US
  GAAP)..........................................           29,159    25,123   (23,385)
                                                          ========  ========  ========





                                                                     2004      2003
SHAREHOLDER'S FUNDS                                        NOTE  [GBP]000  [GBP]000
                                                          -----  --------  --------


                                                                       
Shareholder's funds (UK GAAP)...........................              153        56
Adjustment to loan loss reserve.........................    (i)    35,426    22,153
Adjustment to premium on beneficial interest in mortgage
  portfolio.............................................    (i)   (33,294)  (18,079)
Unrealised gain/(loss) on derivatives...................   (ii)    41,788    (1,998)
Deferred tax, net of valuation allowance................  (iii)   (13,176)     (394)
                                                                 --------  --------
Total US GAAP adjustment (net)..........................           30,744     1,682
                                                                 --------  --------
Shareholder's equity (US GAAP)..........................           30,897     1,738
                                                                 ========  ========



    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 [GBP]822,743,000 (2003: [GBP]652,661,000) from those amounts stated under UK
GAAP. Total assets and total liabilities (including shareholder's equity) on a
US GAAP basis would be [GBP]25,954,254,000 and ([GBP]25,954,254,000)
respectively (2003: [GBP]13,034,958,000 and ([GBP]13,034,958,000), 2002:
[GBP]3,550,257,000 and ([GBP]3,550,257,0000) respectively).

                                       365



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(C) CASH FLOW STATEMENT FOR THE YEAR ENDED 31 DECEMBER 2004

    Set out below for illustrative purposes, are summary cash flows under US
GAAP:



                                                                 2004        2003        2002
                                                             [GBP]000    [GBP]000    [GBP]000
                                                          -----------  ----------  ----------

                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income/(loss) after tax.............................       29,159      25,123     (23,385)
Increase in other assets................................      (16,375)     (7,734)     (4,820)
Increase in accrued interest payable....................       35,189      30,303      10,852
Increase in other liabilities...........................      144,404     600,192      28,144
                                                          -----------  ----------  ----------
Adjustments to reconcile net profit to cash provided by
  operating activities:.................................      163,218     622,761      34,176
                                                          -----------  ----------  ----------

NET CASH PROVIDED BY OPERATING ACTIVITIES...............      192,377     647,885      10,791
                                                          -----------  ----------  ----------

NET CASH USED IN INVESTING ACTIVITIES...................  (12,550,862) (8,717,067) (3,478,576)
NET CASH PROVIDED BY FINANCING ACTIVITIES...............   12,666,342   8,805,033   3,558,040
                                                          -----------  ----------  ----------

CHANGE IN CASH AND CASH EQUIVALENTS.....................      307,857     735,851      90,255
                                                          -----------  ----------  ----------

Cash and cash equivalents at the beginning of  period --
  restricted cash.......................................      826,105      90,255         ---
                                                          -----------  ----------  ----------

Cash and cash equivalents at the end of period --
  restricted cash.......................................    1,133,962     826,105      90,255
                                                          -----------  ----------  ----------

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for taxation................           35           1         ---
Cash paid during the period for interest................      867,376     308,962      83,560



(I) 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 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 for Impairment of a
Loan" have 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.


(II) UNREALISED GAIN/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 the
Financing Companies. These swaps are amortising swaps with a maximum life of 40
years, in line with the underlying mortgages -- see note 19(a) -- Derivatives.

                                      366



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(III) TAXATION



                                                                                2004      2003
                                                                            [GBP]000  [GBP]000
                                                                            --------  --------


                                                                                     
DEFERRED TAX ASSETS:
Relating to unrealised loss on derivatives................................       ---       380
Relating to loan loss reserves............................................     3,070       276
                                                                            --------  --------

Deferred tax asset, net of valuation allowance............................     3,070       654
                                                                            --------  --------

DEFERRED TAX LIABILITIES:
Relating to unrealised gain on derivatives................................   (12,536)      ---
Relating to the premium arising on the beneficial interest in the mortgage
  portfolio...............................................................    (3,710)   (1,050)
                                                                            --------  --------

Deferred tax liability....................................................   (16,246)     (394)
                                                                            --------  --------

Net deferred tax (liability)/asset........................................   (13,176)     (394)
                                                                            --------  --------




    The deferred tax liability at 31 December 2004 and 31 December 2003 arises
due to differences between the US GAAP carrying amount and UK GAAP carrying
amount of derivatives, loan loss reserves and the premium arising on acquisition
of the beneficial interest in the mortgage portfolio. The directors consider
that the reversal of these temporary differences will result in a net tax
liability, which has been provided for at a rate of 30% (2003: 19%).


(IV) 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 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 65% (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
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

                                      367



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

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).


(V) 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
[GBP]24,746,505,000 (31 December 2003: [GBP]12,195,643,000).

    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.


(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 requires 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 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; and the Financing Companies, their
date of involvement with the Company and its potential exposure as a result of
the Company's involvement with the Trust and the Financing Companies are
described in Note 1 `General information' and Notes 19 (iv), (v) and (vii).


                                      368


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(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;
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.


(A) TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 1) PLC



                                               MARGIN  31 DECEMBER  31 DECEMBER
                                                 OVER         2004         2003
                                                LIBOR     [GBP]000     [GBP]000
                                             --------  -----------  -----------

                                                                   
Series 2 Term AAA Advance due June 2007....  0.16834%      509,615      509,615
Series 2 Term AA Advance due June 2042.....  0.29420%       17,667       17,667
Series 2 Term BBB Advance due June 2042....  1.26850%       17,667       17,667
Series 3 Term AAA Advance due December 2007  0.12810%      748,299      748,299
Series 3 Term AA Advance due June 2042.....  0.33100%       26,190       26,190
Series 3 Term BBB Advance due June 2042....  1.27940%       26,190       26,190
Series 4A1 Term AAA Advance due June 2009..  0.22000%      484,000      484,000
Series 4A2 Term AAA Advance due June 2042..  0.18000%    1,000,000    1,000,000
Series 4 Term AA Advance due June 2042.....  0.30000%       52,000       52,000
Series 4 Term BBB Advance due June 2042....  1.20000%       52,000       52,000
                                                       -----------  -----------
TOTAL......................................              2,933,628    2,933,628
                                                       ===========  ===========



    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 4.8600% pa (31 December
2003: 4.0125% pa). The next reprice date after the balance sheet date is 10
March 2005.

                                       369



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(B) TERM ADVANCES MADE BY PERMANENT FINANCING (NO. 2) PLC




                                                                 31 DECEMBER 2004  31 DECEMBER 2003
                                              MARGIN OVER LIBOR          [GBP]000          [GBP]000
                                              -----------------  ----------------  ----------------

                                                                                       
Series 1 Term AAA Advance due March 2004....          -0.04930%               ---           633,312
Series 1 Term AA Advance due June 2042......           0.25050%               ---            21,533
Series 1 Term BBB Advance due June 2042.....           1.36080%               ---            21,533
Series 2 Term AAA Advance due September 2007           0.15830%         1,108,016         1,108,016
Series 2 Term AA Advance due June 2042......           0.35660%            38,622            38,622
Series 2 Term BBB Advance due June 2042.....           1.55060%            38,622            38,622
Series 3 Term AAA Advance due December 2032.           0.23310%           854,375           854,375
Series 3 Term AA Advance due June 2042......           0.44595%            29,732            29,732
Series 3 Term BBB Advance due June 2042.....           1.55880%            29,732            29,732
Series 4 Term AAA Advance due December 2009.           0.22360%         1,107,250         1,107,250
Series 4 Term AA Advance due June 2042......           0.48380%            38,644            38,644
Series 4 Term BBB Advance due June 2042.....           1.53690%            38,644            38,644
Series 5 Term AAA Advance due June 2042.....           0.25000%           750,000           750,000
Series 5 Term AA Advance due June 2042......           0.45000%            26,000            26,000
Series 5 Term BBB Advance due June 2042.....           1.45000%            26,000            26,000
                                                                 ----------------  ----------------
TOTAL.......................................                            4,085,637         4,762,015
                                                                 ================  ================



    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 4.8600% pa (31 December
2003: 4.0125% pa). The next reprice date after the balance sheet date is 10
March 2005.


(C) TERM ADVANCES MADE BY PERMANENT FINANCING (NO.3) PLC



                                                                   31 DECEMBER 2004  31 DECEMBER 2003
                                                MARGIN OVER LIBOR          [GBP]000          [GBP]000
                                                -----------------  ----------------  ----------------

                                                                                         
Series 1 Term AAA Advance due December 2004...          -0.41000%               ---           658,500
Series 1 Term AA Advance due June 2042........           0.20700%               ---            22,900
Series 1 Term BBB Advance due June 2042.......           1.09000%               ---            22,900
Series 2 Term AAA Advance due September 2010..           1.28000%         1,018,000         1,018,000
Series 2 Term AA Advance due June 2042........           0.28500%            35,400            35,400
Series 2 Term BBB Advance due June 2042.......           1.21500%            35,400            35,400
Series 3 Term AAA Advance due September 2033..           0.20613%           898,250           898,250
Series 3 Term AA Advance due June 2042........           0.41184%            31,200            31,200
Series 3 Term BBB Advance due June 2042.......           1.27224%            31,200            31,200
Series 4A1 Term AAA Advance due September 2033           0.21200%           482,750           482,750
Series 4A2 Term AAA Advance due September 2033           0.19000%           750,000           750,000
Series 4 Term AA Advance due June 2042........           0.43450%            42,850            42,850
Series 4 Term BBB Advance due June 2042.......           1.30400%            42,850            42,850
Series 5 Term AAA Advance due June 2042.......           0.21700%           400,000           400,000
Series 5 Term AA Advance due June 2042........           0.51022%            13,900            13,900
Series 5 Term BBB Advance due June 2042.......           1.35876%            13,900            13,900
                                                                   ----------------  ----------------
TOTAL.........................................                            3,795,700    [GBP]4,500,000
                                                                   ================  ================



                                      370



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(C) TERM ADVANCES MADE BY PERMANENT FINANCING (NO.3) PLC -- (CONTINUED)

    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 4.8600% pa (31 December
2003: 4.0125% pa). The next reprice date after the balance sheet date is 10
March 2005.


(D) TERM ADVANCES MADE BY PERMANENT FINANCING (NO.4) PLC



                                                              31 DECEMBER 2004  31 DECEMBER 2003
                                           MARGIN OVER LIBOR          [GBP]000          [GBP]000
                                           -----------------  ----------------  ----------------

                                                                                    
Series 1 Term AAA Advance due March 2005.           0.00273%           803,859               ---
Series 1 Term AA Advance due June 2042...           0.21490%            41,855               ---
Series 1 Term A Advance due June 2042....           0.31805%            30,279               ---
Series 2 Term AAA Advance due March 2009.           0.14300%         1,286,174               ---
Series 2 Term AA Advance due June 2042...           0.25900%            53,966               ---
Series 2 Term A Advance due June 2042....           0.41800%            32,101               ---
Series 2 Term BBB Advance due June 2042..           0.83100%            44,052               ---
Series 3 Term AAA Advance due March 2024.           0.22147%           911,040               ---
Series 3 Term AA Advance due June 2042...           0.34054%            40,622               ---
Series 3 Term A Advance due June 2042....           0.49576%            21,651               ---
Series 3 Term BBB Advance due June 2042..           0.96215%            29,690               ---
Series 4 Term AAA Advance due March 2034.           0.21300%           999,751               ---
Series 4 Term AA Advance due June 2042...           0.35200%            56,653               ---
Series 4 Term A Advance due June 2042....           0.53400%            41,657               ---
Series 5A1 Term AAA Advance due June 2042           0.27695%           499,725               ---
Series 5A2 Term AAA Advance due June 2042           0.17000%         1,100,000               ---
Series 5 Term AA Advance due June 2042...           0.33000%            43,000               ---
Series 5 Term A Advance due June 2042....           0.50000%            32,000               ---
Series 5 Term BBB Advance due June 2042..           0.90000%            54,000               ---
                                                              ----------------  ----------------
TOTAL....................................                            6,122,075               ---
                                                              ================  ================



    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 4.8600% pa. The next
reprice date after the balance sheet date is 10 March 2005.

                                       371



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(E) TERM ADVANCES MADE BY PERMANENT FINANCING (NO.5) PLC



                                                              31 DECEMBER 2004  31 DECEMBER 2003
                                           MARGIN OVER LIBOR          [GBP]000          [GBP]000
                                           -----------------  ----------------  ----------------


                                                                                    
Series 1 Term AAA Advance due June 2005..           0.00980%           667,736               ---
Series 1 Term AA Advance due June 2042...           0.16730%            2,8312               ---
Series 1 Term BBB Advance due June 2042..           0.55000%            23,718               ---
Series 2 Term AAA Advance due June 2011..           0.15370%           694,445               ---
Series 2 Term AA Advance due June 2042...           0.23170%            30,129               ---
Series 2 Term BBB Advance due June 2042..           0.74150%            24,680               ---
Series 3 Term AAA Advance due June 2034..           0.20984%           400,642               ---
Series 3 Term AA Advance due June 2042...           0.33875%            17,362               ---
Series 3 Term BBB Advance due June 2042..           0.94156%            14,424               ---
Series 4 Term AAA Advance due June 2042..           0.21300%           666,000               ---
Series 4 Term AA Advance due June 2042...           0.39990%            29,000               ---
Series 4 Term BBB Advance due June 2042..           0.93440%            24,000               ---
Series 5A1 Term AAA Advance due June 2042           0.17500%           500,000               ---
Series 5A2 Term AAA Advance due June 2042           0.19000%           750,000               ---
Series 5 Term AA Advance due June 2042...           0.35000%            47,000               ---
Series 5 Term BBB Advance due June 2042..           0.85000%            39,000               ---
                                                              ----------------  ----------------
TOTAL....................................                            3,956,448               ---
                                                              ================  ================



    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 4.8600% pa. The next
reprice date after the balance sheet date is 10 March 2005.


(F) TERM ADVANCES MADE BY PERMANENT FINANCING (NO.6) PLC



                                                                 31 DECEMBER 2004  31 DECEMBER 12003
                                              MARGIN OVER LIBOR          [GBP]000           [GBP]000
                                              -----------------  ----------------  -----------------

                                                                                        
Series 1 Term AAA Advance due September 2005          -0.02310%           541,711                ---
Series 1 Term AA Advance due June 2042......           0.12250%            19,394                ---
Series 1 Term BBB Advance due June 2042.....           0.40710%            18,798                ---
Series 2 Term AAA Advance due December 2011.           0.11610%           541,712                ---
Series 2 Term AA Advance due June 2042......           0.19190%            19,394                ---
Series 2 Term BBB Advance due June 2042.....           0.52670%            18,798                ---
Series 3 Term AAA Advance due September 2032           0.12500%         1,000,000                ---
Series 3 Term AA Advance due June 2042......           0.23000%            35,300                ---
Series 3 Term BBB Advance due June 2042.....           0.68000%            34,200                ---
Series 4 Term AAA Advance due June 2042.....           0.16290%           519,600                ---
Series 4 Term AA Advance due June 2042......           0.26020%            18,082                ---
Series 4 Term BBB Advance due June 2042.....           0.74260%            17,528                ---
Series 5A1 Term AAA Advance due June 2042...           0.15000%           500,000                ---
Series 5A2 Term AAA Advance due June 2042...           0.16000%           500,000                ---
Series 5 Term AA Advance due June 2042......           0.31000%            34,800                ---
Series 5 Term BBB Advance due June 2042.....           0.80000%            33,700                ---
                                                                 ----------------  -----------------
TOTAL.......................................                            3,853,017                ---
                                                                 ================  =================



                                      372



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(F) TERM ADVANCES MADE BY PERMANENT FINANCING (NO.6) PLC -- (CONTINUED)

    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 4.8600% pa. The next
reprice date after the balance sheet date is 10 March 2005.



                                         31 DECEMBER 2004  31 DECEMBER 2003
YEARS TO MATURITY FROM 31 DECEMBER 2004          [GBP]000          [GBP]000
- ---------------------------------------  ----------------  ----------------
                                                                  
Less than 1 year.......................         2,013,306         1,291,812
>1 less than 2 years...................               ---               ---
>2 less than 3 years...................         2,365,930               ---
>3 less than 4 years...................               ---               ---
>4 less than 5 years...................         2,877,424         2,365,930
6 to 10 years..........................         2,254,157         3,359,250
11 to 15 years.........................               ---               ---
16 to 20 years.........................           911,040               ---
21 to 25 years.........................               ---               ---
26 to 30 years.........................         5,385,768         2,985,375
31 to 35 years.........................               ---               ---
36 to 40 years.........................         8,938,880         2,193,276
                                         ----------------  ----------------
                                               24,746,505        12,195,643
                                         ----------------  ----------------




    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 and 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
values of other assets and liabilities approximate to cost given their
relatively short maturities.

    The carrying values in the table below are presented on a UK GAAP basis.



                                              31 DECEMBER  31 DECEMBER  31 DECEMBER
                                                     2004         2004         2004
                                           CARRYING VALUE   FAIR VALUE   DIFFERENCE
                                           --------------  -----------  -----------
                                                 [GBP]000     [GBP]000     [GBP]000

                                                                       
NON-TRADING ASSETS
Cash and cash equivalents................       2,003,695    2,003,695          ---
Beneficial interest in mortgage portfolio      24,744,373   24,704,717      (39,656)
Other assets.............................               8            8          ---

NON-TRADING LIABILITIES
Intercompany loans.......................     (25,029,415) (25,029,415)         ---
Deferred consideration...................        (130,979)    (133,111)      (2,132)
Other liabilities........................      (1,616,450)  (1,616,450)         ---

DERIVATIVES..............................          (2,663)      44,451       41,788
                                           --------------  -----------  -----------




                                      373



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004
















                                       374



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004

(VIII) FAIR VALUES OF FINANCIAL INSTRUMENTS -- (CONTINUED)



                                              31 DECEMBER  31 DECEMBER  31 DECEMBER
                                                     2004         2004         2004
                                           CARRYING VALUE   FAIR VALUE   DIFFERENCE
                                           --------------  -----------  -----------
                                                 [GBP]000     [GBP]000     [GBP]000

                                                                       
NON-TRADING ASSETS
Cash and cash equivalents................       1,483,495    1,483,495          ---
Beneficial interest in mortgage portfolio      12,191,570   12,197,641        6,071
Other assets.............................               8            8          ---

NON-TRADING LIABILITIES
Intercompany loans.......................     (12,363,072) (12,363,072)         ---
Deferred consideration...................         (51,023)     (55,096)      (4,073)
Other liabilities........................      (1,272,555)  (1,272,555)         ---

DERIVATIVES..............................            (911)      (2,909)      (1,998)
                                           --------------  -----------  -----------




    At 31 December 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 [GBP]41,788,000 (2003: ([GBP]1,998,000)). The total nominal
value of the swaps was [GBP]24,746,505,000 (2003: [GBP]12,195,643,000).

    The Company had no trading assets or liabilities at 31 December 2004.

                                       375



                                     ISSUER

                         PERMANENT FINANCING (NO. 8) PLC
                              35 Great St. Helen's
                                     London
                                    EC3A 6AP
                                    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
      THE UNDERWRITERS              AND 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              One New Change
    25 Basinghall Street             London EC4M 9QQ
       London EC2V 5HA
       as to Scots law               as to Scots law

       TODS MURRAY LLP            SHEPHERD + WEDDERBURN
       Edinburgh Quay                 Saltire Court
     133 Fountainbridge             20 Castle Terrace
      Edinburgh EH3 9AG             Edinburgh EH1 2ET

    LEGAL ADVISERS TO THE      LEGAL ADVISERS TO THE NOTE
      MORTGAGES TRUSTEE                  TRUSTEE
      as to Jersey law          AND THE SECURITY TRUSTEE
   MOURANT DU FEU & JEUNE     as to English law and US law
     22 Grenville Street             CLIFFORD CHANCE
 St.Helier, Jersey JE4 8PX         10 Upper Bank Street
                                     London E14 5JJ


                               AUTHORISED ADVISER

                                      [--]



    Through and including 12th June, 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. 8) PLC


      $750,000,000 SERIES 1 CLASS A FLOATING RATE ISSUER NOTES DUE MAY 2006

         $[__] SERIES 1 CLASS B FLOATING RATE ISSUER NOTES DUE JUNE 2042

         $[__] SERIES 1 CLASS C FLOATING RATE ISSUER NOTES DUE JUNE 2042

        $750,000,000 SERIES 2 CLASS A FLOATING RATE ISSUER NOTES DUE [__]

         $[__] SERIES 2 CLASS B FLOATING RATE ISSUER NOTES DUE JUNE 2042

         $[__] SERIES 2 CLASS C FLOATING RATE ISSUER NOTES DUE JUNE 2042

        $500,000,000 SERIES 3 CLASS A FLOATING RATE ISSUER NOTES DUE [__]

         $[__] SERIES 3 CLASS B FLOATING RATE ISSUER NOTES DUE [__] 2042

         $[__] SERIES 3 CLASS C FLOATING RATE ISSUER NOTES DUE [__] 2042



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

                                   PROSPECTUS

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

                                    ARRANGER

                           HBOS TREASURY SERVICES PLC

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


                                                              
CITIGROUP              CREDIT SUISSE FIRST BOSTON           UBS INVESTMENT BANK


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

                                      [--]

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


             CITIGROUP                     CREDIT SUISSE FIRST BOSTON


                    Preliminary Prospectus dated [__], 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-sterling}{circle}), other than underwriting
discounts and commissions, to be incurred in connection with the offering and
distribution of the securities being registered under this registration
statement:



Securities and Exchange Commission registration fee.....................................            $[235,400.00]
                                                                                                           
Fees and expenses of qualification under state securities laws (including legal fees)...              ${circle}**
Printing and engraving expenses.........................................................              ${circle}**
Legal fees and expenses.................................................................              ${circle}**
Accounting fees and expenses............................................................              ${circle}**
Trustee's fees and expenses.............................................................              ${circle}**
Rating agency fees......................................................................              ${circle}**
Miscellaneous...........................................................................              ${circle}**
Total...................................................................................              ${circle}**
                                                                                            =====================


- ------------
* 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. 8) 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. 8) 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. 8) 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
             Eighth 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 Eighth Issuer Deed of Charge(4)
4.5          Funding 1 Deed of Charge(1), First Supplemental Funding 1 Deed of Charge(2), Second Supplemental Funding 1
             Deed of Charge(3) and Seventh Deed of Accession to the Amended and Restated Deed of Charge of Permanent
             Funding (No. 1) Limited(4)
4.6          Form of Eighth Issuer Trust Deed(4)
4.7          Form of Eighth Issuer Paying Agent and Agent Bank Agreement(4)
4.8          Form of Amended and Restated Cash Management Agreement(3)
4.9          Form of Eighth Issuer Cash Management Agreement(4)
4.10         Form of Amended and Restated Servicing Agreement(4)
4.11         Form of Eighth Issuer Post-Enforcement Call Option Agreement(4)
4.12         Form of Eighth 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)
10.2.7       Form of series 3 Class A Dollar Currency Swap Agreement(4)
10.2.8       Form of series 3 Class B Dollar Currency Swap Agreement(4)
10.2.9       Form of series 3 Class C Dollar Currency Swap Agreement(4)
10.3         Form of Amended and Restated Funding 1 Swap Agreement(4)
10.4         Form of Eighth Start-up Loan Agreement(4)
10.5.1       Form of Amended and Restated Master Definitions and Construction Schedule(4)




10.5.2       Form of Eighth Issuer Master Definitions and Construction Schedule(4)
10.6.1       Form of Eighth 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(5)
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. 7) PLC (File No. 333-122182) which became effective on March 15, 2005 .
(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.
(5) Previously filed.
















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 May 6, 2005.



PERMANENT FINANCING (NO. 8) PLC


By: /s/ David Balai
    ------------------------------
Name:    SFM Directors Limited by
         its authorized person
         Jonathan Keighley for and
         on its behalf *


Title:   Director


PERMANENT FUNDING (NO. 1) LIMITED


By: /s/ David Balai
    ------------------------------
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:    Michael George Best*


Title:   Director



* By:  David Balai
       Attorney-in-fact







    Pursuant to the requirements of the Securities Act of 1933, this Amendment
    No. 1 to the registration statement has been signed by the following
    persons in the capacities and on the dates indicated below.


PERMANENT FINANCING (NO. 8) PLC



SIGNATURE                                         TITLE                   DATE
- ----------------------------------------------    --------------------    ----------
                                                                    
By: /s/ David Balai
    ------------------------------------------
Name:  SFM Directors Limited by its authorized    Director                05/06/05
       person Jonathan Keighley for and on its
       behalf *



By: /s/ David Balai
    ------------------------------------------
Name:  SFM Directors (No. 2) Limited by its       Director                05/06/05
       authorized person Robert Berry for and
       on its behalf *


By: /s/ David Balai
    ------------------------------------------
Name:  David Balai                                Director                05/06/05




PERMANENT FUNDING (NO. 1) LIMITED



SIGNATURE                                         TITLE                   DATE
- ----------------------------------------------    --------------------    ----------
                                                                    
By: /s/ David Balai
    ------------------------------------------
Name:  SFM Directors Limited by its authorized    Director                05/06/05
       person Jonathan Keighley for and on its
       behalf *


By: /s/ David Balai
    ------------------------------------------
Name:  SFM Directors (No. 2) Limited by its       Director                05/06/05
       authorized person Robert Berry for and
       on its behalf *


By: /s/ David Balai
    ------------------------------------------
Name:  David Balai                                Director                05/06/05



* By:  David Balai
       Attorney-in-fact





    PERMANENT MORTGAGES TRUSTEE LIMITED




SIGNATURE                                         TITLE                   DATE
- ----------------------------------------------    --------------------    ----------
                                                                    
By: /s/ David Balai
    ------------------------------------------
Name:  Michael George Best *                      Director                05/06/05


By: /s/ David Balai
    ------------------------------------------
Name:  Elizabeth Ann Mills *                      Alternate Director      05/06/05


By: /s/ David Balai
    ------------------------------------------
Name:  David Balai                                Director                05/06/05



* By:  David Balai
       Attorney-in-fact





                   SIGNATURE OF AUTHORIZED REPRESENTATIVE OF
                        PERMANENT FINANCING (NO. 8) PLC


    Pursuant to the Securities Act of 1933, as amended, the undersigned, the
duly authorized representative in the United States of Permanent Financing (No.
8) PLC, has signed this registration statement or amendment thereto in New
York, New York on May 6, 2005.


By: /s/ Donald J. Puglisi
    --------------------------------------------

Name:  Donald J. Puglisi
       -----------------------------------------

Office:  Authorized Representative in the United
         States
         ---------------------------------------




                   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 May 6, 2005.


By: /s/ Donald J. Puglisi
    --------------------------------------------

Name:  Donald J. Puglisi
       -----------------------------------------

Office:  Authorized Representative in the United
         States
         ---------------------------------------





                   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 May 6, 2005.


By: /s/ Donald J. Puglisi
    --------------------------------------------

Name:  Donald J. Puglisi
       -----------------------------------------

Office:  Authorized Representative in the United
         States
         ---------------------------------------