No. 333 - 124404


      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 7, 2005


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


                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                            ------------------------
                               AMENDMENT NO. 3 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. |_|

      If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_|

      If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_|

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

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





                                        CALCULATION OF REGISTRATION FEE



                                                                                                
                                                                                    PROPOSED
                                                                 PROPOSED            MAXIMUM
                                                                  MAXIMUM          AGGREGATE          AMOUNT OF
TITLE OF SECURITIES BEING                 AMOUNT BEING     OFFERING PRICE     OFFERING PRICE       REGISTRATION
   REGISTERED                               REGISTERED       PER UNIT (1)                (1)            FEE (3)
- -----------------------------------  -----------------  -----------------  -----------------  -----------------
$1,400,000,000 series 1 class A         $1,400,000,000               100%     $1,400,000,000        $164,780.00
   floating rate notes due June
   2006
$72,700,000 series 1 class B
   floating rate notes due June
   2042                                    $72,700,000               100%        $72,700,000          $8,556.79
$82,900,000 series 1 class C
   floating rate notes due June
   2042                                    $82,900,000               100%        $82,900,000          $9,757.33
$1,400,000,000 series 2 class A
   floating rate notes due June
   2014                                 $1,400,000,000               100%     $1,400,000,000        $164,780.00
$69,800,000 series 2 class B
   floating rate notes due June
   2042                                    $69,800,000               100%        $69,800,000          $8,215.46
$82,900,000 series 2 class C
   floating rate notes due June
   2042                                    $82,900,000               100%        $82,900,000          $9,757.33
$1,000,000,000 series 3 class A
   floating rate notes due
   September 2032                       $1,000,000,000               100%     $1,000,000,000        $117,700.00
$52,000,000 series 3 class B
   floating rate notes due June
   2042                                    $52,000,000               100%        $52,000,000          $6,120.04
$40,400,000 series 3 class C
   floating rate notes due June
   2042                                    $40,400,000               100%        $40,400,000          $4,755.08
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 $421,107.06 was previously paid. The balance of
    $73,315.33 is being paid concurrently with this amendment.


                           --------------------------
      THE REGISTRANTS HEREBY AMEND THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANTS
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.






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


Subject to completion and amendment



                                   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 one-month      100%       $1,400,000,000        June 2006          June 2006
                            USD-LIBOR
series 1 class B       [__]% margin above           100%         $72,700,000            ---             June 2042
                      three-month USD-LIBOR
series 1 class C       [__]% margin above           100%         $82,900,000            ---             June 2042
                      three-month USD-LIBOR
series 2 class A       [__]% margin above           100%       $1,400,000,000        June 2008          June 2014
                      three-month USD-LIBOR
series 2 class B       [__]% margin above           100%         $69,800,000            ---             June 2042
                      three-month USD-LIBOR
series 2 class C       [__]% margin above           100%         $82,900,000            ---             June 2042
                      three-month USD-LIBOR
Series 3 class A       [__]% margin above           100%       $1,000,000,000      March 2010 and     September 2032
                      three-month USD-LIBOR                                          June 2010
Series 3 class B       [__]% margin above           100%         $52,000,000            ---             June 2042
                      three-month USD-LIBOR
Series 3 class C       [__]% margin above           100%         $40,400,000            ---             June 2042
                      three-month USD-LIBOR





       *     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.

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

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

       *     Permanent Holdings Limited, the parent of Permanent Financing (No.
             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 35 IN THIS
PROSPECTUS.


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

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

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

                                    ARRANGER

                                  [HBOS logo]

         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

      Dresdner Kleinwort         IXIS Corporate &        Morgan Stanley
         Wasserstein             Investment Bank

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


        Citigroup                              Credit Suisse First Boston


                         Prospectus dated [10th] June, 2005





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

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

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


    We expect that delivery of the issuer notes offered by this prospectus will
be made to investors in book-entry form through The Depository Trust Company on
or about 22nd 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.

                                        2



                                TABLE OF CONTENTS



                                                                                          
DEFINED TERMS..............................................................................    4
SUMMARY OF PROSPECTUS......................................................................    5
RISK FACTORS...............................................................................   35
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
PECOH HOLDINGS.............................................................................   80
THE ISSUER SWAP PROVIDERS..................................................................   81
THE FUNDING 1 LIQUIDITY FACILITY PROVIDER..................................................   84
DESCRIPTION OF THE PREVIOUS ISSUERS, THE PREVIOUS NOTES AND THE PREVIOUS INTERCOMPANY LOANS   85
THE LOANS..................................................................................   97
THE SERVICER...............................................................................  122
HALIFAX PLC RESIDENTIAL MORTGAGE LOANS.....................................................  125
THE SERVICING AGREEMENT....................................................................  127
SALE OF THE LOANS AND THEIR RELATED SECURITY...............................................  132
THE MORTGAGES TRUST........................................................................  140
THE ISSUER INTERCOMPANY LOAN AGREEMENT.....................................................  155
SECURITY FOR FUNDING 1'S OBLIGATIONS.......................................................  161
SECURITY FOR THE ISSUER'S OBLIGATIONS......................................................  169
CASHFLOWS..................................................................................  176
CREDIT STRUCTURE...........................................................................  200
THE SWAP AGREEMENTS........................................................................  211
CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING 1....................................  217
CASH MANAGEMENT FOR THE ISSUER.............................................................  220
DESCRIPTION OF THE ISSUER TRUST DEED.......................................................  222
THE ISSUER NOTES AND THE GLOBAL ISSUER NOTES...............................................  224
TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES...........................................  230
RATINGS OF THE ISSUER NOTES................................................................  248
MATURITY AND PREPAYMENT CONSIDERATIONS.....................................................  249
MATERIAL LEGAL ASPECTS OF THE LOANS........................................................  251
UNITED KINGDOM TAXATION....................................................................  255
EU SAVINGS TAX DIRECTIVE...................................................................  258
UNITED STATES FEDERAL INCOME TAXATION......................................................  259
MATERIAL JERSEY (CHANNEL ISLANDS) TAX CONSIDERATIONS.......................................  264
ERISA CONSIDERATIONS.......................................................................  265
ENFORCEMENT OF FOREIGN JUDGMENTS IN ENGLAND AND WALES......................................  267
UNITED STATES LEGAL INVESTMENT CONSIDERATIONS..............................................  268
EXPERTS....................................................................................  268
LEGAL MATTERS..............................................................................  268
UNDERWRITING...............................................................................  269
REPORTS TO NOTEHOLDERS.....................................................................  275
WHERE INVESTORS CAN FIND MORE INFORMATION..................................................  275
MARKET-MAKING..............................................................................  275
LISTING AND GENERAL INFORMATION............................................................  276
GLOSSARY...................................................................................  279
ANNEXE A: EXTRACT FROM REPORTS ON FORM 6-K.................................................  316
INDEX OF APPENDICES........................................................................  324
APPENDIX A.................................................................................  325
APPENDIX B.................................................................................  326
APPENDIX C.................................................................................  328
APPENDIX D.................................................................................  329


                                        3




                                  DEFINED TERMS


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


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

    References in this prospectus to "[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.

                                        4


                              SUMMARY OF PROSPECTUS

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


OVERVIEW OF THE TRANSACTION

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

       (1)   On the initial closing date and on several subsequent dates, the
             seller sold the loans in the portfolio and their related security
             to the mortgages trustee pursuant to the mortgage sale agreement.
             These sales are further described in "SALE OF THE LOANS AND THEIR
             RELATED SECURITY". The loans are residential mortgage loans
             originated by Halifax plc and secured over residential properties
             located in England, Wales and Scotland.

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

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

       (4)   Funding 1 will use the proceeds of the issuer intercompany loan on
             the closing date to pay the seller part of the initial
             consideration for loans (together with their related security) sold
             to the mortgages trustee on the closing date, thereby increasing
             the Funding 1 share of the trust property. Subsequently, on Funding
             1 interest payment dates, if Funding 1 has any excess income
             remaining after paying all amounts that it is required to pay under
             the terms of the transaction, then, subject to applicable rules,
             that extra income will be allocated and distributed to the seller
             by the mortgages trustee.

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

       (6)   The issuer's obligations to pay principal and interest on the
             issuer notes will be funded primarily from the payments of
             principal and interest received by it from Funding 1 under the
             issuer intercompany loan. The issuer's primary asset will be the
             issuer intercompany
                                        5



             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





                                    [chart]












                                        6



DIAGRAM OF OWNERSHIP STRUCTURE






                                    [chart]
















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


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


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

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



       *     The post-enforcement call option holder is a subsidiary of
             Permanent PECOH Holdings Limited.


       *     The entire issued share capital of PECOH 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 PECOH Holdings, after
             payment of the costs and expenses of PECOH Holdings, will be paid
             for the benefit of Barnardo's (registered charity number 216250)
             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.


       *     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).

                                        7



       *     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 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.

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

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

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


SUMMARY OF THE ISSUER NOTES

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

                                        8






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

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

Principal amount:       $1,400,000,000             $72,700,000               $82,900,000



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

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

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

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


And thereafter:         N/A                        [__]% p.a.                [__]% p.a.

Scheduled               June 2006                  N/A                       N/A
redemption date(s):

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

Interest payment        For the  series 1  class A issuer  notes, monthly  in arrear on  the interest
dates:                  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 June
                        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  July 2005                  September 2005            September 2005
date:

Final maturity date:    June 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 the   purposes, subject to the  purposes, subject to the
                        considerations             considerations            considerations
                        contained in "UNITED       contained in "UNITED      contained in "UNITED
                        STATES FEDERAL INCOME      STATES FEDERAL INCOME     STATES FEDERAL INCOME
                        TAXATION"                  TAXATION"                 TAXATION"

ERISA eligible:         Yes, subject to the        Yes, subject to the       Yes, subject to the
                        considerations in          considerations in         considerations in
                        "ERISA                     "ERISA                    "ERISA
                        CONSIDERATIONS"            CONSIDERATIONS"           CONSIDERATIONS"


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

ISIN:                   US71419WAA36               US71419WAB19              US71419WAC91

Common code:            22096222                   22096311                  22096338


CUSIP number:           71419WAA3                  71419WAB1                 71419WAC9


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






                                        9






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


Principal amount:       $1,400,000,000                                  $69,800,000



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

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

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

Until interest payment  December 2011                                   December 2011
date falling in:


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

Scheduled               June 2008                                       N/A
redemption date(s):

Interest accrual        Actual/360                                      Actual/360
method:

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


First interest payment  September 2005                                  September 2005
date:

Final maturity date:    June 2014                                       June 2042

Tax treatment:          Debt for United States                          Debt for United States
                        federal income tax                              federal income tax
                        purposes, subject to the                        purposes, subject to the
                        considerations                                  considerations
                        contained in "UNITED                            contained in "UNITED
                        STATES FEDERAL INCOME                           STATES FEDERAL INCOME
                        TAXATION"                                       TAXATION"

ERISA eligible:         Yes, subject to the                             Yes, subject to the
                        considerations in                               considerations in
                        "ERISA CONSIDERATIONS"                          "ERISA
                                                                        CONSIDERATIONS"


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

ISIN:                   US71419WAD74                                    US71419WAE57

Common code:            22096362                                        22096737


CUSIP number:           71419WAD7                                       71419WAE5

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





                        ----------------------------------------------
                        SERIES 2
                        CLASS C
                     
                        ----------------------------------------------


Principal amount:       $82,900,000


Credit enhancement:     The reserve funds

Interest rate:          Three-month USD-
                        LIBOR + margin

Margin:                 [__]% p.a.

Until interest payment  December 2011
date falling in:


And thereafter:         [__]% p.a.

Scheduled               N/A
redemption date(s):

Interest accrual        Actual/360
method:

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


First interest payment  September 2005
date:

Final maturity date:    June 2042

Tax treatment:          Debt for United States
                        federal income tax
                        purposes, subject to the
                        considerations
                        contained in "UNITED
                        STATES FEDERAL INCOME
                        TAXATION"

ERISA eligible:         Yes, subject to the
                        considerations in
                        "ERISA
                        CONSIDERATIONS"


Listing:                UK Listing Authority and London Stock Exchange

ISIN:                   US71419WAF23

Common code:            22096834


CUSIP number:           71419WAF2

Expected ratings        BBB/Baa2/BBB
(S&P/Moody's/Fitch):



                                       10






                                         SERIES OF ISSUER NOTES

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

Principal amount:                        $1,000,000,000                  $52,000,000

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


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

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

Until interest payment date falling in:  December 2011                   December 2011

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


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

Interest accrual method:                 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:             September 2005                  September 2005


Final maturity date:                     September 2032                  June 2042

Tax treatment:                           Debt for United States          Debt for United States
                                         federal income tax              federal income tax
                                         purposes, subject to the        purposes, subject to the
                                         considerations                  considerations
                                         contained in "UNITED            contained in "UNITED
                                         STATES FEDERAL INCOME           STATES FEDERAL INCOME
                                         TAXATION"                       TAXATION"

ERISA eligible:                          Yes, subject to the             Yes, subject to the
                                         considerations in               considerations in
                                         "ERISA CONSIDERATIONS"          "ERISA
                                                                         CONSIDERATIONS"


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

ISIN:                                    US71419WAG06                    US71919WAH88

Common code:                             22096931                        22097024

CUSIP number:                            71419WAG0                       71419WAH8


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





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

                                         SERIES 3
                                         CLASS C
                                      
                                         ------------------------------



Principal amount:                        $40,400,000

Credit enhancement:                      The reserve funds

Interest rate:                           Three-month USD-LIBOR + margin

Margin:                                  [__]% p.a.


Until interest payment date falling in:  December 2011

And thereafter:                          [__]% p.a.

Scheduled redemption date(s):            N/A

Interest accrual method:                 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:             September 2005

Final maturity date:                     June 2042


Tax treatment:                           Debt for United States
                                         federal income tax
                                         purposes, subject to the
                                         considerations
                                         contained in "UNITED
                                         STATES FEDERAL INCOME
                                         TAXATION"

ERISA eligible:                          Yes, subject to the
                                         considerations in
                                         "ERISA CONSIDERATIONS"

Listing:                                 UK Listing Authority and
                                         London Stock Exchange

ISIN:                                    US71419WAJ45


Common code:                             22097075

CUSIP number:                            71419WAJ4

Expected ratings (S&P/Moody's/Fitch):    BBB/Baa2/BBB




                                       11






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

                                                                   
Principal amount:       [e]1,000,000,000          [e]47,200,000             [e]65,700,000

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


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

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

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

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


Scheduled               September 2010 and        N/A                       N/A
redemption date(s):     December 2010

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

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

First interest payment  September 2005            September 2005            September 2005
date:


Final maturity date:    September 2032            June 2042]                June 2042

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

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

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


ISIN:                   XS0220348550              XS0220348808              XS0220349103

Common code:            022034855                 022034880                 022034910

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


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






                                       12






                     SERIES OF ISSUER NOTES
                     ---------------------------------------------------------------------------------------
                     SERIES 5                  SERIES 5                              SERIES 5
                     CLASS A1                  CLASS A2                              CLASS A3
                     ------------------------  -----------------------------------   ------------------------
                                                                            
Principal amount:    [GBP]400,000,000          [GBP]600,000,000                      [GBP]500,000,000

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


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

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

Additional amount:   N/A                       (a)    0.25% per annum                N/A
                                                      for as long as the
                                                      series 5 class A2
                                                      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)    0.25% per annum
                                                      from the date that
                                                      the series 5 class
                                                      A2 issuer notes
                                                      (i) are rated
                                                      below AA- by
                                                      S&P or Aa3 by
                                                      Moody's and (ii)
                                                      following such
                                                      downgrade, have
                                                      been transferred
                                                      to a liquidity
                                                      provider for an asset- backed
                                                      commercial paper
                                                      conduit, or an
                                                      entity funded by
                                                      one or more
                                                      asset- backed
                                                      commercial paper




                                       13






                     SERIES OF ISSUER NOTES
                     ---------------------------------------------------------------------------------------
                     SERIES 5                  SERIES 5                              SERIES 5
                     CLASS A1                  CLASS A2                              CLASS A3
                     ------------------------  -----------------------------------   ------------------------
                                                                            

                                                      conduits,
                                                      administered by
                                                      HBOS Treasury
                                                      Services plc, by
                                                      such conduit or
                                                      entity in
                                                      consideration of
                                                      the cancellation of
                                                      such conduit or
                                                      entity's
                                                      outstanding
                                                      obligations to
                                                      such liquidity
                                                      provider; or


                                               (c)    0.25% per annum
                                                      from the interest
                                                      payment date
                                                      immediately preceding 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 A2
                                                      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




                                       14







                                         SERIES OF ISSUER NOTES
                                         -----------------------------------------------------------------------------
                                         SERIES 5                  SERIES 5                    SERIES 5
                                         CLASS A1                  CLASS A2                    CLASS A3
                                         ------------------------  -------------------------   ------------------------

                                                                                      
                                                                          Services plc; or

                                                                   (d)    up to 0.05% per
                                                                          annum at any
                                                                          time the series 5
                                                                          class A2 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:  December 2011             December 2011               December 2011


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

Scheduled redemption date(s):            N/A                       September 2011 and          N/A
                                                                   December 2011

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

Interest payment dates:                  For the series 5 issuer notes, quarterly in arrear on the interest payment dates
                                         falling in March, June, September and December of each year.


First interest payment date:             September 2005            September 2005~             September 2005

Final maturity date:                     June 2042                 September 2032~             June 2042

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

ERISA eligible:                          N/A (These issuer notes   N/A (These issuer notes   N/A (These issuer notes




                                       15







                                       SERIES OF ISSUER NOTES
                                       ----------------------------------------------------------------------------
                                       SERIES 5                  SERIES 5                  SERIES 5
                                       CLASS A1                  CLASS A2                  CLASS A3
                                       ------------------------  ------------------------  ------------------------

                                                                                  
                                       are not being offered or  are not being offered or  are not being offered or
                                       sold in the United        sold in the United        sold in the United
                                       States)                   States)                   States)

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


ISIN:                                  XS0220349368              XS0220687254*             XS0221976904

Common code:                           022034936                 022068725*                022197690

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

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





  * 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.

                                       16



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

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

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

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


THE ACCOUNT BANK AND THE ISSUER ACCOUNT BANK

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


THE ISSUER NOTES

CLASSES OF ISSUER NOTES

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

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


    The series 5 class A1 issuer notes, the series 5 class A2 issuer notes and
the series 5 class A3 issuer notes together are referred to as the series 5
class A issuer notes.


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

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

RELATIONSHIP BETWEEN THE ISSUER NOTES AND THE ISSUER INTERCOMPANY LOAN

    On the closing date we will make an issuer intercompany loan to Funding 1
from the net proceeds of the issue of the issuer notes (after making
appropriate currency exchanges under the relevant issuer swaps). The issuer
intercompany loan will consist of 15 separate issuer term advances, each with a
series and ratings designation. The proceeds of each of the 15 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

                                       17



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 trustproperty, which will in turn depend principally
on the collections the mortgages trustee receives on the loans and the related
security and (b) the allocation of monies among the previous intercompany loans,
the issuer intercompany loan and any new intercompany loans. See "-- THE ISSUER
INTERCOMPANY LOAN".

OPERATIVE DOCUMENTS RELATING TO THE ISSUER NOTES

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


PAYMENT AND RANKING OF THE ISSUER NOTES

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

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

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


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


       *     each other class of the series 1 issuer notes will be redeemed in
             full or in part on each interest payment date falling on or after
             the interest payment date on which all the series 1 issuer notes of
             a higher rating have been redeemed in full;


       *     the series 2 class A issuer notes will be redeemed in full on the
             interest payment date falling in June 2008 (as described in "--
             SCHEDULED REDEMPTION");


       *     each other class of the series 2 issuer notes will be redeemed in
             full or in part on each interest payment date falling on or after
             the interest payment date on which all the series 2 issuer notes of
             a higher rating have been redeemed in full;


       *     the series 3 class A issuer notes will be redeemed according to the
             series 3 class A redemption schedule starting on or after the
             interest payment date falling in March 2010 (as described in "--
             SCHEDULED REDEMPTION");


       *     each other class of the series 3 issuer notes will be redeemed in
             full or in part on each interest payment date falling on or after
             the interest payment date on which all the series 3 issuer notes of
             a higher rating have been redeemed in full;


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


                                       18


       *     each other class of the series 4 issuer notes will be redeemed in
             full or in part on each interest payment date falling on or after
             the interest payment date on which all the series 4 issuer notes of
             a higher rating have been redeemed in full;



       *     the series 5 class A1 issuer notes and the series 5 class A3 issuer
             notes will be redeemed in full or in part on each interest payment
             date starting on or after the interest payment date on which the
             series 5 class A2 issuer notes have been redeemed in full;




       *     the series 5 class A2 issuer notes will be redeemed according to
             the series 5 class A2 redemption schedule starting on or after the
             interest payment date falling in September 2011 (as described in
             "-- SCHEDULED REDEMPTION").


    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 June 2006 and redeem the series 2 class A issuer notes in full on
the interest payment date falling in June 2008. 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, the series 4 class A issuer notes and the
series 5 class A2 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 5A2
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 A2 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 one month 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 A2 issuer notes, as
applicable), then the shortfall shall be due and payable on the subsequent
interest payment dates.

                                       19





                                                                     AMOUNT ON EACH
                                                                          SCHEDULED
                                        SCHEDULED REDEMPTION DATES  REDEMPTION DATE



- ------------------------------  ----------------------------------  ---------------
                                                                          
series 3 class A issuer notes.           March 2010 and June 2010             $[__]
series 4 class A issuer notes.   September 2010 and December 2010           [e][__]
series 5 class A2 issuer notes   September 2011 and December 2011         [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 A2 ISSUER NOTES, IN THE AMOUNTS SPECIFIED IN THE
SCHEDULE ABOVE, ON THEIR RESPECTIVE SCHEDULED REDEMPTION DATES. SEE "RISK
FACTORS -- THE YIELD TO MATURITY OF THE ISSUER NOTES MAY BE ADVERSELY AFFECTED
BY PREPAYMENTS OR REDEMPTIONS ON THE LOANS" AND "RISK FACTORS -- OUR ABILITY TO
REDEEM THE SERIES 1 CLASS A ISSUER NOTES AND/OR THE SERIES 2 CLASS A ISSUER
NOTES AND/OR THE SERIES 3 CLASS A ISSUER NOTES AND/OR THE SERIES 4 CLASS A
ISSUER NOTES AND/OR THE SERIES 5 CLASS A2 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:

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

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


       *     in the case of all of the issuer notes (other than the series 1
             class A issuer notes), on any interest payment date falling on or
             after the interest payment date in December 2011 (the "ISSUER
             STEP-UP DATE").


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

    Any issuer notes that we redeem under these circumstances will be redeemed
at their principal amount outstanding together with accrued but unpaid interest
on that principal amount.

                                       20


REDEMPTION OR PURCHASE FOLLOWING A REGULATORY EVENT


    We may redeem all of the class B issuer notes and/or the class C issuer
notes or require holders of all of the class B issuer notes and/or the class C
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 2009 for a
price equal to the principal amount outstanding of the issuer notes to be
purchased, together with any accrued interest, if (a) the Basel II Framework 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) 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 passuwith 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

    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 22nd 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:

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

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

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

                                       21


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

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

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

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

    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

                                       22


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 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:

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

       *     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:

                                       23


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

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

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

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

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

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

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

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

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

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

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

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

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

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


THE ISSUER INTERCOMPANY LOAN


    On the closing date, we will lend the sterling equivalent of the net issue
proceeds of the issue of the issuer notes to Funding 1. Funding 1 will use the
proceeds of this issuer intercompany loan


                                       24



to pay part of the consideration payable to the seller for loans (together with
their related security) sold to the mortgages trustee on the closing date.

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

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

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


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


       *     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;


       *     repay the issuer series 2 term AAA advance on the Funding 1
             interest payment date falling in June 2008;


       *     repay each other issuer series 2 term advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 2 term advances with a
             higher rating have been fully repaid;


       *     repay the issuer series 3 term AAA advance in an amount equal to
             the scheduled amortisation instalment due on each of the Funding 1
             interest payment dates falling in March 2010 and June 2010, but
             to the extent there are insufficient funds to repay a scheduled
             amortisation instalment according to the repayment schedule on the
             relevant Funding 1 interest payment date, the shortfall shall be
             repaid on subsequent Funding 1 interest payment dates to the extent
             of principal receipts available to Funding 1 for that purpose,
             until the issuer series 3 term AAA advance is fully repaid;


       *     repay each other issuer series 3 term advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 3 term advances with a
             higher rating have been fully repaid;


       *     repay the issuer series 4 term AAA advance in an amount equal to
             the scheduled amortisation instalment due on each of the Funding 1
             payment dates falling in September 2010 and December 2010, 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;


                                       25


       *     repay each other issuer series 4 term advance to the extent of
             principal receipts available to Funding 1 for that purpose on each
             Funding 1 interest payment date on or after the Funding 1 interest
             payment date on which the issuer series 4 term advances with a
             higher rating have been fully repaid;



       *     repay the issuer series 5A1 term AAA advance and the issuer series
             5A3 term AAA advance to the extent of principal receipts available
             to Funding 1 for that purpose on each Funding 1 interest payment
             date on or after the Funding 1 interest payment date on which the
             issuer series 5A2 term AAA advance has been fully repaid;




       *     repay the issuer series 5A2 term AAA advance in an amount equal to
             the scheduled amortisation instalment due on each of the Funding 1
             interest payment dates falling in September 2011 and December
             2011, 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 5A2 term AAA advance is
             fully repaid.

    The repayment schedule for the issuer term AAA advances (other than the
issuer series 5A1 term AAA advance and the issuer series 5A3 term AAA advance)
is as follows:





                                                                       SCHEDULED
ISSUER TERM ADVANCE                                   REPAYMENT DATES     AMOUNT
- ---------------------------------------   ---------------------------  ---------
                                                                       
Issuer series 1 term AAA advance.......                    June 2006   [GBP][__]
Issuer series 2 term AAA advance.......                    June 2008   [GBP][__]
Issuer series 3 term AAA advance.......               March 2010 and   [GBP][__]
                                                           June 2010   [GBP][__]
Issuer series 4 term AAA advance.......           September 2010 and   [GBP][__]
                                                       December 2010   [GBP][__]
Issuer series 5A2 term AAA advance......   September 2011 and   [GBP]300,000,000
                                                December 2011   [GBP]300,000,000





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

    Whether Funding 1 will have sufficient funds to repay the issuer term
advances, on the dates described in this section, will depend on a number of
factors (see "RISK FACTORS -- THE YIELD TO MATURITY OF THE ISSUER NOTES MAY BE
ADVERSELY AFFECTED BY PREPAYMENTS OR REDEMPTIONS ON THE LOANS" and "RISK
FACTORS -- OUR ABILITY TO REDEEM THE SERIES 1 CLASS A ISSUER NOTES AND/OR
SERIES 2 CLASS A ISSUER NOTES AND/OR THE SERIES 3 CLASS A ISSUER NOTES AND/OR
THE SERIES 4 CLASS A ISSUER NOTES AND/OR THE SERIES 5 CLASS A2 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 5A2 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:

    *   the quarterly CPR is less than 10%; or

    *   both:

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

                                       26


        (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 then due, is
             more than 5% of the aggregate outstanding principal balance of
             loans in the mortgages trust,

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

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

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

       *     the quarterly CPR is less than 15%; and

       *     there is a cash accumulation shortfall at that time,


then, on or before their step-up dates the issuer series 5A1 term AAA advance,
the issuer series 5A3 term AAA advance, 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


                                       27


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

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

    Together, the deed of charge, the deeds of accession and the second
supplemental Funding 1 deed of charge (except where the context otherwise
requires) are referred to as the Funding 1 deed of charge.

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


                                       28


    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 UBS Limited and its payment obligations will be
guaranteed by UBS AG (the "UBS ISSUER SWAP GUARANTOR"). The issuer swap provider
for the series 2 issuer notes is ABN AMRO Bank N.V. The issuer swap provider for
the series 3 issuer notes is IXIS Corporate & Investment Bank. The issuer swap
provider for the series 4 issuer notes is ABN AMRO Bank N.V. For more
information about the issuer swap providers, see "THE ISSUER SWAP PROVIDERS".


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


SWAP AGREEMENTS

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

    In relation to the previous issue by Permanent Financing (No. 1) PLC,
Funding 1 entered into the Funding 1 swap under the Funding 1 swap agreement.
On subsequent dates the swap agreement was amended and restated in relation to
the previous issues by the other previous issuers.

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

                                       29


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


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


RATING OF THE ISSUER NOTES

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

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

    Standard & Poor's, Moody's and Fitch together comprise the rating agencies
referred to in this prospectus. The term "rating agencies" also includes any
further or replacement rating agency

                                       30


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 sterling equivalent of the 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:

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

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

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

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

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

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

                                       31


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. Funding 2 will
become a beneficiary of the mortgages trust subject to satisfaction of certain
conditions, including that the ratings of your notes will not be downgraded by
the rating agencies at the time Funding 2 becomes such a beneficiary (see "RISK
FACTORS -- HOLDINGS HAS ESTABLISHED ANOTHER COMPANY, FUNDING 2, WHICH MAY
BECOME AN ADDITIONAL BENEFICIARY UNDER THE MORTGAGES TRUST").


UNITED KINGDOM TAX STATUS

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

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

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

                                       32



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

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

       *     Funding 1 and the issuer will generally be subject to UK
             corporation tax, currently at a rate of 30%, on the pre-tax profit
             reflected in their respective profit and loss accounts as increased
             by the amounts of any non-deductible expenses or losses. In respect
             of Funding 1, the profit in the profit and loss account will not
             exceed 0.01% of the Funding 1 available revenue receipts. In
             respect of the issuer, the profit in the profit and loss account
             will not exceed 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

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


UNITED STATES TAX STATUS

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


JERSEY (CHANNEL ISLANDS) TAX STATUS

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


ERISA CONSIDERATIONS FOR INVESTORS

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

                                       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         0.025% per year of            Ahead of all term         Each Funding 1 interest
management fee         principal amount              advances                  payment date
                       outstanding of the notes

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

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

Issuer cash            Estimated 0.025% per          Ahead of all outstanding  Each interest payment
management fee         year of the principal         issuer notes              date
                       amount outstanding of
                       the issuer intercompany
                       loan


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

Corporate expenses     Estimated [GBP]1,200 each     Ahead of all issuer term  Each Funding 1 interest
of Funding 1           year                          advances                  payment date

Corporate expenses     Estimated [GBP]5,200 each     Ahead of all outstanding  Each interest payment
of issuer              year                          issuer notes              date

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


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

                                       34



                                  RISK FACTORS

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


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

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


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

    Our ability to make payments of principal and interest on the issuer notes
and to pay our operating and administrative expenses will depend primarily on
the funds being received under the issuer intercompany loan. In addition, we
will rely on the issuer dollar currency swaps and the issuer euro currency
swaps to provide payments on the issuer notes denominated in US dollars and
euro, respectively.

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

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


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

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

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

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

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

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

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

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

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

    Funding 1 will be obliged to pay principal receipts due to us under the
issuer intercompany loan only to the extent that it has principal receipts
available for that purpose after repaying amounts ranking in priority to us
(including repaying any higher ranking previous term advances or

                                       35



new term advances), as described in "CASHFLOWS -- DISTRIBUTION OF FUNDING 1
AVAILABLE PRINCIPAL RECEIPTS -- REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR
TO THE OCCURRENCE OF A TRIGGER EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF
AN INTERCOMPANY LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A
NOTE ACCELERATION NOTICE".

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


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

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


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

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

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

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


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

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

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


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

    The transaction has been structured in the expectation that:

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

       *     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;

                                       36



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

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

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


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



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

    The issuer deed of charge requires the security trustee to consider the
interests of each of the issuer secured creditors in the exercise of all of its
powers, trusts, authorities, duties and discretions, but requires the security
trustee, in the event of a conflict between your interests and the interests of
any of the other issuer secured creditors, to consider only your interests. In
certain circumstances, the security trustee can make amendments to the
documents without your prior consent, as described in the next risk factor.


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

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

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

                                       37


       *     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:

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

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

    The modifications required to give effect to the matters listed in
paragraphs (i) to (vii) above may include, amongst other matters, amendments to
the provisions of the Funding 1 deed of charge relating to the application of
monies. Accordingly, there can be no assurance that the effect of the
modifications to the transaction documents will not ultimately adversely affect
your interests. Any modifications to the documents described above will require
the actual consent of the Funding 1 liquidity facility provider, the Funding 1
swap provider and each of the issuer swap providers (in respect of each
document to which they are a party), as applicable, such consent not to be
unreasonably withheld and to be deemed given if no written response
(affirmative or negative) is given within 10 business days after the written
request for consent is sent to each such party.


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

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

                                       38



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

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


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 (or, in the case of the series 5
class A issuer notes, a sub-class) conflicts with the interests of the class A
noteholders of another series of the issuer notes (or, in the case of the
series 5 class A issuer notes, a sub-class). 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, in the case of the series 5 class A issuer notes, at separate meetings of
the holders of each sub-class of series 5 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.

                                       39


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

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

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

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

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

       *     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:

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

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

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

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


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

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

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

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

                                       40



       *     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

       *     deposit some of those proceeds in the general reserve fund.

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

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

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

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

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

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


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


    The previous issuers issued the previous notes to investors, the sterling
equivalent of the 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.

                                       41


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


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

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

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

    The new issuer, any new start-up loan provider and any new Funding 1 swap
provider will become party to the Funding 1 deed of charge and will be entitled
to share in the security granted by Funding 1 for 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".

                                       42


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

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

    The yield to maturity of the issuer notes of each class may be adversely
affected by a higher or lower than anticipated rate of prepayments on the
loans. The factors affecting the rate of prepayment on the loans are described
in "-- OUR ABILITY TO REDEEM THE SERIES 1 CLASS A ISSUER NOTES AND/OR THE
SERIES 2 CLASS A ISSUER NOTES AND/OR THE SERIES 3 CLASS A ISSUER NOTES AND/ OR
THE SERIES 4 CLASS A ISSUER NOTES AND/OR THE SERIES 5 CLASS A2 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 A2 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 5A2 term AAA advance to enable
it to repay these issuer term advances to us so that the corresponding classes
of issuer notes will be redeemed in accordance with their scheduled redemption
dates. During the cash accumulation period for the issuer bullet term advances
and scheduled amortisation instalments, repayments of principal will only be
made on the issuer series 5A1 term AAA advance, the issuer series 5A3 term AAA
advance, issuer term AA advances or the issuer term BBB advances that are due
and payable if the quarterly CPR of the loans in the trust property is greater
than 15% and other conditions are met as described in "-- PRINCIPAL PAYMENTS ON
THE ORIGINAL PASS-THROUGH TERM ADVANCES WILL BE DEFERRED IN CERTAIN
CIRCUMSTANCES" below. This means that there may be no corresponding repayments
of principal on the series 5 class A1 issuer notes, the series 5 class A3 issuer
notes, the class B issuer notes or the class C issuer notes.


    The extent to which sufficient funds are saved by Funding 1 during a cash
accumulation period or received by it from its share in the mortgages trust for
application on a scheduled repayment date will depend on whether the actual
principal prepayment rate of the loans is the same as the assumed principal
prepayment rate. If Funding 1 is not able to save enough money during a cash
accumulation period or does not receive enough money from its share in the
mortgages trust for application on a scheduled repayment date to repay the
relevant issuer term AAA advance (and, if in respect of the issuer bullet term
advances or, where applicable, scheduled amortisation instalments) it is unable
to make a drawing on the 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 A2 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

                                       43


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

    Variation in the rate of prepayments of principal on the loans may affect
each class of issuer notes differently depending upon amounts already repaid by
Funding 1 to us under the issuer intercompany loan and whether a trigger event
has occurred, or a loan is subject to a product switch or a further advance or
the security granted by us under the issuer deed of charge has been enforced.
If prepayments on the loans occur less frequently than anticipated, then there
may not be sufficient funds available to redeem the series 1 class A issuer
notes and/or the series 2 class A issuer notes and/or the series 3 class A
issuer notes and/or the series 4 class A issuer notes and/or the series 5 class
A2 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

                                       44


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

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

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

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


THE OCCURRENCE OF TRIGGER EVENTS AND ENFORCEMENT OF THE ISSUER SECURITY MAY
ADVERSELY AFFECT THE SCHEDULED REDEMPTION DATES OF THE SERIES 1 CLASS A ISSUER
NOTES, SERIES 2 CLASS A ISSUER NOTES, SERIES 3 CLASS A ISSUER NOTES, SERIES 4
CLASS A ISSUER NOTES AND/OR SERIES 5 CLASS A2 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 A2 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 A2 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 A2 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

                                       45


       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 A2 issuer notes then outstanding will not be
repaid on their scheduled redemption dates, and there is also a risk that they
will not be repaid by their final maturity dates.

IF A NON-ASSET TRIGGER EVENT OCCURS, ANY SERIES 1 CLASS A ISSUER NOTES, SERIES
2 CLASS A ISSUER NOTES, SERIES 3 CLASS A ISSUER NOTES, SERIES 4 CLASS A ISSUER
NOTES AND/OR SERIES 5 CLASS A2 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 A2 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 A2 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 A2 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.

                                       46


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

    Loans subject to product switches will not be repurchased unless on any
distribution date, the seller is in breach of the conditions precedent to the
sale of new loans to the mortgages trustee as described in "SALE OF THE LOANS
AND THEIR RELATED SECURITY -- SALE OF NEW LOANS AND THEIR RELATED SECURITY TO
THE MORTGAGES TRUSTEE" in paragraphs (A) to (P). From and including that date
to but excluding the date when those conditions precedent have been satisfied,
the seller will be required to repurchase any loans and their related security
that are subject to product switches. The seller will be required to repurchase
the relevant loan or loans under the relevant mortgage account and their
related security from the mortgages trustee at a price equal to the outstanding
principal balance of those loans together with accrued and unpaid interest and
expenses to the date of purchase.

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

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

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

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

       *     any variation imposed by statute;

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

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

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


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

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


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.

                                       47


    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 series 5A1 term AAA advance and/or the
issuer series 5A3 term AAA advance and/or the issuer term AA advances and/or the
issuer term BBB advances will be deferred in the following circumstances:


    If on a Funding 1 interest payment date:

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

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

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


     then to the extent that any term AAA advance (not including the issuer
series 5A1 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 series 5A1
term AAA advance, the issuer series 5A3 term AAA advance, 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 the series 5A1 term AAA advance
and/or the series 5A3 term AAA advance remains outstanding (whether or not the
series 5A1 term AAA advance and/or the series 5A3 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 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 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 and, as applicable, the series 5 class A1
issuer notes and the series 5 class A3 issuer notes will be deferred until the
earlier of the time when the relevant circumstance described in this risk
factor has been remedied (if ever) and the final maturity date of the relevant
issuer notes.


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

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

       *     the quarterly CPR is less than 15%; and

       *     there is a cash accumulation shortfall at that time,

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

                                       48


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

    If the loans comprising the trust property do not perform as expected at any
time after the repayment of previous series of issuer notes, then the unpaid
series of issuer notes will be adversely affected.


YOU MAY NOT BE ABLE TO SELL THE ISSUER NOTES

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


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

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

    To hedge our currency exchange rate exposure, including the interest rate
exposure connected with that currency exposure, we will enter into the issuer
dollar currency swaps for the offered issuer notes with the issuer dollar
currency swap providers and the issuer euro currency swaps for the series 4
issuer notes with the issuer euro currency swap provider (see "THE SWAP
AGREEMENTS -- THE ISSUER CURRENCY SWAPS").

    If we fail to make timely payments of amounts due or certain other events
occur in relation to us under an issuer swap 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.

                                       49


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.


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

                                       50


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).

    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

                                       51


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.

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

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

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

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

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

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


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

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


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

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

                                       52


    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 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 32.62% 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

                                       53


the loans and the related security in the circumstances described in "SALE OF
THE LOANS AND THEIR RELATED SECURITY -- LEGAL ASSIGNMENT OF THE LOANS TO THE
MORTGAGES TRUSTEE" and until then the mortgages trustee will not give notice of
the sale of the English mortgages to any borrower or apply to the Land Registry
or the Central Land Charges Registry to register or record its equitable
interest in the English mortgages or take any steps to complete or perfect its
title to the Scottish mortgages. For more information on the Scottish mortgages
see "THE LOANS -- SCOTTISH LOANS" and "MATERIAL LEGAL ASPECTS OF THE LOANS --
SCOTTISH LOANS".

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

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

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

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

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


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

    As described in "-- THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT THE
MORTGAGES TRUSTEE HAS NO LEGAL TITLE TO THE LOANS AND THEIR RELATED SECURITY,
WHICH MAY ADVERSELY AFFECT PAYMENTS ON THE ISSUER NOTES", the seller has made,
and in the future may make, an equitable assignment of the relevant loans and
their related security, or in the case of Scottish loans a transfer of the
beneficial interest in the relevant loans and their related security, to the
mortgages trustee, with legal title being retained by the seller. Therefore,
the rights of the mortgages trustee may be subject to the direct rights of the
borrowers against the seller, including rights of set-off existing prior to
notification to the borrowers of the sale of the mortgages. Although the
mortgages trust does not currently include flexible loans or delayed cashbacks,
those loans may be added to the mortgages trust in the future. Set-off rights
(including analogous rights in Scotland) may occur if the seller fails to
advance to a borrower a drawing or permit the borrower to make an underpayment
or take a payment holiday under a flexible loan when the borrower is entitled
to draw additional amounts or make an underpayment or take a payment holiday
under a flexible loan

                                       54


or if the seller fails to pay to a borrower any delayed cashback which the
seller had agreed to pay to that borrower after completion of the relevant
loan.

    If the seller fails to advance the drawing or permit the borrower to make an
underpayment or take a payment holiday or pay the delayed cashback, then the
relevant borrower may set off any damages claim (or exercise analogous rights
in Scotland) arising from the seller's breach of contract against the seller's
(and, as assignee or holder of the beneficial interest in the loans and their
related security, the mortgages trustee's) claim for payment of principal and/
or interest under the loan as and when it becomes due. These set-off claims
will constitute transaction set-off as described in the immediately preceding
risk factor.

    The amount of the claim in respect of a drawing will, in many cases, be the
cost to the borrower of finding an alternative source of finance although, in
the case of flexible loans or delayed cashbacks which are Scottish, it is
possible that the borrower's rights of set-off could extend to the full amount
of the relevant drawing: the borrower may obtain a loan elsewhere in which case
the damages would be equal to any difference in the borrowing costs together
with any consequential losses, namely the associated costs of obtaining
alternative funds (for example, legal fees and survey fees). If the borrower is
unable to obtain an alternative loan, he or she may have a claim in respect of
other losses arising from the seller's breach of contract where there are
special circumstances communicated by the borrower to the seller at 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

                                       55


fully to perform the required services would depend, among other things, on the
information, software and records available at the time of the appointment. Any
delay or inability to appoint a substitute servicer may affect payments on the
loans and hence our ability to make payments when due on the issuer notes.

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


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

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


REGULATORY CHANGES BY THE OFFICE OF FAIR TRADING, THE FINANCIAL SERVICES
AUTHORITY AND OTHER REGULATORY AUTHORITIES MAY HAVE AN IMPACT ON THE SELLER,
THE ISSUER, THE SERVICER, 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, it is intended that a regulated mortgage
contract under the FSMA (as defined below) is indeed an exempt agreement under
the CCA).


    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 intended to be a regulated mortgage contract under the
FSMA or unregulated might instead 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

                                       56


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 a statutory
indemnity from the supplier against such liability, subject to any agreement
between the lender and the supplier.

    The borrower may set off the amount of the claim against the lender against
the amount owing by the borrower under the loan or under any other loan that
the borrower has taken. Any such set-off may adversely affect our ability to
make payments on the issuer notes.

    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 31st May, 2005; (b) pre-contract disclosure, coming into force on
31st May, 2005; and (c) replacing the formula for calculating the maximum amount
payable on early settlement with a formula more favourable to the borrower,
coming into force on 31st May, 2005 for new agreements or on 31st May, 2007 or
31st May, 2010 (depending on the term of the agreement) for agreements existing
before 31st May, 2005.

    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 proposed 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. The Consumer Credit Bill lapsed with the dissolution of Parliament on 11th
April, 2005 but was re-introduced in Parliament on 18th May, 2005. 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 31st October, 2004, the

                                       57


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.


    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, and any credit agreement intended to be unregulated might
instead be a regulated mortgage contract under the FSMA, because of technical
rules on: (a) determining whether the credit agreement or any part of it 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 or
product switch 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 31st 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 31st October, 2004 for
mortgages and on 14th 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

                                       58


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 to the extent that it 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
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.~Complaints relating to breach of the CML
Code were dealt with by the relevant scheme, such as the Banking Ombudsman
Scheme or the Mortgage Code Arbitration Scheme.


    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

                                       59


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.


    If a finalised text is agreed, member states will have two years after the
coming into force of the new consumer credit directive 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 Commission 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.


DISTANCE MARKETING

     The Financial  Services  (Distance  Marketing)  Regulations  2004 apply to,
inter alia,  credit  agreements  entered into on or after 31st October,  2004 by
means of  distance  communication  (i.e.  without any  substantive  simultaneous
physical  presence of the  originator and the  borrower).  A regulated  mortgage
contract under the FSMA, if originated by a UK lender from an  establishment  in
the UK, will not be cancellable  under these  regulations.  Certain other credit
agreements will be cancellable under these regulations if the borrower does not
receive  prescribed  information  at  the  prescribed  time.  Where  the  credit
agreement is cancellable under these  regulations, the borrower may send notice
of  cancellation at any time before the end of the fourteenth day after the day
on which the cancellable agreement is made, where all the prescribed information
has  been  received,  or,  if  later,  the  borrower  receives  the  last of the
prescribed information.

    If the borrower cancels the credit agreement under these regulations, then:

    (a) the borrower is liable to repay the principal and any other sums
        paid by the originator to the borrower under or in relation to the
        cancelled agreement, within 30 days beginning with the day of the
        borrower sending notice of cancellation or, if later, the originator
        receiving notice of cancellation;

    (b) the borrower is liable to pay interest, or any early repayment charge
        or other charge for credit under the cancelled agreement, only if the
        borrower received certain prescribed information at the prescribed
        time and if other conditions are met; and

    (c) any security provided in relation to the contract is to be treated as
        never having had effect.



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

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

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

       *     the OFT and any "QUALIFYING BODY" within the 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

                                       60


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. In
May 2005, the FSA issued a statement of good practice on fairness of terms in
consumer contracts which is relevant to firms authorised and regulated by the
FSA in relation to products and services within the FSA's regulatory scope. This
statement provides that for locked-in borrowers a firm may consider drafting the
contract to permit a change in the contract to be made only where any lock-in
clause is not exercised.


    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. Transitional provisions exist by which
certain complaints relating to breach of the CML Code occurring before N(M) may
be dealt with by the Financial Ombudsman Service. Complaints brought before the
Financial Ombudsman Service for consideration must be decided on a case-by-case
basis, with reference to the particular facts of any individual case. Each case
would first be adjudicated by an adjudicator. Either party to the case may
appeal against the adjudication. In the event of an appeal, the case proceeds
to a final decision by the Ombudsman.


    In January 2002, the Ombudsman made a determination on the seller's appeal
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

                                       61


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.


    The UK corporation tax position of the issuer and Funding 1, however, also
depends to a significant extent on the accounting treatment applicable to it.
From 1st 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 and
Funding 1 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 (unless tax legislation provides otherwise), which bear little
or no relationship to the company's cash position. However, the

                                       62


Finance Act 2005 (which received royal assent on 7th April, 2005) requires
"securitisation companies" to prepare tax computations for accounting periods
beginning on or after 1st January, 2005 and ending before 1st January, 2007 on
the basis of UK GAAP as applicable up to 31st December 2004, notwithstanding the
requirement to prepare statutory accounts under IFRS or new UK GAAP. The issuer
and Funding 1will each be a "securitisation company" for these purposes.



    The stated policy of H.M. Revenue & Customs is that the tax neutrality of
securitisation special purpose companies in general should not be disrupted as
a result of the transition to IFRS or new UK GAAP and that they are working
with participants in the securitisation industry to identify appropriate means
of preventing any such disruption. The Finance Act 2005 enables regulations to
be made to establish such a regime. However, if (for whatever reason) measures
are not introduced to deal with the corporate tax position of such companies in
respect of accounting periods ending on or after 1st January, 2007, then
profits or losses could arise in the issuer and/or Funding 1 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/or Funding 1 and consequently payments on the issuer notes.



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

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

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

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

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


CHANGES OF LAW MAY ADVERSELY AFFECT YOUR INTERESTS

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

INSOLVENCY ACT 2000

    Significant changes to the UK insolvency regime have been enacted in 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
                                       63


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) 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.


                                       64


    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 A2 issuer notes in
definitive registered form) will only be recorded in book-entry form with DTC,
Euroclear or Clearstream, Luxembourg. The lack of issuer notes (other than the
series 5 class A2 issuer notes in definitive registered form) in physical form
could, among other things:

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

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


                                       65


       *     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 "International Convergence of Capital
Measurement and Capital Standards: a Revised Framework." This new framework
(the "BASEL II FRAMEWORK"), which places enhanced emphasis on market discipline
and sensitivity to risk, is the basis for national rule-making and approval
processes to continue and for banking organisations to complete their
preparations for implementation of the Basel II Framework. The committee
confirmed that it is currently intended that the various approaches under the
Basel II 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
proposed EU Capital Requirements Directive), the Basel II Framework could
affect the risk-weighting of the notes in respect of certain investors if those
investors are subject to the Basel II 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 Basel
II Framework. No predictions can be made as to the precise effects of potential
changes which might result upon the implementation of the Basel II Framework.

    We may, under certain circumstances relating to the statutory implementation
of the Basel II Framework 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]0.5481 = 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 6th June, 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,
         6TH JUNE,  --------------------------------------
              2005    2004    2003    2002    2001    2000
            ------  ------  ------  ------  ------  ------

                                     
Last(1)...  1.8244  1.9181  1.7858  1.6100  1.4546  1.4930
Average(2)  1.8818  1.8334  1.6359  1.5038  1.4407  1.5160
High......  1.9291  1.9467  1.7858  1.6100  1.5038  1.6537
Low.......  1.8094  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 -- Close of Business Mid Price



                                       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:

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

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

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

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

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

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

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


DIRECTORS AND SECRETARY

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


NAME                           BUSINESS ADDRESS            BUSINESS OCCUPATION
- -----------------------------  --------------------------  -------------------
                                                     
SFM Directors Limited........  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 EC2N 1HZ             Covered Bonds



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

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

    The company secretary of the issuer is: SFM Corporate Services Limited, 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 7th June,
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 subsidiary of Halifax Jersey Holdings Limited and its
registered office is at Dromore House, East

                                       71


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:

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

       *     acquire trust property and enter into loan arrangements;

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

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

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

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

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


DIRECTORS AND SECRETARY

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


NAME                           BUSINESS ADDRESS            BUSINESS OCCUPATION
- -----------------------------  --------------------------  -------------------
                                                     
SFM Directors Limited........  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:

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

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

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

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

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


    The mortgages trustee has not engaged, since its incorporation, in any
material activities other than those incidental to its incorporation, the
settlement of the trust property on the mortgages trustee, acting as trustee of
the mortgages trust since the initial closing date, the issue of the previous
notes by the previous issuers, the authorisation of the issuer transaction
documents referred to in this prospectus to which it is or will be a party,
obtaining a standard licence under the Consumer Credit Act 1974, filing a
notification under the Data Protection Act 1998, registering as a data user
under the Data Protection (Jersey) Law 1987, as amended and other matters which
are incidental or ancillary to the foregoing. The mortgages trustee has no
employees.


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


DIRECTORS AND SECRETARY

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


NAME                   BUSINESS ADDRESS            BUSINESS OCCUPATION
- ---------------------  --------------------------  ----------------------
                                             
Michael George Best..  47 Esplanade, St Helier,    Trust Company Director
                       Jersey JE1 0BD
Peter John Richardson  47 Esplanade, St Helier,    Trust Company Director
                       Jersey JE1 0BD
David Balai..........  HBOS Treasury Services plc  Head of Mortgage
                       33 Old Broad Street         Securitisation and
                       London EC2N 1HZ             Covered Bonds



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

                                       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:

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

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

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


    Holdings has acquired all of the issued share capital of the issuer, the
previous issuers, Funding 1 and Funding 2 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
                               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.

                                       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 PECOH Holdings (see ``PECOH 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 PECOH
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
                               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 the post-enforcement call option holder is: SFM
Corporate Services Limited, 35 Great St. Helen's, London EC3A 6AP.

                                       79



                                 PECOH HOLDINGS

INTRODUCTION


    PECOH Holdings was incorporated in England and Wales on 1st June, 2005
(registered number 5468381) as a private limited company under the Companies Act
1985. The registered office of PECOH Holdings is 35 Great St Helen's London
EC3A 6AP.

PECOH Holdings has an authorised share capital of [GBP]100 divided into 100
ordinary shares of [GBP]1 each. The issued share capital of PECOH Holdings
comprises one ordinary share of [GBP]1, which is beneficially owned by SFM
Investments Limited on a discretionary trust for the benefit of Barnardo's
(registered charity number 216250) in the United Kingdom and for charitable
purposes.


    PECOH Holdings is organised as a special purpose company. The seller does
not own directly or indirectly any of the share capital of PECOH Holdings.

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

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

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

    all or any part of any securities or other interests of or in any company
(including the post-enforcement call option holder).

    PECOH Holdings has acquired all of the issued share capital of Permanent
PECOH Limited and PECOH Holdings has not engaged in any other activities since
its incorporation other than those incidental to the authorising of issuer
transaction documents and other matters which are incidental to those
activities. PECOH Holdings has no employees.

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


DIRECTORS AND SECRETARY


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


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

SFM Directors (No.2) Limited   35 Great St Helen's         Director of special
                               London EC3A 6AP             purpose companies

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 PECOH Holdings is: SFM Corporate Services Limited,
35 Great St Helen's London EC3A 6AP.



                                       80


                            THE ISSUER SWAP PROVIDERS

UBS LIMITED

    UBS Limited ("UBSL") is the issuer swap provider in respect of the series 1
issuer notes. UBSL is a company limited by shares incorporated in Great Britain
under the Companies Act 1985 registered in England and Wales with number
2035362 on 9th July, 1986 now having its registered office and principal place
of business situated at 1 Finsbury Avenue, London EC2M 2PP.


    UBSL is an "authorised institution" under the FSMA regulated by the FSA and
is a wholly-owned subsidiary of UBS AG, a company incorporated with limited
liability in Switzerland on 28th February, 1978 registered at the Commercial
Registry Office of the Canton of Zurich and the Commercial Registry Office of
the Canton of Basel-City with Identification No: CH-270.3.004.646-4 having its
registered offices at Bahnhofstrasse 45, 8001 Zurich and Aeschenvorstadt 1,
4051 Basel, Switzerland. At 31st December, 2003 UBSL had an issued share capital
of [GBP]21,200,000 divided into 21,200,000 ordinary shares of [GBP]1.00 each
fully paid and total shareholders' funds of [GBP]235,168,000. Total assets were
[GBP]163,490,311,000.



    UBS AG is the guarantor for the obligations of UBSL under the issuer dollar
currency swaps in respect of the series 1 issuer notes. UBS AG was incorporated
in Basel under the name SBC AG on 28th February, 1978. On 8th December, 1997,
SBC AG changed its name to UBS AG. UBS AG in its present form was created on
29th June, 1998 by the merger of Union Bank of Switzerland (founded 1862) and
Swiss Bank Corporation (founded 1872). With headquarters in Zurich and Basel,
Switzerland, UBS AG operates in over 50 countries and from all major
international centers. As of 31st December, 2003, UBS AG had total invested
assets of $1,782 billion, a market capitalisation of $77 billion and employed
approximately 66,000 people. As at the date of this prospectus, UBS AG has a
long-term debt credit rating of "Aa2" from Moody's and "AA+" from S&P.



    UBS AG is publicly owned, and its shares are listed on the SWS Swiss
Exchange, New York and Tokyo Stock Exchange. The information contained herein
with respect to UBSL and UBS AG relates to and has been obtained from it. The
delivery of this prospectus shall not create any implication that there has
been no change in the affairs of UBSL or UBS AG since the date hereof, or that
the information contained or referred to herein is correct as of any time
subsequent to its date.



    The information contained in the preceding four paragraphs has been provided
by UBSL and UBS AG for use in this prospectus. Except for the foregoing four
paragraphs, UBS AG and UBSL and their respective affiliates have not been
involved in the preparation of, and do not accept responsibility for, this
prospectus as a whole.



ABN AMRO BANK N.V.


    The issuer swap provider in respect of the series 2 issuer notes and the
series 4 issuer notes is ABN AMRO Bank N.V. ("ABN AMRO BANK N.V."). ABN AMRO
Holding N.V. ("ABN AMRO HOLDING") is incorporated as a limited liability
company under Dutch law by deed of 30th May, 1990 as the holding company of ABN
AMRO Bank N.V. ABN AMRO Holding's main purpose is to own ABN AMRO Bank N.V. and
its subsidiaries. ABN AMRO Holding owns 100% of the shares of the ABN AMRO Bank
N.V. and is jointly and severally liable for all liabilities of ABN AMRO Bank
N.V. ABN AMRO Bank N.V. is registered in the Commercial Register of Amsterdam
under number 33002587. The registered office of ABN AMRO Bank N.V. is at Gustav
Mahlerlaan 10, 1082 PP Amsterdam, The Netherlands.



    The ABN AMRO group ("ABN AMRO"), which consists of ABN AMRO Holding and its
subsidiaries, is a prominent international banking group offering a wide range
of banking products and financial services on a global basis through its
network of more than 3,700 offices and branches in over 60 countries and
territories. ABN AMRO is one of the largest banking groups in the world with
total consolidated assets of [e]608.6 billion as at 31st December, 2004.

    ABN AMRO has a leading position in its three home markets. ABN AMRO is the
largest banking group in the Netherlands and it has a substantial presence in
the Mid Western United


                                       81


States, as one of the largest foreign banking groups based on total assets held
in the country. In addition, it has a significant presence in Brazil through
the acquisitions of Banco Real and of Banco Sudameris in 1998 and 2003
respectively.


    The long-term, unsecured, unsubordinated and unguaranteed debt obligations
of ABN AMRO are currently rated "AA-" by S&P, "Aa3" by Moody's and "AA-" by
Fitch. The short-term, unsecured, unsubordinated and unguaranteed debt
obligations of ABN AMRO are currently rated "A-1+" by S&P, "P-1" by Moody's and
"F1+" by Fitch.


    Any press releases issued by ABN AMRO can be obtained from the ABN AMRO
website at http://www.abnamro.com/pressroom.


    The information in the preceding five paragraphs has been provided solely by
ABN AMRO for use in this prospectus and ABN AMRO is solely responsible for the
accuracy of the preceding five paragraphs. Except for the foregoing five
paragraphs, ABN AMRO Bank N.V., in its capacity as currency swap provider, and
its affiliates have not been involved in the preparation of, and do not accept
responsibility for, this prospectus.



IXIS CORPORATE & INVESTMENT BANK


    IXIS Corporate & Investment Bank ("IXIS CIB") is the issuer swap provider
in respect of the series 3 issuer notes. IXIS CIB is a French law limited
liability company (societe anonyme a Directoire et Conseil de Surveillance),
which was incorporated on 31st March, 1987 and originally licensed as a finance
company (societe financiere), a type of credit institution, on 31st May, 1996
by the Comite des etablissements de credit et des enterprises d'investissement
("CECEI"). By decision of the CECEI of 29th June, 2004 with effect on 1st
November, 2004, its licence was extended to enable it to conduct business as a
bank (as defined under Article L.511-9 of the French Monetary and Financial
Code). Consequently, it is subject to French and European Union laws and
regulations applicable to credit institutions and is regulated by Livre V of
the French Monetary and Financial Code. Its registered office is at 47, Quai
d'Austerlitz 75648 Paris Cedex 13, France. For the purpose of the issuer dollar
currency swaps in respect of the series 3 issuer notes, IXIS CIB is acting
through its London branch, registered in England as a branch under No.BR004413
and regulated by the FSA for investment business conducted in the United
Kingdom. The name of IXIS CIB was changed from CDC IXIS Capital Markets to IXIS
Corporate & Investment Bank on 1st November, 2004.

    On 30th June, 2004, Caisse des depots et consignations ("CDC") transferred
its direct and indirect interests in IXIS CIB's parent company, CDC Finance --
CDC Ixis ("CDC IXIS"), to Caisse Nationale des Caisses d'Epargne et de
Prevoyance ("CNCEP"). Pursuant to a partial transfer of assets (the
"TRANSFER"), IXIS CIB has taken over as of 1st November, 2004, inter alia,
CDC IXIS's banking and financial operations, back office and spreadbooks as
well as its US capital market affiliates and its interest in Nexgen. IXIS CIB
now forms the basis of the Caisse d'Epargne Group's investment banking arm.


    By letter dated 12th October, 2004 confirming its undertakings under a
guarantee in the form of a joint and several obligation (cautionnement
solidaire) dated 28th May, 2003 (the "CDC GUARANTEE"), CDC, with effect from the
date of the Transfer, directly guarantees Transactions (as defined in and in
accordance with the CDC Guarantee) entered into by IXIS CIB. The CDC Guarantee
extends both to all on-balance sheet and off-balance sheet transactions (subject
to the terms of the CDC Guarantee) if entered into before midnight (Paris time)
on 23rd January, 2007 and where their respective maturity dates fall before 24th
January, 2017, other than (i) payment obligations arising from any subordinated
securities or debts subject to a subordination provision which is intended for
or which results in the assimilation of the securities or debts to its own funds
as defined by banking regulations or (ii) any payment obligations arising under
any transaction which are specifically excluded from the benefit of the CDC
Guarantee.

    Transactions (as such term is defined in the CNCEP Guarantee (as defined
below)) entered into by IXIS CIB (a) on or after 24th January, 2004 and which
have maturity dates falling on or after 24th January, 2017, or (b) on or after
24th January, 2007, irrespective of the maturity date of such transaction, are
guaranteed by an additional guarantee in the form of a joint and several

                                       82


obligation (cautionnement solidaire) dated 1st October, 2004 and with effect
from (and including) 1st October, 2004 granted to the counterparties of IXIS CIB
by CNCEP (the "CNCEP GUARANTEE"), unless such transaction is a payment
obligation arising under any transaction for which the legal documentation
specifically excludes the benefit of the CNCEP Guarantee. For the avoidance of
doubt, it is indicated that the undertakings of CNCEP under the CNCEP Guarantee
are not guaranteed by CDC.


    CDC IXIS has also issued an additional guarantee in the form of a joint and
several obligation (cautionnement solidaire) dated 7th January, 2004 to cover
Transactions (as such term is defined therein) entered into by IXIS CIB on or
after 24th January, 2004 and which have maturity dates falling on or after 24th
January, 2017. The issuer, under the issuer dollar currency swaps in respect of
the series 3 issuer notes, has waived its right to this CDC IXIS guarantee.

    Before claiming under the CDC Guarantee or the CNCEP Guarantee (as the case
may be), a beneficiary of either of these guarantees must first deliver a
written payment request to IXIS CIB for amounts due but unpaid. If the amount
claimed remains unpaid by IXIS CIB 2 business days (under the terms of the CDC
Guarantee) or 3 business days (under the terms of the CNCEP Guarantee) after
receipt by the relevant guarantor of the payment request, the beneficiary of a
guarantee may issue a written demand on CDC in accordance with the terms of the
CDC Guarantee or on CNCEP in accordance with the terms of the CNCEP Guarantee
(as the case may be), and CDC or CNCEP (as the case may be) will be obliged to
pay amounts due to the counterparty within 3 business days of receipt of such
written demand subject to and in accordance with the terms of the relevant
guarantee.

    The CDC Guarantee and CNCEP Guarantee (as the case may be) may be
terminated at any time on or prior to 23rd January, 2007, by CDC for the CDC
Guarantee and at any time by CNCEP for the CNCEP Guarantee. If the CDC
Guarantee is terminated before 23rd January, 2007, IXIS CIB, and if the CNCEP
Guarantee is terminated at any time, CNCEP, must inform the relevant
beneficiaries of the relevant guarantee by publishing a public announcement in
at least one financial newspaper in each of Paris, London, Frankfurt, New York
and Tokyo, at least six months before the effective date of the intended
termination. Notwithstanding termination of either of the CDC Guarantee or the
CNCEP Guarantee (as the case may be), relevant financial instruments issued or
entered into by IXIS CIB from (and including) 24th January, 2004 to the
respective date of termination of either the CDC Guarantee or the CNCEP
Guarantee (as the case may be) will continue to benefit from the respective
undertakings given by CDC under the CDC Guarantee or CNCEP under the CNCEP
Guarantee (as the case my be) until the respective maturity dates of such
financial instruments.

    The long term senior commitments of IXIS CIB are currently rated "Aaa" by
Moody's Investors Services Ltd and "AAA" by Standard & Poor's and Fitch when
guaranteed by CDC and "Aa2" by Moody's Investors Services Ltd and "AA" by
Standard & Poor's and Fitch when guaranteed by CNCEP. The counterparty rating
of IXIS CIB is currently rated "AAA/negative" by Standard & Poor's when
guaranteed by CDC, and "AA" when guaranteed by CNCEP. The short term guaranteed
senior commitments of IXIS CIB are currently rated "F-1+" by Fitch. The
guaranteed senior short term deposits of IXIS CIB are currently rated "P-1" by
Moody's Investors Services Ltd. The short term counterparty rating of IXIS CIB
is currently "A-1 +" by Standard & Poor's.


The information in the preceding eight paragraphs has been provided by IXIS CIB
for use in this prospectus and IXIS CIB is solely responsible for the accuracy
of the preceding eight paragraphs. Except for the foregoing eight paragraphs,
IXIS CIB, in its capacity as issuer dollar currency swap provider, and its
affiliates have not been involved in the preparation of, and do not accept
responsibility for, this prospectus.

                                       83



                    THE FUNDING 1 LIQUIDITY FACILITY PROVIDER


    JPMorgan Chase Bank, National Association ("JPMCB") is a wholly owned bank
subsidiary of JPMorgan Chase & Co. ("JPMORGAN CHASE"), a Delaware corporation
whose principal office is located in New York, New York. 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.

    Effective 1st July, 2004, Bank One Corporation merged with and into JPMorgan
Chase, the surviving corporation in the merger. Prior to 13th November, 2004,
JPMCB was a New York state-chartered bank 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.

    As of 31st March, 2005, JPMorgan Chase Bank, National Association, had total
assets of $983.0 billion, total net loans of $360.0 billion, total deposits of
$534.1 billion, and total stockholder's equity of $81.6 billion. These figures
are extracted from JPMCB's unaudited Consolidated Reports of Condition and
Income as at 31st March, 2005, which are filed with the Board of Governors of
the Federal Reserve System.


    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.

                                       84


    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 7398 6300. 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.

                                       85



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




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


                                                                                                            
Initial principal amount:..........................  $750,000,000  $26,000,000   $26,000,000        $750,000,000   $26,000,000
                                                        One-month  Three-month   Three-month                       Three-month
                                                        USD-LIBOR    USD-LIBOR     USD-LIBOR                       USD-LIBOR +
Interest rate:.....................................      - margin     + margin      + margin          4.20% p.a.        margin
Margin:............................................    0.02% p.a.   0.27% p.a.    1.05% p.a.                 N/A    0.28% p.a.
Until interest payment date falling in:............     June 2003    June 2007     June 2007           June 2005     June 2007
                                                                                                     Three-month
                                                                                                       USD-LIBOR
And thereafter:....................................           N/A   0.54% p.a.    2.05% p.a.              +0.16%    0.56% p.a.
Initial interest periods:..........................       Monthly    Quarterly     Quarterly       Semi-annually     Quarterly
Alternative interest periods:......................     Quarterly          N/A           N/A           Quarterly           N/A
Issuance date:.....................................     June 2002    June 2002     June 2002           June 2002     June 2002
Scheduled redemption date(s):......................     June 2003          N/A           N/A           June 2005           N/A
Final maturity date:...............................     June 2003    June 2042     June 2042           June 2007     June 2042
Ratings as at 14th June, 2002 (S&P/ Moody's/Fitch):  A-1+/P-1/F1+    AA/Aa3/AA  BBB/Baa2/BBB         AAA/Aaa/AAA     AA/Aa3/AA
Ratings as at 7th June, 2005 (S&P/Moody's/Fitch):..           N/A          N/A           N/A         AAA/Aaa/AAA     AA/Aa3/AA




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


                                                                                             
Initial principal amount:..........................   $26,000,000  $1,100,000,000  $38,500,000   $38,500,000
                                                      Three-month     Three-month  Three-month   Three-month
                                                      USD-LIBOR +     USD-LIBOR +  USD-LIBOR +   USD-LIBOR +
Interest rate:.....................................        margin          margin       margin        margin
Margin:............................................    1.18% p.a.     0.125% p.a.   0.30% p.a.    1.20% p.a.
Until interest payment date falling in:............     June 2007             N/A    June 2007     June 2007
And thereafter:....................................    2.18% p.a.             N/A   0.60% p.a.    2.20% p.a.
Initial interest periods:..........................     Quarterly       Quarterly    Quarterly     Quarterly
Alternative interest periods:......................           N/A             N/A          N/A           N/A
Issuance date:.....................................     June 2002       June 2002    June 2002     June 2002
Scheduled redemption date(s):......................           N/A   December 2005          N/A           N/A
Final maturity date:...............................     June 2042   December 2007    June 2042     June 2042
Ratings as at 14th June, 2002 (S&P/Moody's/Fitch):   BBB/Baa2/BBB    AAA /Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB
Ratings as at 7th June, 2005 (S&P/Moody's/Fitch):..  BBB/Baa2/BBB    AAA /Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB




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


                                                                                                                   
Initial principal amount:..........................           [e]750,000,000  [GBP]1,000,000,000  [GBP]52,000,000  [GBP]52,000,000
                                                                                     Three-month      Three-month      Three-month
                                                                                  sterling LIBOR   sterling LIBOR   sterling LIBOR
Interest rate:.....................................               5.10% p.a.            + margin         + margin         + margin
Margin:............................................                      N/A          0.18% p.a.       0.30% p.a.       1.20% p.a.
Until interest payment date falling in:............                June 2007           June 2007        June 2007        June 2007
And thereafter:....................................               0.20% p.a.          0.36% p.a.       0.60% p.a.       2.20% p.a.
Initial interest periods:..........................                 Annually           Quarterly        Quarterly        Quarterly
Alternative interest periods:......................                Quarterly                 N/A              N/A              N/A
Issuance date:.....................................                June 2002           June 2002        June 2002        June 2002
Scheduled redemption date(s):......................                June 2007                 N/A              N/A              N/A
Final maturity date:...............................                June 2009           June 2042        June 2042        June 2042
Ratings as at 14th June, 2002 (S&P/Moody's/Fitch):               AAA/Aaa/AAA        AAA/Aaa/AAA        AA/Aa3/AA     BBB/Baa2/BBB
Ratings as at 7th June, 2005 (S&P/Moody's/Fitch):..              AAA/Aaa/AAA        AAA/Aaa/AAA        AA/Aa3/AA     BBB/Baa2/BBB





* previously redeemed


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




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


                                                                                                                  
Initial principal amount:.........................     $1,000,000,000         $34,000,000         $34,000,000      $1,750,000,000
                                                            One-month         Three-month         Three-month         Three-month
Interest rate:.................................... USD-LIBOR - margin  USD-LIBOR + margin  USD-LIBOR + margin  USD-LIBOR + margin
Margin:...........................................              0.04%          0.23% p.a.           1.25% p.a          0.15% p.a.
Until interest payment date falling in:...........                N/A       December 2008       December 2008       December 2008
And thereafter:...................................                N/A               0.46%           2.25% p.a                 N/A
Initial interest periods:.........................            Monthly           Quarterly           Quarterly           Quarterly
Alternative interest periods:.....................          Quarterly                 N/A                 N/A           Quarterly
Issuance date:....................................         March 2003          March 2003          March 2003          March 2003
Scheduled redemption date(s):.....................         March 2004                 N/A                 N/A      September 2005
Final maturity date:..............................         March 2004           June 2042           June 2042      September 2007
Ratings as at 6th March, 2003 (S&P/Moody's/Fitch):       A-1+/P-1/F1+           AA/Aa3/AA        BBB/Baa/2BBB         AAA/Aaa/AAA
Ratings as at 7th June, 2005 (S&P/Moody's/Fitch):.                N/A                 N/A                 N/A         AAA/Aaa/AAA




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


                                                                                                                
Initial principal amount:.........................          $61,000,000         $61,000,000  [e]1,250,000,000     [e]43,500,000
                                                            Three-month         Three-month       Three-month       Three-month
Interest rate:....................................   USD-LIBOR + margin  USD-LIBOR + margin  EURIBOR + margin  EURIBOR + margin
Margin:...........................................           0.33% p.a.          1.45% p.a.        0.23% p.a.        0.43% p.a.
Until interest payment date falling in:...........        December 2008       December 2008               N/A     December 2008
And thereafter:...................................           0.66% p.a.          2.45% p.a.        0.46% p.a.        0.86% p.a.
Initial interest periods:.........................            Quarterly           Quarterly         Quarterly         Quarterly
Alternative interest periods:.....................                  N/A                 N/A               N/A               N/A
Issuance date:....................................           March 2003          March 2003        March 2003        March 2003
Scheduled redemption date(s):.....................                  N/A                 N/A    March 2006 and               N/A
                                                                                                    June 2006
Final maturity date:..............................            June 2042           June 2042     December 2032         June 2042
Ratings as at 6th March, 2003 (S&P/Moody's/Fitch):            AA/Aa3/AA        BBB/Baa2/BBB       AAA/Aaa/AAA         AA/Aa3/AA
Ratings as at 7th June, 2005 (S&P/Moody's/Fitch):.            AA/Aa3/AA        BBB/Baa2/BBB       AAA/Aaa/AAA         AA/Aa3/AA




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

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


Final maturity date:..............................          June 2042       December 2009         June 2042         June 2042
Ratings as at 6th March, 2003 (S&P/Moody's/Fitch):       BBB/Baa2/BBB         AAA/Aaa/AAA         AA/Aa3/AA      BBB/Baa2/BBB
Ratings as at 7th June, 2005 (S&P/Moody's/Fitch):.       BBB/Baa2/BBB         AAA/Aaa/AAA         AA/Aa3/AA      BBB/Baa2/BBB




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

                                                                                                                  
Initial principal amount:.........................          [GBP]750,000,000          [GBP]26,000,000          [GBP]26,000,000
                                                                 Three-month              Three-month              Three-month
Interest rate:....................................   sterling LIBOR + margin  sterling LIBOR + margin  sterling LIBOR + margin
Margin:...........................................                0.25% p.a.               0.45% p.a.               1.45% p.a.
Until interest payment date falling in:...........
And thereafter:...................................                0.50% p.a.               0.90% p.a.               2.45% p.a.
Initial interest periods:.........................                 Quarterly                Quarterly                Quarterly
Alternative interest periods:.....................                       N/A                      N/A                      N/A
Issuance date:....................................                March 2003               March 2003               March 2003
Scheduled redemption date(s):.....................                       N/A                      N/A                      N/A


Final maturity date:..............................                 June 2042                June 2042                June 2042
Ratings as at 6th March, 2003 (S&P/Moody's/Fitch):               AAA/Aaa/AAA                AA/Aa3/AA             BBB/Baa2/BBB
Ratings as at 7th June, 2005 (S&P/Moody's/Fitch):.               AAA/Aaa/AAA                AA/Aa3/AA             BBB/Baa2/BBB





* previously redeemed

                                       86



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




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


                                                                                                                 
Initial principal amount:.............................  $1,100,000,000    $38,000,000    $38,000,000  $1,700,000,000    $59,000,000
Interest rate:........................................       One-month    Three-month    Three-month     Three-month    Three-month
                                                          USD- LIBOR -    USD-LIBOR +    USD-LIBOR +     USD-LIBOR +    USD-LIBOR +
                                                                margin         margin         margin          margin         margin
Margin:...............................................      0.04% p.a.     0.18% p.a.     0.95% p.a.      0.11% p.a.     0.25% p.a.
Until interest payment date falling in:...                         N/A  December 2010  December 2010             N/A  December 2010
And thereafter:.......................................             N/A     0.36% p.a.     1.90% p.a.             N/A     0.50% p.a.
Initial interest periods..............................         Monthly      Quarterly      Quarterly       Quarterly      Quarterly
Alternative interest periods..........................       Quarterly            N/A            N/A             N/A            N/A
Issuance date:........................................   November 2003  November 2003  November 2003   November 2003  November 2003
Scheduled redemption
 date(s):.............................................   December 2004            N/A            N/A  September 2006            N/A
Final maturity date:..................................   December 2004      June 2042      June 2042  September 2010      June 2042
Ratings as at 25th November, 2003 (S&P/Moody's/Fitch):    A-1+/P-1/F1+      AA/Aa3/AA   BBB/Baa2/BBB     AAA/Aaa/AAA      AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):......             N/A            N/A            N/A     AAA/Aaa/AAA      AA/Aa3/AA




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


                                                                                                                 
Initial principal amount:.............................    $59,000,000  $1,500,000,000    $52,000,000    $52,000,000  [e]700,000,000
Interest rate:........................................    Three-month     Three-month    Three-month    Three-month     Three-month
                                                          USD-LIBOR +     USD-LIBOR +    USD-LIBOR +    USD-LIBOR +       EURIBOR +
                                                               margin          margin         margin         margin          margin
Margin:...............................................     1.05% p.a.      0.18% p.a.     0.35% p.a.     1.15% p.a.      0.19% p.a.
Until interest payment date falling in:...............  December 2010   December 2010  December 2010  December 2010   December 2010
And thereafter:.......................................     2.05% p.a.      0.36% p.a.     0.70% p.a.     2.15% p.a.      0.38% p.a.
Initial interest periods..............................      Quarterly       Quarterly      Quarterly      Quarterly       Quarterly
Alternative interest periods:.........................            N/A             N/A            N/A            N/A             N/A
Issuance date:........................................  November 2003   November 2003  November 2003  November 2003   November 2003
Scheduled redemption
 date(s):.............................................            N/A   June 2008 and            N/A            N/A  March 2009 and
                                                                       September 2008                                     June 2009
Final maturity date:..................................      June 2042  September 2033      June 2042      June 2042  September 2033
Ratings as at 25th November, 2003 (S&P/Moody's/Fitch):   BBB/Baa2/BBB     AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB     AAA/Aaa/AAA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):......   BBB/Baa2/BBB     AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB     AAA/Aaa/AAA




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


                                                                                          
Initial principal amount:.............................  [GBP]750,000,000  [e]62,000,000  [e]62,000,000
Interest rate:........................................       Three-month    Three-month    Three-month
                                                        sterling LIBOR +      EURIBOR +      EURIBOR +
                                                                  margin         margin         margin
Margin:...............................................        0.19% p.a.          0.39%     1.18% p.a.
Until interest payment date falling in:...............     December 2010  December 2010  December 2010
And thereafter:.......................................        0.38% p.a.     0.78% p.a.     2.18% p.a.
Initial interest periods:.............................         Quarterly      Quarterly      Quarterly
Alternative interest periods..........................               N/A            N/A            N/A
Issuance date:........................................     November 2003  November 2003  November 2003
Scheduled redemption                                      March 2009 and            N/A            N/A
 date(s):.............................................         June 2009
Final maturity date:..................................    September 2033      June 2042      June 2042
Ratings as at 25th November, 2003 (S&P/Moody's/Fitch):       AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):......       AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB




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


                                                                                                                       
Initial principal amount:.............................                               [GBP]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
 falling in:..........................................                                  December 2010  December 2010  December 2010
And thereafter:.......................................  Three-months sterling LIBOR+ margin of 0.434%     0.90% p.a.     2.23% p.a.
Initial interest periods:.............................                                       Annually      Quarterly      Quarterly
Alternative interest periods..........................                                       Annually            N/A            N/A
Issuance date:........................................                                  November 2003  November 2003  November 2003
Scheduled redemption
 date(s):.............................................                                            N/A            N/A            N/A
Final maturity date:..................................                                      June 2042      June 2042      June 2042
Ratings as at 25th November, 2003 (S&P/Moody's/Fitch):                                    AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):......                                    AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB





* previously redeemed


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




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


                                                                                                         
Initial principal amount:..........................  $1,500,000,000  $78,100,000  $56,500,000  $2,400,000,000  $100,700,000
Interest rate:.....................................       One-month  Three-month  Three-month     Three-month   Three-month
                                                        USD-LIBOR -  USD-LIBOR +  USD-LIBOR +     USD-LIBOR +   USD-LIBOR +
                                                             margin       margin       margin          margin        margin
Margin:............................................      0.05% p.a.   0.14% p.a.   0.23% p.a.      0.07% p.a.    0.18% p.a.
Until interest payment date falling in:............             N/A   March 2011   March 2011             N/A    March 2011
And thereafter:....................................             N/A   0.28% p.a.   0.46% p.a.             N/A    0.36% p.a.
Initial interest periods                                    Monthly    Quarterly    Quarterly       Quarterly     Quarterly
Alternative interest periods:                             Quarterly          N/A          N/A             N/A           N/A
Issuance date:.....................................      March 2004   March 2004   March 2004      March 2004    March 2004
Scheduled redemption date(s):......................      March 2005          N/A          N/A      March 2007           N/A
Final maturity date:...............................      March 2005    June 2042    June 2042      March 2009     June 2042
Ratings as at 12th March, 2004 (S&P/Moody's/Fitch):    A-1+/P-1/F1+    AA/Aa3/AA       A/A2/A     AAA/Aaa/AAA     AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):                N/A          N/A          N/A     AAA/Aaa/AAA     AA/Aa3/AA




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


                                                                                                          
Initial principal amount:..........................  $59,900,000   $82,200,000                $1,700,000,000  $75,800,000
Interest rate:.....................................  Three-month   Three-month                   Three-month  Three-month
                                                     USD-LIBOR +   USD-LIBOR +                   USD-LIBOR +  USD-LIBOR +
                                                          margin        margin                        margin       margin
Margin:............................................   0.33% p.a.    0.72% p.a.                    0.14% p.a.   0.23% p.a.
Until interest payment date falling in:............   March 2011    March 2011                    March 2011   March 2011
And thereafter:....................................   0.66% p.a.    1.44% p.a.                    0.28% p.a.   0.46% p.a.
Initial interest periods                               Quarterly     Quarterly                     Quarterly    Quarterly
Alternative interest periods                                 N/A           N/A                           N/A          N/A
Issuance date:.....................................   March 2004    March 2004                    March 2004   March 2004
Scheduled redemption date(s):......................          N/A           N/A  December 2008 and March 2009          N/A
Final maturity date:...............................    June 2042     June 2042                    March 2024    June 2042
Ratings as at 12th March, 2004 (S&P/Moody's/Fitch):       A/A2/A  BBB/Baa2/BBB                   AAA/Aaa/AAA    AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):          A/A2/A  BBB/Baa2/BBB                   AAA/Aaa/AAA    AA/Aa3/AA




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


                                                                                                               
Initial principal amount:..........................  $40,400,000   $55,400,000                 [e]1,500,000,000  [e]85,000,000
Interest rate:.....................................  Three-month   Three-month                      Three-month    Three-month
                                                     USD-LIBOR +   USD-LIBOR +                        EURIBOR +      EURIBOR +
                                                          margin        margin                           margin         margin
Margin:............................................    0.37% p.a     0.80% p.a                        0.15% p.a      0.28% p.a
Until interest payment date falling in:............   March 2011    March 2011                       March 2011     March 2011
And thereafter:....................................    0.74% p.a     1.60% p.a                        0.30% p.a      0.56% p.a
Initial interest periods                               Quarterly     Quarterly                        Quarterly      Quarterly
Alternative interest periods                                 N/A           N/A                              N/A            N/A
Issuance date:.....................................   March 2004    March 2004                       March 2004     March 2004
Scheduled redemption date(s):......................          N/A           N/A  September2009 and December 2009            N/A
Final maturity date:...............................    June 2042     June 2042                       March 2034      June 2042
Ratings as at 12th March, 2004 (S&P/Moody's/Fitch):       A/A2/A  BBB/Baa2/BBB                      AAA/Aaa/AAA      AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):          A/A2/A  BBB/Baa2/BBB                      AAA/Aaa/AAA      AA/Aa3/AA




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


                                                                                                                   
Initial principal amount:..........................  [e]62,500,000             [e]750,000,000  [GBP]1,100,000,000  [GBP]43,000,000
Interest rate:.....................................    Three-month                3.9615% p.a         Three-month      Three-month
                                                         EURIBOR +                                 sterling LIBOR   sterling LIBOR
                                                            margin                                       + margin         + margin
Margin:............................................     0.45% p.a.                        N/A          0.17% p.a.       0.33% p.a.
Until interest payment date falling in:............     March 2011                 March 2011          March 2011       March 2011
And thereafter:....................................     0.90% p.a.        Three-month EURIBOR          0.34% p.a.       0.66% p.a.
                                                                                  +0.38% p.a.
Initial interest periods                                 Quarterly                   Annually           Quarterly        Quarterly
Alternative interest periods                                   N/A                  Quarterly                 N/A              N/A
Issuance date:.....................................     March 2004                 March 2004          March 2004       March 2004
Scheduled redemption date(s):......................            N/A                        N/A                 N/A              N/A
Final maturity date:...............................      June 2042                  June 2042           June 2042        June 2042
Ratings as at 12th March, 2004 (S&P/Moody's/Fitch):         A/A2/A                AAA/Aaa/AAA         AAA/Aaa/AAA        AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):            A/A2/A                AAA/Aaa/AAA         AAA/Aaa/AAA        AA/Aa3/AA




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


                                                                            
Initial principal amount:..........................  [GBP]32,000,000  [GBP]54,000,000
Interest rate:.....................................      Three-month      Three-month
                                                      sterling LIBOR   sterling LIBOR
                                                            + margin         + margin
Margin:............................................       0.50% p.a.       0.90% p.a.
Until interest payment date falling in:............       March 2011       March 2011
And thereafter:....................................       1.00% p.a.       1.80% p.a.
Initial interest periods                                   Quarterly        Quarterly
Alternative interest periods                                     N/A              N/A
Issuance date:.....................................       March 2004       March 2004
Scheduled redemption date(s):......................              N/A              N/A
Final maturity date:...............................        June 2042        June 2042
Ratings as at 12th March, 2004 (S&P/Moody's/Fitch):           A/A2/A     BBB/Baa2/BBB
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):              A/A2/A     BBB/Baa2/BBB





* previously redeemed

                                       87


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





                                               SERIES 1     SERIES 1      SERIES 1
                                                CLASS A      CLASS B       CLASS C
                                         --------------  -----------  ------------
                                                                      
Initial principal amount:..............  $1,250,000,000  $53,000,000   $44,400,000
Interest rate:.........................  One-month USD-  Three-month   Three-month
                                                LIBOR -  USD-LIBOR +   USD-LIBOR +
                                                 margin       margin        margin
Margin:................................           0.02%        0.14%         0.50%
Until interest payment date falling in:             N/A    June 2011     June 2011
And thereafter:........................             N/A        0.28%         1.00%
Initial interest periods ..............         Monthly    Quarterly     Quarterly
Alternative interest periods ..........       Quarterly          N/A           N/A
Issuance date:.........................       July 2004    July 2004     July 2004
Scheduled redemption date(s)...........       June 2005          N/A           N/A
Final maturity date:...................       June 2005    June 2042     June 2042
Ratings as at 19th July, 2004
(S&P/Moody's/Fitch)....................    A-1+/P-1/F1+    AA/Aa3/AA  BBB/Baa2/BBB
Rating as at 7th June, 2005


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



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


                                                                                                               
Initial principal amount:..............                                           $1,300,000,000  $56,400,000   $46,200,000
Interest rate:.........................                                              Three-month  Three-month   Three-month
                                                                                     USD-LIBOR +  USD-LIBOR +   USD-LIBOR +
                                                                                          margin       margin        margin
Margin:................................                                                    0.11%        0.18%         0.65%
Until interest payment date falling in:                                                      N/A    June 2011     June 2011
And thereafter:........................                                                      N/A        0.36%         1.30%
Initial interest periods ..............                                                Quarterly    Quarterly     Quarterly
Alternative interest periods ..........                                                      N/A          N/A           N/A
Issuance date:.........................                                               July 2004,    July 2004     July 2004
Scheduled redemption date(s)...........  December 2006, March 2007, June 2007 and September 2007          N/A           N/A
Final maturity date:...................                                                June 2011    June 2042     June 2042
Ratings as at 19th July, 2004
(S&P/Moody's/Fitch)....................                                              AAA/Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB
Rating as at 7th June, 2005
(S&P/Moody's/Fitch)....................                                              AAA/Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB



                                              SERIES 3     SERIES 3      SERIES 3           SERIES 4       SERIES 4       SERIES 4
                                               CLASS A      CLASS B       CLASS C            CLASS A        CLASS B        CLASS C
                                         -------------  -----------  ------------  -----------------  -------------  -------------
                                                                                                             
Initial principal amount:..............   $750,000,000  $32,500,000   $27,000,000   [e]1,000,000,000  [e]43,500,000  [e]36,000,000
Interest rate:.........................    Three-month  Three-month   Three-month        Three-month    Three-month    Three-month
                                           USD-LIBOR +  USD-LIBOR +   USD-LIBOR +          EURIBOR +      EURIBOR +      EURIBOR +
                                                margin       margin        margin             margin         margin         margin
Margin:................................          0.16%        0.26%         0.82%              0.17%          0.33%          0.78%
Until interest payment date falling in:      June 2011    June 2011     June 2011          June 2011      June 2011      June 2011
And thereafter:........................          0.32%        0.52%         1.64%              0.34%          0.66%          1.56%
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:.........................      July 2004    July 2004     July 2004          July 2004      July 2004      July 2004
                                            March 2009                                September 2009
Scheduled redemption date(s)...........  and June 2009          N/A           N/A  and December 2009            N/A            N/A
Final maturity date:...................      June 2034    June 2042     June 2042          June 2042      June 2042      June 2042
Ratings as at 19th July, 2004
(S&P/Moody's/Fitch)....................    AAA/Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB        AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB
Rating as at 7th June, 2005
(S&P/Moody's/Fitch)....................    AAA/Aaa/AAA    AA/Aa3/AA  BBB/Baa2/BBB        AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB



                                                   SERIES 5          SERIES 5          SERIES 5         SERIES 5
                                                   CLASS A1          CLASS A2           CLASS B          CLASS C
                                         ------------------  ----------------  ----------------  ---------------
                                                                                                 
Initial principal amount:..............    [GBP]500,000,000  [GBP]750,000,000   [GBP]47,000,000  [GBP]39,000,000
Interest rate:.........................              5.625%       Three-month       Three-month      Three-month
                                           sterling LIBOR +  sterling LIBOR +  sterling LIBOR +  sterling LIBOR +
                                                     margin            margin            margin            margin
Margin:................................                 N/A             0.19%             0.35%            0.85%
Until interest payment date falling in:           June 2009         June 2011         June 2011        June 2011
                                                Three-month
                                             sterling LIBOR
                                           +0.16% (or+0.32%
                                         after the interest
                                               payment date
                                                 falling in
And thereafter:........................           June 2011             0.38%             0.70%            1.70%
Initial interest periods ..............       Semi-annually         Quarterly         Quarterly        Quarterly
Alternative interest periods ..........           Quarterly               N/A               N/A              N/A
Issuance date:.........................           July 2004         July 2004         July 2004        July 2004
Scheduled redemption date(s)...........                 N/A               N/A               N/A              N/A
Final maturity date:...................           June 2042         June 2042         June 2042        June 2042
Ratings as at 19th July, 2004
(S&P/Moody's/Fitch)....................         AAA/Aaa/AAA       AAA/Aaa/AAA         AA/Aa3/AA     BBB/Baa2/BBB
Rating as at 7th June, 2005
(S&P/Moody's/Fitch)....................         AAA/Aaa/AAA       AAA/Aaa/AAA         AA/Aa3/AA     BBB/Baa2/BBB






                                       88


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




                                                             SERIES 1        SERIES 1        SERIES 1        SERIES 2
                                                              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
Interest rate:.......................................       One-month     Three-month     Three-month     Three-month
                                                         USD- LIBOR -     USD-LIBOR +     USD-LIBOR +     USD-LIBOR +
                                                               margin          margin          margin          margin
Margin:..............................................      0.03% p.a.      0.10% p.a.      0.35% p.a.      0.09% p.a.
Until interest payment date
falling in:..........................................             N/A  September 2011  September 2011  September 2011
And thereafter:......................................             N/A      0.20% p.a.      0.70% p.a.      0.18% p.a.
Initial interest periods.............................         Monthly       Quarterly       Quarterly       Quarterly
Alternative interest periods.........................       Quarterly             N/A             N/A             N/A
Issuance date:.......................................   November 2004   November 2004   November 2004   November 2004
                                                                                                         March, June,
                                                                                                        September and
Scheduled redemption date(s):........................  September 2005             N/A             N/A   December 2007
Final maturity date:.................................  September 2005       June 2042       June 2042   December 2011
Ratings as at 5th November, 2004 (S&P/Moody's/Fitch):    A-1+/P-1/F1+       AA/Aa3/AA    BBB/Baa2/BBB     AAA/Aaa/AAA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):.....    A-1+/P-1/F1+       AA/Aa3/AA    BBB/Baa2/BBB     AAA/Aaa/AAA




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


                                                                                                            
Initial principal amount:............................     $35,800,000     $34,700,000  [GBP]1,000,000,000   [GBP]35,300,000
Interest rate:.......................................     Three-month     Three-month         Three-month       Three-month
                                                          USD-LIBOR +     USD-LIBOR +    sterling-LIBOR +  sterling-LIBOR +
                                                               margin          margin              margin            margin
Margin:..............................................      0.14% p.a.      0.45% p.a.         0.125% p.a.        0.23% p.a.
Until interest payment date
falling in:..........................................  September 2011  September 2011      September 2011    September 2011
And thereafter:......................................      0.28% p.a.      0.90% p.a.          0.25% p.a.        0.46% p.a.
Initial interest periods.............................       Quarterly       Quarterly           Quarterly         Quarterly
Alternative interest periods.........................             N/A             N/A                 N/A               N/A
Issuance date:.......................................   November 2004   November 2004       November 2004     November 2004
                                                                                            December 2007
                                                                                               and March,
                                                                                                 June and
Scheduled redemption date(s):........................             N/A             N/A      September 2008               N/A
Final maturity date:.................................       June 2042       June 2042      September 2032         June 2042
Ratings as at 5th November, 2004 (S&P/Moody's/Fitch):       AA/Aa3/AA    BBB/Baa2/BBB         AAA/Aaa/AAA         AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):.....       AA/Aa3/AA    BBB/Baa2/BBB         AAA/Aaa/AAA         AA/Aa3/AA




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


                                                                                                         
Initial principal amount:............................   [GBP]34,200,000                [e]750,000,000   [e]26,100,000
Interest rate:.......................................       Three-month                   Three-month     Three-month
                                                       sterling-LIBOR +                     EURIBOR +       EURIBOR +
                                                                 margin                        margin          margin
Margin:..............................................        0.68% p.a.                    0.14% p.a.           0.23%
Until interest payment date
falling in:..........................................    September 2011                September 2011  September 2011
And thereafter:......................................        1.36% p.a.                    0.28% p.a.      0.46% p.a.
Initial interest periods.............................         Quarterly                     Quarterly       Quarterly
Alternative interest periods.........................               N/A                           N/A             N/A
Issuance date:.......................................     November 2004                 November 2004   November 2004
Scheduled redemption date(s):........................               N/A  December 2009 and March 2010             N/A
Final maturity date:.................................         June 2042                     June 2042       June 2042
Ratings as at 5th November, 2004 (S&P/Moody's/Fitch):      BBB/Baa2/BBB                   AAA/Aaa/AAA       AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):.....      BBB/Baa2/BBB                   AAA/Aaa/AAA       AA/Aa3/AA




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


                                                                                                            
Initial principal amount:............................   [e]25,300,000  [GBP]500,000,000  [GBP]500,000,000   [GBP]34,800,000
Interest rate:.......................................     Three-month      Three-month        Three-month       Three-month
                                                            EURIBOR +  sterling LIBOR +  sterling LIBOR +  sterling LIBOR +
                                                               margin            margin            margin            margin
Margin:..............................................      0.68% p.a.        0.15% p.a.        0.16% p.a.        0.31% p.a.
Until interest payment date
falling in:..........................................  September 2011    September 2011    September 2011    September 2011
And thereafter:......................................      1.36% p.a.        0.30% p.a.         0.32% p.a        0.62% p.a.
Initial interest periods.............................       Quarterly         Quarterly         Quarterly         Quarterly
Alternative interest periods.........................             N/A               N/A               N/A               N/A
Issuance date:.......................................   November 2004     November 2004     November 2004     November 2004
Scheduled redemption date(s):........................             N/A               N/A               N/A               N/A
Final maturity date:.................................       June 2042         June 2042         June 2042         June 2042
Ratings as at 5th November, 2004 (S&P/Moody's/Fitch):    BBB/Baa2/BBB       AAA/Aaa/AAA       AAA/Aaa/AAA         AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):.....    BBB/Baa2/BBB       AAA/Aaa/AAA       AAA/Aaa/AAA         AA/Aa3/AA




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


                                                                 
Initial principal amount:............................   [GBP]33,700,000
Interest rate:.......................................       Three-month
                                                       sterling LIBOR +
                                                                 margin
Margin:..............................................        0.80% p.a.
Until interest payment date
falling in:..........................................    September 2011
And thereafter:......................................        1.60% p.a.
Initial interest periods.............................         Quarterly
Alternative interest periods.........................               N/A
Issuance date:.......................................     November 2004
Scheduled redemption date(s):........................               N/A
Final maturity date:.................................         June 2042
Ratings as at 5th November, 2004 (S&P/Moody's/Fitch):      BBB/Baa2/BBB
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):.....      BBB/Baa2/BBB





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




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


                                                                                                              
Initial principal amount:..........................  $1,000,000,000    $43,400,000    $42,200,000  $1,400,000,000    $60,700,000
Interest rate:.....................................       One-month    Three-month    Three-month     Three-month    Three-month
                                                        USD-LIBOR -    USD-LIBOR +    USD-LIBOR +     USD-LIBOR +    USD-LIBOR +
                                                             margin         margin         margin          margin         margin
Margin:............................................      0.04% p.a.     0.09% p.a.     0.28% p.a.      0.04% p.a.     0.11% p.a.
Until interest payment date
falling in:........................................             N/A  December 2011  December 2011   December 2011  December 2011
And thereafter:....................................             N/A     0.18% p.a.     0.56% p.a.      0.08% p.a.     0.22% p.a.
Initial interest periods...........................         Monthly      Quarterly      Quarterly       Quarterly      Quarterly
Alternative interest periods.......................       Quarterly            N/A            N/A             N/A            N/A
Issuance date:.....................................      March 2005     March 2005     March 2005      March 2005     March 2005
Scheduled redemption date(s):......................      March 2006            N/A            N/A  September 2007            N/A
Final maturity date:...............................      March 2006      June 2042      June 2042  September 2014            N/A
Ratings as at 23rd March, 2005 (S&P/Moody's/Fitch):    A-1+/P-1/F1+      AA/Aa3/AA   BBB/Baa2/BBB     AAA/Aaa/AAA      AA/Aa3/AA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):...    A-1+/P-1/F1+      AA/Aa3/AA   BBB/Baa2/BBB     AAA/Aaa/AAA      AA/Aa3/AA




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


                                                                                                   
Initial principal amount:..........................    $59,200,000  [e]1,700,000,000  [e]73,700,000  [e]71,800,000
Interest rate:.....................................    Three-month       Three-month    Three-month    Three-month
                                                       USD-LIBOR +         EURIBOR +      EURIBOR +      EURIBOR +
                                                            margin            margin         margin         margin
Margin:............................................     0.33% p.a.        0.07% p.a.     0.12% p.a.     0.43% p.a.
Until interest payment date
falling in:........................................  December 2011     December 2011  December 2011  December 2011
And thereafter:....................................     0.66% p.a.        0.14% p.a.     0.24% p.a.     0.86% p.a.
Initial interest periods...........................      Quarterly         Quarterly      Quarterly      Quarterly
Alternative interest periods.......................            N/A               N/A            N/A            N/A
Issuance date:.....................................     March 2005        March 2005     March 2005     March 2005
                                                                     September 2009,
                                                                      December 2009,
                                                                          March 2010
Scheduled redemption date(s):......................            N/A     and June 2010            N/A            N/A
Final maturity date:...............................            N/A    September 2032      June 2042      June 2042
Ratings as at 23rd March, 2005 (S&P/Moody's/Fitch):   BBB/Baa2/BBB       AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):...   BBB/Baa2/BBB       AAA/Aaa/AAA      AA/Aa3/AA   BBB/Baa2/BBB




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


                                                                                             
Initial principal amount:..........................  [GBP]850,000,000   [GBP]36,800,000   [GBP]35,900,000
Interest rate:.....................................       Three-month       Three-month       Three-month
                                                     sterling LIBOR +  sterling LIBOR +  sterling LIBOR +
                                                               margin            margin            margin
Margin:............................................        0.08% p.a.        0.13% p.a.        0.45% p.a.
Until interest payment date
falling in:........................................     December 2011     December 2011     December 2011
And thereafter:....................................        0.16% p.a.        0.26% p.a.        0.90% p.a.
Initial interest periods...........................         Quarterly         Quarterly         Quarterly
Alternative interest periods.......................               N/A               N/A               N/A
Issuance date:.....................................        March 2005        March 2005        March 2005
                                                        June 2010 and
Scheduled redemption date(s):......................    September 2010               N/A               N/A
Final maturity date:...............................    September 2032         June 2042         June 2042
Ratings as at 23rd March, 2005 (S&P/Moody's/Fitch):       AAA/Aaa/AAA         AA/Aa3/AA      BBB/Baa2/BBB
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):...       AAA/Aaa/AAA         AA/Aa3/AA      BBB/Baa2/BBB




                                                                        SERIES 5

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


                                                                          
Initial principal amount:..........................             [GBP]500,000,000
Interest rate:.....................................                  Three-month
                                                                sterling LIBOR +
                                                                          margin
Margin:............................................                   0.10% p.a.
Until interest payment date
falling in:........................................                December 2011
And thereafter:....................................                   0.20% p.a.
Initial interest periods...........................                    Quarterly
Alternative interest periods.......................                          N/A
Issuance date:.....................................                   March 2005
Scheduled redemption date(s):......................  June 2011 and December 2011
Final maturity date:...............................               September 2032
Ratings as at 23rd March, 2005 (S&P/Moody's/Fitch):                  AAA/Aaa/AAA
Rating as at 7th June, 2005 (S&P/Moody's/Fitch):...                  AAA/Aaa/AAA






                                       89



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

    Each of the previous issuers' obligations to pay principal and interest on
its previous notes are funded primarily from the payments of principal and
interest received by it from Funding 1 under its previous intercompany loan.
Each previous issuer's primary asset is its previous intercompany loan. Neither
of the previous issuers nor the previous noteholders have any direct interest
in the trust property, although the previous issuers share the security
interest under the Funding 1 deed of charge in Funding 1's share of the trust
property.

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


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





                               INITIAL                   STEPPED-UP                                         PRINCIPAL
             DESIGNATED  INTEREST RATE                INTEREST RATE                                            AMOUNT
                   TERM      PER ANNUM                    PER ANNUM      SCHEDULED          FINAL      OUTSTANDING AS
                ADVANCE         (LIBOR                       (LIBOR      REPAYMENT      REPAYMENT        AT 7TH JUNE,
SERIES NAME      RATING    PLUS/MINUS)  STEP-UP DATE   PLUS/ MINUS)           DATE           DATE                2005
- -----------  ----------  -------------  ------------  -------------  -------------  -------------  ------------------
                                                                                             
Series 1*..         AAA      -0.04030%           N/A            N/A      June 2003      June 2003              [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

                                       90



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





                               INITIAL                    STEPPED-UP                                                     PRINCIPAL
             DESIGNATED  INTEREST RATE                 INTEREST RATE                                                        AMOUNT
                   TERM      PER ANNUM                     PER ANNUM                 SCHEDULED           FINAL      OUTSTANDING AS
                ADVANCE         (LIBOR                        (LIBOR                 REPAYMENT       REPAYMENT        AT 7TH JUNE,
SERIES NAME      RATING    PLUS/MINUS)   STEP-UP DATE    PLUS/MINUS)                      DATE            DATE                2005
- -----------  ----------  -------------  -------------  -------------  ------------------------  --------------  ------------------
                                                                                                          
Series 1*..         AAA      -0.04930%            N/A            N/A                March 2004      March 2004              [GBP]0
Series 1*..          AA      +0.25050%  December 2008      +0.76100%                       N/A       June 2042              [GBP]0
Series 1*..         BBB      +1.36080%  December 2008      +2.62080%                       N/A       June 2042              [GBP]0
Series 2...         AAA      +0.15830%            N/A            N/A            September 2005  September 2007  [GBP]1,108,016,000
Series 2...          AA      +0.35660%  December 2008      +0.97320%                       N/A       June 2042     [GBP]38,622,000
Series 2...         BBB      +1.55060%  December 2008      +2.81060%                       N/A       June 2042     [GBP]38,622,000
Series 3...         AAA      +0.23310%  December 2008      +0.72620%  March 2006 and June 2006   December 2032    [GBP]854,375,000
Series 3...          AA      +0.44595%  December 2008      +1.15190%                       N/A       June 2042     [GBP]29,732,000
Series 3...         BBB      +1.55880%  December 2008      +2.81880%                       N/A       June 2042     [GBP]29,732,000
Series 4...         AAA      +0.22360%            N/A            N/A             December 2007   December 2009  [GBP]1,107,250,000
Series 4...          AA      +0.48380%  December 2008      +1.22760%                       N/A       June 2042     [GBP]38,644,000
Series 4...         BBB      +1.53690%  December 2008      +2.79690%                       N/A       June 2042     [GBP]38,644,000
Series 5...         AAA         +0.25%  December 2008         +0.50%                       N/A       June 2042    [GBP]750,000,000
Series 5...          AA         +0.45%  December 2008         +0.90%                       N/A       June 2042     [GBP]26,000,000
Series 5...         BBB         +1.45%  December 2008         +2.45%                       N/A       June 2042     [GBP]26,000,000
                                                                                                                ------------------
Total......                                                                                                     [GBP]4,085,637,000
                                                                                                                ==================





* previously repaid


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





                             INITIAL                  STEPPED-UP
                            INTEREST                    INTEREST                                                         PRINCIPAL
             DESIGNATED     RATE PER                    RATE PER                                                            AMOUNT
                   TERM        ANNUM                       ANNUM                     SCHEDULED           FINAL      OUTSTANDING AS
                ADVANCE       (LIBOR                      (LIBOR                     REPAYMENT       REPAYMENT        AT 7TH JUNE,
SERIES NAME      RATING  PLUS/MINUS)   STEP-UP DATE  PLUS/MINUS)                          DATE            DATE                2005
- -----------  ----------  -----------  -------------  -----------  ----------------------------  --------------  ------------------
                                                                                                          
Series 1*..         AAA   - 0.04100%            N/A          N/A                 December 2004   December 2004              [GBP]0
Series 1*..          AA    +0.20700%  December 2010    +0.66400%                           N/A       June 2042              [GBP]0
Series 1*..         BBB    +1.09000%  December 2010    +2.09000%                           N/A       June 2042              [GBP]0
Series 2...         AAA    +0.12800%            N/A          N/A                September 2006  September 2010  [GBP]1,018,000,000
Series 2...          AA    +0.28500%  December 2010    +0.82000%                           N/A       June 2042     [GBP]35,400,000
Series 2...         BBB    +1.21500%  December 2010    +2.21500%                           N/A       June 2042     [GBP]35,400,000
Series 3...         AAA    +0.20613%  December 2010    +0.66226%  June 2008 and September 2008  September 2033    [GBP]898,250,000
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 and June 2009  September 2033    [GBP]482,750,000
Series 4A2.         AAA    +0.19000%  December 2010    +0.38000%      March 2009 and June 2009  September 2033    [GBP]750,000,000
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
                                       91


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





                             INITIAL                 STEPPED-UP                                                         PRINCIPAL
                            INTEREST                   INTEREST                                                            AMOUNT
             DESIGNATED     RATE PER                   RATE PER                                                       OUTSTANDING
                   TERM        ANNUM                      ANNUM                         SCHEDULED       FINAL               AS AT
                ADVANCE       (LIBOR                     (LIBOR                         REPAYMENT   REPAYMENT           7TH JUNE,
SERIES NAME      RATING  PLUS/MINUS)  STEP-UP DATE  PLUS/MINUS)                              DATE        DATE                2005
- -----------  ----------  -----------  ------------  -----------  --------------------------------  ----------  ------------------
                                                                                                         
Series 1*..         AAA   +0.002725%           N/A          N/A                        March 2005  March 2005              [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 and March 2009  March 2024    [GBP]911,040,000
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 2009 and December 2009  March 2034    [GBP]999,751,000
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

                                       92



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





                            INITIAL                 STEPPED-UP
                           INTEREST                   INTEREST                                         PRINCIPAL
            DESIGNATED     RATE PER                   RATE PER                                            AMOUNT
                  TERM        ANNUM                      ANNUM          SCHEDULED      FINAL      OUTSTANDING AS
               ADVANCE       (LIBOR                     (LIBOR          REPAYMENT  REPAYMENT        AT 7TH JUNE,
                RATING  PLUS/MINUS)  STEP-UP DATE  PLUS/MINUS)               DATE       DATE                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
Series 1..         BBB    +0.55000%     June 2011    +1.35000%                N/A  June 2042     [GBP]23,718,000
                                                                   December 2006,
                                                                      March 2007,
                                                                    June 2007 and
Series 2..         AAA    +0.15370%           N/A          N/A     September 2007  June 2011    [GBP]694,445,000
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
                                                                   March 2009 and
Series 3..         AAA    +0.20984%     June 2011    +0.66968%          June 2009  June 2034    [GBP]400,642,000
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
                                                                   September 2009
Series 4..         AAA    +0.21300%     June 2011    +0.67600%  and December 2009  June 2042    [GBP]666,000,000
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
                                                                                              ==================






                                       93



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





                             INITIAL                   STEPPED-UP
                            INTEREST                     INTEREST                                           PRINCIPAL
             DESIGNATED     RATE PER                     RATE PER                                              AMOUNT
                   TERM        ANNUM                        ANNUM       SCHEDULED           FINAL      OUTSTANDING AS
                ADVANCE       (LIBOR                       (LIBOR       REPAYMENT       REPAYMENT        AT 7TH JUNE,
SERIES NAME      RATING  PLUS/MINUS)    STEP-UP DATE  PLUS/MINUS)            DATE            DATE                2005
- -----------  ----------  -----------  --------------  -----------  --------------  --------------  ------------------
                                                                                             
                                                                        September
Series 1...         AAA    -0.02310%             N/A          N/A            2005  September 2005    [GBP]541,711,000
Series 1...          AA    +0.12250%  September 2011    +0.49500%             N/A       June 2042     [GBP]19,394,000
Series 1...         BBB    +0.40710%  September 2011    +1.06420%             N/A       June 2042     [GBP]18,798,000
                                                                      March 2007,
                                                                       June 2007,
                                                                        September
                                                                         2007 and
Series 2...         AAA    +0.11610%  September 2011    +0.48220%   December 2007   December 2011    [GBP]541,712,000
Series 2...          AA    +0.19190%  September 2011    +0.63380%             N/A       June 2042     [GBP]19,394,000
Series 2...         BBB    +0.52670%  September 2011    +1.30340%             N/A       June 2042     [GBP]18,798,000
                                                                         December
                                                                      2007, March
                                                                       2008, June
                                                                         2008 and
                                                                        September
Series 3...         AAA    +0.12500%  September 2011    +0.25000%            2008  September 2032  [GBP]1,000,000,000
Series 3...          AA    +0.23000%  September 2011    +0.46000%             N/A       June 2042     [GBP]35,300,000
Series 3...         BBB    +0.68000%  September 2011    +1.36000%             N/A       June 2042     [GBP]34,200,000
                                                                    December 2009
Series 4...         AAA    +0.16290%  September 2011    +0.57580%  and March 2010       June 2042    [GBP]519,600,000
Series 4...          AA    +0.26020%  September 2011    +0.77040%             N/A       June 2042     [GBP]18,082,000
Series 4...         BBB    +0.74260%  September 2011    +1.73520%             N/A       June 2042     [GBP]17,528,000
Series 5A1.         AAA    +0.15000%  September 2009    +0.30000%             N/A       June 2042    [GBP]500,000,000
Series 5A2.         AAA    +0.16000%  September 2011    +0.32000%             N/A       June 2042    [GBP]500,000,000
Series 5...          AA    +0.31000%  September 2011    +0.62000%             N/A       June 2042     [GBP]34,800,000
Series 5...         BBB    +0.80000%  September 2011    +1.60000%             N/A       June 2042     [GBP]33,700,000
                                                                                                   ------------------
Total......                                                                                        [GBP]3,853,017,000
                                                                                                   ==================






                                       94



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





                             INITIAL                  STEPPED-UP
                            INTEREST                    INTEREST                                           PRINCIPAL
             DESIGNATED     RATE PER                    RATE PER                                              AMOUNT
                   TERM        ANNUM                       ANNUM       SCHEDULED           FINAL      OUTSTANDING AS
                ADVANCE       (LIBOR                      (LIBOR       REPAYMENT       REPAYMENT        AT 7TH JUNE,
SERIES NAME      RATING  PLUS/MINUS)   STEP-UP DATE  PLUS/MINUS)            DATE            DATE                2005
- -----------  ----------  -----------  -------------  -----------  --------------  --------------  ------------------
                                                                                            
Series 1...         AAA     -0.0462%            N/A          N/A      March 2006      March 2006    [GBP]523,013,000
Series 1...          AA     +0.1146%  December 2011     +0.4792%             N/A       June 2042     [GBP]22,699,000
Series 1...         BBB     +0.3886%  December 2011     +1.0272%             N/A       June 2042     [GBP]22,071,000
                                                                                       September
Series 2...         AAA     +0.0504%  December 2011     +0.3508%  September 2007            2014    [GBP]732,218,000
Series 2...          AA     +0.1275%  December 2011     +0.5050%             N/A       June 2042     [GBP]31,747,000
Series 2...         BBB     +0.3818%  December 2011     +1.0136%             N/A       June 2042     [GBP]30,963,000
                                                                       September
                                                                           2009,
                                                                        December
                                                                     2009, March
                                                                   2010 and June
Series 3...         AAA    +0.07662%  December 2011    +0.40324%            2010  September 2032  [GBP]1,183,200,000
Series 3...          AA    +0.13178%  December 2011    +0.51356%             N/A       June 2042     [GBP]51,296,000
Series 3...         BBB     +0.4649%  December 2011     +1.1798%             N/A       June 2042     [GBP]49,973,000
                                                                   June 2010 and
                                                                       September
Series 4...         AAA     +0.0800%  December 2011     +0.1600%            2010  September 2032    [GBP]850,000,000
Series 4...          AA     +0.1300%  December 2011     +0.2600%             N/A       June 2042     [GBP]36,800,000
Series 4...         BBB     +0.4500%  December 2011     +0.9000%             N/A       June 2042     [GBP]35,900,000
                                                                   June 2011 and
Series 5...         AAA     +0.1000%  December 2011     +0.2000%   December 2011  September 2032    [GBP]500,000,000
                                                                                                  ------------------
Total......                                                                                       [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

                                       95



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.

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

                                       96


                                    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 11th
April, 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 631,557 mortgage
accounts having an aggregate outstanding principal balance of
[GBP]45,265,116,579.45 as at that date. The loans in the expected portfolio at
that date were originated by the seller between 1st February, 1996 and 28th
February, 2005. 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:

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

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

       *     a combination of both these options.

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

                                       97




As at the reference date, approximately 67.38% of the loans in the expected
portfolio were repayment loans and approximately 32.62% were interest-only
loans.



    As at the reference date, approximately 24.13% 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 71.27% had an active direct debit instruction from another bank
or building society account and the remainder were paid using various other
methods, such as by cheque.


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

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

    Each of the English loans is governed by English law and each of the
Scottish loans is governed by Scots law.

INTEREST PAYMENTS AND INTEREST RATE SETTING

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

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

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

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

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

    Each of the above special rates is offered for a predetermined period,
usually between one and five years, at the commencement of the loan (the
"PRODUCT PERIOD"). At the end of the product period the rate of interest
charged will either (a) move to some other interest rate type for a
predetermined period or (b) revert to, or remain at, a variable base rate of
interest (the "VARIABLE BASE RATE"), which is administered, at the discretion
of the seller, by reference to the general level of interest rates and
competitive forces in the UK mortgage market. In certain instances, early
repayment fees are payable by the borrower if the loan is redeemed within the
product period. See "-- REPAYMENT FEES" below.

    No capped rate loans will form part of the portfolio as at the closing date.
In addition, the seller has in the past offered "added rate loans", where the
borrower pays interest at a margin above the variable base rate. Although these
products are not currently offered by the seller, some added rate loans may be
included in the portfolio as at the closing date.

    Loans may combine one or more of the features listed in this section. Other
customer incentives may be offered with the product including cashback, free
valuations and payment of legal fees. Some product types require the borrower
to deposit a cash amount into a deposit account held with Halifax and to charge
that deposit account in favour of Halifax. Additional features such as payment
holidays (temporary suspension of monthly payments) and the ability to make
overpayments or underpayments are also available to most borrowers. See "--
OVERPAYMENTS AND

                                       98


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 32.53% of the loans in the expected
portfolio were fixed rate loans. The remaining approximately 67.47% of the
loans in the portfolio were tracker rate loans or variable rate loans
(including 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 7th June, 2005, HVR 1 was 6.75% per annum, HVR 2 was 6.00% per annum
and the Halifax flexible variable rate was 5.9%.



    As noted elsewhere in this prospectus, no capped rate loans will be included
in the portfolio as at the closing date, although such loans may be sold to the
mortgages trustee in the future provided that each of the rating agencies has
confirmed that the then current ratings of the notes would not be adversely
affected.

    In addition, from 1st March, 2001, all new Halifax branded mortgages have
featured interest calculated on a daily basis rather than on an annual basis.
Any payment by the borrower will reduce the borrower's balance on which
interest will be calculated the following day. Prior to this date, most but not
all Halifax branded mortgage products had carried interest calculated on an
annual basis. Borrowers with existing loans on which interest is calculated on
an annual basis are in some circumstances able to change and have their
interest calculated on a daily basis, subject to the terms and conditions of
their existing loan and to the borrower entering a deed of variation to vary
the terms of the existing loan.

    The seller may change the interest rate, by giving the borrowers notice, on
any part of the loan, unless otherwise agreed in the loan agreement and subject
to certain restrictions set forth in the loan agreement. The seller may change
the interest rate by altering the base rate or, if permitted in the loan
agreement, altering the tracker rate margin (as described above) or charging

                                       99



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 borrower's notice. In the case of special rate
loans, the seller may cancel the special rate under certain circumstances
specified in the loan agreement.


    Except in limited circumstances as set out in "THE SERVICING AGREEMENT --
UNDERTAKINGS BY THE SERVICER", the servicer is responsible for setting the
mortgages trustee variable base rate on the loans in the portfolio as well as
on any new loans that are sold to the mortgages trustee. The mortgage
conditions applicable to all of the variable rate loans provide that the
variable base rate may only be varied in accordance with a number of reasons
that are specified in the mortgage conditions. These reasons include:

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

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

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

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

       *     to reflect changes to the way that the property over which the
             mortgage is granted is used or occupied.

    In respect of the variable rate loans with these mortgage conditions, the
servicer may also change the mortgages trustee variable base rate for any other
valid reason. In maintaining, determining or setting the mortgages trustee
variable base rate, the servicer will apply the factors set out here and,
except in limited circumstances as set out in "THE SERVICING AGREEMENT --
UNDERTAKINGS BY THE SERVICER", has undertaken to maintain, determine or set the
mortgages trustee variable base rate at a rate which is not higher than the
Halifax variable base rate from time to time.

    If applicable, the servicer will also be responsible for setting any
variable margins in respect of new tracker rate loans that are sold to the
mortgages trustee in the future. However, in maintaining, determining or
setting these variable margins, except in the limited circumstances as set out
in "THE SERVICING AGREEMENT -- UNDERTAKINGS BY THE SERVICER", the servicer has
undertaken to maintain, determine or set the variable margins at a level which
is not higher than the variable margins set in accordance with the seller's
policy from time to time. The seller has a variable base rate cap whereby it
has limited its variable base rates to no more than 2% above the Bank of
England base rate at any time. The seller may vary the 2% limit but, prior to
doing so, will give 30 days' notice to borrowers who pay interest at a variable
base rate, a discounted rate or an added rate and are subject to a repayment
fee. Those borrowers will then have three months to repay their mortgage if
they so require without incurring the repayment fee (this does not apply to
borrowers who pay interest at a fixed, capped or tracker rate).

REPAYMENT FEES

    The borrower may be required to pay a repayment fee if certain events occur
during the predetermined product period and the loan agreement states that the
borrower is liable for repayment fees. The seller also offered some products in
the past with repayment fee periods that extended beyond the product period.
Although these types of products are not currently offered to new borrowers,
some are included in the portfolio. These events include a full or partial
unscheduled repayment of principal, or an agreement between the seller and the
borrower to switch to a different mortgage product. If all or part of the
principal owed by the borrower, other than the scheduled monthly payments, is
repaid before the end of the product period, the borrower will be liable to pay
to the seller all or part of the repayment fee based on the amount of principal
borrowed at the outset of the mortgage (if a mortgage is redeemed in part, then
a proportionate part of the repayment fee set out in the loan offer is
payable). If the borrower has more than one

                                      100


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

                                       101


borrower. If a borrower's account is more than one month in arrears, the seller
will automatically reject the payment holiday application.

    Furthermore, an applicant can neither be currently applying for, or in
receipt of, income support, nor in receipt of amounts to pay the mortgage under
a mortgage repayments insurance policy at the time of the application, 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).

                                       102


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, 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

                                      103


payment holidays, underpayment and/or drawdown options will cease to be
available and any unused part of the available reserve will not be able to be
utilised.

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

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
46.18% were originated through the branch network, approximately 37.34% through
intermediaries and approximately 16.47% 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.


RIGHT-TO-BUY SCHEME

    Approximately 4.67% of the mortgages in the expected portfolio as at the
reference date were extended to the relevant borrowers in connection with the
purchase by those borrowers of properties from local authorities or certain
other landlords (each, a "LANDLORD") under the "right-to buy" schemes
governed by the Housing Act 1985 (as amended by the Housing Act 2004) or (as
applicable) the Housing (Scotland) Act 1987 (as amended by the Housing
(Scotland) Act 2001) (the "RTB LOANS"). Properties sold under these schemes are
sold by the landlords at a discount to market value calculated in accordance
with the Housing Act 1985 (as amended) or (as applicable) the Housing (Scotland)
Act 1987. A purchaser under these schemes must, if he sells

                                      104




the property within three years (or in cases where the right to buy was
exercised in relation to properties in England and Wales after 18th January,
2005, five years) (the "RTB DISPOSAL PERIOD"), repay a proportion of the
discount he received or, in England and Wales only, the resale price (the
"RESALE SHARE") to the landlord. The landlord obtains a statutory charge (or, in
Scotland, a standard security) over the property in respect of the contingent
liability of the purchaser under the relevant scheme to repay the resale share.
In England and Wales, the statutory charge ranks senior to other charges
including that of any mortgage lender unless (i) the mortgage lender has
extended the mortgage loan to the purchaser for the purpose of enabling him to
exercise the right to buy or for "approved purposes" under the scheme (including
refinancing loans made for the purpose of enabling the exercise of the right to
buy and repair works to the property) and is an approved lending institution for
the purposes of the Housing Act 1985 or (ii) the relevant local authority issues
a deed of postponement postponing its statutory charge to that of a mortgage
lender. In the case of loans made for approved purposes, the statutory charge is
only postponed if the relevant landlord agrees to the postponement but the
relevant legislation obliges the landlord to agree to the postponement. However,
in practice the lender will need to provide evidence to the relevant landlord as
to whether the loan was made for approved purposes. In Scotland, where the
landlord secures the contingent liability to repay the resale share, the
standard security shall, notwithstanding the usual statutory ranking provisions,
have priority immediately after any standard security granted in security of a
loan either to purchase or improve the relevant property plus interest and
expenses and, if the landlord consents, a standard security over the relevant
property securing any other loan.


    The seller is an approved lending institution under the Housing Act 1985.
The seller will, in the mortgage sale agreement, warrant that all mortgages or
standard securities originated by it were made to the person exercising the
right to buy for that purpose or other approved purposes (save where a deed of
postponement has been granted by the local authority) and have (or the seller
has the evidence necessary to ensure that the mortgages will have) priority over
any statutory charge save in cases where the loan is made at a time where there
is no more than one year remaining of the RTB Disposal Period (in which case the
seller's view is that if it has to enforce, it is likely that the RTB Disposal
Period will have expired by the time it sells the relevant property so the
statutory charge will have ceased to subsist) or where adequate insurance is in
place.

    The seller usually obtains the relevant landlord's approval for loans for
"approved purposes" retrospectively rather than in advance of making a loan
because of the delays inherent in seeking that approval. Until that approval is
given, the relevant advance ranks behind the statutory charge. In the case of
remortgages, borrowers may in the future be offered the option of paying for
insurance cover to benefit the seller in relation to the risk that a remortgage
loan does not have full priority to the statutory charge rather than paying the
administrative costs of obtaining the relevant landlord's approval for the
postponement of the statutory charge to the remortgage.


    Amendments to the Housing Act 1985 introduced by the Housing Act 2004 give
the relevant landlord a right of first refusal should the relevant property be
disposed of within the first ten years following the exercise of the right to
buy (when the right to buy is exercised after 18th January, 2005). The
consideration payable by the relevant landlord is the value of the property
determined, in the absence of agreement between the landlord and the owner, by
the district valuer. This right of first refusal may add to the time it takes to
dispose of a property where the seller enforces its security and the district
valuer may determine that the value of the property is lower than that the
seller believes is available in the market.



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.

                                      105


    During 2001, the seller introduced a new automated system whereby the
majority of mortgages are underwritten at the point of sale and do not make use
of the traditional system of full evaluation by an underwriter. Those mortgages
qualifying for point-of-sale underwriting remain subject to the seller's
underwriting policies, lending criteria, and internal procedures for compliance
with government regulations, such as those concerning money laundering.

    All mortgage underwriting decisions, whether completed at the point of sale
or in a servicing centre, are subject to internal monitoring by the seller in
order to ensure the seller's procedures and policies regarding underwriting are
being followed by staff.

LENDING CRITERIA

    Each loan in the expected portfolio was originated according to the seller's
lending criteria applicable at the time the loan was offered, which included
some or all of the criteria set out in this section. New loans may only be
included in the portfolio if they are originated in accordance with the lending
criteria applicable at the time the loan is offered and if the conditions
contained in "SALE OF THE LOANS AND THEIR RELATED SECURITY -- SALE OF NEW LOANS
AND THEIR RELATED SECURITY TO THE MORTGAGES TRUSTEE" have been satisfied.
However, the seller retains the right to revise its lending criteria from time
to time, so the criteria applicable to new loans may not be the same as those
currently used. Some of the factors currently used in making a lending decision
are as follows.

(1) Type of property


    Properties may be either freehold (or the Scottish equivalent) or leasehold.
In the case of leasehold properties, there must be at least 30 years left on
the lease at the end of the mortgage term. The property must be used solely for
residential purposes (with extremely limited case-by- case exceptions) and must
be in sound structural condition and repair or be capable of being put into
such state. House boats, mobile homes, and any property on which buildings
insurance cannot be arranged are not acceptable. All persons who are to be
legal owners of the property on completion must be borrowers under the
mortgage.


    All properties have been valued by a valuer approved by the seller or, where
appropriate, according to a methodology which would meet the standards of a
reasonable, prudent mortgage lender (as referred to under "THE SERVICING
AGREEMENT -- UNDERTAKINGS BY THE SERVICER") and which has been approved by the
seller.

(2) Term of loan

    There is no minimum term on home purchase loans and the current maximum term
is 40 years for all loans. A repayment period for a new further advance that
would extend beyond the term of the original advance may also be accepted at
the seller's discretion, subject to the following:

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

       *     the seller may in its discretion extend the period of the original
             advance, provided that, in the case of all leasehold properties,
             not less than 30 years of the lease must be left unexpired at the
             end of the term of the mortgage; and

       *     the approval of the valuers is required where the valuer has
             previously recommended a term which is shorter than the maximum
             loan terms referred to above.

    If the customer requests to increase the term of the existing loan, the
maximum term for a repayment loan is 25 years from the date from which the
extended term is granted. However, the total term from the start date of the
account must not exceed 40 years.

(3) Age of applicant

    All borrowers must be aged 18 or over. There is no maximum age limit.
However, if the term of the mortgage extends into retirement, the seller will
attempt to ascertain the borrower's anticipated income in retirement. If the
seller determines the borrower will not be able to afford the mortgage into
retirement, the application will be declined. If the borrower is already
retired, the seller will consider the borrower's ability to support the loan.


                                      106


(4) Loan-to-value (or LTV) ratio

    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 31.24% 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 the application of an affordability model. This model delivers an
individualised result that reflects the applicant's net income, existing credit
commitments and burden of family expenditure. The model also calculates the full
debt servicing cost at a stressed rate of interest before comparing this cost to
the net disposable income that the applicant has available. The credit score
also influences the decision of how much to lend using the principle that high
credit scores infer a proven ability to manage financial affairs. The seller
maintains rules on the amount of variable income (overtime, bonus, commission)
that it will allow into the model and as a general rule will allow no more than
60% of these items. Benefit payments are allowed (including tax credits) as
these quite often compensate for the taxation and National Insurance deductions
that would normally cause lower levels of income to fall below minimum wage
levels. This model returns "answers" of zero up to amounts that would equate to
over five times income. Regardless, the seller maintains a policy rule that it
will not lend more than an amount equal to five times income.


    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

                                      107


some loans. The seller may take the following into account when exercising
discretion: credit score result, existing customer relationship, percentage of
LTV, stability of employment and career progression, availability of living
allowances and/or mortgage subsidy from the employer, employer's standing,
regularity of overtime, bonus or commission (up to a maximum of 60% of the
income), credit commitments, quality of security (such as type of property,
repairs, location or saleability), and the increase in income needed to support
the loan.

    The seller may not exercise discretion where it is lending over 95% of value
or the borrower's credit 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.


                                      108


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
not
                                      109



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.


                                      110




    Approximately 31.24% 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.

                                       111



OUTSTANDING CURRENT BALANCES

    Range of outstanding current balances:


RANGE OF OUTSTANDING CURRENT
BALANCES (INCLUDING CAPITALISED                 AGGREGATE              NUMBER OF
HIGH LTV FEES AND/OR BOOKING FEES     OUTSTANDING CURRENT               MORTGAGE
AND/OR VALUATION FEES)                    BALANCE ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- ---------------------------------  ----------------------  ----------  ---------  ----------
                                                                             
[GBP]0 -- [GBP]24,999.99.........   [GBP]1,553,515,825.74       3.43%    103,660      16.41%
[GBP]25,000 -- [GBP]49,999.99....   [GBP]6,553,290,838.07      14.48%    175,666      27.81%
[GBP]50,000 -- [GBP]74,999.99....   [GBP]8,040,494,413.29      17.76%    130,127      20.60%
[GBP]75,000 -- [GBP]99,999.99....   [GBP]7,385,263,326.72      16.32%     85,283      13.50%
[GBP]100,000 -- [GBP]124,999.99..   [GBP]5,784,796,181.84      12.78%     51,741       8.19%
[GBP]125,000 -- [GBP]149,999.99..   [GBP]4,386,131,188.16       9.69%     32,108       5.08%
[GBP]150,000 -- [GBP]174,999.99..   [GBP]2,908,792,762.66       6.43%     18,028       2.85%
[GBP]175,000 -- [GBP]199,999.99..   [GBP]2,081,004,341.80       4.60%     11,149       1.77%
[GBP]200,000 -- [GBP]224,999.99..   [GBP]1,457,661,517.31       3.22%      6,880       1.09%
[GBP]225,000 -- [GBP]249,999.99..   [GBP]1,116,005,293.11       2.47%      4,705       0.74%
[GBP]250,000 -- [GBP]299,999.99..   [GBP]1,482,227,058.68       3.27%      5,428       0.86%
[GBP]300,000 -- [GBP]349,999.99..     [GBP]975,631,145.82       2.16%      3,021       0.48%
[GBP]350,000 -- [GBP]399,999.99..     [GBP]672,636,923.32       1.49%      1,804       0.29%
[GBP]400,000 -- [GBP]449,999.99..     [GBP]498,059,446.06       1.10%      1,176       0.19%
[GBP]450,000 -- [GBP]500,000.....     [GBP]369,606,316.87       0.82%        781       0.12%
                                   ----------------------  ----------  ---------  ----------
Totals...........................  [GBP]45,265,116,579.45     100.00%    631,557     100.00%
                                   ----------------------  ----------  ---------  ----------





    The largest mortgage account has an outstanding current balance of
[GBP]499,935.12 and the smallest mortgage account has an outstanding current
balance of [GBP]1.00. The average outstanding current balance is
[GBP]71,672.26.


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 other than where an additional lending has been applied for or advanced on
an account since origination, in which case the original valuation may have
been updated with a more recent valuation. Where this is the case, this revised
valuation has been used in formulating this data.



RANGE OF LTV RATIOS AT ORIGINATION
(EXCLUDING CAPITALISED HIGH LTV                  AGGREGATE              NUMBER OF
FEES AND/OR BOOKING FEES AND/OR        OUTSTANDING CURRENT               MORTGAGE
VALUATION FEES)                            BALANCE ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- ----------------------------------  ----------------------  ----------  ---------  ----------
                                                                              
0% -- 24.99%......................   [GBP]1,298,040,736.59       2.87%     44,620       7.07%
25% -- 49.99%.....................   [GBP]8,172,203,375.39      18.05%    150,511      23.83%
50% -- 74.99%.....................  [GBP]19,430,373,569.36      42.93%    233,620      36.99%
75% -- 79.99%.....................   [GBP]4,094,657,958.08       9.05%     42,136       6.67%
80% -- 84.99%.....................   [GBP]2,190,001,059.55       4.84%     27,061       4.28%
85% -- 89.99%.....................   [GBP]2,933,276,258.15       6.48%     36,081       5.71%
90% -- 94.99%.....................   [GBP]5,363,733,038.25      11.85%     70,581      11.18%
95% -- 97%........................   [GBP]1,782,830,584.08       3.94%     26,947       4.27%
                                    ----------------------  ----------  ---------  ----------
Totals............................  [GBP]45,265,116,579.45     100.00%    631,557     100.00%
                                    ----------------------  ----------  ---------  ----------


                                      112


    The weighted average LTV ratio of the mortgage accounts (excluding any
capitalised high LTV fees and capitalised booking fees) at origination was
66.55%. The highest LTV ratio of any mortgage account (excluding any
capitalised high LTV fees and any capitalised booking fees) at origination was
97.00% and the lowest was 0.44%.

CURRENT LTV RATIOS

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


RANGE OF CURRENT LTV RATIOS
(EXCLUDING ANY OUTSTANDING FEES,                 AGGREGATE              NUMBER OF
SUCH AS INSURANCE FEES AND/OR HIGH     OUTSTANDING CURRENT               MORTGAGE
LTV FEES)                                  BALANCE ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- ----------------------------------  ----------------------  ----------  ---------  ----------
                                                                              
0% -- 24.99%......................   [GBP]4,281,170,728.06       9.46%    143,811      22.77%
25% -- 49.99%.....................  [GBP]16,614,659,393.06      36.71%    261,145      41.35%
50% -- 74.99%.....................  [GBP]18,128,610,707.03      40.05%    176,071      27.88%
75% -- 79.99%.....................   [GBP]2,069,660,947.02       4.57%     17,059       2.70%
80% -- 84.99%.....................   [GBP]1,411,590,787.82       3.12%     11,662       1.85%
85% -- 89.99%.....................   [GBP]1,263,006,354.94       2.79%     10,052       1.59%
90% -- 94.99%.....................     [GBP]881,554,039.04       1.95%      6,792       1.08%
95% -- 96.99%.....................     [GBP]242,305,825.02       0.54%      2,096       0.33%
97% -- 100%.......................     [GBP]326,977,255.28       0.72%      2,536       0.40%
100%+.............................      [GBP]45,580,542.18       0.10%        333       0.05%
                                    ----------------------  ----------  ---------  ----------
Totals............................  [GBP]45,265,116,579.45     100.00%    631,557     100.00%
                                    ----------------------  ----------  ---------  ----------




    The weighted average current LTV ratio of the mortgage accounts (excluding
any capitalised high LTV fees and capitalised booking fees) was 52.31%. The
highest current LTV ratio of any mortgage account (including any capitalised
high LTV fees and any capitalised booking fees) was 121.34% and the lowest was
0.01%.

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 OUTSTANDING                           NUMBER OF
HALIFAX MAPPED REGION                CURRENT BALANCE ([GBP]  % OF TOTAL       MORTGAGE ACCOUNTS  % OF TOTAL
- ----------------------  -----------------------------------  ----------  ----------------------  ----------
                                                                                            
London & South East...               [GBP]13,627,061,899.79      30.10%                 126,715      20.06%
Midlands & East Anglia               [GBP]10,056,567,212.00      22.22%                 138,814      21.98%
North.................                [GBP]6,072,850,177.89      13.42%                 116,251      18.41%
North West............                [GBP]5,217,976,442.63      11.53%                  92,707      14.68%
Scotland..............                [GBP]3,191,666,008.93       7.05%                  60,988       9.66%
South Wales & West....                [GBP]6,718,931,441.08      14.84%                  90,945      14.40%
Other.................                  [GBP]380,063,397.13       0.84%                   5,137       0.81%
                        -----------------------------------  ----------   ---------------------  ----------
Totals................               [GBP]45,265,116,579.45     100.00%                 631,557     100.00%
                        -----------------------------------  ----------   ---------------------  ----------





                                      113


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 calculated as at
7th June, 2005 for the purposes of calculating the seasoning.



                                     AGGREGATE              NUMBER OF
                           OUTSTANDING CURRENT               MORTGAGE
AGE OF LOANS IN MONTHS         BALANCE ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- ----------------------  ----------------------  ----------  ---------  ----------
                                                                  
0 to <6...............   [GBP]1,662,251,122.60       3.67%     17,581       2.78%
6 to <12..............   [GBP]7,125,368,633.11      15.74%     72,713      11.51%
12 to <18.............   [GBP]6,787,222,652.92      14.99%     74,252      11.76%
18 to <24.............   [GBP]7,500,794,641.19      16.57%     82,714      13.10%
24 to <30.............   [GBP]5,095,314,026.92      11.26%     63,866      10.11%
30 to <36.............   [GBP]4,393,198,885.53       9.71%     60,935       9.65%
36 to <42.............   [GBP]3,106,937,273.77       6.86%     48,349       7.66%
42 to <48.............   [GBP]2,194,199,874.51       4.85%     39,863       6.31%
48 to <54.............   [GBP]1,171,365,596.38       2.59%     23,647       3.74%
54 to <60.............     [GBP]905,115,263.08       2.00%     19,908       3.15%
60 to <66.............     [GBP]861,023,992.24       1.90%     19,266       3.05%
66 to <72.............   [GBP]1,087,416,761.70       2.40%     23,160       3.67%
72+...................   [GBP]3,374,907,855.50       7.46%     85,303      13.51%
                        ----------------------  ----------  ---------  ----------
Totals................  [GBP]45,265,116,579.45     100.00%    631,557     100.00%
                        ======================  ==========  =========  ==========



    The weighted average seasoning of loans was 29.31 months. The maximum
seasoning for any loan was 109.62 months and the minimum seasoning for any loan
was 3.23 months.

YEARS TO MATURITY OF LOANS

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


                                AGGREGATE
                      OUTSTANDING CURRENT              NUMBER OF
                                  BALANCE               MORTGAGE
YEARS TO MATURITY                 ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- -----------------  ----------------------  ----------  ---------  ----------
                                                             
<5...............     [GBP]640,324,123.20       1.41%     24,935       3.95%
5 to <10.........   [GBP]3,594,974,032.22       7.94%     81,784      12.95%
10 to <15........   [GBP]6,144,188,244.41      13.57%    105,449      16.70%
15 to <20........  [GBP]10,406,366,703.92      22.99%    148,293      23.48%
20 to <25........  [GBP]22,947,882,198.25      50.70%    251,921      39.89%
25 to <30........   [GBP]1,138,412,718.18       2.51%     11,242       1.78%
30 to <35........     [GBP]390,670,701.49       0.86%      7,861       1.24%
35 to <40........       [GBP]2,297,857.78       0.01%         72       0.01%
                   ----------------------  ----------  ---------  ----------
Totals...........  [GBP]45,265,116,579.45     100.00%    631,557     100.00%
                   ======================  ==========  =========  ==========




    The weighted average remaining term of loans was 19.22 years and the maximum
remaining term was 35.17 years. The minimum remaining term was 0.00 years.


                                      114



PURPOSE OF LOAN

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



                              AGGREGATE
                    OUTSTANDING CURRENT              NUMBER OF
                                BALANCE               MORTGAGE
USE OF PROCEEDS                 ([GBP])  % OF TOTAL   ACCOUNTS  % OF TOTAL
- ---------------  ----------------------  ----------  ---------  ----------
                                                           
Purchase.......  [GBP]31,074,027,936.18      68.65%    438,055      69.36%
Remortgage.....  [GBP]14,191,088,643.27      31.35%    193,502      30.64%
                 ----------------------  ----------  ---------  ----------
Totals.........  [GBP]45,265,116,579.45     100.00%    631,557     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
                              BALANCE               NUMBER OF
PROPERTY TYPE                 ([GBP])  % OF TOTAL  PROPERTIES  % OF TOTAL
- -------------  ----------------------  ----------  ----------  ----------
                                                          
Detached.....  [GBP]14,167,707,748.12      31.30%     150,861      23.89%
Other........   [GBP]5,414,246,217.80      11.96%      71,237      11.28%
Semi-detached  [GBP]13,090,248,779.57      28.92%     205,823      32.59%
Terraced.....  [GBP]12,510,330,985.91      27.64%     202,666      32.09%
Unknown......      [GBP]82,582,848.05       0.18%         970       0.15%
               ----------------------  ----------  ----------  ----------
Totals.......  [GBP]45,265,116,579.45     100.00%     631,557     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              NUMBER OF  % OF TOTAL
                 OUTSTANDING INTEREST                PRODUCT  FIXED RATE
FIXED RATE %  BEARING BALANCE ([GBP])  % OF TOTAL   HOLDINGS    HOLDINGS
- ------------  -----------------------  ----------  ---------  ----------
                                                         
0 -- 3.99...    [GBP]3,459,059,367.84      21.41%     42,490      20.68%
4.00 -- 4.99    [GBP]5,981,638,206.89      37.02%     70,269      34.20%
5.00 -- 5.99    [GBP]6,081,697,351.36      37.64%     78,972      38.44%
6.00 -- 6.99      [GBP]620,541,366.77       3.84%     13,215       6.43%
7.00 -- 7.99       [GBP]14,951,504.63       0.09%        498       0.24%
8.00 -- 8.99          [GBP]128,467.22       0.00%          4       0.00%
               ----------------------  ----------  ---------  ----------
Totals......   [GBP]16,158,016,264.71     100.00%    205,448     100.00%
               ======================  ==========  =========  ==========



                                      115





                                                    AGGREGATE              NUMBER OF  % OF TOTAL
                                         OUTSTANDING INTEREST                PRODUCT  FIXED RATE
YEAR IN WHICH FIXED RATE PERIOD ENDS  BEARING BALANCE ([GBP])  % OF TOTAL   HOLDINGS    HOLDINGS
- ------------------------------------  -----------------------  ----------  ---------  ----------
                                                                                 
2005................................       [GBP]4,482,278,809      27.74%     54,132      26.35%
2006................................       [GBP]5,306,101,709      32.84%     60,787      29.59%
2007................................       [GBP]2,443,300,894      15.12%     29,701      14.46%
2008................................       [GBP]1,271,103,196       7.87%     17,437       8.49%
2009................................       [GBP]1,787,744,429      11.06%     23,685      11.53%
2010................................         [GBP]358,797,376       2.22%      5,938       2.89%
2013................................          [GBP]97,827,071       0.61%      1,331       0.65%
2014................................         [GBP]353,203,844       2.19%      4,456       2.17%
2015................................          [GBP]57,658,937       0.36%      7,981       3.88%
                                      -----------------------  ----------  ---------  ----------
Totals..............................      [GBP]16,158,016,264     100.00%    205,448     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 9.0%
and 14.0% for approximately 73.1% 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         19     16.0          2     20.5          0
7.5......          4     12.0         12     16.5          1     21.0          2
8.0......          1     12.5          8     17.0          1     21.5          2
8.5......          6     13.0          4     17.5          2     22.0          2
9.0......          9     13.5          6     18.0          1     22.5          0
9.5......         10     14.0          2     18.5          2     23.0          0
10.0.....         17     14.5          3     19.0          2     23.5          0
10.5.....         18     15.0          2     19.5          2     24.0          0
11.0.....         14     15.5          4     20.0          2     24.5          0




Source: Council of Mortgage Lenders

                                      116




    Over the past 40 years, the highest single quarter industry CPR experienced
in respect of residential mortgage loans made by building societies was recorded
in September 2002 at a level of 22.41%. The lowest level was 7.94% in June and
March of 1974.


    The highest 12-month rolling average industry CPR over the same 40-year
period was 21.07%. The lowest was 8.84%.



                INDUSTRY                           INDUSTRY
                CPR RATE  12-MONTH                 CPR RATE  12-MONTH
                 FOR THE   ROLLING                  FOR THE   ROLLING
                 QUARTER   AVERAGE                  QUARTER   AVERAGE
QUARTER              (%)       (%)  QUARTER             (%)       (%)
- --------------  --------  --------  -------------  --------  --------
                                                   
March 1984         10.40     11.88  June 1984         12.13     11.72
September 1984     12.40     11.70  December 1984     11.87     11.70
March 1985         10.02     11.61  June 1985         11.67     11.49
September 1985     13.46     11.76  December 1985     13.68     12.21
March 1986         11.06     12.47  June 1986         15.53     13.43
September 1986     17.52     14.45  December 1986     15.60     14.92
March 1987         10.57     14.80  June 1987         14.89     14.64
September 1987     16.79     14.46  December 1987     16.18     14.61
March 1988         13.55     15.35  June 1988         16.03     15.64
September 1988     18.23     16.00  December 1988     12.60     15.10
March 1989          8.85     13.93  June 1989         13.04     13.18
September 1989     11.53     11.51  December 1989     10.38     10.95
March 1990          8.91     10.96  June 1990          9.37     10.05
September 1990      9.66      9.58  December 1990     10.58      9.63
March 1991          9.07      9.67  June 1991         10.69     10.00
September 1991     11.57     10.48  December 1991     10.24     10.39
March 1992          9.14     10.41  June 1992          9.12     10.02
September 1992      9.75      9.56  December 1992      7.96      8.99
March 1993          8.53      8.84  June 1993          9.97      9.05
September 1993     10.65      9.28  December 1993     10.01      9.79
March 1994          8.97      9.90  June 1994         10.48     10.03
September 1994     11.05     10.13  December 1994     10.68     10.29
March 1995          9.15     10.34  June 1995         10.51     10.35
September 1995     11.76     10.53  December 1995     11.61     10.76
March 1996         10.14     11.00  June 1996         11.32     11.21
September 1996     13.20     11.57  December 1996     12.58     11.81
March 1997          9.75     11.71  June 1997         15.05     12.65
September 1997     12.18     12.39  December 1997     11.17     12.04
March 1998         10.16     12.14  June 1998         12.05     11.39
September 1998     13.79     11.79  December 1998     13.42     12.36
March 1999         11.14     12.60  June 1999         14.39     13.18
September 1999     15.58     13.63  December 1999     14.94     14.01
March 2000         13.82     14.68  June 2000         13.87     14.55
September 2000     14.90     14.38  December 2000     15.57     14.54
March 2001         15.49     14.96  June 2001         17.39     15.84
September 2001     19.17     16.91  December 2001     19.04     17.77
March 2002         18.70     18.57  June 2002         19.91     19.21
September 2002     22.41     20.01  December 2002     22.16     20.80
March 2003         19.52     21.00  June 2003         20.19     21.07
September 2003     21.66     20.88  December 2003     21.34     20.67
March 2004         20.00     20.80  June 2004         21.50     21.13
September 2004     21.49     21.08  December 2004     18.78     20.45
March 2005         17.80     19.90




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

                                      117



    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 (including the seller) 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:


YEAR       REPOSSESSIONS (%)  YEAR  REPOSSESSIONS (%)  YEAR  REPOSSESSIONS (%)
- ---------  -----------------  ----  -----------------  ----  -----------------
                                                            
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 level of repossessions 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.



YEAR       HOUSE PRICE TO EARNINGS RATIO  YEAR  HOUSE PRICE TO 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                           6.00





Source: Council of Mortgage Lenders


HOUSE PRICE INDEX


    UK residential property prices, as measured by the Nationwide House Price
Index and Halifax Price Index (collectively the "HOUSING INDICES"), have
generally followed the UK Retail Price Index over an extended period.
Nationwide is a UK building society and Halifax (the seller) 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.


                                      118


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
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

                                       119



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

                                       120



                                         NATIONWIDE
                    RETAIL PRICE           HOUSE        HALIFAX HOUSE
                        INDEX           PRICE INDEX      PRICE INDEX
                --------------------  ---------------  ---------------
                            % ANNUAL         % ANNUAL         % ANNUAL
QUARTER              INDEX    CHANGE  INDEX    CHANGE  INDEX    CHANGE
- --------------  ----------  --------  -----  --------  -----  --------
September 1999       166.2       1.1  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      17.7  523.6      18.6
December 2004.       189.9       3.4  306.8      13.8  524.1      14.1
March 2005....       190.5       3.1  307.4       9.4  527.0       9.3



    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.

                                       121


                                  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.

                                       122



ARREARS AND DEFAULT PROCEDURES

    The servicer regularly provides the mortgages trustee and the beneficiaries
with written details of loans that are in arrears. A loan is identified as
being "IN ARREARS" where any amount required is overdue. In general, the
servicer attempts to collect all payments due under or in connection with the
loans, having regard to the circumstances of the borrower in each case. The
servicer uses a case control cycle featuring three stages: collection,
negotiation and recovery.

    The servicer's system tracks arrears and advances and calculates when an
amount is in arrears. When arrears are first reported and are less than two
months overdue, the borrower is contacted and asked for payment of the arrears.
Until an account reaches two months in arrears, this is largely an automatic
process in which the borrower is contacted through a series of letters.
Thereafter, the servicer continues to contact the borrower asking for payment
of the arrears.

    Where considered appropriate, the servicer may enter into arrangements with
the borrower regarding the arrears, including:

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

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

       *     a deferment for an agreed period of time of all payments, including
             interest and principal or parts of any of them.

    Any arrangements may be varied from time to time at the discretion of the
servicer, the primary aim being to rehabilitate the borrower and recover the
situation.

    Once the arrears are more than two months overdue, the collection process
shifts to the servicer's personnel in the secured collections units. The
servicer's personnel will contact the borrower via telephone or arrange an
interview through an external agent and attempt to reach a solution with the
borrower. The servicer's employees responsible for settling arrears are trained
in counselling borrowers and establishing viable repayment plans.

    Legal proceedings do not usually commence until the arrears become at least
four months overdue for high risk loans (loans of above 60% LTV) and six months
overdue for lower risk loans (loans below 60% LTV). Where the LTV is less than
40%, legal action may be delayed where appropriate to allow more time for
recovery. However, legal proceedings may commence earlier or later than these
dates depending on the circumstances of the account (for example, if arrears
occur within the first twelve months or the loan is greater than [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:

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

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

       *     dispose of the property (in whole or in part) or of any interest in
             the property, by auction, private sale or otherwise, for a price it
             considers appropriate.

    The servicer has discretion as to the timing of any of these actions,
including whether to postpone the action for any period of time. The servicer
may also carry out works on the property as it considers appropriate to
maintain the market value of the property.

    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

                                      123


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 1st February, 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.

                                       124



                     HALIFAX PLC RESIDENTIAL MORTGAGE LOANS1



                                                                                                          31ST      31ST      31ST
                                                                                                      JANUARY,  JANUARY,  JANUARY,
                                                                                                          2001      2002      2003
                                                                                                      --------  --------  --------

                                                                                                                      
Outstanding balance ([GBP] millions)................................................................  76,385.3  84,922.2  89,898.3
Number of loans outstanding (thousands).............................................................   2,014.8   2,056.0   2,004.3
OUTSTANDING BALANCE OF LOANS IN ARREARS ([GBP] MILLIONS)
30-59 days in arrears...............................................................................   1,682.7   1,778.3   1,917.7
60-89 days in arrears...............................................................................     528.1     456.0     455.5
90-119 days in arrears..............................................................................     297.2     258.1     250.7
120 or more days in arrears.........................................................................     643.8     564.6     559.1
                                                                                                      --------  --------  --------

Total outstanding balance of loans in arrears.......................................................   3,151.8   3,057.0   3,183.0
                                                                                                      --------  --------  --------

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

Total outstanding balance of loans 90 days or more in arrears as % of the outstanding balance.......   1.2319%   0.9688%   0.9008%
                                                                                                      --------  --------  --------

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

Total balance of arrears............................................................................      77.6      63.4      56.8
                                                                                                      --------  --------  --------

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

Total balance of arrears on loans 90 days or more in arrears as % of the outstanding balance........   0.0681%   0.0489%   0.0404%
                                                                                                      --------  --------  --------

NUMBER OF LOANS OUTSTANDING IN ARREARS (THOUSANDS)
30-59 days in arrears...............................................................................      40.6      39.0      36.0
60-89 days in arrears...............................................................................      13.0      11.1       9.5
90-119 days in arrears..............................................................................       7.5       6.5       5.5
120 or more days in arrears.........................................................................      16.1      14.2      13.1
                                                                                                      --------  --------  --------

Total number of loans outstanding in arrears........................................................      77.2      70.8      64.1
                                                                                                      --------  --------  --------

Total number of loans outstanding 90 days or more in arrears (thousands)............................      23.6      20.7      18.6
                                                                                                      --------  --------  --------

Total number of loans outstanding 90 days or more in arrears as % of the number of loans outstanding   1.1713%   1.0068%   0.9280%
                                                                                                      --------  --------  --------

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



                                                                                                          31ST       31ST
                                                                                                      JANUARY,   JANUARY,
                                                                                                          2004       2005
                                                                                                      --------  ---------

                                                                                                                
Outstanding balance ([GBP] millions)................................................................  98,175.1  107,826.2
Number of loans outstanding (thousands).............................................................   1,981.8    1,972.0
OUTSTANDING BALANCE OF LOANS IN ARREARS ([GBP] MILLIONS)
30-59 days in arrears...............................................................................   1,844.8    2,081.7
60-89 days in arrears...............................................................................     443.9      642.2
90-119 days in arrears..............................................................................     251.5      356.9
120 or more days in arrears.........................................................................     720.6      919.7
                                                                                                      --------  ---------

Total outstanding balance of loans in arrears.......................................................   3,260.8    4,000.4
                                                                                                      --------  ---------

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

Total outstanding balance of loans 90 days or more in arrears as % of the outstanding balance.......   0.9901%    1.1839%
                                                                                                      --------  ---------

OUTSTANDING BALANCE OF ARREARS ([GBP] MILLIONS)
30-59 days in arrears...............................................................................      13.3       16.1
60-89 days in arrears...............................................................................       6.5        9.6
90-119 days in arrears..............................................................................       5.4        8.0
120 or more days in arrears.........................................................................      39.8       50.6
                                                                                                      --------  ---------

Total balance of arrears............................................................................      65.0       84.3
                                                                                                      --------  ---------

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

Total balance of arrears on loans 90 days or more in arrears as % of the outstanding balance........   0.0461%    0.0543%
                                                                                                      --------  ---------

NUMBER OF LOANS OUTSTANDING IN ARREARS (THOUSANDS)
30-59 days in arrears...............................................................................      28.9       28.6
60-89 days in arrears...............................................................................       7.7        8.8
90-119 days in arrears..............................................................................       4.7        5.2
120 or more days in arrears.........................................................................      14.7       15.4
                                                                                                      --------  ---------

Total number of loans outstanding in arrears........................................................      56.0       58.0
                                                                                                      --------  ---------

Total number of loans outstanding 90 days or more in arrears (thousands)............................      19.4       20.6
                                                                                                      --------  ---------

Total number of loans outstanding 90 days or more in arrears as % of the number of loans outstanding   0.9815%    1.0457%
                                                                                                      --------  ---------

Amount of loan losses ([GBP] millions)..............................................................       3.7        1.8
Loan losses as % of total outstanding balance.......................................................   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

                                      125


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 historically low interest
rates. The percentage of loans by total loan balance which were in arrears by
more than 90 days was 1.1839% of the book as at 31st January, 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 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.

                                       126



                             THE SERVICING AGREEMENT

    The following section contains a summary of the material terms of the
servicing agreement. The summary does not purport to be complete and is subject
to the provisions of the servicing agreement, a form of which has been filed as
an exhibit to the registration statement of which this prospectus is a part.


INTRODUCTION

    On the initial closing date, Halifax was appointed by the mortgages trustee,
Funding 1 and the seller under the servicing agreement to be their agent to
service the loans and their related security and the security trustee consented
to the appointment. Halifax has undertaken that in its role as servicer it will
comply with any proper directions and instructions that the mortgages trustee,
Funding 1, the seller or the security trustee may from time to time give to
Halifax in accordance with the provisions of the servicing agreement. The
servicer is required to administer the loans in the following manner:

       *     in accordance with the servicing agreement; and

       *     as if the loans and mortgages had not been sold to the mortgages
             trustee but remained with the seller, and in accordance with the
             seller's procedures and administration and enforcement policies as
             they apply to those loans from time to time.

    The servicer's actions in servicing the loans in accordance with its
procedures are binding on the mortgages trustee. The servicer may, in some
circumstances, delegate or sub-contract some or all of its responsibilities and
obligations under the servicing agreement. However, the servicer remains liable
at all times for servicing the loans and for the acts or omissions of any
delegate or sub-contractor.


POWERS

    Subject to the guidelines for servicing set forth in the preceding section,
the servicer has the power, among other things:

       *     to exercise the rights, powers and discretions of the mortgages
             trustee, the seller and Funding 1 in relation to the loans and
             their related security and to perform their duties in relation to
             the loans and their related security; and

       *     to do or cause to be done any and all other things which it
             reasonably considers necessary or convenient or incidental to the
             administration of the loans and their related security or the
             exercise of such rights, powers and discretions.


UNDERTAKINGS BY THE SERVICER

    The servicer has undertaken, among other things, the following:

       (A)   To maintain approvals, authorisations, permissions, 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, permissions, 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;

                                      127


             (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 agreement,
             including (but not limited to), documents relating to the discharge
             of mortgages comprised in the portfolio.

                                      128


       (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:

       *     the servicer defaults in the payment of any amount due and fails to
             remedy that default for a period of five London business days after
             the earlier of becoming aware of the default and receipt of written
             notice from Funding 1, the mortgages trustee and the security
             trustee requiring the default to be remedied;

                                      129


       *     the servicer fails to comply with any of its other covenants or
             obligations under the servicing agreement which in the opinion of
             the security trustee is materially prejudicial to Funding 1, the
             previous issuers, the issuer and/or any new issuers and the holders
             of any notes and does not remedy that failure within 20 London
             business days after becoming aware of the failure; or

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

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

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


RIGHT OF DELEGATION BY THE SERVICER

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

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

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

       *     where the arrangements involve the custody or control of any
             customer files and/or title deeds the sub-contractor or delegate
             will provide a written acknowledgement that those customer files
             and/or title deeds will be held to the order of the mortgages
             trustee (as trustee for the beneficiaries);

       *     where the arrangements involve the receipt by the sub-contractor or
             delegate of monies belonging to the beneficiaries which are paid
             into the mortgages trustee GIC account and/or the Funding 1 GIC
             account, the sub-contractor or delegate will execute a declaration
             that any such monies are held on trust for the beneficiaries and
             will be paid forthwith into the mortgages trustee GIC account and/
             or the Funding 1 GIC account in accordance with the terms of the
             mortgages trust deed;

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

       *     Funding 1, the mortgages trustee and the security trustee have no
             liability for any costs, charges or expenses in relation to the
             proposed sub-contracting or delegation.

    The consent of Funding 1 and the security trustee referred to here will not
be required in respect of any delegation to a wholly-owned subsidiary of
Halifax or HBOS plc from time to time or to persons such as receivers, lawyers
or other relevant professionals.

    If the servicer sub-contracts or delegates the performance of its duties, it
will nevertheless remain responsible for the performance of those duties to
Funding 1, the mortgages trustee and the security trustee.


LIABILITY OF THE SERVICER

    The servicer will indemnify the mortgages trustee and the beneficiaries
against all losses, liabilities, claims, expenses or damages incurred as a
result of negligence or wilful default by the servicer in carrying out its
functions under the servicing agreement or any other transaction document or as
a result of a breach of the terms of the servicing agreement. If the servicer
does

                                      130


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.

                                       131



                  SALE OF THE LOANS AND THEIR RELATED SECURITY

    The following section contains a summary of the material terms of the
mortgage sale agreement. The summary does not purport to be complete and is
subject to the provisions of the mortgage sale agreement, a form of which has
been filed as an exhibit to the registration statement of which this prospectus
is a part.


INTRODUCTION

    Loans and their related security have been and will continue to be sold to
the mortgages trustee pursuant to the terms of the mortgage sale agreement. The
mortgage sale agreement has six primary functions:

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

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

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

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

       *     it provides for the repurchase of mortgage accounts and related
             security which have loans (1) which (in limited circumstances) are
             subject to a product switch or (2) which are subject to a further
             advance or (3) which cause the seller to be in breach of any of its
             warranties in respect of the loans; and

       *     it provides for drawings in respect of home cash reserve products
             contained in the trust property and any flexible loans that may be
             contained in the trust property in the future.


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

    Under the mortgage sale agreement, on the initial closing date the seller
transferred by way of an equitable assignment to the mortgages trustee the
initial loans, together with their related security. On subsequent dates, the
seller has sold further loans (together with their related security) to the
mortgages trustee pursuant to the mortgage sale agreement. Full legal
assignment or assignation (as appropriate) of the loans will be deferred until
a later date, as described under "-- LEGAL ASSIGNMENT OF THE LOANS TO THE
MORTGAGES TRUSTEE". On the date of each relevant sale, the consideration paid
to the seller has consisted of:

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

       *     the promise by the mortgages trustee to hold the trust property on
             trust for the seller (as to the seller share) and Funding 1 (as to
             the Funding 1 share) in accordance with the terms of the mortgages
             trust deed.

    Funding 1 and the seller (as beneficiaries of the mortgages trust) will not
be entitled to retain any fees received by the mortgages trustee, which (except
in relation to fees payable to the mortgages trustee for the work undertaken by
it as trustee of the trusts created by the mortgages trust deed), upon receipt
and identification by the servicer, the mortgages trustee will return to the
seller.


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

    The mortgage sale agreement provides that the seller may sell new loans and
their related security to the mortgages trustee, which may have the effect of
increasing or maintaining the overall size of the trust property. The new loans
may include loans with characteristics that are not currently being offered to
borrowers or that have not yet been developed. New loans and their related
security can only be sold if certain conditions, as described in this section,
are met. The mortgages trustee will hold the new loans and their related
security on trust for the seller and Funding 1 pursuant to the terms of the
mortgages trust deed.

                                      132


    The consideration for the sale of the new loans and their new related
security (in all cases at their face value) to the mortgages trustee will
consist of:
       *     a payment by Funding 1 to the seller by telegraphic transfer of the
             proceeds of any new term advance borrowed from a new issuer
             pursuant to a new intercompany loan agreement; and/or

       *     the promise of the mortgages trustee to hold the trust property
             (including the new loans and their related security) on trust for
             the seller (as to the seller share) and Funding 1 (as to the
             Funding 1 share) in accordance with the terms of the mortgages
             trust deed.

    The sale of new loans and their related security to the mortgages trustee
will in all cases be subject to the following conditions being satisfied on the
relevant sale date ("SALE DATE"):

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

       (B)   the principal deficiency ledger shall not have a debit balance as
             at the most recent Funding 1 interest payment date after applying
             all Funding 1 available revenue receipts on that Funding 1 interest
             payment date (for a description of the principal deficiency ledger,
             see "CREDIT STRUCTURE -- PRINCIPAL DEFICIENCY LEDGER");

       (C)   the mortgages trustee is not aware that the purchase of the new
             loans on the sale date would adversely affect the then current
             ratings by Moody's, Standard & Poor's or Fitch of the current notes
             or any of them;

       (D)   as at the relevant sale date the seller has not received any notice
             that the short-term, unsecured, unguaranteed and unsubordinated
             debt obligations of the seller are not rated at least P-1 by
             Moody's, A-1 by Standard and Poor's and F1 by Fitch at the time of,
             and immediately following, the sale of new loans to the mortgages
             trustee;

       (E)   as at the relevant sale date, the aggregate outstanding principal
             balance of loans in the mortgages trust, in respect of which the
             aggregate amount in arrears is more than three times the monthly
             payment then due, is less than 5% of the aggregate outstanding
             principal balance of the loans in the mortgages trust;

       (F)   except where Funding 1 pays amounts to the 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, 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%;

                                      133


       (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 December 2011 (the "ISSUER STEP-UP DATE") (or such
later date as may be notified by Funding 1 to the seller) and the occurrence of
a trigger event, sufficient new loans and their related security so that the
aggregate outstanding principal balance of loans in the mortgages trust during
the period from and including the closing date to but excluding the interest
payment date in September 2009 is not less than [GBP]31,000,000,000 (or
another amount notified by Funding 1 to the seller). However, the seller is not
obliged to sell to the mortgages trustee, and the mortgages trustee is not
obliged to acquire, new loans and their related security if, in the opinion of
the seller, that sale would adversely affect the business of the seller. If
Funding 1 enters into a new intercompany loan, then the period during which the
seller covenants to use reasonable efforts to maintain the aggregate
outstanding principal balance of loans in the mortgages trust at a specified
level prior to a trigger event may be extended.




LEGAL ASSIGNMENT OF THE LOANS TO THE MORTGAGES TRUSTEE

    The English loans in the portfolio were sold, and any new English loans will
be sold, to the mortgages trustee by way of equitable assignment. 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 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

                                      134


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 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

                                      135


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:

       *     each loan was originated by the seller in pounds sterling and is
             denominated in pounds sterling (or was originated and is
             denominated in euro if the euro has been adopted as the lawful
             currency of the UK);

       *     each loan in the portfolio as at the closing date was made not
             earlier than 1st February, 1996 and not later than 28th February,
             2005;

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

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

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

       *     other than with respect to monthly payments, no borrower is or has,
             since the date of the relevant mortgage, been in material breach of
             any obligation owed in respect of the relevant loan or under the
             related security and accordingly no steps have been taken by the
             seller to enforce any related security;

       *     the total amount of arrears of interest or principal, together with
             any fees, commissions and premiums payable at the same time as that
             interest payment or principal repayment, on any loan is not on the
             relevant sale date in respect of any loan, nor has been during the
             12 months immediately preceding the relevant sale date, more than
             the amount of the monthly payment then due;

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

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

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

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

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


       *     not more than twelve months (or a longer period (including in the
             case of an inter-group remortgage) as may be acceptable to a
             reasonable, prudent mortgage lender) prior to the grant of each
             mortgage, the seller received a valuation report on the relevant
             property (or another form of report concerning the valuation of the
             relevant property as would be acceptable to a reasonable, prudent
             mortgage lender), the contents of which were such as would be
             acceptable to a reasonable, prudent mortgage lender;


       *     the benefit of all valuation reports, any other valuation report
             referred to in this section (if any) and certificates of title
             which were provided to the seller not more than two years prior to
             the date of the mortgage sale agreement can be validly assigned to
             the mortgages trustee without obtaining the consent of the relevant
             valuer, solicitor, licensed conveyancer or (in Scotland) qualified
             conveyancer;

                                      136



       *     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;

       *     insurance cover for each property is available under either a
             policy arranged by the borrower or a Halifax policy or a seller-
             introduced insurance policy or a policy arranged by the relevant
             landlord or the properties in possession cover;

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

       *     the seller has good title to, and is the absolute unencumbered
             legal and beneficial owner of, all property, interests, rights and
             benefits agreed to be sold and/or assigned by the seller to the
             mortgages trustee under the mortgage sale agreement;

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

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

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

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

       *     the seller has, since the making of each loan, kept or procured the
             keeping of full and proper accounts, books and records showing
             clearly all transactions, payments, receipts, proceedings and
             notices relating to such loan; and

       *     there are no authorisations, permissions, 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.



                                      137


REPURCHASE OF LOANS UNDER A MORTGAGE ACCOUNT

    Under the mortgage sale agreement, if a loan does not materially comply on
the sale date with the representations and warranties made under the mortgage
sale agreement:

       (A)   the seller is required to remedy the breach within 20 London
             business days of the seller becoming aware of the breach; or

       (B)   if the breach is not remedied within the 20 London business day
             period then, at the direction of Funding 1 and the security
             trustee, the mortgages trustee will require the seller to purchase
             the loan or loans under the relevant mortgage account and their
             related security from the 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.

                                      138



    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:

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

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

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

       *     any variation imposed by statute;

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

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


REASONABLE, PRUDENT MORTGAGE LENDER

    Reference in the documents to the seller and/or the servicer acting to the
standard of a reasonable, prudent mortgage lender mean the seller and/or the
servicer, as applicable, acting in accordance with the standards of a
reasonably prudent prime residential mortgage lender lending to borrowers in
England, Wales and Scotland who generally satisfy the lending criteria of
traditional sources of residential mortgage capital.


GOVERNING LAW

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

                                       139


                               THE MORTGAGES TRUST

    The following section contains a summary of the material terms of the
mortgages trust deed. The summary does not purport to be complete and is
subject to the provisions of the mortgages trust deed, a form of which has been
filed as an exhibit to the registration statement of which this prospectus is a
part.


GENERAL LEGAL STRUCTURE

    The mortgages trust is a trust formed under English law with the mortgages
trustee as trustee for the benefit of the seller and Funding 1 as
beneficiaries. The mortgages trust was formed for the financings of the
previous issuers, for the financings described in this prospectus and for the
future financings of any new issuers and Funding 2.

    This section describes the material terms of the mortgages trust, including
how money is distributed from the mortgages trust to Funding 1 and the seller.
If new issuers are established or Funding 2 becomes a beneficiary of the
mortgages trust or new types of loans are added to the mortgages trust, then
the terms of the mortgages trust may be amended. Such amendments may affect the
timing of payments on the notes. The prior consent of noteholders will not be
sought in relation to any of the proposed amendments to the mortgages trust
deed, provided (amongst other things) that the rating agencies confirm that the
ratings of the current notes will not be adversely affected by such amendments.
There can be no assurance that the effect of any such amendments will not
ultimately adversely affect your interests (see "RISK FACTORS -- THE SECURITY
TRUSTEE MAY AGREE MODIFICATIONS TO THE ISSUER TRANSACTION DOCUMENTS WITHOUT
YOUR PRIOR CONSENT, WHICH MAY ADVERSELY AFFECT YOUR INTERESTS").

    Under the terms of the mortgages trust deed, the mortgages trustee holds all
of the trust property on trust absolutely for Funding 1 (as to Funding 1's
share) and for the seller (as to the seller's share). The "TRUST PROPERTY" is:

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

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

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

       *     any increase in the outstanding principal balance of a loan due to
             a borrower taking payment holidays or making underpayments under a
             loan or a borrower making a drawing under any flexible loan;

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

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

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

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

    less

       *     any actual losses in relation to the loans and any actual
             reductions occurring in respect of the loans as described in
             paragraph (1) in "-- FUNDING 1 SHARE OF TRUST PROPERTY" below; and

       *     distributions of principal made from time to time to the
             beneficiaries of the mortgages trust.

    Funding 1 is not entitled to particular loans and their related security
separately from the seller; rather, each of them has an undivided interest in
all of the loans and their related security forming part of the trust property.

                                       140



    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:

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

       *     losses arising on the loans;

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

       *     if Funding 1 acquires part of the seller's share of the trust
             property from the seller (see further under "-- ACQUISITION BY
             FUNDING 1 OF AN INCREASED INTEREST IN TRUST PROPERTY");

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

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

       *     if the seller acquires part of Funding 1's share of the trust
             property as described in
             "-- ACQUISITION BY SELLER OF AN INTEREST RELATING TO CAPITALISED
             INTEREST" below and
             "-- PAYMENT BY THE SELLER TO FUNDING 1 OF THE AMOUNT OUTSTANDING
             UNDER AN INTERCOMPANY LOAN" below.


    The shares of Funding 1 and the seller in the trust property are
recalculated by the cash manager on each calculation date. A calculation date
is the first day (or, if not a London business day, the next succeeding London
business day) of each month (each being a "NORMAL CALCULATION DATE") or the
date on which Funding 1 acquires a further interest in the trust property. The
recalculation is based on the total outstanding principal balance of the loans
in the trust property as at the close of business on the business day
immediately preceding the relevant calculation date (as adjusted from time to
time). The period from (and including) one calculation date, to (but excluding)
the next calculation date, is known as a "CALCULATION PERIOD". The first
calculation period in respect of this issue will be the period from (and
including) the closing date to (but excluding) 1st July, 2005.


    The reason for the recalculation is to determine the new Funding 1
percentage share and the new seller percentage share in the trust property. The
Funding 1 percentage share and the seller percentage share determines the
entitlement of Funding 1 and the seller to interest (including capitalised
interest) and principal receipts from the loans in the trust property and also
the allocation of losses arising on the loans. The method for determining the
new Funding 1 percentage share and the seller percentage share is set out in
the next two sections.

    Two London business days after each calculation date (the "DISTRIBUTION
DATE") the mortgages trustee distributes principal and revenue receipts to
Funding 1 and the seller, as described below. In relation to each distribution
date, the "RELEVANT SHARE CALCULATION DATE" means the calculation date at the
start of the most recent completed calculation period.


FUNDING 1 SHARE OF TRUST PROPERTY

    On each calculation date (also referred to in this section as the "RELEVANT
CALCULATION DATE") or such time as the mortgages trust terminates, the interest
of Funding 1 in the trust property is recalculated to take effect from the next
distribution date in accordance with the following formulae:

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

                             A - B - C + D + E + F

                                      141


    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:

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

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

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

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

             *   the amount of any other additions or subtractions to the trust
                 property.

    If any of the following events occurs during a calculation period, then the
aggregate total outstanding principal balance of the loans in the trust
property will be reduced or deemed to be reduced for the purposes of the
calculation of "G" on the calculation date at the end of that calculation
period:

       (1)   any borrower exercises a right of set-off so that the amount of
             principal and interest owing under a loan is reduced but no
             corresponding payment is received by the mortgages trustee. In this
             event, the aggregate outstanding principal balance of the loans in
             the trust property will be reduced by an amount equal to the amount
             of that set-off; and/or

                                      142


       (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:

       *     the aggregate outstanding principal balance of all the loans in the
             trust property as at that calculation date -- the Funding 1 share
             as calculated on that calculation date.

    The percentage share of the seller in the trust property is an amount equal
to:

       *     100% -- the Funding 1 percentage share as calculated on that
             calculation date.

    Neither the Funding 1 share nor the seller share of the trust property may
be reduced below zero.


MINIMUM SELLER SHARE



    The seller's share of the trust property includes an amount known as the
"MINIMUM SELLER SHARE". As at the closing date, the minimum seller share will be
approximately [GBP]2,200,000,000, but the amount of the minimum seller share
will fluctuate depending on changes to the characteristics of the loans in the
trust property. The seller will not be entitled to receive principal receipts
which would reduce the seller share of the trust property to an amount less than
the minimum seller share unless and until Funding 1's share of the trust is in
an amount equal to zero or an asset trigger event occurs. The minimum seller
share will be the amount determined on each calculation



                                      143


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:

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

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

    less

       *     amounts due to third parties (also known as "THIRD PARTY AMOUNTS"),
             including:

             (1) amounts under a direct debit which are repaid to the bank
                 making the payment if that bank is unable to recoup that amount
                 itself from its customer's account;

             (2) payments by borrowers of any fees and other charges which are
                 due to the seller; or


             (3) recoveries in respect of amounts deducted from loans as
                 described in paragraphs (1) to (4) in "-- FUNDING 1 SHARE OF
                 TRUST PROPERTY" above, which will belong to and be paid to
                 Funding 1 and/or the seller as described therein,

             which amounts may be paid daily from monies on deposit in the
             mortgages trustee GIC account.


                                      144


    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:

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

             *   third parties from the mortgages trustee in respect of the
                 mortgages trust, but only if:

                 (1) payment is not due as a result of a breach by the mortgages
                     trustee of the documents to which it is a party; and/or

                 (2) payment has not already been provided for elsewhere;

       (B)   in payment of amounts due to the servicer or to become due to the
             servicer during the following calculation period under the
             provisions of the servicing agreement;

       (C)   to allocate and pay to Funding 1 an amount equal to the lesser of:

             (x) an amount determined by multiplying the total amount of the
                 remaining mortgages trust available revenue receipts by Funding
                 1's percentage share of the trust property as calculated on the
                 relevant share calculation date; and

             (y) the aggregate of Funding 1's obligations on the immediately
                 succeeding Funding 1 interest payment date as set out under the
                 Funding 1 pre-enforcement revenue priority of payments or, as
                 the case may be, the Funding 1 post-enforcement priority of
                 payments (but excluding any principal amount due under any
                 intercompany loan and/or amounts relating to principal in items
                 (J) and (K) of the Funding 1 post-enforcement priority of
                 payments), less (in each case only to the extent that such
                 amounts of interest or income would not otherwise be payable
                 under an intercompany loan or, as applicable, any notes, on the
                 succeeding interest payment date) the sum of (i) the interest
                 or other income credited or to be credited to Funding 1's bank
                 accounts on the immediately succeeding Funding 1 interest
                 payment date and (ii) all other income (not derived from the
                 distribution of revenue receipts under the mortgages trust)
                 which will constitute Funding 1 available revenue receipts on
                 the succeeding Funding 1 interest payment date;

       (D)   to allocate and pay to the mortgages trustee and/or Funding 1 (as
             applicable), an amount equal to any loss amount (as defined below)
             suffered or incurred by it or them (as applicable); and

       (E)   to allocate and pay to the seller an amount (if positive) equal to
             the amount of the mortgages trust available revenue receipts less
             the amount of such mortgages trust available revenue receipts
             applied and/or allocated under (A) to (D) above.

    For the purposes of item (D) above, "LOSS AMOUNT" means the amount of any
costs, expenses, losses or other claims suffered or incurred by, as applicable,
the mortgages trustee and/ or Funding 1 in connection with any recovery of
interest on the loans to which the seller, the mortgages trustee or Funding 1
was not entitled or could not enforce as a result of any determination by any
court or other competent authority or any ombudsman in respect of any loan and
its related security that:

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

       *     the interest payable under any loan is to be set by reference to
             the Halifax variable base rate (and not that of the seller's
             successors or assigns or those deriving title from them); or

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

                                      145


       *     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):




                                                                                                               RELEVANT
                                                               TERM ADVANCE               SCHEDULED        ACCUMULATION
CASH ACCUMULATION ADVANCE                                       DESIGNATION          REPAYMENT DATE              AMOUNT
- --------------------------------------------------  -----------------------  ----------------------  ------------------
                                                                                                           
Issuer series 1 term AAA advance..................                   bullet              June 2006            [GBP][__]
Issuer series 2 term AAA advance..................                   bullet              June 2008            [GBP][__]
Issuer series 3 term AAA advance..................   scheduled amortisation             March 2010            [GBP][__]
                                                           (1st instalment)
Issuer series 3 term AAA advance..................   scheduled amortisation              June 2010            [GBP][__]
                                                           (2nd instalment)
Issuer series 4 term AAA advance..................   scheduled amortisation         September 2010            [GBP][__]
                                                           (1st instalment)
Issuer series 4 term AAA advance..................   scheduled amortisation          December 2010            [GBP][__]
                                                           (2nd instalment)
Issuer series 5A1 term AAA advance................             pass-through                   N.A.                  N.A
Issuer series 5A2 term AAA advance................   scheduled amortisation         September 2011     [GBP]300,000,000
                                                           (1st instalment)
Issuer series 5A2 term AAA advance................   scheduled amortisation          December 2011     [GBP]300,000,000
                                                           (2nd instalment)
Issuer series 5A3 term AAA advance................             pass-through                    N.A.                N.A.
Issuer term AA advances...........................             pass-through                    N.A.                N.A.
Issuer term BBB advances..........................             pass-through                    N.A.                N.A.




ADVANCES MADE BY PERMANENT
FINANCING (NO. 7) PLC
Previous series 1 term AAA advance................                   bullet              March 2006    [GBP]523,013,000
Previous series 2 term AAA advance................                   bullet          September 2007    [GBP]732,218,000
Previous series 3 term AAA advance................   scheduled amortisation          September 2009    [GBP]295,800,000
                                                           (1st instalment)
Previous series 3 term AAA advance................   scheduled amortisation           December 2009    [GBP]295,800,000
                                                           (2nd instalment)



                                      146




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

                                                                                                           
Previous series 3 term AAA advance................   scheduled amortisation                            [GBP]295,800,000
                                                           (3rd instalment)
Previous series 3 term AAA advance................   scheduled amortisation               June 2010    [GBP]295,800,000
                                                           (4th instalment)
Previous series 4 term AAA advance................   scheduled amortisation               June 2010    [GBP]425,000,000
                                                           (1st instalment)
Previous series 4 term AAA advance................   scheduled amortisation          September 2010    [GBP]425,000,000
                                                           (2nd instalment)
Previous series 5 term AAA advance................   scheduled amortisation               June 2011    [GBP]250,000,000
                                                           (1st instalment)
Previous series 5 term AAA advance................   scheduled amortisation           December 2011    [GBP]250,000,000
                                                           (2nd instalment)
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. 6) PLC
Previous series 1 term AAA advance................                   bullet          September 2005    [GBP]541,711,000
Previous series 2 term AAA advance................   scheduled amortisation              March 2007    [GBP]135,428,000
                                                           (1st instalment)
Previous series 2 term AAA advance................   scheduled amortisation               June 2007    [GBP]135,428,000
                                                           (2nd instalment)
Previous series 2 term AAA advance................   scheduled amortisation          September 2007    [GBP]135,428,000
                                                           (3rd instalment)
Previous series 2 term AAA advance................   scheduled amortisation           December 2007    [GBP]135,428,000
                                                           (4th instalment)
Previous series 3 term AAA advance................   scheduled amortisation           December 2007    [GBP]250,000,000
                                                           (1st instalment)
Previous series 3 term AAA advance................   scheduled amortisation              March 2008    [GBP]250,000,000
                                                           (2nd instalment)
Previous series 3 term AAA advance................   scheduled amortisation               June 2008    [GBP]250,000,000
                                                           (3rd instalment)
Previous series 3 term AAA advance................   scheduled amortisation          September 2008    [GBP]250,000,000
                                                           (4th instalment)
Previous series 4 term AAA advance................   scheduled amortisation           December 2009    [GBP]259,800,000
                                                           (1st instalment)
Previous series 4 term AAA advance................   scheduled amortisation              March 2010    [GBP]259,800,000
                                                           (2nd instalment)
Previous series 5 term AAA advances...............             pass-through                    N.A.                N.A.
Previous term AA advances.........................             pass-through                    N.A.                N.A.
Previous term BBB advances........................             pass-through                    N.A.                N.A.

ADVANCES MADE BY PERMANENT FINANCING (NO. 5) PLC
Previous series 1 term AAA advance................                   bullet               June 2005    [GBP]667,736,000
Previous series 2 term AAA advance................   scheduled amortisation           December 2006    [GBP]173,611,250
                                                           (1st instalment)
Previous series 2 term AAA advance................   scheduled amortisation              March 2007    [GBP]173,611,250
                                                           (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)



                                       147









                                                                                                              RELEVANT
                                                               TERM ADVANCE               SCHEDULED       ACCUMULATION
CASH ACCUMULATION ADVANCE                                       DESIGNATION          REPAYMENT DATE             AMOUNT
- --------------------------------------------------  -----------------------  ---------------------- ------------------
                                                                                                          
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.
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 advance*...............                   bullet          December 2004*   [GBP]658,500,000
Previous series 2 term AAA advance................                   bullet          September 2006 [GBP]1,018,000,000
Previous series 3 term AAA advance................   scheduled amortisation               June 2008   [GBP]449,125,000
                                                           (1st instalment)
Previous series 3 term AAA advance................   scheduled amortisation          September 2008   [GBP]449,125,000
                                                           (2nd instalment)
Previous series 4A1 term AAA advance..............   scheduled amortisation              March 2009   [GBP]241,375,000
                                                           (1st instalment)
Previous series 4A1 term AAA advance..............   scheduled amortisation               June 2009   [GBP]241,375,000
                                                           (2nd instalment)
Previous series 4A2 term AAA advance..............   scheduled amortisation              March 2009   [GBP]375,000,000
                                                           (1st instalment)
Previous series 4A2 term AAA advance..............   scheduled amortisation               June 2009   [GBP]375,000,000
                                                           (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. 2) PLC
Previous series 1 term AAA advance*...............                   bullet             March 2004*   [GBP]633,312,000
Previous series 2 term AAA advance................                   bullet          September 2005 [GBP]1,108,016,000
Previous series 3 term AAA advance................   scheduled amortisation              March 2006   [GBP]427,187,500
                                                           (1st instalment)
Previous series 3 term AAA advance................   scheduled amortisation               June 2006   [GBP]427,187,500
                                                           (2nd instalment)
Previous series 4 term AAA advance................                   bullet           December 2007 [GBP]1,107,250,000
Previous series 5 term AAA advance................             pass-through                    N.A.               N.A.
Previous term AA advances.........................             pass-through                    N.A.               N.A.
Previous term BBB advances........................             pass-through                    N.A.               N.A.



                                       148










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

                                                                                                           
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
Previous series 4A1 term AAA advance..............                   bullet               June 2007    [GBP]484,000,000
Previous series 4A2 term AAA advance .............             pass-through                    N.A.                N.A.
Previous term AA advances.........................             pass-through                    N.A.                N.A.
Previous term BBB advances........................             pass-through                    N.A.                N.A.
Any bullet term advance in respect of a new issuer                              as indicated in the       the principal
                                                                                           relevant      amount of that
                                                                                         prospectus         bullet term
Any scheduled amortisation instalment in                                        as indicated in the             advance
respect of a new issuer...........................                                         relevant       the principal
                                                                                         prospectus      amount of that
                                                                                                              scheduled
                                                                                                           amortisation
                                                                                                             instalment




* previously repaid

    Definitions:

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

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

       *     in respect of an original bullet term advance, six months prior to
             the scheduled repayment date of that original bullet term advance
             and, in respect of an original scheduled amortisation instalment,
             one month prior to the scheduled repayment date of that original
             scheduled amortisation instalment,

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

    "ANTICIPATED CASH ACCUMULATION PERIOD" means on any normal calculation date
the anticipated number of months required to accumulate sufficient principal
receipts to pay the relevant accumulation amount in relation to the relevant
cash accumulation advance, which will be equal to:

                                    J + K - L
                                   -----------
                                   M X (N X O)

    calculated in months and rounded up to the nearest whole number, where:

    J = the relevant accumulation amount;

    K = the aggregate principal amount outstanding on that normal calculation
date of:

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

             *   each other bullet term advance or scheduled amortisation term
                 advance, the scheduled repayment date of which falls on or
                 before the scheduled repayment date of the relevant cash
                 accumulation advance;

       L =   the amount of any available cash already standing to the credit of
             the cash accumulation ledger at the start of that normal
             calculation date plus the aggregate amount of cash accumulation
             requirement paid to Funding 1 since the previous Funding 1 interest
             payment date;

                                      149


       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, the issuer
series 4 term AAA advance and the issuer series 5A2 term AAA advance will each
consist of two equal scheduled amortisation instalments.


    "CASH ACCUMULATION REQUIREMENT" means on a calculation date:

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

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

       *     less the amount standing to the credit of the cash accumulation
             ledger at the last Funding 1 interest payment date (which amount
             was not distributed on that Funding 1 interest payment date to the
             relevant issuer having the cash accumulation requirement);

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

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

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

       *     the aggregate of all amounts that will be payable by Funding 1 on
             the next Funding 1 interest payment date as described in items (D)
             to (G) (inclusive) of the priority of payments under "- REPAYMENT
             OF TERM ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE OF A
             TRIGGER EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN
             INTERCOMPANY LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER
             OF A NOTE ACCELERATION NOTICE" in the "CASHFLOWS -- DISTRIBUTION OF
             FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS" section below on the basis:

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

       *     that where Rule (2) or Rule (3) set out in that section applies to
             an intercompany loan, the amount so payable by Funding 1 in respect
             of term advances (other than bullet term advances and scheduled
             amortisation instalments) under that intercompany loan shall be
             treated as the lesser of (A) the amount due and payable in respect
             of those term advances, and (B) the product of (a) the Funding 1
             share percentage as at the start of the most recently ended
             calculation period (provided that if during the most recently ended
             calculation period loans and their related security are sold to the
             mortgages trustee or Funding 1 has acquired part of the seller's
             share of the trust property from the seller, then the Funding 1
             share percentage will be calculated for purposes of this paragraph
             as the weighted average of the Funding 1 share percentages as of
             the first day of such calculation period and as of the date
             immediately after such sale or acquisition), (b) the aggregate
             amount of principal receipts received by the mortgages trustee
             during the most recently ended calculation period and (c) the
             outstanding principal balance of intercompany loan A (in the case
             of Rule (2)) or intercompany loan B (in the case of Rule (3)),
             divided by the aggregate outstanding principal balance of all
             intercompany loans, each as of the most recent Funding 1 interest
             payment date;

                                      150


       *     that term advances will be treated as due and payable if they are
             already due and payable, or would become due and payable on or
             before the next Funding 1 interest payment date if all principal
             receipts were paid to Funding 1 on that calculation date; and

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

       exceeds the sum of:

       *     the amounts standing to the credit of the Funding 1 principal
             ledger as at the last Funding 1 interest payment date (which amount
             was not distributed on that Funding 1 interest payment date to the
             issuer); and

       *     the sum of each repayment requirement amount paid to Funding 1 on a
             previous distribution date during the relevant interest period.

    A "TRIGGER EVENT" means an asset trigger event and/or a non-asset trigger
event.

    An "ASSET TRIGGER EVENT" will occur when an amount is debited to the AAA
principal deficiency sub-ledger. For more information on the principal
deficiency ledger, see "Credit structure".

    A "NON-ASSET TRIGGER EVENT" will occur on a calculation date if:

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

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

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



       *     on any calculation date the aggregate outstanding principal balance
             of loans comprising the trust property at that date during the
             period from and including the closing date to but excluding the
             interest payment date in September 2009 is less than
             [GBP]31,000,000,000.



    The definitions of "ASSET TRIGGER EVENT" and "NON-ASSET TRIGGER EVENT" may
change as new loans are sold to the mortgages trustee.


MORTGAGES TRUST CALCULATION OF PRINCIPAL RECEIPTS

    "MORTGAGES TRUST AVAILABLE PRINCIPAL RECEIPTS" are calculated by the cash
manager on each calculation date and will be equal to the amount that is
standing to the credit of the principal ledger on that calculation date. The
repayment requirement and the cash accumulation requirement are calculated by
the cash manager on each calculation date and the relevant amounts notified to
the mortgages trustee (who will be entitled to rely on such notifications).


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

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

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

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

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

                                      151


       (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 A2 issuer notes
may not be repaid in full by their respective final maturity dates. See "RISK
FACTORS -- THE YIELD TO MATURITY OF THE ISSUER NOTES MAY BE ADVERSELY AFFECTED
BY PREPAYMENTS OR REDEMPTIONS ON THE LOANS".


LOSSES

    All losses arising on the loans will be applied in reducing the Funding 1
share and the seller share of the trust property. Funding 1's share and the
seller's share of the losses will be determined by multiplying the amount of
losses during a calculation period by the Funding 1 share percentage (as
calculated on the relevant share calculation date), which will be allocated to
Funding 1 (until the Funding 1 share of the trust property is zero), and the
remainder, which will be allocated to the seller, on each calculation date in
each case prior to calculating the allocation of mortgages trust available
principal receipts on that calculation date.


DISPOSAL OF TRUST PROPERTY

    The trust property is held on trust for the benefit of Funding 1 and the
seller. Subject to the terms of the mortgages trust deed, the mortgages trustee
is not entitled to dispose of the trust property or create any security
interest over the trust property.

    If an event of default occurs under any intercompany loan agreement (an
"INTERCOMPANY LOAN EVENT OF DEFAULT") and the security trustee determines to
serve an intercompany loan acceleration notice on Funding 1, then the security
trustee will be entitled, among other things, to sell Funding 1's share of the
trust property. For further information on the security granted by Funding 1
over its assets, see "SECURITY FOR FUNDING 1'S OBLIGATIONS".


ADDITIONS TO TRUST PROPERTY

    The trust property may be increased from time to time by the sale of new
loans and their related security to the mortgages trustee. The mortgages
trustee will hold the new loans and their

                                      152


related security on trust for Funding 1 and the seller according to the terms
of the mortgages trust deed. For further information on the sale of new loans
and their related security to the mortgages trustee, see "SALE OF THE LOANS AND
THEIR RELATED SECURITY".


ACQUISITION BY FUNDING 1 OF AN INCREASED INTEREST IN TRUST PROPERTY

    If Funding 1 enters into a new intercompany loan, then it may apply the
proceeds of that new intercompany loan to make a payment to the seller so as to
give rise to an increase in Funding 1's share of the trust property (and giving
rise to a corresponding decrease in the seller's share of the trust property).
Funding 1 will be permitted to do this only if it meets a number of conditions,
including:

       *     that on the relevant calculation date no intercompany loan event of
             default under any intercompany loan agreement and no note event of
             default have occurred that have not been remedied or waived;

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

       *     the security trustee is not aware that the proposed increase in the
             Funding 1 share of the trust property (or the corresponding
             decrease in the seller share) would adversely affect the ratings at
             that time by the rating agencies of the current notes;

       *     as at the relevant calculation date, the aggregate outstanding
             principal balance of loans constituting the trust property, in
             respect of which the aggregate amount in arrears is more than three
             times the monthly payment then due, is less than 5% of the
             aggregate outstanding principal balance of all loans constituting
             the trust property;

       *     the seller has not received written notice that the short-term,
             unsecured, unguaranteed and unsubordinated debt obligations of the
             seller are not rated at least P-1 by Moody's, A-1 by Standard &
             Poor's and F1 by Fitch at the time of, and immediately following
             the payment made by Funding 1 on the relevant calculation date;

       *     the product of the WAFF and WALS for the loans constituting the
             trust property calculated on the relevant date in the same way as
             for the initial portfolio (or as agreed by the servicer and the
             rating agencies from time to time) does not exceed the product of
             the WAFF and WALS for the loans constituting the trust property
             calculated on the most recent previous closing date, plus 0.25%;

       *     the loan-to-value ratio of loans in the trust property, after
             application of the LTV test on the relevant date, does not exceed
             the loan-to-value ratio (based on the LTV test) of loans in the
             trust property on the most recent previous closing date plus 0.25%;
             and

       *     the general reserve fund has not been debited on or before the
             relevant date for the purposes of curing a principal deficiency in
             respect of the term advances in circumstances where the general
             reserve fund has not been replenished by a corresponding amount by
             the relevant date.



ACQUISITION BY SELLER OF AN INTEREST RELATING TO CAPITALISED INTEREST


    If a borrower takes a payment holiday under a loan (as permitted by the
terms of the loan), then the outstanding principal balance of the loan will
increase by the amount of interest that would have been paid on the relevant
loan if not for such payment holiday (the "CAPITALISED INTEREST").

    The increase in the loan balance due to the capitalised interest will be
allocated to the Funding 1 share of the trust property and to the seller share
of the trust property, based on their respective percentage shares in the trust
property as calculated on the previous calculation date.

    Prior to an insolvency event occurring in respect of the seller, on each
distribution date, the seller will make a cash payment to Funding 1 in an
amount equal to Funding 1's share of the capitalised interest in respect of
those loans that are subject to payment holidays. Following such payment:

                                      153


       *     the seller share of the trust property will increase by an amount
             equal to the amount paid to Funding 1 for Funding 1's share of the
             capitalised interest, and Funding 1's share of the trust property
             will decrease by a corresponding amount; and

       *     Funding 1 will apply the proceeds of the amount paid by the seller
             in accordance with the Funding 1 pre-enforcement revenue priority
             of payments and, after enforcement of the Funding 1 security, in
             accordance with the Funding 1 post-enforcement priority of
             payments.

    If an insolvency event occurs in respect of the seller, then the seller may
continue to make payments to Funding 1 in an amount equal to Funding 1's share
of the capitalised interest in the same manner and for the same purpose
described above, but it is not obliged to do so.


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

    If the seller offers to make a payment to Funding 1 of the amount
outstanding under an intercompany loan, then Funding 1 may accept that offer
but only if:

       *     the security trustee has received written confirmation from each of
             the rating agencies that there would not be any adverse effect on
             the then current ratings of the notes if Funding 1 accepted the
             offer;

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

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

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


TERMINATION OF MORTGAGES TRUST

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

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

       *     any other date agreed in writing by Funding 1 and the seller.


RETIREMENT OF MORTGAGES TRUSTEE

    The mortgages trustee is not entitled to retire or otherwise terminate its
appointment. The seller and Funding 1 cannot replace the mortgages trustee.


GOVERNING LAW

    The mortgages trust deed is governed by English law.

                                       154



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




                                                                                                       FINAL
                                                                                   INITIAL         REPAYMENT
                             DESIGNATED                                          PRINCIPAL           DATE OF
                                   TERM                        CORRESPONDING     AMOUNT OF              EACH
                                ADVANCE      CORRESPONDING       ISSUER SWAP   EACH ISSUER       ISSUER TERM
ISSUER TERM ADVANCE              RATING       ISSUER NOTES          (IF ANY)  TERM ADVANCE           ADVANCE
- ---------------------------  ----------  -----------------  ----------------  ------------  ----------------
                                                                                          
Series 1 term AAA advance..         AAA   Series 1 class A  Series 1 class A     [GBP][__]         June 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][__]         June 2014
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][__]    September 2032
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][__]    September 2032
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 5A1 term AAA advance         AAA  Series 5 class A1               N/A     [GBP][__]         June 2042
Series 5A2 term AAA advance         AAA  Series 5 class A2               N/A     [GBP][__]    September 2032
Series 5A3 term AAA advance         AAA  Series 5 class A3               N/A     [GBP][__]         June 2042
Total:.....................                                                      [GBP][__]





TERM ADVANCE RATINGS ASSIGNED TO THE ISSUER TERM ADVANCES

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

                                      155


    The issuer intercompany loan agreement will provide that, subject to
satisfying the conditions in "-- CONDITIONS TO DRAWDOWN", the following advances
will be made available by the issuer to Funding 1 by way of the issuer
intercompany loan made on the closing date:


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



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



       *     the issuer term BBB advances in an aggregate principal amount of
             [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:

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

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

       *     that each of the issuer transaction documents has been duly
             executed by the relevant parties to it.


REPRESENTATIONS AND AGREEMENTS

    Funding 1 will make several representations to the issuer in the issuer
intercompany loan agreement including representations that Funding 1 has been
duly incorporated and that it has the requisite corporate power and authority
to enter into the transaction documents to which it is a party.

    In addition, Funding 1 will agree that:

       *     it will not create or permit to subsist any encumbrance, unless
             arising by operation of law, or other security interest over any of
             its assets other than pursuant to the transaction documents;

       *     it will not carry on any business or engage in any activity
             whatsoever which is not incidental to or necessary in connection
             with any of the activities in which the transaction documents
             provide or envisage that Funding 1 will engage;

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

       *     it will not transfer, sell, lend, part with or otherwise dispose of
             all or any of its assets, properties or undertakings or any
             interest, estate, right, title or benefit therein other than as
             contemplated in the transaction documents;

                                      156


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

       *     it will not incur any indebtedness in respect of any borrowed money
             or give any guarantee in respect of any indebtedness or of any
             obligation of any person whatsoever other than indebtedness
             contemplated by the transaction documents; and

       *     it will not enter into any amalgamation, demerger, merger or
             reconstruction, nor acquire any assets or business nor make any
             investments other than as contemplated in the transaction
             documents.


PAYMENTS OF INTEREST


    The interest rates applicable to the issuer term advances from time to time
will be determined by reference to LIBOR for three-month sterling deposits
(other than, in each case, in respect of the first interest period) plus or
minus, in each case, a margin which will differ for each separate advance. For
the first interest period, LIBOR will be determined on the basis of a linear
interpolation between LIBOR for two-month and three-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:


                                              INITIAL INTEREST                   STEPPED-UP INTEREST
SERIES NAME  DESIGNATED TERM ADVANCE RATING     RATE PER ANNUM     STEP-UP DATE       RATE PER ANNUM
- -----------  ------------------------------  -----------------  ---------------  -------------------
                                                                                     
Series 1...                             AAA  LIBOR minus [__]%              N/A                  N/A
Series 1...                              AA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 1...                             BBB   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 2...                             AAA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 2...                              AA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 2...                             BBB   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 3...                             AAA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 3...                              AA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 3...                             BBB   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 4...                             AAA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 4...                              AA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 4...                             BBB   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 5A1.                             AAA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 5A2.                             AAA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%
Series 5A3.                             AAA   LIBOR plus [__]%    December 2011     LIBOR plus [__]%




    The initial interest rate indicated in relation to an issuer term advance in
the above table shall apply to that issuer term advance for each interest
period relating to that issuer term advance to and including the interest
period which ends on the relevant step-up date indicated in that table in
relation to that issuer term advance.

    A stepped-up interest rate indicated in relation to an issuer term advance
in the above table shall apply to that issuer term advance for each interest
period relating to that issuer term advance from and including the interest
period which starts on the issuer step-up date.

    The first interest period in relation to the issuer term advances will
commence on and include the closing date and end on but exclude the Funding 1
interest payment date falling in 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

                                      157


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:

       *     a default by Funding 1 for a period of three London business days
             in the payment of any amount payable under any intercompany loan
             agreement (whether the previous intercompany loan agreements, the
             issuer intercompany loan agreement or any new intercompany loan
             agreement) (but subject to the limited recourse provisions
             described later in this section and in "-- LIMITED RECOURSE");

       *     Funding 1 does not comply in any material respect with its
             obligations under any of the transaction documents (other than non-
             payment as set out in the preceding paragraph) and that non-
             compliance, if capable of remedy, is not remedied promptly and in
             any event within 20 London business days of Funding 1 becoming
             aware of its non- compliance or of receipt of written notice from
             the security trustee requiring Funding 1's non-compliance to be
             remedied; and

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

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

                                      158



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:



       *     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 (iv) to apply a portion thereof to further fund the general
             reserve fund;


       *     each of the rating agencies confirms in writing to the security
             trustee that there will not, as a result of the new issuer issuing
             any new notes, be any adverse effect on the ratings of the current
             notes at that time by the rating agencies then rating the notes;

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

       *     no principal deficiency is recorded on the principal deficiency
             ledger.

    Each new intercompany loan agreement will be on substantially the same terms
as the issuer intercompany loan agreement, except as to the amount advanced,
the rating of the new notes to which the new term advances correspond (the
designated "NEW TERM ADVANCE RATINGS"), the interest rates applicable to the
new term advances, the date that the new term advances are drawn and the terms
for repayment.

    Subject to the rules regarding the application of principal receipts by
Funding 1 (see "CASHFLOWS -- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
RECEIPTS -- REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE
OF A TRIGGER EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY
LOAN ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION
NOTICE"), Funding 1 shall pay interest and repay principal which is due and
payable on the term advances to the issuer, each previous issuer and each new
issuer in an order of priority which will depend on the ratings of each term
advance. Each term AAA advance due and payable will rank equally and
proportionately, except that principal will be paid to each earliest maturing
term AAA advance ahead of other term AAA advances. Payments on the term AAA
advances will rank ahead of payments of interest and principal due and payable
to the issuer, any previous issuer and any new issuer on the term AA advances,
the term A advances and the term BBB advances. Similarly, each term AA advance
due and payable will rank equally and proportionately as to payment of interest
and principal due and payable, ahead of payments of interest and principal due
and payable on the term A advances and on the BBB advances.

                                      159


    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".


GOVERNING LAW

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

                                       160


                      SECURITY FOR FUNDING 1'S OBLIGATIONS

    Funding 1 has granted security for its obligations under each previous
intercompany loan agreement (and the other transaction documents to which it is
a party) by entering into the Funding 1 deed of charge and deeds of accession
with the security trustee, the cash manager, the account bank, the seller, the
corporate services provider, each previous issuer, the Funding 1 swap provider,
the Funding 1 GIC provider, the Funding 1 liquidity facility provider and each
previous start-up loan provider. Together with the issuer start-up loan
provider and the other secured creditors, we will enter into the issuer deed of
accession to the Funding 1 deed of charge which means that we will share in the
security granted by Funding 1 under the Funding 1 deed of charge. If Funding 1
enters into new intercompany loan agreements with new issuers, then the new
issuers (together with any new start-up loan providers and any new Funding 1
swap provider) will enter into deeds of accession in relation to the Funding 1
deed of charge and the second supplemental Funding 1 deed of charge. This means
that they will also share in the security granted by Funding 1 under the
Funding 1 deed of charge and the second supplemental Funding 1 deed of charge
with the existing Funding 1 secured creditors.

    The Funding 1 deed of charge has seven primary functions:

       *     it sets out the covenants of Funding 1;

       *     it creates security interests in favour of the security trustee
             which the security trustee then holds on trust for each of the
             Funding 1 secured creditors;

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

       *     it sets out the enforcement procedures relating to a default by
             Funding 1 on its covenants under the transaction documents
             (including provisions relating to the appointment of a receiver);

       *     it sets out the order in which the security trustee applies money
             received by Funding 1 after the service of an intercompany loan
             acceleration notice on Funding 1;

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

       *     it sets out how new creditors of Funding 1 can accede to the terms
             of the Funding 1 deed of charge.


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


    The following section contains a summary of the material terms of the
Funding 1 deed of charge. The summary does not purport to be complete and is
subject to the provisions of the Funding 1 deed of charge, a form of which
(together with the second supplemental Funding 1 deed of charge) has been filed
as an exhibit to the registration statement of which this prospectus is a part.


COVENANTS OF FUNDING 1

    The Funding 1 deed of charge contains covenants made by Funding 1 in favour
of the security trustee on trust for the benefit of itself, any receiver of
Funding 1 and the Funding 1 secured creditors. The main covenants are that
Funding 1 will pay all amounts due to each of the Funding 1 secured creditors
as they become due (subject to the limited recourse provisions of each

                                       161



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:


       *     an assignment (which~is likely to take effect as a floating charge)
             of the Funding 1 share of the trust property;



       *     an assignment (which~is likely to 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;



       *     a first ranking fixed charge (which~is likely to take effect as a
             floating charge) over all of the right, title, interest and benefit
             of Funding 1 in the Funding 1 GIC account, the Funding 1
             transaction account and the Funding 1 liquidity facility stand-by
             account, all amounts standing to the credit of those accounts from
             time to time and all authorised investments purchased from those
             accounts including all monies and income payable under them; and


       *     a first floating charge over all of the property, assets and
             undertaking of Funding 1 not otherwise secured by any fixed
             security interest detailed above.

NATURE OF SECURITY -- FIXED CHARGE


       Whether a fixed security interest expressed to be created by the Funding
1 deed of charge will be upheld as a fixed security interest rather than
floating security will depend, among other things, on whether the security
trustee has the requisite degree of control over the chargors' ability to deal
in the relevant assets and the proceeds thereof, and if so, whether such control
is exercised by the security in trustee in practice. However, it is likely that
the security trustee does not exert sufficient control over the accounts of
Funding 1 for the charges over those account to take effect as fixed charges. In
addition, 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 is likely to 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 floating charge created by the Funding 1
deed of 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 be entitled to
control those proceedings in the best interests of the Funding 1 secured
creditors.


                                      162



    The floating charge created by the supplemental Funding 1 deed of charge was
created after the relevant date. However, as the secured creditors under the
supplemental Funding 1 deed of charge are the same as the secured creditors
under the Funding 1 deed of charge, they can rely on the security trustee's
ability to appoint an administrative receiver of Funding 1 under the Funding 1
deed of charge as set out below.


    The 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. Except in relation to Funding 1's
Scottish assests, 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. In relation to Funding 1's
Scottish assets, 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:

       *     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

                                      163


             relevant repayment dates, in descending order of the respective
             ratings of their term advances so the term advance with the highest
             term advance rating will be paid first and the term advance with
             the lowest term advance rating will be paid last;


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


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

       *     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:

       *     a sufficient amount would be realised to allow a full and immediate
             discharge of all amounts owing in respect of the term AAA advances
             -- including the term AAA advances made under the issuer
             intercompany loan, each previous intercompany loan and any new
             intercompany loans (or, once these term AAA advances have been
             repaid, the term advances with the next highest term advance
             rating, and so on); or

       *     the security trustee is of the sole opinion that the cashflow
             expected to be received by Funding 1 will not (or that there is a
             significant risk that it will not) be sufficient, having regard to
             any other relevant actual, contingent or prospective liabilities of
             Funding 1, to discharge in full over time all amounts owing in
             respect of the term AAA advances, including the term AAA advances
             made under the issuer intercompany loan, the previous intercompany
             loans and any new intercompany loans (or, once these term AAA
             advances have been repaid, the term advances with the next highest
             term advance rating, and so on).

    Each of the Funding 1 secured creditors have agreed under the Funding 1 deed
of charge that they will not take steps directly against Funding 1 for any
amounts owing to them, unless the security trustee has become bound to enforce
the Funding 1 security but has failed to do so within 30 days of becoming so
bound.

                                      164


FUNDING 1 POST-ENFORCEMENT PRIORITY OF PAYMENTS

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


FOLLOWING THE CREATION OF NEW INTERCOMPANY LOAN AGREEMENTS

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


APPOINTMENT, POWERS, RESPONSIBILITIES AND LIABILITIES OF THE SECURITY TRUSTEE

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

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

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

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

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

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

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

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

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

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

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

                                      165


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

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

    and provided further that:

       *     in respect of the matters listed in paragraphs (i) to (iv), the
             relevant conditions precedent to, as applicable, the addition of
             new issuers, the inclusion of Funding 2 as a beneficiary of the
             mortgages trust or the sale of new loans to the mortgages trustee,
             have been satisfied; and

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

    The actual consent of the Funding 1 liquidity facility provider, the Funding
1 swap provider and the issuer swap providers will be required in order to make
the changes described above (subject to the terms of the issuer transaction
documents).

SECURITY TRUSTEE'S FEES AND EXPENSES

    Funding 1 shall reimburse the security trustee for all its costs and
expenses properly incurred in acting as security trustee. The security trustee
shall be entitled to a fee payable quarterly in the amount agreed from time to
time by the security trustee and Funding 1. Funding 1 has agreed to indemnify
the security trustee and each of its officers, employees and advisers from and
against all claims, actions, proceedings, demands, liabilities, losses,
damages, costs and expenses arising out of or in connection with:

       *     the transaction documents; or

       *     the security trustee's engagement as security trustee,


which it or any of its officers, employees or advisers may suffer as a result
of Funding 1 failing to perform any of its obligations.


    Funding 1 will not be responsible under the Funding 1 deed of charge for any
liabilities, losses, damages, costs or expenses resulting from fraud,
negligence or wilful default by the security trustee or any of its officers,
employees or advisers.

RETIREMENT AND REMOVAL

    Subject to the appointment of a successor security trustee, the security
trustee may retire after giving three months' notice in writing to Funding 1.
In order to be eligible to act as security trustee, such successor security
trustee must agree to be bound by the terms of the Funding 1 deed of charge and
must meet the applicable eligibility requirements under the Funding 1 deed of
charge, including the requirement that it satisfies the minimum capitalisation
and other applicable conditions in regards to trustee eligibility set forth in
the United States Investment Company Act of 1940, as amended. If within 60 days
of having given notice of its intention to retire, Funding 1 has failed to
appoint a replacement security trustee, the outgoing security trustee will be
entitled to appoint its successor (provided that such successor is acceptable
to the rating agencies and agrees to be bound by the terms of the Funding 1
deed of charge, and further provided that such rating agencies confirm that the
current ratings of the notes shall not be either downgraded, reviewed or
withdrawn as a result of such appointment).

    Funding 1 may remove the security trustee at any time provided that it has
the consent, which must not be unreasonably withheld or delayed, of each of the
Funding 1 secured creditors to the removal.

    In addition, the security trustee may, subject to conditions specified in
the Funding 1 deed of charge, appoint a co-trustee to act jointly with it.

                                      166


ADDITIONAL PROVISIONS OF THE FUNDING 1 DEED OF CHARGE

    The Funding 1 deed of charge contains a range of provisions regulating the
scope of the security trustee's duties and liabilities. These include the
following:

       *     the security trustee will, if reasonably practicable, give prior
             written notification to the seller, the cash manager and each
             Funding 1 secured creditor of the security trustee's intention to
             enforce the Funding 1 security (although any failure to so notify
             will not prejudice the ability of the security trustee to enforce
             the Funding 1 security);

       *     the security trustee is not responsible for the adequacy or
             enforceability of the Funding 1 deed of charge or the security
             interests created thereby or any other transaction document;

       *     the security trustee is not required to exercise its powers under
             the Funding 1 deed of charge without being directed to do so by the
             issuer or the other Funding 1 secured creditors;

       *     the security trustee may rely (without investigation or further
             inquiry) on documents provided by the mortgages trustee, Funding 1
             and the cash manager, the ratings agencies and the advice of
             consultants and advisers and shall not be liable for any loss or
             damage arising as a result of such reference;

       *     the security trustee is not required to monitor whether an
             intercompany loan event of default under any intercompany loan has
             occurred or compliance by Funding 1 with the transaction documents;

       *     the security trustee will be taken not to have knowledge of the
             occurrence of an intercompany loan event of default under any
             intercompany loan unless the security trustee has received written
             notice from a Funding 1 secured creditor stating that an
             intercompany loan event of default has occurred and describing that
             intercompany loan event of default;

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

       *     any action taken by the security trustee under the Funding 1 deed
             of charge or any transaction document binds all of the Funding 1
             secured creditors;

       *     each Funding 1 secured creditor must make its own independent
             investigations, without reliance on the security trustee, as to the
             affairs of Funding 1 and whether or not to request that the
             security trustee take any particular course of action under any
             transaction document;

       *     the security trustee and its affiliates may engage in any kind of
             business with Funding 1 or any of the Funding 1 secured creditors
             as if it were not security trustee and may receive consideration
             for services in connection with any transaction document or
             otherwise without having to account to the Funding 1 secured
             creditors;

       *     the security trustee has no liability under or in connection with
             the Funding 1 deed of charge or any other transaction document,
             whether to a Funding 1 secured creditor or otherwise, other than to
             the extent to which (1) the liability is able to be satisfied in
             accordance with the Funding 1 deed of charge out of the property
             held by it on trust under the Funding 1 deed of charge and (2) it
             is actually indemnified for the liability. This limitation of
             liability does not apply to a liability of the security trustee to
             the extent that it is not satisfied because there is a reduction in
             the extent of the security trustee's indemnification as a result of
             its fraud, negligence or wilful misconduct or breach of the terms
             of the Funding 1 deed of charge; and

       *     the security trustee is not responsible for any deficiency which
             may arise because it is liable to tax in respect of the proceeds of
             security.

    The security trustee has had no involvement in the preparation of any part
of this prospectus, other than any particular reference to the security
trustee. The security trustee expressly disclaims and takes no responsibility
for any other part of this prospectus. The security trustee makes no

                                      167


statement or representation in this prospectus, has not authorised or caused
the issue of any part of it and takes no responsibility for any part of it. The
security trustee does not guarantee the performance of the issuer notes or the
payment of principal or interest on the issuer notes.


GOVERNING LAW

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

                                       168



                      SECURITY FOR THE ISSUER'S OBLIGATIONS

    The issuer will provide security for its obligations by entering into the
issuer deed of charge with the issuer secured creditors, who are the security
trustee, the issuer noteholders, the note trustee, the paying agents, the
registrar, the transfer agent, the agent bank, the issuer swap providers, the
corporate services provider under the issuer corporate services agreement, the
issuer cash manager and the issuer account bank.

    The issuer deed of charge has five primary functions:

       *     it sets out covenants of the issuer;

       *     it creates security interests in favour of the security trustee
             which the security trustee then holds on trust for each of the
             issuer secured creditors;

       *     it sets out the enforcement procedures relating to a default by the
             issuer of its covenants under the transaction documents (including
             the appointment of a receiver);

       *     it sets out the order in which the security trustee applies monies
             standing to the credit of the issuer transaction account both prior
             to and following the service of a note acceleration notice on the
             issuer; and

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

    The following section contains a summary of the material terms of the issuer
deed of charge. The summary does not purport to be complete and is subject to
the provisions of the issuer deed of charge, a form of which has been filed as
an exhibit to the registration statement of which this prospectus is a part.


COVENANTS OF THE ISSUER

    The issuer deed of charge contains covenants made by the issuer in favour of
the security trustee on trust for the benefit of itself, any receiver of the
issuer and the issuer secured creditors. The main covenants are that the issuer
will pay all amounts due to each of the issuer secured creditors as they become
due and that it will comply with its other obligations under the issuer
transaction documents.


ISSUER SECURITY

    Under the issuer deed of charge, the issuer creates the following security
interests in favour of the security trustee for and on behalf of the secured
creditors in respect of its obligations:



       *     an assignment (which is likely to 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 agreements, the issuer corporate
             services agreement, the issuer bank account agreement, the issuer
             cash management agreement and the issuer trust deed;




       *     a first ranking fixed charge (which is likely to 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;



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


       *     a first floating charge over all of the issuer's property, assets
             and undertaking not already secured under the security interests
             described above (including all of the issuer's property, assets and
             undertaking situated in Scotland or governed by Scots law).

                                      169


NATURE OF SECURITY -- FIXED CHARGE


    Whether a fixed security interest expressed to be created by the deed of
charge will be upheld as a fixed security interest rather than floating security
will depend, among other things, on whether the security trustee has the
requisite degree of control over the chargors' ability to deal in the relevant
assets and the proceeds thereof, and if so, whether such control is exercised
by the security trustee in practice. However, it is likely that the security
trustee does not exert sufficient control over the accounts of the issuer for
the charges over those accounts to take effect as fixed charges. In addition,
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 floating charge created by the issuer deed of 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 be entitled 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. Except in relation to the issuer's Scottish
assets, 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. In relation to the issuer's Scottish assets,
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


                                      170


preferential creditors and the beneficiaries of the prescribed part on
enforcement of the issuer security.


ENFORCEMENT

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


    The issuer deed of charge requires the security trustee to consider the
interests of each of the issuer secured creditors as to the exercise of its
powers, trusts, authorities, duties and discretions, but requires the security
trustee in the event of a conflict between the interests of the noteholders and
the interests of any other issuer secured creditor, to consider only, unless
stated otherwise, the interests of the noteholders. As among noteholders, the
security trustee will exercise its rights under the issuer deed of 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,
in the case of the series 5 class A issuer notes, a conflict between the
interests of the sub-classes), 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, in the case of the series 5
class A issuer notes, at separate meetings of each sub-class of series 5 class
A issuer notes) or, as applicable, each series of the class B issuer notes or
each series of the class C issuer notes. In all such cases, the security
trustee will only act if it is indemnified and/or secured to its satisfaction.


    The issuer security will become enforceable at any time following the
service of an issuer note acceleration notice on the issuer or if there are no
issuer notes outstanding, following a default in payment of any other secured
obligation of the issuer, provided that, if the issuer security has become
enforceable otherwise than by reason of a default in payment of any amount due
on the issuer notes, the security trustee will not be entitled to dispose of
all or part of the assets comprised in the issuer security unless either:

       *     a sufficient amount would be realised to allow a full and immediate
             discharge of all amounts owing in respect of the class A issuer
             notes or, if the class A issuer notes have been fully repaid, the
             class B issuer notes or, if the class B issuer notes have been
             fully repaid, the class C issuer notes; or

       *     the security trustee is of the sole opinion that the cashflow
             expected to be received by the issuer will not, or that there is a
             significant risk that it will not, be sufficient, having regard to
             any other relevant actual, contingent or prospective liabilities of
             the issuer, to discharge in full over time all amounts owing in
             respect of the class A issuer notes or, if the class A issuer notes
             have been fully repaid, the class B issuer notes or, if the class B
             issuer notes have been fully repaid, the class C issuer notes.

    Each of the issuer secured creditors (other than the noteholders, the note
trustee acting on behalf of the noteholders and the security trustee) will
agree under the issuer deed of charge that they will not take steps directly
against the issuer (other than in accordance with the transaction documents)
for any amounts owing to them, unless the security trustee has become bound to
enforce the issuer security but has failed to do so within 30 business days of
becoming so bound.


ISSUER POST-ENFORCEMENT PRIORITY OF PAYMENTS

    The issuer deed of charge sets out the order of priority of distribution by
the security trustee, following service of an issuer note acceleration notice,
of amounts received or recovered by the security trustee (or a receiver
appointed on its behalf). There are two separate payment orders of priority
depending on whether the Funding 1 security has also been enforced. These
orders of priority are described in "CASHFLOWS".

                                      171


APPOINTMENT, POWERS, RESPONSIBILITIES AND LIABILITIES OF THE SECURITY TRUSTEE

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

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

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

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

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

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

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

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

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

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

       (v)   the sale of new types of loans or mortgages to the mortgages
             trustee;

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

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

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

    and provided further that:

       *     in respect of the matters listed in paragraphs (i) to (v), the
             relevant conditions precedent to, as applicable, the addition of
             new issuers, the inclusion of Funding 2 as a beneficiary of the
             mortgages trust or the sale of new loans to the mortgages trustee,
             have been satisfied; and

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

    The actual consent of the Funding 1 liquidity facility provider, the Funding
1 swap provider and the issuer swap providers will be required in order to make
the changes described above (subject to the terms of the issuer transaction
documents).

                                      172


SECURITY TRUSTEE'S FEES AND EXPENSES

    The issuer will reimburse the security trustee for all its costs and
expenses properly incurred in acting as security trustee. The security trustee
shall be entitled to a fee payable quarterly in the amount agreed from time to
time by the security trustee and the issuer. The issuer has agreed to indemnify
the security trustee and each of its officers, employees and advisers from and
against all claims, actions, proceedings, demands, liabilities, losses,
damages, costs and expenses arising out of or in connection with:

       *     the issuer transaction documents; or

       *     the security trustee's engagement as security trustee,

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

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

RETIREMENT AND REMOVAL

    Subject to the appointment of a successor security trustee, the security
trustee may retire after giving three months' notice in writing to the issuer.
In order to be eligible to act as security trustee, such successor security
trustee must agree to be bound by the terms of the issuer deed of charge and
must meet the applicable eligibility requirements under the issuer deed of
charge, including the requirement that it satisfies the minimum capitalisation
and other applicable conditions in regards to trustee eligibility set forth in
the United States Investment Company Act of 1940, as amended. If within 60 days
of having given notice of its intention to retire, the issuer has failed to
appoint a replacement security trustee, the outgoing security trustee will be
entitled to appoint its successor (provided that such successor is acceptable
to the rating agencies and agrees to be bound by the terms of the issuer deed
of charge, and further provided that rating agencies confirm that the current
ratings of the notes shall not be either downgraded, reviewed or withdrawn as a
result of such appointment).

    The issuer may remove the security trustee at any time providing that it has
the consent, which must not be unreasonably withheld or delayed, of each of the
issuer secured creditors to the removal.

    In addition, the security trustee may, subject to the conditions specified
in the issuer deed of charge, appoint a co-trustee to act jointly with it.


ADDITIONAL PROVISIONS OF THE ISSUER DEED OF CHARGE

    The issuer deed of charge contains a range of provisions regulating the
scope of the security trustee's duties and liability. These include the
following:

       *     the security trustee will, if reasonably practicable, give prior
             written notification to the seller of the security trustee's
             intention to enforce the issuer security (although any failure to
             so notify will not prejudice the ability of the security trustee to
             enforce the issuer security);

       *     the security trustee is not responsible for the adequacy or
             enforceability of the issuer deed of charge or the security
             interests created thereby or any other issuer transaction document;

       *     the security trustee is not required to exercise its powers under
             the issuer deed of charge without being directed or requested to do
             so by an extraordinary resolution of the noteholders or in writing
             by the holders of at least 25% of the aggregate principal amount
             outstanding of the issuer notes then outstanding or by any other
             issuer secured creditor (and then only to the extent that it is
             indemnified and/or secured to its satisfaction) provided that:

                                      173


             (i) the security trustee will not act at the direction or request
                 of the class B noteholders unless either so to do would not, in
                 its sole opinion, be materially prejudicial to the interests of
                 the class A noteholders or the action is sanctioned by an
                 extraordinary resolution of the class A noteholders;

             (ii)the security trustee will not act at the direction or request
                 of the class C noteholders unless either so to do would not, in
                 its sole opinion, be materially prejudicial to the interests of
                 the class A noteholders and/or the class B noteholders or the
                 action is sanctioned by extraordinary resolutions of the class
                 A noteholders and/or the class B noteholders, as the case may
                 be; and

             (iii)   the security trustee will not act at the direction or
                     request of any other issuer secured creditor unless so to
                     do would not, in its sole opinion, be materially
                     prejudicial to the interests of the noteholders or the
                     action is sanctioned by extraordinary resolutions of the
                     noteholders and each of the other relevant secured
                     creditors that ranks ahead of that issuer secured creditor
                     (in the issuer post-enforcement priority of payments) also
                     consents to that action;

       *     the security trustee may rely (without investigation or further
             inquiry) on documents provided by the issuer, the issuer cash
             manager, the issuer swap providers, the agent bank, the paying
             agents, the registrar, the transfer agent, the issuer account bank,
             the corporate services provider, the rating agencies and the advice
             of consultants and advisers and shall not be liable for any loss or
             damage arising as a result of such reliance;

       *     the security trustee is not required to monitor whether an issuer
             note event of default has occurred or compliance by the issuer with
             the issuer transaction documents;

       *     the security trustee will be taken not to have knowledge of the
             occurrence of an issuer note event of default unless the security
             trustee has received written notice from an issuer secured creditor
             stating that an issuer note event of default has occurred and
             describing that issuer note event of default;

       *     the security trustee may rely (without investigation or further
             inquiry) on any instructions or directions given to it by the note
             trustee as being given on behalf of the relevant class of
             noteholders without inquiry about compliance with the issuer trust
             deed and shall not be liable for any loss or damage arising as a
             result of such reliance;

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

       *     any action taken by the security trustee under the issuer deed of
             charge or any of the issuer transaction documents binds all of the
             issuer secured creditors;

       *     each issuer secured creditor must make its own independent
             investigations, without reliance on the security trustee, as to the
             affairs of the issuer and whether or not to request that the
             security trustee take any particular course of action under any
             issuer transaction document;

       *     the security trustee in a capacity other than as security trustee
             can exercise its rights and powers as such as if it were not acting
             as the security trustee;

       *     the security trustee and its affiliates may engage in any kind of
             business with the issuer or any of the issuer secured creditors as
             if it were not the security trustee and may receive consideration
             for services in connection with any issuer transaction document or
             otherwise without having to account to the issuer secured
             creditors;

       *     the security trustee has no liability under or in connection with
             the issuer deed of charge or any other issuer transaction document,
             whether to an issuer secured creditor or otherwise, (1) other than
             to the extent to which the liability is able to be satisfied in
             accordance with the issuer deed of charge out of the property held
             by it on trust under the issuer deed of charge and (2) it is
             actually indemnified for the liability. This limitation of
             liability does not apply to a liability of the security trustee to
             the extent that it is not

                                      174


             satisfied because there is a reduction in the extent of the
             security trustee's indemnification as a result of its fraud,
             negligence, wilful misconduct or breach of the terms of the issuer
             deed of charge; and

       *     the security trustee is not responsible for any deficiency which
             may arise because it is liable to tax in respect of the proceeds of
             security.

    The security trustee has had no involvement in the preparation of any part
of this prospectus, other than any particular reference to the security
trustee. The security trustee expressly disclaims and takes no responsibility
for any other part of this prospectus. The security trustee makes no statement
or representation in this prospectus, has not authorised or caused the issue of
any part of it and takes no responsibility for any part of it. The security
trustee does not guarantee the success of the issuer notes or the payment of
principal or interest on the issuer notes.


TRUST INDENTURE ACT PREVAILS

    The issuer deed of charge contains a provision that, if any other provision
of the issuer deed of charge limits, qualifies or conflicts with another
provision which is required to be included in the issuer deed of charge by, and
is not subject to contractual waiver under, the US Trust Indenture Act of 1939,
as amended, then the required provision of that Act will prevail.


GOVERNING LAW

    The issuer deed of charge will be governed by English law.

                                      175



                                   CASHFLOWS

DISTRIBUTION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS

DEFINITION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS

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

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

       *     any amounts paid or to be paid by the seller to Funding 1 during
             the then current interest period in consideration of the seller
             acquiring a further interest in the trust property (see "THE
             MORTGAGES TRUST -- ACQUISITION BY SELLER OF AN INTEREST RELATING TO
             CAPITALISED INTEREST");

       *     other net income of Funding 1 including all amounts of interest
             received on the Funding 1 GIC account, the Funding 1 transaction
             account and/or authorised investments (as defined in the glossary)
             and amounts received by Funding 1 under the Funding 1 swap
             agreement (other than any early termination amount received by
             Funding 1 under the Funding 1 swap agreement), in each case to be
             received during the then current interest period;

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

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

       *     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


       *     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;


    Funding 1 available revenue receipts does not include:


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

       *     any proceeds of a new intercompany loan received by Funding 1
             during the then current interest period as described in "THE ISSUER
             INTERCOMPANY LOAN AGREEMENT -- NEW INTERCOMPANY LOAN AGREEMENTS".

    Four business days prior to each Funding 1 interest payment date, the cash
manager will calculate whether Funding 1 available revenue receipts (as
calculated above) will be sufficient to pay items (A) to (F), (H), (J) and (L)
of the Funding 1 pre-enforcement revenue priority of payments.

    If the cash manager determines that there is an insufficiency, then Funding
1 shall pay or provide for that insufficiency by applying amounts then standing
to the credit of (a) first, the Funding 1 principal ledger, if any, and (b)
second, any amounts standing to the credit of the cash accumulation ledger
after deducting the amounts standing to the credit of the Funding 1 principal
ledger (if any) from such ledger, and the cash manager shall make a
corresponding entry in the relevant principal deficiency ledger, as described
in "CREDIT STRUCTURE -- PRINCIPAL DEFICIENCY LEDGER". Funding 1 principal
receipts thus applied may not be used to pay interest on any term advance if
and to the extent that would result in a deficiency being recorded or an
existing

                                      176


deficiency being increased, on a principal deficiency sub-ledger
relating to a higher ranking term advance. If there are no (or insufficient)
amounts standing to the credit of the Funding 1 principal ledger and the cash
accumulation ledger to cure such insufficiency (referred to as an uncured
Funding 1 revenue shortfall), then the cash manager will direct Funding 1 to
request a drawing under the Funding 1 liquidity facility to apply towards the
revenue shortfall in accordance with the Funding 1 pre-enforcement revenue
priority of payments. See "CREDIT STRUCTURE -- FUNDING 1 LIQUIDITY FACILITY"
and "CREDIT STRUCTURE -- LIQUIDITY RESERVE FUND".

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


DISTRIBUTION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS PRIOR TO THE SERVICE OF AN
INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1

    This section sets out the order of priority of payments of Funding 1
available revenue receipts as at the closing date. If Funding 1 enters into new
intercompany loan agreements, then this order of priority will change -- see
"SECURITY FOR FUNDING 1'S OBLIGATIONS".


    Except for amounts due to third parties by the issuer and/or the previous
issuers and/or Funding 1 under item (A) or amounts due to the account bank and/
or the issuer account bank and/or account banks for the previous issuers, which
shall be paid when due, on each Funding 1 interest payment date prior to the
service of an intercompany loan acceleration notice on Funding 1, the cash
manager will apply (i) the Funding 1 available revenue receipts for such date
(ii) if Funding 1 available revenue receipts for such date are insufficient to
pay items (A) to (F), (H), (J) and (L) below, amounts standing to the credit of
the Funding 1 principal ledger and the cash accumulation ledger (in the manner
described above) and (iii) if there is an uncured Funding 1 revenue shortfall on
such date, drawings under the Funding 1 liquidity facility agreement to the
extent necessary to pay the items listed below in paragraphs (A) to (F), (H),
(J) and (L), in the following order of priority (the "FUNDING 1 PRE-ENFORCEMENT
REVENUE PRIORITY OF PAYMENTS"):


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

             *   the security trustee (together with interest and any amount in
                 respect of VAT on those amounts) and to provide for any amounts
                 due or to become due in the immediately following interest
                 period to the security trustee under the Funding 1 deed of
                 charge;

             *   in no order of priority between them but in proportion to the
                 respective amounts due, to pay amounts due to (1) the issuer in
                 respect of the issuer's obligations specified in items (A) to
                 (C) inclusive of the issuer pre-enforcement revenue priority of
                 payments or, as the case may be, items (A) and (B) of the
                 issuer post- enforcement priority of payments, as described in
                 "-- DISTRIBUTION OF ISSUER REVENUE RECEIPTS PRIOR TO THE
                 SERVICE OF A NOTE ACCELERATION NOTICE ON THE ISSUER" and "--
                 DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS AND ISSUER REVENUE
                 RECEIPTS FOLLOWING THE SERVICE OF A NOTE ACCELERATION NOTICE ON
                 THE ISSUER AND THE SERVICE OF AN INTERCOMPANY LOAN ACCELERATION
                 NOTICE ON FUNDING 1" and (2) the previous issuers in respect of
                 the previous issuers' similar obligations under their
                 respective priorities of payments; and

             *   any third party creditors of Funding 1 (other than those
                 referred to later in this order of priority of payments), which
                 amounts have been incurred without breach by Funding 1 of the
                 transaction documents to which it is a party (and for which
                 payment has not been provided for elsewhere) and to provide for
                 any of these amounts expected to become due and payable in the
                 immediately following interest period by Funding 1 and to pay
                 or discharge any liability of Funding 1 for corporation tax on
                 any chargeable income or gain of Funding 1;

                                       177


       (B)   then, to pay amounts due to the Funding 1 liquidity facility
             provider under the Funding 1 liquidity facility agreement (except
             for amounts drawn thereunder to repay principal due on the bullet
             term advances, scheduled amortisation term advances and any
             "FUNDING 1 LIQUIDITY SUBORDINATED AMOUNTS", which are:

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

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

       (C)   then, towards payment of amounts due and payable to the cash
             manager under the cash management agreement (together with any
             amount in respect of VAT on those amounts);

       (D)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of amounts, if any, due and
             payable to the account bank under the terms of the bank account
             agreement and to the corporate services provider under the Funding
             1 corporate services agreement;

       (E)   then, towards payment of all amounts (if any) due and payable to
             the Funding 1 swap provider under the Funding 1 swap agreement
             (including termination payments but excluding any Funding 1 swap
             excluded termination amount (as defined later in this section);

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

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

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

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


       (J)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of interest due and payable
             on the term A advances;

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

       (L)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of interest due and payable
             on the term BBB advances;

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

       (N)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of any amounts due to the
             issuer and any previous issuer in respect of their respective
             obligations (if any) to make a termination payment to a current
             swap provider (but excluding any current swap excluded termination
             amount);

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

       (P)   then, if a liquidity reserve fund rating event has occurred and is
             continuing, towards a credit to the liquidity reserve ledger to the
             extent the amount standing to the credit thereof is less than the
             liquidity reserve fund required amount, taking into account any

                                      178


             net replenishment of the liquidity reserve fund on that Funding 1
             interest payment date from Funding 1 available principal receipts
             (see item (C) of the relevant Funding 1 pre-enforcement principal
             priority of payments);

       (Q)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay amounts due (without double
             counting) to:

             *   the issuer and/or any previous issuer, as the case may be, in
                 respect of their respective obligations (if any) to pay any
                 current swap excluded termination amount;

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

             *   after the occurrence of a Funding 1 swap provider default or a
                 Funding 1 swap provider downgrade termination event, towards
                 payment of any termination amount due and payable by Funding 1
                 under the Funding 1 swap agreement; and

             *   the Funding 1 liquidity facility provider to pay any Funding 1
                 liquidity subordinated amounts due under the Funding 1
                 liquidity facility agreement;

       (R)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of amounts due to the
             start-up loan provider under the start-up loan agreements;

       (S)   then, towards payment 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:

       *     interest to be paid by Funding 1 on the relevant Funding 1 interest
             payment date in respect of the issuer term advances under the
             issuer intercompany loan;

       *     fees to be paid to the issuer by Funding 1 on the relevant Funding
             1 interest payment date under the terms of the issuer intercompany
             loan;

       *     interest payable on the issuer's 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;

       *     other net income of the issuer including amounts received or to be
             received under the issuer swap agreements on or before the relevant
             interest payment date (including any amount received by the issuer
             in consideration for entering into a replacement issuer swap
             agreement but excluding (i) the return or transfer of any excess
             swap collateral (as defined in the glossary) as set out under any
             of the issuer swap agreements and (ii) in respect of each issuer
             swap provider, prior to the designation of an early termination
             date under the relevant issuer swap agreement and the resulting
             application of the collateral by way of netting or set-off, an
             amount equal to the value of all collateral (other than excess swap
             collateral) provided by such issuer swap provider to the issuer
             pursuant to the relevant issuer swap agreement (and any interest or
             distributions in respect thereof)); and

       *     any additional amount the issuer receives from any taxing authority
             on account of amounts paid to that taxing authority for and on
             account of tax by an issuer swap provider under an issuer swap
             agreement.

                                      179


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:

             *   the security trustee, together with interest and any amount in
                 respect of VAT on those amounts, and to provide for any amounts
                 due or to become due during the following interest period to
                 the security trustee under the issuer deed of charge;

             *   the note trustee, together with interest and any amount in
                 respect of VAT on those amounts, and to provide for any amounts
                 due or to become due during the following interest period to
                 the note trustee under the issuer trust deed; and

             *   the agent bank, the paying agents, the registrar and the
                 transfer agent, together with interest and any amount in
                 respect of VAT on those amounts, and any costs, charges,
                 liabilities and expenses then due or to become due during the
                 following interest period to the agent bank, the registrar, the
                 transfer agent and the paying agents under the issuer paying
                 agent and agent bank agreement;

       (B)   then, to pay amounts due to any third party creditors of the issuer
             (other than those referred to later in this order of priority of
             payments), which amounts have been incurred without breach by the
             issuer of the issuer transaction documents to which it is a party
             and for which payment has not been provided for elsewhere and to
             provide for any of those amounts expected to become due and payable
             during the following interest period by the issuer and to pay or
             discharge any liability of the issuer for corporation tax on any
             chargeable income or gain of the issuer;

       (C)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay amounts due to the issuer cash
             manager, together with any amount in respect of VAT on those
             amounts, and to provide for any amounts due, or to become due to
             the issuer cash manager in the immediately succeeding interest
             period, under the issuer cash management agreement and to the
             corporate services provider under the issuer corporate services
             agreement and to the issuer account bank under the issuer bank
             account agreement;

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

             *   on each Funding 1 interest payment date amounts due to the
                 series 1 issuer swap provider in respect of the series 1 class
                 A issuer swap (including any termination payment but excluding
                 any related issuer swap excluded termination amount) and from
                 amounts received from the series 1 issuer swap provider to pay
                 interest due and payable on the series 1 class A issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the issuer
                 swap provider to pay interest due and payable on the series 2
                 class A issuer notes;

                                      180

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

             *   amounts due to the series 4 issuer swap provider in respect of
                 the series 4 class 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

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

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

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 1 class B issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 2 class B issuer notes;

             *   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

             *   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:

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 1 class C issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in relation to such swap to pay interest
                 due and payable on the series 2 class C issuer notes;

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

                                      181


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

       (G)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay any termination payment due (without
             double counting) to:

             *   the series 1 issuer swap provider as a result of an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event in respect of the series 1 issuer swap
                 provider;

             *   the series 2 issuer swap provider as a result of an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event in respect of the series 2 issuer swap
                 provider;

             *   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

             *   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:

       *     in addition to the amounts due to the security trustee under item
             (A) of the issuer pre-enforcement revenue priority of payments,
             issuer revenue receipts will be applied to pay amounts due to any
             receiver appointed by the security trustee together with interest
             and any amount in respect of VAT on those amounts, and to provide
             for any amounts due or to become due to the receiver during the
             following interest period; and

       *     the security trustee will not be required to pay amounts due to any
             entity which is not an issuer secured creditor.

DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS

PRINCIPAL RECEIPTS PAID TO FUNDING 1 BY THE MORTGAGES TRUSTEE ON EACH
DISTRIBUTION DATE

    On each distribution date mortgages trust available principal receipts shall
be paid to Funding 1 in the manner and to the extent provided by the mortgages
trustee principal priority of payments (see "THE MORTGAGES TRUST -- MORTGAGES
TRUST CALCULATION OF PRINCIPAL RECEIPTS" above) and shall be deposited in the
Funding 1 GIC account and credited by the cash manager to "FUNDING 1 PRINCIPAL
LEDGER" (being a ledger maintained by the cash manager for Funding 1).

DEFINITION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS

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

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

                                      182


       *     all other Funding 1 principal receipts standing to the credit of
             the cash accumulation ledger which are to be applied on the next
             Funding 1 interest payment date to repay a bullet term advance and/
             or, subject to Rule (1) below, a scheduled amortisation instalment,
             or to make a payment under items (A), (B) or (C) of the Funding 1
             pre- enforcement principal priority of payments and, if such
             Funding 1 interest payment date occurs on or after a trigger event,
             the remainder of such receipts standing to the credit of the cash
             accumulation ledger;

       *     the amount, if any, to be credited to the principal deficiency
             ledger pursuant to items (G), (I), (K) and (M) of the Funding 1
             pre-enforcement revenue priority of payments on the relevant
             Funding 1 interest payment date;

       *     in so far as available for and needed to make eligible liquidity
             facility principal repayments (see "CREDIT STRUCTURE -- FUNDING 1
             LIQUIDITY FACILITY" below), any amounts available to be drawn under
             the Funding 1 liquidity facility, less any amounts applied or to be
             applied on the relevant date in payment of interest and other
             revenue expenses as set out in items (A) to (F) (inclusive) and
             (H), (J) and (L) of the Funding 1 pre-enforcement revenue priority
             of payments, plus any amounts which will be repaid to the Funding 1
             liquidity facility provider under item (A) of the relevant Funding
             1 pre-enforcement priority of payments on the next Funding 1
             interest payment date (i.e. occurring at the end of such period of
             four business days) to the extent that such repayment is available
             to be redrawn on that Funding 1 interest payment date;


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


       *     in so far as available for and needed to make eligible liquidity
             fund principal repayments (see "CREDIT STRUCTURE -- LIQUIDITY
             RESERVE FUND" below), the amount that would then be standing to the
             credit of the liquidity reserve ledger (but less any amounts
             applied or to be applied on the relevant date in payment of
             interest and other revenue expenses as set out in items (A) to (F)
             (inclusive) and (H), (J) and (L) of the Funding 1 pre-enforcement
             revenue priority of payments plus any amounts which will be
             credited to the liquidity reserve ledger under item (C) of the
             relevant Funding 1 pre-enforcement principal priority of payments
             on the next Funding 1 interest payment date (i.e. occurring at the
             end of such period of four business days);

    less

       *     amounts to be applied on the relevant Funding 1 interest payment
             date to pay items (A) to (F) (inclusive), (H), (J) and (L) of the
             Funding 1 pre-enforcement revenue priority of payments.

DUE AND PAYABLE DATES OF ISSUER TERM ADVANCES

    An issuer term advance shall become "DUE AND PAYABLE" on the earlier to
occur of:

       (1)   the date being:


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

             *   in relation to the issuer series 2 term AAA advance, the
                 Funding 1 interest payment date falling in June 2008;


                                      183



             *   in relation to the issuer series 3 term AAA advance, the
                 Funding 1 interest payment dates falling in March 2010 in
                 respect of the first scheduled amortisation amount and June
                 2010 in respect of the second scheduled amortisation amount;

             *   in relation to the issuer series 4 term AAA advance, the
                 Funding 1 interest payment date falling in September 2010 in
                 respect of the first scheduled amortisation amount and
                 December 2010 in respect of the second scheduled amortisation
                 amount;



             *   in relation to the issuer series 5A1 term AAA advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 5A2 term AAA advance has been fully
                 repaid;



             *   in relation to the issuer series 5A2 term AAA advance, the
                 Funding 1 interest payment date falling in September 2011 in
                 respect of the first scheduled amortisation amount and
                 December 2011 in respect of the second scheduled amortisation
                 amount;

             *   in relation to the issuer series 5A3 term AAA advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date
                 on which the issuer series 5A2 term AAA advance has been fully
                 repaid;


             *   in relation to the issuer series 1 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 1 term AAA advance has been fully repaid;

             *   in relation to the issuer series 2 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 2 term AAA advance has been fully repaid;

             *   in relation to the issuer series 3 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 3 term AAA advance has been fully repaid;

             *   in relation to the issuer series 4 term AA advance, the Funding
                 1 interest payment date falling ON OR AFTER the date on which
                 the issuer series 4 term AAA advance has been fully repaid;

             *   in relation to the issuer series 1 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 1 term AA advance has been fully
                 repaid;

             *   in relation to the issuer series 2 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 2 term AA advance has been fully
                 repaid;

             *   in relation to the issuer series 3 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 3 term AA advance has been fully
                 repaid;

             *   in relation to the issuer series 4 term BBB advance, the
                 Funding 1 interest payment date falling ON OR AFTER the date on
                 which the issuer series 4 term AA advance has been fully
                 repaid; and

       (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.

                                      184


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

       *     repayment of term advances of each series prior to the occurrence
             of a trigger event and prior to the service on Funding 1 of an
             intercompany loan acceleration notice or the service on each issuer
             of a note acceleration notice;

       *     repayment of term advances of each series following the occurrence
             of a non-asset trigger event but prior to the service on Funding 1
             of an intercompany loan acceleration notice or the service on each
             issuer of a note acceleration notice;

       *     repayment of term advances of each series following the occurrence
             of an asset trigger event but prior to the service on Funding 1 of
             an intercompany loan acceleration notice or the service on each
             issuer of a note acceleration notice; and

       *     repayment of term advances of each series following the service on
             each issuer of a note acceleration notice but prior to the service
             on Funding 1 of an intercompany loan acceleration notice.

REPAYMENT OF TERM ADVANCES OF EACH SERIES PRIOR TO THE OCCURRENCE OF A TRIGGER
EVENT AND PRIOR TO THE SERVICE ON FUNDING 1 OF AN INTERCOMPANY LOAN
ACCELERATION NOTICE OR THE SERVICE ON EACH ISSUER OF A NOTE ACCELERATION NOTICE

    On each Funding 1 interest payment date prior to the occurrence of a trigger
event or the service on Funding 1 of an intercompany loan acceleration notice
or the service on each issuer of a note acceleration notice, the cash manager
shall apply Funding 1 available principal receipts in the following order of
priority:

       (A)   first, towards repayment of the Funding 1 liquidity facility
             provider amounts outstanding under the Funding 1 liquidity facility
             that were drawn in order to make eligible liquidity facility
             principal 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;

                                      185


       (H)   then, towards a credit to the cash accumulation ledger until the
             balance is equal to Funding 1's cash accumulation liability (as
             calculated after any payments are made at item (D) of this priority
             of payments); and

       (I)   then, the remainder shall be credited to the Funding 1 principal
             ledger.

    In the applicable circumstances, the following Rules apply in determining
the amounts to be paid under items (D), (E), (F) and (G) of the priority of
payments set out above and below:

RULE (1) -- DEFERRAL OF REPAYMENT OF PASS-THROUGH TERM ADVANCES AND/OR
SCHEDULED AMORTISATION INSTALMENTS IN CERTAIN CIRCUMSTANCES

       (A)   Deferral of term AA advances, term A advances and/or term BBB
             advances

       If on a Funding 1 interest payment date:

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

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

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

             then until the relevant circumstance as described in sub-paragraphs
             (1), (2) or (3) above has been cured or otherwise ceases to exist,
             if:

             (a) any term AAA advance (whether or not such term AAA advance is
                 then due and payable) remains outstanding after making the
                 payments under item (D) of the above priority of payments, the
                 term AA advances (including the issuer term AA advances) will
                 not be entitled to 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%;

                                      186


then on or before their step-up dates the scheduled amortisation term advances
will be entitled to principal repayments under item (D) of the priority of
payments set out above only to the extent permitted under the scheduled
amortisation repayment restrictions.


       (C)   Deferral of original pass-through term advances when CPR is below a
             certain threshold prior to step-up date


       If on a Funding 1 interest payment date:

       (1)   one or more bullet term advances and/or scheduled amortisation
             instalments are within a cash accumulation period at that time;

       (2)   the quarterly CPR is less than 15%; and

       (3)   there is a cash accumulation shortfall at that time,

then, on or before their step-up dates, the original pass-through term advances
will be entitled to principal repayments under items (D), (E) (F) and (G) (as
applicable) of the priority of payments above only to the extent permitted
under the pass through repayment restrictions.

    In this prospectus:

    "ANNUALISED CPR" means the result of:

                                    1-((1-M)^12)

    where

    "M" is expressed as a percentage and determined as at the most recent normal
calculation date as indicated in the definition of "ANTICIPATED CASH
ACCUMULATION PERIOD" (see "THE MORTGAGES TRUST -- CASH MANAGEMENT OF TRUST
PROPERTY -- PRINCIPAL RECEIPTS" above);

    "BULLET ACCUMULATION LIABILITY" means on any Funding 1 interest payment date
prior to any payment under item (D) of the above priority of payments the
aggregate of each relevant accumulation amount at that time of each bullet term
advance which is within a cash accumulation period;

    "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:

                                      187


       (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;

                                      188


       (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
be deemed to be

                                      189


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;

       (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;

                                      190


       (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~outstanding under the Funding 1 liquidity facility
            ~that were drawn in order to make eligible liquidity facility
             principal repayments;


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

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

       (D)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term AAA advances until each of those
             advances is fully repaid;

       (E)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term AA advances, until each of those
             advances is fully repaid;

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

       (G)   then, in no order of priority between them, but in proportion to
             the amounts due, to repay the term BBB advances until each of those
             advances is fully repaid.

REPAYMENT OF TERM ADVANCES WHEN FUNDING 1 RECEIVES THE AMOUNT OUTSTANDING UNDER
AN INTERCOMPANY LOAN

    If Funding 1 receives a payment from the seller in the circumstances
described in "THE MORTGAGES TRUST -- PAYMENT BY THE SELLER TO FUNDING 1 OF THE
AMOUNT OUTSTANDING UNDER AN INTERCOMPANY LOAN" or the proceeds of a new
intercompany loan which are to be used to refinance another intercompany loan as
described in "THE ISSUER INTERCOMPANY LOAN AGREEMENT -- NEW INTERCOMPANY LOAN
AGREEMENTS" (such payment by the seller or such proceeds being a "FULL REPAYMENT
AMOUNT"), then Funding 1 will not apply the full repayment amount as described
above in "-- DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL RECEIPTS". Rather,
Funding 1 will apply the full repayment amount to repay the relevant
intercompany loan. If at any time only one previous intercompany loan is
outstanding, then Funding 1 shall apply the full repayment amount first to repay
the Funding 1 liquidity facility provider any amounts outstanding under the
Funding 1 liquidity facility to the extent that such funds were drawn in order
to repay the principal amounts of any

                                      191


previous bullet term advances made under any of the previous intercompany loans
and the remainder shall be applied to repay the relevant previous intercompany
loan.


DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS

DEFINITION OF ISSUER PRINCIPAL RECEIPTS

    Prior to the service of a note acceleration notice on the issuer, "issuer
principal receipts" will be calculated by the issuer cash manager four business
days prior to each interest payment date and will be an amount equal to all
principal amounts to be repaid by Funding 1 to the issuer under the issuer
intercompany loan during the relevant interest period. Following the service of
a note acceleration notice on the issuer, but prior to the service of an
intercompany loan acceleration notice on Funding 1, "ISSUER PRINCIPAL RECEIPTS"
means the sum calculated by the security trustee four business days prior to
each interest payment date as the amount to be repaid by Funding 1 to the
issuer under the issuer intercompany loan during the relevant interest period
and/or the sum otherwise recovered by the security trustee (or the receiver
appointed on its behalf) representing the principal balance of the issuer
notes.


DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS PRIOR TO THE SERVICE OF A NOTE
ACCELERATION NOTICE ON THE ISSUER

    Prior to the service of a note acceleration notice on the issuer, the
issuer, or the issuer cash manager on its behalf, will apply any issuer
principal receipts on each interest payment date to repay the issuer notes in
the following manner (the "ISSUER PRE-ENFORCEMENT PRINCIPAL PRIORITY OF
PAYMENTS"):


CLASS A ISSUER NOTES

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

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 2 term AAA advance on each Funding 1
             interest payment date shall be paid by the issuer to the series 2
             issuer swap provider, and on each applicable interest payment date
             the series 2 class A issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 2 issuer swap provider under the series 2 class A
             issuer swap;

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

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 4 term AAA advance on each Funding 1
             interest payment date shall be paid by the issuer to the series 4
             issuer swap provider, and on each applicable interest payment
             date the series 4 class A issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 4 issuer swap provider under the series 4 class A
             issuer swap;

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

                                      192


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

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 5A3 term AAA advance on each Funding 1
             interest payment date shall be applied to redeem the series 5
             class A3 issuer notes on each applicable interest payment date.


CLASS B ISSUER NOTES

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

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 2 term AA advance on each Funding 1
             interest payment date shall be paid by the issuer to the series 2
             issuer swap provider, and on each applicable interest payment date
             the series 2 class B issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 2 issuer swap provider under the series 2 class B
             issuer swap;

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

       *     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

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

       *     any principal amounts received by the issuer from Funding 1 in
             respect of the issuer series 2 term BBB advance on each Funding 1
             interest payment date, shall be paid by the issuer to the series 2
             issuer swap provider, and on each applicable interest payment date
             the series 2 class C issuer notes will be redeemed in amounts
             corresponding to the principal exchange amounts (if any) received
             from the series 2 issuer swap provider under the series 2 class C
             issuer swap;

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


                                      193



       *     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 ISSUER PRINCIPAL RECEIPTS FOLLOWING THE SERVICE OF A NOTE
ACCELERATION NOTICE ON THE ISSUER BUT PRIOR TO THE SERVICE OF AN INTERCOMPANY
LOAN ACCELERATION NOTICE ON FUNDING 1

    The issuer deed of charge sets out the order of priority of distribution of
issuer principal receipts received or recovered by the security trustee (or a
receiver appointed on its behalf) following the service of a note acceleration
notice on the issuer but prior to the service of an intercompany loan
acceleration notice on Funding 1. In these circumstances, the security trustee
will apply issuer principal receipts on each interest payment date to repay the
issuer notes in the following manner:

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

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

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 2 term AAA advance on each Funding
                 1 interest payment date shall be paid by the issuer to the
                 series 2 issuer swap provider, and on each interest payment
                 date the series 2 class A issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 2 issuer swap provider under the
                 series 2 class A issuer swap;

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

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

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

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

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 5A3 term AAA advance on each
                 Funding 1 interest payment date shall be applied by the issuer
                 to redeem the series 5 class A3 notes on each applicable
                 interest payment date;

                                      194



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

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

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 2 term AA advance on each Funding
                 1 interest payment date shall be paid by the issuer to the
                 series 2 issuer swap provider, and on each interest payment
                 date the series 2 class B issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 2 issuer swap provider under the
                 series 2 class B issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 3 term AA advance on each Funding
                 1 interest payment date shall be paid by the issuer to the
                 series 3 issuer swap provider, and on each 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


             *   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:

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

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 2 term BBB advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 2 issuer swap provider, and on each interest payment
                 date the series 2 class C issuer notes will be redeemed in
                 amounts corresponding to the principal exchange amounts (if
                 any) received from the series 2 issuer swap provider under the
                 series 2 class C issuer swap;

             *   any principal amounts received by the issuer from Funding 1 in
                 respect of the issuer series 3 term BBB advance on each Funding
                 1 interest payment date, shall be paid by the issuer to the
                 series 3 issuer swap provider, and on each 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

             *   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.

                                      195


DISTRIBUTION OF FUNDING 1 PRINCIPAL RECEIPTS AND FUNDING 1 REVENUE RECEIPTS
FOLLOWING THE SERVICE OF AN INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1

    The Funding 1 deed of charge sets out the order of priority of distribution
as at the closing date of amounts received or recovered by the security trustee
or a receiver appointed on its behalf following the service of an intercompany
loan acceleration notice on Funding 1. If Funding 1 enters into new intercompany
loan agreements, then this order of priority will change -- see "SECURITY FOR
FUNDING 1'S OBLIGATIONS".

    The security trustee will apply amounts received or recovered following the
service of an intercompany loan acceleration notice on Funding 1 on each
Funding 1 interest payment date in accordance with the following order of
priority (the "FUNDING 1 POST-ENFORCEMENT PRIORITY OF PAYMENTS"):

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

             *   the security trustee and any receiver appointed by the security
                 trustee, together with interest and any amount in respect of
                 VAT on those amounts, and to provide for any amounts due or to
                 become due to the security trustee and the receiver in the
                 following interest period under the Funding 1 deed of charge;
                 and

             *   the issuer, any previous issuer and/or any new issuer in
                 respect of that issuer's obligations specified in items (A) and
                 (B) of the issuer post-enforcement priority of payments;

       (B)   then, towards payment of amounts due and payable to the cash
             manager and any costs, charges, liabilities and expenses then due
             or to become due and payable to the cash manager under the cash
             management agreement, together with VAT on those amounts;

       (C)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of amounts (if any) due to
             the account bank under the terms of the bank account agreement and
             to the corporate services provider under the Funding 1 corporate
             services agreement;

       (D)   then, towards payment of amounts (if any) due to the Funding 1
             liquidity facility provider under the Funding 1 liquidity facility
             agreement (except for any Funding 1 liquidity facility subordinated
             amounts);

       (E)   then, towards payment of amounts (if any) due to the Funding 1 swap
             provider under the Funding 1 swap agreement (including any
             termination payment but excluding any Funding 1 swap excluded
             termination amount);

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

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

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


                                      196


             *   amounts due to the issuer, any previous issuer and/or any new
                 issuer in respect of their respective obligations (if any) to
                 pay any current swap excluded termination amount to a current
                 swap provider following a current swap provider default or a
                 current swap provider downgrade termination event (as
                 appropriate);

             *   any other amounts due to the issuer under the issuer
                 intercompany loan agreement and any previous issuer under any
                 previous intercompany loan agreement and not otherwise provided
                 for earlier in this order of priorities;

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

             *   amounts due to the Funding 1 swap provider in respect of
                 Funding 1's obligation to pay any termination amount to the
                 Funding 1 swap provider as a result of a Funding 1 swap
                 provider default or a Funding 1 swap provider downgrade
                 termination event; and

       (L)   last, in no order of priority between them but in proportion to the
             amounts then due, towards payment of amounts due to the start-up
             loan provider under the start-up loan agreements.


DISTRIBUTION OF ISSUER PRINCIPAL RECEIPTS AND ISSUER REVENUE RECEIPTS FOLLOWING
THE SERVICE OF A NOTE ACCELERATION NOTICE ON THE ISSUER AND THE SERVICE OF AN
INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1

    If an intercompany loan acceleration notice is served on Funding 1 under the
Funding 1 deed of charge, then there will be an automatic enforcement of the
issuer security under the issuer deed of charge. The issuer deed of charge sets
out the order of priority of distribution by the security trustee, following
the service of a note acceleration notice on the issuer and the service of an
intercompany loan acceleration notice on Funding 1 (known as the "ISSUER POST-
ENFORCEMENT PRIORITY OF PAYMENTS"), of amounts received or recovered by the
security trustee (or a receiver appointed on its behalf). On each interest
payment date, the security trustee will apply amounts (other than amounts
representing (i) any excess swap collateral which shall be returned directly to
the relevant issuer swap provider and (ii) in respect of each issuer swap
provider, prior to the designation of an early termination date under the
relevant issuer swap agreement and the resulting application of the collateral
by way of netting or set-off, an amount equal to the value of all collateral
(other than excess swap collateral) provided by such issuer swap provider to
the issuer pursuant to the relevant issuer swap agreement (and any interest or
distributions in respect thereof)) received or recovered following enforcement
of the issuer security as follows:

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

             *   the security trustee and any receiver appointed by the security
                 trustee together with interest and any amount in respect of VAT
                 on those amounts and any amounts then due or to become due to
                 the security trustee and the receiver under the provisions of
                 the issuer deed of charge;

             *   the note trustee together with interest and any amount in
                 respect of VAT on those amounts and any amounts then due or to
                 become due and payable to the note trustee under the provisions
                 of the issuer trust deed; and

             *   the agent bank, the paying agents, the registrar and the
                 transfer agent together with interest and any amount in respect
                 of VAT on those amounts and any costs, charges, liabilities and
                 expenses then due or to become due and payable to them under
                 the provisions of the issuer paying agent and agent bank
                 agreement;

       (B)   then, in no order of priority between them but in proportion to the
             respective amounts due, towards payment of amounts (together with
             any amount in respect of VAT on those amounts) due and payable to
             the issuer cash manager under the issuer cash management agreement
             and to the corporate services provider under the issuer corporate
             services agreement and to the issuer account bank;


                                      197


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

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in respect of the series 1 class A issuer
                 swap to pay interest and principal due and payable on the
                 series 1 class A issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class A issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in respect of the series 2 class A issuer
                 swap to pay interest and principal due and payable on the
                 series 2 class A issuer notes;

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

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

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

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

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in respect of the series 1 class B issuer
                 swap to pay interest and principal due and payable on the
                 series 1 class B issuer notes;

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class B issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in respect of the series 2 class B issuer
                 swap to pay interest and principal due and payable on the
                 series 2 class B issuer notes;

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

             *   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;

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

             *   amounts due to the series 1 issuer swap provider in respect of
                 the series 1 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 1
                 issuer swap provider in respect of the series 1 class C issuer
                 swap to pay interest and principal due and payable on the
                 series 1 class C issuer notes;

                                       198

             *   amounts due to the series 2 issuer swap provider in respect of
                 the series 2 class C issuer swap (including any termination
                 payment but excluding any related issuer swap excluded
                 termination amount) and from amounts received from the series 2
                 issuer swap provider in respect of the series 2 class C issuer
                 swap to pay interest and principal due and payable on the
                 series 2 class C issuer notes;

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

             *   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;

       (F)   then, in no order of priority between them but in proportion to the
             respective amounts due, to pay any termination payment due (without
             double counting) to:

             *   the series 1 issuer swap provider, following an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event by the series 1 issuer swap provider;

             *   the series 2 issuer swap provider, following an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event by the series 2 issuer swap provider;

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

             *   the series 4 issuer swap provider, following an issuer swap
                 provider default or an issuer swap provider downgrade
                 termination event by the series 4 issuer swap provider.

                                       199


                                CREDIT STRUCTURE

    The issuer notes will be obligations of the issuer only and will not be
obligations of, or the responsibility of, or guaranteed by, any other party.
However, there are a number of features of the transaction which enhance the
likelihood of timely receipt of payments to noteholders, as follows:

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

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

       *     a general reserve fund has been established to help meet shortfalls
             in principal due on the original bullet term advances and original
             scheduled amortisation term advances in the circumstances described
             below;

       *     the general reserve fund may also be used to increase the available
             revenue receipts (to help meet any shortfall which may arise, for
             example, due to non-performance of loans in the mortgages trust);

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

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

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

       *     the mortgages trustee GIC account and the Funding 1 GIC account
             each earn interest at the rate of 0.25% below LIBOR for three-month
             sterling deposits;

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

       *     the issuer start-up loan will be provided to increase the general
             reserve fund and meet the costs of setting up the structure.

    Each of these factors is considered more fully in the remainder of this
section.


CREDIT SUPPORT FOR THE ISSUER NOTES PROVIDED BY FUNDING 1 AVAILABLE REVENUE
RECEIPTS

    It is anticipated that, during the life of the issuer notes, the Funding 1
share of the interest received from borrowers on the loans will, assuming that
all of the loans are fully performing, be greater than the sum of the interest
which the issuer has to pay on all of the issuer notes, the interest which the
previous issuers have to pay on all of the previous notes, the interest which
each new issuer has to pay on all of the new notes (if and when issued) and the
other costs and expenses of the structure. In other words, the Funding 1
available revenue receipts will be sufficient to pay the amounts payable under
items (A) to (F), (H), (J) and (L) of the Funding 1 pre- enforcement revenue
priority of payments assuming all loans are fully performing.

    The actual amount of any excess will vary during the life of the issuer
notes. Two of the key factors determining the variation are as follows:

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

       *     the level of arrears experienced.

                                       200



LEVEL OF ARREARS EXPERIENCED

    If the level of arrears of interest payments made by the borrowers results
in Funding 1 experiencing an income deficit, Funding 1 will be able to use the
following amounts to cure that income deficit:

    first, amounts standing to the credit of the general reserve fund, as
described in "-- GENERAL RESERVE FUND";

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

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

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

    Any excess of Funding 1 revenue receipts will be applied on each Funding 1
interest payment date to the extent described in the Funding 1 pre-enforcement
revenue priority of payments, including to extinguish amounts standing to the
debit of any principal deficiency ledger and to replenish the reserve funds.


USE OF FUNDING 1 PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME DEFICIENCY

    Four business days prior to each Funding 1 interest payment date, the cash
manager will calculate whether there will be an excess or a deficit of Funding
1 available revenue receipts to pay items (A) to (F), (H), (J) and (L) of the
Funding 1 pre-enforcement revenue priority of payments.

    If there is a deficit, then Funding 1 shall pay or provide for that deficit
by the application of Funding 1 available principal receipts (plus any part of
the balance of the cash accumulation ledger which is not comprised in Funding 1
available principal receipts), if any, and the cash manager shall make a
corresponding entry in the relevant principal deficiency sub-ledger, as
described in "-- PRINCIPAL DEFICIENCY LEDGER" as well as making a debit in the
Funding 1 principal ledger. Any such entry and debit shall be made and taken
into account (including as to which priority of payments shall apply) prior to
the application of Funding 1 available principal receipts on the relevant
Funding 1 interest payment date.

    Funding 1 principal receipts may not be used to pay interest on any term
advance if and to the extent that would result in a deficiency being recorded,
or an existing deficiency being increased, on a principal deficiency sub-ledger
relating to a higher ranking term advance.


GENERAL RESERVE FUND

    A general reserve fund has been established:

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

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

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

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

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

             (ii)on or after the occurrence of a non-asset trigger event or an
                 asset trigger event, repayments of principal in respect of
                 original bullet term advances and original scheduled
                 amortisation term advances on their respective final maturity
                 dates only,

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

                                      201


       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 closing date in respect of the sixth
             issuer) from a portion of the relevant previous start-up loans and
             will amount to approximately [GBP]446,000,000 on the closing
             date after crediting a drawing of [GBP]30,000,000 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]525,000,000.


    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:

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

       *     on each Funding 1 interest payment date, any application of Funding
             1 available principal receipts to meet any deficiency in Funding 1
             available revenue receipts (as described in "-- USE OF FUNDING 1
             PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME DEFICIENCY"); and/or

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

    The principal deficiency ledger is split into four sub-ledgers which will
each correspond to all the term advances, as follows:

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

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

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

       *     the BBB principal deficiency sub-ledger corresponding to the term
             BBB advances.

    Losses on the loans and/or the application of Funding 1 available principal
receipts to pay interest on the term advances will be recorded as follows:

       *     first, on the BBB principal deficiency sub-ledger until the balance
             of the BBB principal deficiency sub-ledger is equal to the
             aggregate principal amount outstanding of the term BBB advances;

                                      202




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

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

       *     fourth, on the AAA principal deficiency sub-ledger, at which point
             there will be an asset trigger event.

    On each distribution date, any capitalised interest in respect of those
loans that are subject to payment holidays (see "THE MORTGAGES TRUST --
ACQUISITION BY SELLER OF AN INTEREST RELATING TO CAPITALISED INTEREST") shall
be applied to reduce the debit balance on the principal deficiency ledger (if
any). Losses on the loans and/or the application of Funding 1 available
principal receipts to pay interest on the term advances will not be recorded on
the principal deficiency ledger on any day to the extent that the Funding 1
share of the trust property together with amounts standing to the credit of the
Funding 1 cash accumulation ledger and the Funding 1 principal ledger, in
aggregate is greater than or equal to the aggregate outstanding principal
balance of the intercompany loans on that day, after taking account of such
losses or the relevant application of principal receipts.

    Prior to the service of an intercompany loan acceleration notice on Funding
1, Funding 1 available revenue receipts will be applied on each Funding 1
interest payment date in the manner and to the extent described in the Funding
1 pre-enforcement revenue priority of payments as follows:

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

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

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

       *     fourth, provided that interest due on the term BBB advances has
             been paid, in an amount necessary to reduce to zero the balance on
             the BBB principal deficiency sub-ledger.

    See also "-- USE OF FUNDING 1 PRINCIPAL RECEIPTS TO PAY FUNDING 1 INCOME
DEFICIENCY".

    In general, if Funding 1 borrows a new term advance under a new intercompany
loan, and that new term advance does not have a term advance rating of either
AAA, AA, A or BBB, then Funding 1 will establish a new principal deficiency
sub-ledger. That new principal deficiency sub-ledger will correspond to and be
known by the term advance rating of the relevant new term advance.

    Losses on the loans and/or the application of Funding 1 available principal
receipts to pay interest on the term advances will first be recorded on the
lowest ranking principal deficiency sub-ledger, and then in ascending order of
rating priority up to the highest-ranking principal deficiency sub-ledger. Any
excess revenue of Funding 1 will be applied to the highest-ranking principal
deficiency sub-ledger, in descending order of rating priority down to the
lowest ranking principal deficiency sub-ledger.


ISSUER AVAILABLE FUNDS

    On each Funding 1 interest payment date in respect of the issuer
intercompany loan, the issuer will receive from Funding 1 an amount equal to or
less than the amount which it needs to pay out on the corresponding interest
payment date in respect of the issuer notes in accordance with the issuer pre-
enforcement principal priority of payments and the issuer pre-enforcement
revenue priority of payments. It is not intended that any surplus cash will be
accumulated in the issuer.

                                      203




    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
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.

                                      204



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:

       *     paying in full on any Funding 1 interest payment date interest due
             and payable on all issuer term advances and previous term advances
             as specified in the Funding 1 pre-enforcement revenue priority of
             payments provided that:

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

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

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

       *     making "ELIGIBLE LIQUIDITY FACILITY PRINCIPAL REPAYMENTS", being:

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

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

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

             (ii)following the occurrence of a non-asset trigger event but prior
                 to the occurrence of an asset trigger event, repayments of
                 principal in respect of previous original bullet term advances,
                 issuer original bullet term advances, previous original
                 scheduled amortisation term advances and issuer original
                 scheduled amortisation term advances on their respective final
                 maturity dates only; in each case prior to the


                                      205




                 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:

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

       *     if no asset trigger event has occurred; and

       *     if insufficient amounts are available for drawing from the reserve
             funds.

FUNDING 1 LIQUIDITY FACILITY STAND-BY ACCOUNT

    The Funding 1 liquidity facility agreement provides that if:

       *     the relevant rating(s) of the Funding 1 liquidity facility provider
             is or are, as applicable, downgraded by a rating agency below the
             rating(s) specified in the Funding 1 liquidity facility agreement;
             or

       *     the Funding 1 liquidity facility provider does not agree to renew
             the Funding 1 liquidity facility beyond each 364-day commitment
             period,

then Funding 1 may require the Funding 1 liquidity facility provider to pay an
amount equal to the then undrawn commitment under the Funding 1 liquidity
facility agreement (the "FUNDING 1 STANDBY DRAWING") into a designated bank
account of Funding 1 (the "FUNDING 1 LIQUIDITY FACILITY STAND-BY ACCOUNT"). The
Funding 1 liquidity facility stand-by account must be maintained with a bank
having the requisite ratings, which will be the Funding 1 liquidity facility
provider if it has the requisite ratings. Amounts standing to the credit of the
Funding 1 liquidity facility stand-by account will be available for drawing
during the period that the Funding 1 liquidity facility is available in the
circumstances described and for investing in short-term authorised investments.

    All interest accrued on the amount on deposit in the Funding 1 liquidity
facility stand-by account will belong to Funding 1.

    Funding 1 may require that the Funding 1 liquidity facility provider
transfer its rights and obligations under the Funding 1 liquidity facility
agreement to a replacement Funding 1 liquidity facility provider which has the
requisite ratings so long as the then current ratings of the notes (whether the
previous notes, the issuer notes or any new notes) are not adversely affected
by that transfer.

                                      206



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:

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

       *     demand that all or part of the loans made to Funding 1 under the
             Funding 1 liquidity facility, together with accrued interest and
             all other amounts accrued under the Funding 1 liquidity facility
             agreement, be immediately due and payable, in which case they shall
             become immediately due and payable; and/or

       *     demand that all or part of the loans made under the Funding 1
             liquidity facility be repayable on demand, in which case they will
             immediately become repayable on demand.

    The occurrence of an event of default under the Funding 1 liquidity facility
agreement may constitute an intercompany loan event of default as set out in
"THE ISSUER INTERCOMPANY LOAN AGREEMENT -- ISSUER INTERCOMPANY LOAN EVENTS OF
DEFAULT".

                                      207


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 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.

                                      208


    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]35,000,000, which will be used for increasing the general
reserve fund on the closing date by [GBP]30,000,000 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.



                                      209




INTEREST ON THE ISSUER START-UP LOAN


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

                                       210



                               THE SWAP AGREEMENTS

    The following section contains a summary of the material terms of the
Funding 1 swap agreement and the issuer swap agreements. The summary does not
purport to be complete and is subject to the provisions of those swap
agreements, forms of which have been filed as an exhibit to the registration
statement of which this prospectus is a part.


GENERAL

    Funding 1 has entered into the Funding 1 swap agreement with Halifax (as the
Funding 1 swap provider) and the security trustee. The issuer will enter into
issuer swaps with the issuer swap providers and the security trustee. In
general, the swaps are designed to do the following:

       *     Funding 1 swap: to hedge against the possible variance between the
             mortgages trustee variable base rate payable on the variable rate
             loans, the rates of interest payable on the tracker rate loans and
             the fixed rates of interest payable on the fixed rate loans and a
             LIBOR-based rate for three-month sterling deposits;

       *     issuer dollar currency swaps: to protect the issuer against changes
             in the sterling to US dollar exchange rate following the closing
             date and the possible variance between a LIBOR-based rate for
             three-month sterling deposits and either (i) a LIBOR-based rate for
             one-month dollar deposits applicable to the series 1 class A issuer
             notes, or (ii) a LIBOR-based rate for three-month dollar deposits
             applicable to the offered issuer notes (other than the series 1
             class A issuer notes), and to address the difference in periodicity
             between the interest payment dates in respect of the intercompany
             loans, which occur quarterly, and the interest payment dates in
             respect of the series 1 class A issuer notes, which occur (i)
             monthly until the occurrence of a trigger event or enforcement of
             the issuer security and (ii) quarterly on and following the
             interest payment date occurring immediately thereafter; and

       *     issuer euro currency swaps: to protect the issuer against changes
             in the sterling to euro exchange rate following the closing date
             and the possible variance between a LIBOR- based rate for three-
             month sterling deposits and a EURIBOR-based rate for three-month
             euro deposits applicable to the series 4 issuer notes.


THE FUNDING 1 SWAP

    Some of the loans in the portfolio pay a variable rate of interest for a
period of time which may either be linked to the mortgages trustee variable
base rate or linked to a variable interest rate other than the mortgages
trustee variable base rate, such as a rate set by the Bank of England. Other
loans pay a fixed rate of interest for a period of time. However, the interest
rate payable by Funding 1 with respect to the issuer term advances is
calculated as a margin over LIBOR for three-month sterling deposits. To provide
a hedge against the possible variance between:

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

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

    Funding 1, the Funding 1 swap provider and the security trustee will amend
and restate the Funding 1 swap agreement on the closing date. The Funding 1
swap will:

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

       *     provide for the notional amount to be increased as appropriate to
             hedge against similar potential interest rate mismatches in
             relation to any new issues.


                                      211


    Under the Funding 1 swap, on each calculation date (as defined in the
glossary) the following amounts will be calculated:

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

       *     the amount produced by applying a rate equal to the weighted
             average of:

             (i) the average of the standard variable mortgage rates or their
                 equivalent charged to existing borrowers on residential
                 mortgage loans as published from time to time, after excluding
                 the highest and the lowest rate, of Abbey National plc, HSBC
                 Bank plc, 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 date the following amounts will be
calculated:

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

       *     the sum of each of the calculation period Funding 1 amounts
             calculated during the preceding interest period.

    After these two amounts are calculated in relation to a Funding 1 interest
payment date, the following payments will be made on that Funding 1 interest
payment date:

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

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

       *     if the two amounts are equal, neither party will make a payment to
             the other.

    If a payment is to be made by the Funding 1 swap provider, that payment will
be included in the Funding 1 available revenue receipts and will be applied on
the relevant Funding 1 interest payment date according to the relevant order of
priority of payments of Funding 1. If a payment is to be made by Funding 1, it
will be made according to the relevant order of priority of payments of Funding
1.

    The notional amount of the Funding 1 swap in respect of a calculation period
will be an amount in sterling equal to:

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

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

       *     the amount of the principal receipts in the Funding 1 GIC account
             attributable to all intercompany loans during the relevant
             calculation period.

    In the event that the Funding 1 swap is terminated prior to the service of
any issuer intercompany loan acceleration notice or final repayment of any
intercompany loan, Funding 1 shall enter into a replacement Funding 1 swap on
terms acceptable to the rating agencies, with the security trustee and with a
swap provider whom the rating agencies have previously confirmed in writing to
Funding 1, the issuer and the security trustee will not cause the then current
ratings of the current notes to be downgraded, withdrawn or qualified. If
Funding 1 is unable to enter into a

                                      212


replacement Funding 1 swap on terms acceptable to the rating agencies, this may
affect amounts available to pay interest on the intercompany loans.


THE ISSUER CURRENCY SWAPS

    The issuer intercompany loan will be denominated in sterling and interest
payable by Funding 1 to the issuer under the issuer term advances is calculated
as a margin over LIBOR for three-month sterling deposits. However, some of the
issuer notes will be denominated in US dollars and will accrue interest at
either a LIBOR-based rate for one-month US-dollar deposits or a LIBOR-based
rate for three-month US dollar deposits. In addition, the series 4 issuer notes
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 (other than pursuant
to number 5(F) (Redemption or purchase following a regulatory event) under
"TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES"), the relevant issuer swap
provider will pay to the issuer an amount in US dollars or euro, as applicable,
equal to the principal amount outstanding under the relevant issuer notes and
the issuer will pay to the relevant issuer swap provider an equivalent amount in
sterling, converted by reference to the dollar currency exchange rate or euro
currency exchange rate, as applicable. If the issuer does not have sufficient
principal available pursuant to the cash management agreement to pay such amount
in full on such date and accordingly pays only a part of such amount to the
relevant issuer swap provider, the relevant issuer swap provider will be obliged
on such date to pay only the equivalent of such partial amount in US dollars or
euro, as applicable, in each 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 UBS issuer swap guarantor pursuant to the UBS swap guarantee.





    In the event that any issuer currency 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.

                                      213




    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 the 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 the rating(s) required by the relevant rating agency as
specified in the relevant swap agreement (in accordance with the requirements
of the relevant rating agency) to become co-obligor or guarantor, as
applicable, in respect of its obligations under the relevant swap, or taking
such other action as it may agree with the relevant rating agency.


TERMINATION OF THE SWAPS

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

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



       *     Each issuer swap (other than the series 1 class A issuer swap, 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 (other than pursuant to number 5(F) (Redemption
             or purchase following a regulatory event) under "TERMS AND
             CONDITIONS OF THE OFFERED ISSUER NOTES"). The series 1 class A
             issuer swap will terminate on the earlier of the interest payment
             date falling in June 2006 and the date on which the series 1
             class A issuer notes are redeemed in full (other than pursuant to
             number 5(F) (Redemption or purchase following a regulatory event)
             under "TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES"). The
             series 2 class A issuer swap will terminate on the earlier of the
             interest payment date falling in June 2014 and the date on which
             the series 2 class A issuer notes are redeemed in full (other than
             pursuant to number 5(F) (Redemption or purchase following a
             regulatory event) under "TERMS AND CONDITIONS OF THE OFFERED
             ISSUER NOTES"). The series 3 class A issuer swap will terminate on
             the earlier of the interest payment date falling in September
             2032 and the date on which the series 3 class A issuer notes are
             redeemed in full (other than pursuant to number 5(F) (Redemption
             or purchase following a regulatory event) under "TERMS AND
             CONDITIONS OF THE OFFERED ISSUER NOTES"). The series 4 class A
             issuer swap will terminate on the earlier of the interest payment
             date falling in September 2032 and the date on which the series
             4 class A issuer notes are redeemed in full (other than pursuant
             to number 5(F) (Redemption or purchase following a regulatory
             event) under "TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES").



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

                                      214




             *   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;

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

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

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

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

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

             *   at the option of the issuer (in the case of an issuer swap) or
                 Funding 1 (in the case of the Funding 1 swap), upon the
                 occurrence of an insolvency of the relevant swap provider, or
                 its guarantor, or the merger of the relevant swap provider
                 without an assumption of its obligations under the relevant
                 swap agreement, or if a material misrepresentation is made by
                 the swap provider under the relevant swap agreement, or 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;

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


             *   at the option of the relevant issuer swap provider but subject
                 to obtaining the consent of the security trustee (which, if
                 certain conditions are satisfied, shall be given), if
                 withholding taxes are imposed on payments made by the issuer
                 swap provider under the issuer swap due to a change in law; and


             *   if the relevant swap provider or its guarantor, as applicable,
                 is downgraded and fails to comply with the requirements of the
                 ratings downgrade provision contained in the relevant swap
                 agreement and described above under "-- RATINGS DOWNGRADE OF
                 SWAP PROVIDERS".

    Upon the occurrence of a swap early termination event, the issuer or the
relevant issuer swap provider may be liable to make a termination payment to
the other (in the case of an issuer swap) and/or Funding 1 or the Funding 1
swap provider may be liable to make a termination payment to the other (in the
case of the Funding 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.


                                      215



    If any issuer swap is terminated early and a termination payment is due by
the issuer to an issuer swap provider, then, pursuant to its obligations under
the issuer intercompany loan, Funding 1 shall pay to the issuer an amount equal
to the termination payment due to the relevant issuer swap provider less any
amount received by the issuer under any replacement issuer swap agreement.
These payments will be made by Funding 1 only after paying interest amounts due
on the issuer term advances and after providing for any debit balance on the
principal deficiency ledger. The issuer shall apply amounts received from
Funding 1 under the issuer intercompany loan in accordance with the issuer pre-
enforcement revenue priority of payments or, as the case may be, the issuer
post-enforcement priority of payments. The application by the issuer of
termination payments due to an issuer swap provider may affect the funds
available to pay amounts due to the noteholders (see further "RISK FACTORS --
YOU MAY BE SUBJECT TO EXCHANGE RATE RISKS ON THE ISSUER NOTES").

    If the issuer receives a termination payment from an issuer currency swap
provider, then the issuer shall use those funds towards meeting its costs in
effecting currency exchanges at the applicable spot rate of exchange until a
replacement issuer currency swap is entered into and/or to acquire a
replacement issuer currency swap.

    Noteholders will not receive extra amounts (over and above interest and
principal payable on the issuer notes) as a result of the issuer receiving a
termination payment.


TRANSFER OF THE SWAPS

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


TAXATION

    Neither Funding 1 nor the issuer is obliged under any of the swaps to gross
up payments made by them if withholding taxes are imposed on payments made
under the Funding 1 swap or the issuer swaps.


    Each swap provider will generally 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,
shall be given), terminate the relevant issuer swaps.



GOVERNING LAW

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

                                       216



             CASH MANAGEMENT FOR THE MORTGAGES TRUSTEE AND FUNDING 1

    The following section contains a summary of the material terms of the cash
management agreement. The summary does not purport to be complete and is
subject to the provisions of the cash management agreement, a form of which has
been filed as an exhibit to the registration statement of which this prospectus
is a part. Halifax was appointed on the initial closing date by the mortgages
trustee, Funding 1 and the security trustee to provide cash management services
in relation to the mortgages trust and Funding 1.


CASH MANAGEMENT SERVICES PROVIDED IN RELATION TO THE MORTGAGES TRUST

    The cash manager's duties in relation to the mortgages trust include but are
not limited to:

       (A)   determining the current shares of Funding 1 and the seller in the
             trust property in accordance with the terms of the mortgages trust
             deed;

       (B)   maintaining the following ledgers on behalf of the mortgages
             trustee:

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

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

             *   the principal ledger, which records principal receipts on the
                 loans received by the mortgages trustee and payments of
                 principal from the mortgages trustee GIC account to Funding 1
                 and the seller; and

             *   the revenue ledger, which records revenue receipts on the loans
                 received by the mortgages trustee and payments of revenue
                 receipts from the mortgages trustee GIC account to Funding 1
                 and the seller;

       (C)   distributing the mortgages trust available revenue receipts and the
             mortgages trustee principal receipts to Funding 1 and the seller in
             accordance with the terms of the mortgages trust deed; and

       (D)   providing the mortgages trustee, Funding 1, the security trustee
             and the rating agencies with a quarterly report in relation to the
             trust property.


CASH MANAGEMENT SERVICES PROVIDED TO FUNDING 1

    The cash manager's duties in relation to Funding 1 include but are not
limited to:

       (A)   four business days before each Funding 1 interest payment date,
             determining:

             *   the amount of Funding 1 available revenue receipts to be
                 applied to pay interest and fees in relation to the term
                 advances on the following Funding 1 interest payment date; and

             *   the amount of Funding 1 available principal receipts to be
                 applied to repay the term advances on the following Funding 1
                 interest payment date;

       (B)   if required, making drawings under the Funding 1 liquidity facility
             and the liquidity reserve fund;

       (C)   maintaining the following ledgers on behalf of Funding 1:

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

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

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

                                      217


             *   the principal deficiency ledger, which records principal
                 deficiencies arising from losses on the loans which have been
                 allocated to Funding 1's share or the use of Funding 1's
                 principal receipts to cover certain senior expenses (including
                 interest on the term advances);

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

             *   the cash accumulation ledger, which records the amount
                 accumulated by Funding 1 from time to time to pay the amounts
                 due on the bullet term advances and the scheduled amortisation
                 instalments;

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

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


       (D)   investing sums standing to the credit of the Funding 1 GIC account
             and the Funding 1 liquidity facility stand-by account in short-term
             authorised investments (as defined in the glossary) as determined
             by Funding 1, the cash manager and the security trustee;


       (E)   making withdrawals from the reserve funds as and when required;

       (F)   applying the Funding 1 available revenue receipts and Funding 1
             available principal receipts in accordance with the relevant order
             of priority of payments for Funding 1 contained in the Funding 1
             deed of charge;

       (G)   providing Funding 1, the issuer, the security trustee and the
             rating agencies with a quarterly report in relation to Funding 1;
             and

       (H)   making all returns and filings in relation to Funding 1 and the
             mortgages trustee and providing or procuring the provision of
             company secretarial and administration services to them.

    For the definitions of Funding 1 available revenue receipts, Funding 1
available principal receipts and the Funding 1 priorities of payments, see
"CASHFLOWS".


COMPENSATION OF CASH MANAGER

    The cash manager is paid a rate of 0.025% per annum of the principal amount
outstanding of the intercompany loans for its services which is paid in four
equal instalments quarterly in arrear on each Funding 1 interest payment date.
The rate is inclusive of VAT. The rate is subject to adjustment if the
applicable rate of VAT changes.

    In addition, the cash manager is entitled to be reimbursed for any expenses
or other amounts properly incurred by it in carrying out its duties. The cash
manager is paid by Funding 1 prior to amounts due to the relevant issuers on
the term advances.


RESIGNATION OF CASH MANAGER

    The cash manager may resign only on giving 12 months' written notice to the
security trustee, Funding 1 and the mortgages trustee and if:

       *     a substitute cash manager has been appointed and a new cash
             management agreement is entered into on terms satisfactory to the
             security trustee, the mortgages trustee and Funding 1; and

       *     the ratings of the notes at that time would not be adversely
             affected as a result of that replacement (unless otherwise agreed
             by an extraordinary resolution of the noteholders of each class).


                                      218


TERMINATION OF APPOINTMENT OF CASH MANAGER

    The security trustee may, upon written notice to the cash manager, terminate
the cash manager's rights and obligations immediately if any of the following
events occurs:

       *     the cash manager defaults in the payment of any amount due and
             fails to remedy the default for a period of three London business
             days after becoming aware of the default;

       *     the cash manager fails to comply with any of its other obligations
             under the cash management agreement which in the opinion of the
             security trustee is materially prejudicial to the Funding 1 secured
             creditors and does not remedy that failure within 20 London
             business days after the earlier of becoming aware of the failure
             and receiving a notice from the security trustee; or

       *     Halifax, while acting as the cash manager, suffers an insolvency
             event.

    If the appointment of the cash manager is terminated or it resigns, the cash
manager must deliver its books of account relating to the loans to or at the
direction of the mortgages trustee, Funding 1 or the security trustee, as the
case may be. The cash management agreement will terminate automatically when
Funding 1 has no further interest in the trust property and the intercompany
loan and all new intercompany loans (if any) have been repaid or otherwise
discharged.


GOVERNING LAW

    The cash management agreement is governed by English law.

                                       219



                         CASH MANAGEMENT FOR THE ISSUER

    The following section contains a summary of the material terms of the issuer
cash management agreement. The summary does not purport to be complete and is
subject to the provisions of the issuer cash management agreement, a form of
which has been filed as an exhibit to the registration statement of which this
prospectus is a part.

    Halifax will be appointed on the closing date by the issuer and the security
trustee to provide cash management services to the issuer.


CASH MANAGEMENT SERVICES TO BE PROVIDED TO THE ISSUER

    The issuer cash manager's duties will include but are not limited to:

       (A)   four business days before each interest payment date, determining:

             *   the amount of issuer revenue receipts to be applied to pay
                 interest on the issuer notes on the following interest payment
                 date and to pay amounts due to other creditors of the issuer;
                 and

             *   the amount of issuer principal receipts to be applied to repay
                 the issuer notes on the following interest payment date;

       (B)   applying issuer revenue receipts and issuer principal receipts in
             accordance with the relevant order of priority of payments for the
             issuer set out in the issuer cash management agreement or, as
             applicable, the issuer deed of charge;

       (C)   providing the issuer, Funding 1, the security trustee and the
             rating agencies with quarterly reports in relation to the issuer;

       (D)   making all returns and filings required to be made by the issuer
             and providing or procuring the provision of company secretarial and
             administration services to the issuer;

       (E)   arranging payment of all fees to the London Stock Exchange plc or,
             as applicable, the Financial Services Authority; and

       (F)   if necessary, performing all currency and interest rate conversions
             (whether it be a conversion from sterling to dollars or vice versa,
             sterling to euro or vice versa, or floating rates of interest to
             fixed rates of interest or vice versa) free of charge, cost or
             expense at the relevant exchange rate.


ISSUER'S BANK ACCOUNTS

    On the closing date, the issuer will maintain a sterling bank account in its
name with Bank of Scotland at 116 Wellington Street, Leeds LS1 4LT, the right,
benefit and interest of which is assigned to the security trustee under the
issuer deed of charge (together with any other accounts of the issuer from time
to time the "ISSUER TRANSACTION ACCOUNT"). The issuer may, with the prior
written consent of the security trustee, open additional or replacement bank
accounts.

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


COMPENSATION OF ISSUER CASH MANAGER

    The issuer cash manager will be paid a rate of 0.025% per annum of the
principal amount outstanding of the issuer notes for its services which will be
paid in four equal instalments quarterly in arrear on each interest payment
date. The rate is inclusive of VAT. The fees will be subject to adjustment if
the applicable rate of VAT changes.

    In addition, the issuer cash manager will be entitled to be reimbursed for
any expenses or other amounts properly incurred by it in carrying out its
duties. The issuer cash manager will be paid by the issuer prior to amounts due
on the issuer notes.

                                      220


RESIGNATION OF ISSUER CASH MANAGER

    The issuer cash manager may resign only on giving 12 months' written notice
to the security trustee and the issuer and if:

       *     a substitute issuer cash manager has been appointed and a new
             issuer cash management agreement is entered into on terms
             satisfactory to the security trustee and the issuer; and

       *     the ratings of the issuer notes at that time would not be adversely
             affected as a result of that replacement.


TERMINATION OF APPOINTMENT OF ISSUER CASH MANAGER

    The security trustee may, upon written notice to the issuer cash manager,
terminate the issuer cash manager's rights and obligations immediately if any
of the following events occurs:

       *     the issuer cash manager defaults in the payment of any amount due
             and fails to remedy the default for a period of three London
             business days after becoming aware of the default;

       *     the issuer cash manager fails to comply with any of its other
             obligations under the issuer cash management agreement which in the
             opinion of the security trustee is materially prejudicial to the
             issuer secured creditors and does not remedy that failure within 20
             London business days after the earlier of becoming aware of the
             failure and receiving a notice from the security trustee; or

       *     the issuer cash manager suffers an insolvency event.

    If the appointment of the issuer cash manager is terminated or it resigns,
the issuer cash manager must deliver its books of account relating to the
issuer notes to or at the direction of the security trustee. The issuer cash
management agreement will terminate automatically when the issuer notes have
been fully redeemed.


GOVERNING LAW

    The issuer cash management agreement will be governed by English law.

                                       221



                      DESCRIPTION OF THE ISSUER TRUST DEED

GENERAL

    The principal agreement governing the issuer notes will be the trust deed
dated on or about the closing date and made between the issuer and the note
trustee (the "ISSUER TRUST DEED"). The issuer trust deed has five primary
functions. It:

       *     constitutes the issuer notes;

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

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

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

       *     sets out the appointment, powers and responsibilities of the note
             trustee.

    The following section contains a summary of the material terms of the issuer
trust deed. The summary does not purport to be complete and is subject to the
provisions of the issuer trust deed, a form of which has been filed as an
exhibit to the registration statement of which this prospectus is a part.

    The issuer trust deed sets out the form of the global issuer notes and the
definitive issuer notes. It also sets out the terms and conditions, and the
conditions for the issue of definitive issuer notes and/or the cancellation of
any issuer notes. It stipulates, among other things, that the paying agents,
the registrar, the transfer agent and the agent bank will be appointed. The
detailed provisions regulating these appointments are contained in the issuer
paying agent and agent bank agreement.

    The issuer trust deed also contains covenants made by the issuer in favour
of the note trustee and the noteholders. The main covenants are that the issuer
will pay interest and repay principal on each of the issuer notes when due.
Covenants are included to ensure that the issuer remains insolvency-remote, and
to give the note trustee access to all information and reports that it may need
in order to discharge its responsibilities in relation to the noteholders. Some
of the covenants also appear in the terms and conditions of the issuer notes.
See "TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES". The issuer also
covenants that it will do all things necessary to maintain the listing of the
issuer notes on the official list of the UK Listing Authority and to maintain
the trading of those issuer notes on the London Stock Exchange and to keep in
place a common depositary, paying agents and an agent bank.

    The issuer trust deed provides that the class A noteholders' interests take
precedence over the interests of other noteholders for so long as the class A
issuer notes are outstanding and thereafter the interests of the class B
noteholders take precedence for so long as the class B issuer notes are
outstanding and thereafter the interests of the class C noteholders take
precedence for so long as the class C issuer notes are outstanding. Certain
basic terms of each class of issuer notes may not be amended without the
consent of the majority of the holders of that class of note. This is described
further in "TERMS AND CONDITIONS OF THE OFFERED ISSUER NOTES".

    The issuer trust deed also sets out the terms on which the note trustee is
appointed, the indemnification of the note trustee, the payment it receives and
the extent of the note trustee's authority to act beyond its statutory powers
under English law. The note trustee is also given the ability to appoint a co-
trustee or any delegate or agent in the execution of any of its duties under
the issuer trust deed. The issuer trust deed also sets out the circumstances in
which the note trustee may resign or retire.

    The issuer trust deed includes certain provisions mandated by the US Trust
Indenture Act of 1939, as amended. Generally, these provisions outline the
duties, rights and responsibilities of the note trustee and the issuer and the
rights of the noteholders. Specifically these include, but are not limited to:

       (a)   maintenance of a noteholder list by the note trustee;

       (b)   provision of financial statements and other information by the
             issuer to the note trustee;

                                      222


       (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.

                                       223


                  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 A2
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 A2 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 A2 issuer notes)
shall not be issued.

    Beneficial owners may hold their interests in the global issuer notes only
through DTC, Clearstream, Luxembourg or Euroclear, as applicable, or indirectly
through organisations that are participants in any of those systems. Ownership
of these beneficial interests in a global issuer note


                                      224


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 European
Council Directive 2003/48/EC or any other Directive implementing the
conclusions of the ECOFIN Council meeting on 26th -- 27th November, 2000 on the
taxation of savings income, or any law implementing or complying with, or
introduced in order to conform to such Directive 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 A2 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 A2 issuer notes in
definitive registered form will be made in accordance with the terms and
conditions of the issuer notes.


CLEARANCE AND SETTLEMENT

DTC

    DTC has advised us and the underwriters that it intends to follow the
following procedures:

    DTC will act as securities depository for the offered global issuer notes.
The offered global issuer notes will be issued as securities registered in the
name of Cede & Co. (DTC's nominee).

                                      225


DTC has advised us that it is a:

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

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

       *     member of the Federal Reserve System;

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

       *     "CLEARING AGENCY" registered under the provisions of Section 17A of
             the Exchange Act.

    DTC holds securities for its participants and facilitates the clearance and
settlement among its participants of securities transactions, including
transfers and pledges, in deposited securities through electronic book-entry
changes in its participants' accounts. This eliminates the need for physical
movement of securities certificates. DTC participants include securities
brokers and dealers, banks, trust companies, clearing corporations and other
organisations. Indirect access to the DTC system is also available to others
including securities brokers and dealers, banks and trust companies that clear
through or maintain a custodial relationship with a participant, either
directly or indirectly. The rules applicable to DTC and its participants are on
file with the SEC. Transfers between participants on the DTC system will occur
under DTC rules.

    Purchases of issuer notes under the DTC system must be made by or through
DTC participants, which will receive a credit for the issuer notes on DTC's
records. The ownership interest of each actual beneficial owner is in turn to
be recorded on the DTC participants' and indirect participants' records.
Beneficial owners will not receive written confirmation from DTC of their
purchase. However, beneficial owners are expected to receive written
confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the DTC participant or indirect participant
through which the beneficial owner entered into the transaction. Transfer of
ownership interests in the offered global issuer notes are to be accomplished
by entries made on the books of DTC participants acting on behalf of beneficial
owners. Beneficial owners will not receive certificates representing their
ownership interest in issuer notes unless use of the book- entry system for the
issuer notes described in this section is discontinued.

    To facilitate subsequent transfers, all global issuer notes deposited with
DTC are registered in the name of DTC's nominee, Cede & Co. The deposit of
these global issuer notes with DTC and their registration in the name of Cede &
Co. effect no change in beneficial ownership. DTC has no knowledge of the
ultimate beneficial owners of the issuer notes. DTC's records reflect only the
identity of the DTC participants to whose accounts the beneficial interests are
credited, which may or may not be the actual beneficial owners of the issuer
notes. The DTC participants will remain responsible for keeping account of
their holdings on behalf of their customers.

    Conveyance of notices and other communications by DTC to DTC participants,
by DTC participants to indirect participants, and by DTC participants and
indirect participants to beneficial owners will be governed by arrangements
among them and by any statutory or regulatory requirements in effect from time
to time.

    Redemption notices for the offered global issuer notes will be sent to DTC.
If less than all of those global issuer notes are being redeemed by investors,
DTC's practice is to determine by lot the amount of the interest of each
participant in those global issuer notes to be redeemed.

    Neither DTC nor Cede & Co. will consent or vote on behalf of the offered
global issuer notes. Under its usual procedures, DTC will mail an omnibus proxy
to the issuer as soon as possible after the record date, which assigns the
consenting or voting rights of Cede & Co. to those DTC participants to whose
accounts the book-entry interests are credited on the record date, identified
in a list attached to the proxy.

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


                                      226


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 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


                                      227


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 A2 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 A2 issuer notes, the "DEFINITIVE ISSUER NOTES") under the following
limited circumstances:

       *     as a result of a change in UK law, the issuer or any paying agent
             is or will be required to make any deduction or withholding on
             account of tax from any payment on the issuer notes that would not
             be required if the issuer notes were in definitive form;

       *     in the case of the offered global issuer notes, DTC notifies the
             issuer that it is unwilling or unable to hold the offered global
             issuer notes or is unwilling or unable to continue as, or has
             ceased to be, a clearing agency under the US Securities Exchange
             Act of 1934, as amended and, in each case, the issuer cannot
             appoint a successor within 90 days; or

       *     in the case of the Reg S global issuer notes, Clearstream,
             Luxembourg and Euroclear are closed for business for a continuous
             period of 14 days or more (other than by reason of legal holidays)
             or announce an intention to cease business permanently or do in
             fact do so and no alternative clearing system satisfactory to the
             issuer note trustee is available.

    In no event will definitive issuer notes in bearer form be issued. Any
definitive issuer notes will be issued in registered form in denominations of
$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

                                      228


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.

                                       229


                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:

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

       *     an issuer paying agent and agent bank agreement dated the closing
             date between the issuer, the principal paying agent and the agent
             bank, the US paying agent, any other payment agents, the registrar,
             the transfer agent and the note trustee;

       *     an issuer deed of charge dated the closing date between the issuer,
             the note trustee, the security trustee, the issuer swap providers
             and certain other parties; and

       *     the issuer swap agreements dated on or about the closing date
             between the issuer, the relevant issuer swap provider and the
             security trustee.

    When we refer to the parties to these documents, the reference includes any
successor to that party validly appointed.

    Initially the parties will be as follows:

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

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

       *     The Bank of New York as note trustee;

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

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

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

       *     JPMorgan Chase Bank, N.A. as the Funding 1 liquidity provider;


       *     UBS Limited as issuer swap provider in respect of the series 1
             issuer notes;



       *     ABN AMRO Bank N.V. as issuer swap provider in respect of the
             series 2 issuer notes;

       *     IXIS Corporate & Investment Bank as issuer swap provider in
             respect of the series 3 issuer notes;



       *     ABN AMRO Bank N.V. as issuer swap provider in respect of the
             series 4 issuer notes; and


       *     Halifax plc as Funding 1 swap provider.

    The noteholders are bound by and deemed to have notice of all of the
provisions of the issuer trust deed, the issuer deed of charge, the issuer
intercompany loan agreement, the Funding 1 deed of charge, the issuer cash
management agreement, the issuer paying agent and agent bank agreement, the
issuer swap agreements and the Funding 1 swap agreement which are applicable to
them. Noteholders can view copies of those documents at the specified office of
any of the paying agents after the closing date.

    There is no English law which prohibits US residents from holding issuer
notes due solely to their residence outside the UK.

                                       230




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

1.  FORM, DENOMINATION AND TITLE

    The offered issuer notes are being offered and sold to the public in the
United States and to institutional investors outside the United States.

    The offered issuer notes are initially in global registered form, without
coupons attached. Transfers and exchanges of beneficial interests in global
issuer notes are made in accordance with the rules and procedures of DTC,
Euroclear and/or Clearstream, Luxembourg, as applicable.

    A global note will be exchanged for issuer notes in definitive registered
form only under limited circumstances. The denominations of any offered issuer
notes in definitive form will be $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.

                                      231





    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 (which is likely to
             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 second supplemental
             Funding 1 deed of charge, the issuer swap agreements, the issuer
             swap guarantees, the issuer paying agent and agent bank agreement,
             the issuer subscription agreements, the issuer underwriting
             agreement, the issuer corporate services agreement, the issuer bank
             account agreement, the issuer cash management agreement and the
             issuer trust deed;


       (2)   a first ranking fixed charge (which is likely to 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 is likely to 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.

                                      232


3.  COVENANTS

    If any issuer note is outstanding, the issuer will not, unless it is
provided in or permitted by the terms of the issuer transaction documents or
with the prior written consent of the security trustee:

       *     create or permit to subsist any mortgage, standard security,
             pledge, lien, charge or other security interest upon the whole or
             any part of its present or future assets or undertakings;

       *     sell, assign, transfer, lease or otherwise dispose of or grant any
             option or right to acquire any of its assets or undertakings or any
             interest or benefit in its assets or undertakings;

       *     permit any person, other than itself and the security trustee (as
             to itself and on behalf of the issuer secured creditors), to have
             any equitable or beneficial interest in any of its assets or
             undertakings;

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

       *     carry on any business other than as described in this prospectus or
             as contemplated in the issuer transaction documents relating to the
             issue of the issuer notes and the related activities described in
             this prospectus;

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

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

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

       *     have any employees, premises or subsidiaries;

       *     pay any dividend or make any other distributions to its
             shareholders or issue any further shares or alter any rights
             attaching to its shares as at the date of the issuer deed of
             charge;

       *     purchase or otherwise acquire any issuer notes; or

       *     engage in any activities in the US (directly or through agents), or
             derive any income from US sources as determined under US income tax
             principles, or hold any property if doing so would cause it to be
             engaged or deemed to be engaged in a trade or business in the US as
             determined under US income tax principles.


4.  INTEREST

    Each offered issuer note bears interest on its principal amount outstanding
from, and including, the closing date. Interest will stop accruing on all or
any part of the principal amount outstanding of an offered issuer note from the
date it is due for redemption unless payment of principal is improperly
withheld or refused. If this happens it will continue to bear interest on the
unpaid amount in accordance with this condition, both before and after any
judgment is given, until whichever is the earlier of the following:

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

       *     the day which is seven days after the principal paying agent or the
             US paying agent has notified the relevant class of noteholders,
             either in accordance with number 14 or individually, that the
             payment will be made, provided that subsequently payment is in fact
             made.


    Interest on the series 1 class A issuer notes will be paid monthly in arrear
on each applicable interest payment date. If a trigger event occurs or the
issuer security is enforced prior to the interest payment date falling in June
2006, interest on the series 1 class A issuer notes will be payable quarterly
in arrear on the relevant interest payment dates falling in March, June,
September and December in each year, as applicable.


                                      233


   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 be 12th September, 2005 for the interest period
from and including the closing date to but excluding 12th September, 2005.


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

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

    Payments of interest due on an interest payment date in respect of the class
A issuer notes will not be deferred. In the event of the delivery of a class A
issuer note acceleration notice (as described in number 9), the amount of
interest that was due but not paid on any payment date will itself bear
interest at the applicable rate until both the unpaid interest and the interest
on that interest are paid.

    The rate of interest for each interest period for the:

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

       *     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;

       *     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;

       *     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;

       *     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;

       *     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;

                                      234


       *     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;

       *     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

       *     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 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:

                                      235




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:

       *     the note principal payment of each offered issuer note, being the
             amount of any principal payment payable on each offered issuer note
             on the next interest payment date;

       *     the principal amount outstanding of each offered issuer note as at
             the note determination date, which is the principal amount
             outstanding of that offered issuer note as at the closing date less
             the aggregate of all note principal payments that have been paid in
             respect of that note; and

       *     the pool factor, being the fraction obtained by dividing the
             principal amount outstanding of each offered issuer note as at such
             note determination date by the principal amount outstanding of that
             note as at the closing date.

    The issuer will notify the agent bank, paying agents, note trustee,
registrar and each stock exchange competent listing authority and/or quotation
system on or by which the issuer notes are then listed quoted and/or traded of
each determination of a note principal payment, the principal amount
outstanding and pool factor and shall publish those determinations in
accordance with number 14 as soon as possible after the relevant interest
payment date.

    If the issuer or agent bank fails to make a determination as described, the
note trustee will calculate the note principal payment, principal amount
outstanding of a note on the note determination date and pool factor as
described in this subsection (C), and each of these determinations or
calculations will be deemed to have been made by the issuer. If this happens,
the issuer, the agent bank and the noteholders will (in the absence of wilful
default, bad faith or manifest error) be bound by the determinations made.

(D) OPTIONAL REDEMPTION IN FULL

    Provided that an issuer note acceleration notice has not been served and
subject to the provisos below, the issuer may by giving not less than 30 and
not more than 60 days' prior written notice to the note trustee, the issuer
swap providers and the noteholders redeem all (but not some only) of the issuer
notes at the principal amount outstanding thereof, together with any accrued
(and unpaid) interest thereon, on the following dates:


                                      236


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

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

    The issuer may only redeem the offered issuer notes as described in this
subsection (D) if (a) the issuer has provided to the note trustee a certificate
to the effect that the issuer will have funds available to it to redeem the
issuer notes and amounts required to be paid in priority to or pari passu with
the issuer notes on such interest payment date and (b) the note trustee is
satisfied in accordance with the transaction documents that there are
sufficient funds to allow the issuer to redeem the issuer notes.

(E) OPTIONAL REDEMPTION FOR TAX AND OTHER REASONS

    Provided that an issuer note acceleration notice has not been served and if
the issuer satisfies the note trustee that on the next interest payment date
either:

       *     the issuer would by virtue of a change in the law or regulations of
             the United Kingdom or any other jurisdiction (or the application or
             interpretation thereof) be required to withhold or deduct from
             amounts due on the issuer notes any amount on account of any
             present or future taxes, duties, assessments or governmental
             charges of whatever nature (other than where the relevant holder or
             beneficial owner has some connection with the relevant jurisdiction
             other than the holding of the issuer notes); or

       *     Funding 1 would be required to withhold or deduct from amounts due
             on the issuer intercompany loan any amount on account of any
             present or future taxes, duties, assessments or governmental
             charges of whatever nature; and

       *     such obligation of the issuer or Funding 1, as the case may be,
             cannot be avoided by the issuer or Funding 1, as the case may be,
             taking reasonable measures available to it,

    then the issuer will use reasonable endeavours to arrange the substitution
of a company incorporated in another jurisdiction and approved by the note
trustee in order to avoid such a situation, provided that the issuer will not
be required to do so if that would require registration of any new security
under US securities laws or materially increase the disclosure requirements
under US law or the costs of issuance.

    If the issuer is unable to arrange a substitution as described in this
subsection, then the issuer may, by giving not less than 30 and not more than
60 days' prior notice to the note trustee, the issuer swap providers and the
noteholders, redeem all (but not some only) of the issuer notes at the
principal amount outstanding together with any accrued interest on the next
following interest payment date, provided that, prior to giving any such
notice, the issuer shall deliver to the note trustee (1) a certificate signed
by two directors of the issuer stating that the circumstances referred to in
the bullet points immediately above prevail and setting out details of such
circumstances, and (2) an opinion in form and substance satisfactory to the
note trustee of independent legal advisers of recognised standing to the effect
that the issuer has or will become obliged to pay such additional amounts as a
result of such change or amendment. The note trustee shall be entitled to
accept (without investigation or inquiry) such certificate and opinion as
sufficient evidence of the satisfaction of the circumstance set out in the
bullet points immediately above, in which event they shall be conclusive and
binding on the noteholders. The issuer may only redeem the issuer notes as
described above if the note trustee is satisfied in accordance with the issuer
transaction documents that the issuer will have funds available to it to make
the required payment of principal and interest due in respect of the issuer
notes on the relevant interest payment date, including any amounts required to
be paid in priority to or in the same priority as the issuer notes outstanding
in accordance with the issuer pre-enforcement revenue priority of payments and
the issuer pre-enforcement principal priority of payments.

    If at any time, it would be unlawful for the issuer to make, fund or allow
to remain outstanding a term advance made by it under the issuer intercompany
loan agreement and the relevant certificate states that the issuer requires
Funding 1 to prepay the term advance, then the issuer may redeem all (but not
some only) of the issuer notes at the principal amount outstanding thereof,


                                      237


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 Basel II Framework (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 proposed 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 none
             of its then current ratings 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 the class B issuer notes and/or the
             class C 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 2009
             for a price equal to the specified amount, together with any
             accrued interest on the called notes, or

       (z)   the issuer may redeem (the "REDEMPTION OPTION") the called notes on
             any interest payment date falling on or after the interest payment
             date in March 2009 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


                                      238



       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.

    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.

                                      239


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:

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

       *     directed to by an extraordinary resolution (as defined in the
             issuer trust deed) of the class A noteholders.

    If any of the following events occurs and is continuing it is called a
"CLASS A ISSUER NOTE EVENT OF DEFAULT":

       *     the issuer fails to pay for a period of three business days any
             amount of interest or principal on the class A issuer notes when
             that payment is due and payable in accordance with these
             conditions; or

       *     the issuer fails to perform or observe any of its other obligations
             under the class A issuer notes, the issuer trust deed, the issuer
             deed of charge or any other issuer transaction document, and
             (except where the note trustee certifies that, in its sole opinion,
             such failure is incapable of remedy, in which case no notice will
             be required) it remains unremedied for 20 days after the note
             trustee has given notice of it to the issuer requiring the same to
             be remedied; and the note trustee has certified that the failure to
             perform or observe is materially prejudicial to the interests of
             the class A noteholders; or

       *     except for the purposes of an amalgamation or restructuring as
             described in the point immediately following, the issuer stops or
             threatens to stop carrying on all or a substantial part of its
             business or is or is deemed unable to pay its debts within the
             meaning of Section 123 (1) (a), (b), (c) or (d) of the Insolvency
             Act 1986 (as that section may be amended, modified or re-enacted)
             or the value of its assets falls to less than the amount of its
             liabilities (taking into account contingent and prospective
             liabilities) or otherwise becomes insolvent; or

       *     an order is made or an effective resolution is passed for the
             winding-up of the issuer except for the purposes of or pursuant to
             an amalgamation or restructuring or merger previously approved by
             the note trustee in writing or by an extraordinary resolution of
             the class A noteholders; or

       *     proceedings are otherwise initiated against the issuer under any
             applicable liquidation, insolvency, reorganisation or other similar
             laws (including, but not limited to, presentation of a petition for
             an administration order, the filing of documents with the court for
             the

                                      240


             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

       *     an intercompany loan acceleration notice is served on Funding 1
             while any of the class A issuer notes is outstanding.

(B) CLASS B NOTEHOLDERS

    The terms described in this number 9(B) will have no effect so long as any
of the class A issuer notes are outstanding. Subject to that occurrence, the
note trustee may in its absolute discretion give notice (a "CLASS B ISSUER NOTE
ACCELERATION NOTICE") of a class B issuer note event of default (as defined in
the following paragraph), and shall give that notice if it is indemnified and/
or secured to its satisfaction and it is:

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

       *     directed to by an extraordinary resolution of the class B
             noteholders.

    If any of the following events occurs and is continuing it is called a
"CLASS B ISSUER NOTE EVENT OF DEFAULT":

       *     the issuer fails to pay for a period of three business days any
             amount of interest or principal on the class B issuer notes when
             that payment is due and payable in accordance with these
             conditions; or

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

(C) CLASS C NOTEHOLDERS

    The terms described in this number 9(C) will have no effect so long as any
of the class A issuer notes or the class B issuer notes are outstanding.
Subject to that occurrence, the note trustee may in its absolute discretion
give notice (a "CLASS C ISSUER NOTE ACCELERATION NOTICE") of a class C issuer
note event of default (as defined in the following paragraph), and shall give
that notice if it is indemnified and/or secured to its satisfaction and it is:

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

       *     directed to by an extraordinary resolution of the class C
             noteholders.

    If any of the following events occurs and is continuing it is called a
"CLASS C ISSUER NOTE EVENT OF DEFAULT":

       *     the issuer fails to pay for a period of three business days any
             amount of interest or principal on the class C issuer notes when
             that payment is due and payable in accordance with these
             conditions; or

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

    A class A issuer note acceleration notice, a class B issuer note
acceleration notice and a class C issuer note acceleration notice are alone or
together referred to in this prospectus as an

                                      241


"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:

       *     it is so requested in writing by holders of at least one quarter of
             the aggregate principal amount outstanding of the class A issuer
             notes, the class B issuer notes or the class C issuer notes
             (subject to those restrictions in the issuer trust deed and/or the
             issuer deed of charge to protect the interests of any higher
             ranking class of noteholders); or

       *     in the case of the security trustee, it has been so directed by the
             note trustee acting on the instructions of an extraordinary
             resolution (as described in number 11) of the class A noteholders,
             class B noteholders or class C noteholders (subject to those
             restrictions in the issuer trust deed and/or the issuer deed of
             charge to protect the interests of any higher ranking class of
             noteholders); or

       *     in the case of the security trustee, it is so requested in writing
             by any other issuer secured creditor (subject to those restrictions
             in the issuer deed of charge to protect the noteholders).

    Amounts available for distribution after enforcement of the issuer security
shall be distributed in accordance with the terms of the issuer deed of charge.

    No noteholder may institute any proceedings against the issuer to enforce
its rights under or in respect of the issuer notes or the issuer trust deed
unless (1) the note trustee or the security trustee, as the case may be, has
become bound to institute proceedings and has failed to do so within a
reasonable time and (2) the failure is continuing. Notwithstanding the previous
sentence and notwithstanding any other provision of the issuer trust deed, the
right of any noteholder to receive payment of principal of and interest on its
issuer notes on or after the due date for the principal or interest, or to
institute suit for the enforcement of payment of that interest or principal,
may not be impaired or affected without the consent of that noteholder. In
addition, no class B noteholder or class C noteholder will be entitled to take
proceedings for the winding-up or administration of the issuer unless:

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

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

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

                                      242


11. MEETINGS OF NOTEHOLDERS, MODIFICATIONS AND WAIVER

(A) MEETINGS OF NOTEHOLDERS

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

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

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of one series only of the
             class A issuer notes shall be deemed to have been duly passed if
             passed at a single meeting of the holders of the class A issuer
             notes of that series;


       *     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;



       *     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 note; and


       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of each sub-class of series 5
             class A issuer notes and gives or may give rise to a conflict of
             interest between the holders of each sub-class of series 5 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 the
             series 5 class A notes, it shall be duly passed at separate
             meetings of the holders of each sub-class of series 5 class A
             issuer notes.


    In the case of a single meeting of the holders of two or more series of the
class A issuer notes which are not all denominated in the same currency, the
principal amount outstanding of any class A issuer note denominated in US
dollars or euro shall be converted into sterling at the relevant issuer dollar
currency exchange rate or the relevant issuer euro currency exchange rate, as
the case may be.


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

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of one series only of the
             class B issuer notes shall be deemed to have been duly passed if
             passed at a single meeting of the holders of the class B issuer
             notes of that series;

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class B issuer notes but does not give rise to a conflict of
             interest between the holders of those two or more series of the
             class B issuer notes, shall be deemed to have been duly passed if
             passed at a single meeting of the holders of those two or more
             series of the class B issuer notes; and

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class B issuer notes and gives or may give rise to a conflict
             of interest between the holders of those two or more series of the
             class B issuer notes, shall be deemed to have been duly passed only
             if, in lieu of being passed at a single meeting of the holders of
             those two or more series of the class B issuer notes, it shall be
             duly passed at separate meetings of the holders of those two or
             more series of the class B issuer notes.


                                      243


    In the case of a single meeting of the holders of two or more series of the
class B issuer notes which are not all denominated in the same currency, the
principal amount outstanding of any class B issuer note denominated in US
dollars or euro shall be converted into sterling at the relevant issuer dollar
currency exchange rate or the relevant issuer euro currency exchange rate, as
the case may be.

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

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of one series only of the
             class C issuer notes shall be deemed to have been duly passed if
             passed at a single meeting of the holders of the class C issuer
             notes of that series;

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class C issuer notes but does not give rise to a conflict of
             interest between the holders of those two or more series of the
             class C issuer notes, shall be deemed to have been duly passed if
             passed at a single meeting of the holders of those two or more
             series of the class C issuer notes; and

       *     a resolution which, in the sole opinion of the note trustee,
             affects the interests of the holders of any two or more series of
             the class C issuer notes and gives or may give rise to a conflict
             of interest between the holders of those two or more series of the
             class C issuer notes, shall be deemed to have been duly passed only
             if, in lieu of being passed at a single meeting of the holders of
             those two or more series of the class C issuer notes, it shall be
             duly passed at separate meetings of the holders of those two or
             more series of the class C issuer notes.

    In the case of a single meeting of the holders of two or more series of the
class C issuer notes which are not all denominated in the same currency, the
principal amount outstanding of any class C issuer note denominated in US
dollars or euro shall be converted into sterling at the relevant issuer dollar
currency exchange rate or the relevant issuer euro currency exchange rate, as
the case may be.

    Similar requirements apply in relation to requests in writing from class A
noteholders, class B noteholders and class C noteholders upon which the note
trustee or security trustee is bound to act.

    Subject as provided in the following paragraph, the quorum for any meeting
convened to consider an extraordinary resolution will be two or more persons
holding or representing not less than half of the aggregate principal amount
outstanding of the relevant series, class or classes of issuer notes or, at any
adjourned meeting, one or more noteholders or persons representing noteholders
of the relevant series, class or classes of issuer notes, whatever the total
principal amount outstanding of issuer notes so represented.

    Subject to section 316(b) of the US Trust Indenture Act of 1939, as amended,
certain terms including the alteration of the amount, rate or timing of
payments on the issuer notes, the currency of payment, the priority of payments
or the quorum or majority required in relation to these terms, require a quorum
for passing an extraordinary resolution of one or more persons holding or
representing in total not less than three quarters of the total principal
amount outstanding of the classes of issuer notes of each series for the time
being outstanding or, at any adjourned meeting, at least one quarter of the
total principal amount outstanding of those classes of issuer notes. These
modifications are called "BASIC TERMS MODIFICATIONS".

    No extraordinary resolution of the class B noteholders, except as mentioned
below, shall take effect while any class A issuer notes remain outstanding
unless sanctioned by an extraordinary resolution of the class A noteholders, or
the note trustee (or, as the case may be, the security trustee) is of the
opinion that it would not be materially prejudicial to the interests of the
class A noteholders.

    No extraordinary resolution of the class C noteholders, except as mentioned
below, shall take effect while any class A issuer notes or class B issuer notes
remain outstanding unless sanctioned by an extraordinary resolution of the
class A noteholders and/or the class B noteholders (as the

                                      244


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.

    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.


                                      245


     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 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


                                      246


       (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.

    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.

                                       247


                           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.




CLASS OF ISSUER NOTES                          MOODY'S  STANDARD & POOR'S  FITCH
- ---------------------------------------------  -------  -----------------  -----
                                                                    
Series 1 class A.............................      P-1               A-1+    F1+
Series 2 class A.............................      Aaa                AAA    AAA
Series 3 class A.............................      Aaa                AAA    AAA
Series 4 class A.............................      Aaa                AAA    AAA
Series 5 class A1............................      Aaa                AAA    AAA
Series 5 class A2............................      Aaa                AAA    AAA
Series 5 class A3............................      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.

                                       248



                     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 in the period up to but excluding the
             interest payment date in September 2009, such that the aggregate
             principal amount outstanding of loans in the portfolio at any time
             is not less than [GBP]31,000,000,000, or such higher amount as
             may be required to be maintained as a result of new issuers
             providing new term advances to Funding 1 which Funding 1 uses as
             consideration for an increase in its share of the trust property or
             for the sale of new loans to the trust property;



       (5)   neither an asset trigger event nor a non-asset trigger event
             occurs;

       (6)   no event occurs that would cause payments on scheduled amortisation
             term advances or the pass-through term advances to be deferred
             (unless such advances are deferred in accordance with Rule 1 (B) or
             (C));


       (7)   the issuer exercises its option to redeem the issuer notes on the
             interest payment date falling in December 2011, Permanent
             Financing (No. 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]1,649,727,000 in the cash accumulation
             ledger at the closing date; and


       (10)  the closing date of the transaction is 22nd June, 2005,


                                       249


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





                POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE     POSSIBLE
                 AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE      AVERAGE
             LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE  LIFE OF THE
                SERIES 1     SERIES 1     SERIES 1     SERIES 2     SERIES 2     SERIES 2     SERIES 3     SERIES 3     SERIES 3
CONSTANT         CLASS A      CLASS B      CLASS C      CLASS A      CLASS B      CLASS C      CLASS A      CLASS B      CLASS C
REPAYMENT         ISSUER       ISSUER       ISSUER       ISSUER       ISSUER       ISSUER       ISSUER       ISSUER       ISSUER
RATE (% PER        NOTES        NOTES        NOTES        NOTES        NOTES        NOTES        NOTES        NOTES        NOTES
ANNUM)           (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)      (YEARS)
- -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
                                                                                                  
5% ........         0.97         6.47         6.47         3.03         6.47         6.47         5.76         6.47         6.47
10%........         0.97         1.22         1.22         2.97         6.47         6.47         4.88         6.47         6.47
15%........         0.97         0.97         1.17         2.97         2.97         2.97         4.84         5.22         5.22
20%........         0.97         0.97         0.97         2.97         2.97         2.97         4.84         4.99         5.22
25%........         0.97         0.97         0.97         2.97         2.97         2.97         4.84         4.97         4.97
30%........         0.97         0.97         0.97         2.97         2.97         2.97         4.84         4.97         4.97
35%........         0.97         0.97         0.97         2.97         2.97         2.97         4.84         4.97         4.97




    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".

                                       250


                       MATERIAL LEGAL ASPECTS OF THE LOANS

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


ENGLISH LOANS

GENERAL

    There are two parties to a mortgage. The first party is the mortgagor, who
is the borrower and homeowner. The mortgagor grants the mortgage over its
property. The second party is the mortgagee, who is the lender. Each English
loan will be secured by a mortgage which has a first ranking priority over all
other mortgages secured on the property and over all unsecured creditors of the
borrower. Borrowers may create a subsequent mortgage or other secured interest
over the relevant property without the consent of the seller, though such other
mortgage or interest will rank below the seller's mortgage in priority.

NATURE OF PROPERTY AS SECURITY

    There are two forms of title to land in England and Wales: registered and
unregistered. Both systems of title can include both freehold and leasehold
land.

REGISTERED TITLE

    Title to registered land is registered at the Land Registry. Each parcel of
land is given a unique title number. Prior to 13th October, 2003 title to the
land was established by a land or (in the case of land which is subject to a
mortgage or charge) charge certificate containing official copies of the
entries on the register relating to that land, however, pursuant to the Land
Registration Act 2002 which came into force on 13th October, 2003 the provision
of land certificates and charge certificates has now been abolished. Title to
land is now established by reference to entries on the registers held by the
Land Registry.

    There are four classes of registered title. The most common is title
absolute. A person registered with title absolute owns the land free from all
interests other than those entered on the register and those classified as
unregistered interests which override first registration and unregistered
interests which override registered dispositions.

    Title information documents provided by the Land Registry will reveal the
present owner of the land, together with any legal charges and other interests
affecting the land. However, the Land Registration Act 2002 provides that some
interests in the land will bind the land even though they are not capable of
registration at the Land Registry such as unregistered interests which override
first registration and unregistered interests which override registered
dispositions. The title information documents will also contain a plan
indicating the location of the land. However, this plan is not conclusive as to
matters such as the location of boundaries.

UNREGISTERED TITLE

    All land in England and Wales is now subject to compulsory registration on
the happening of any of a number of trigger events, which includes the granting
of a first legal mortgage. However, a small proportion of land in England and
Wales (typically where the land has been in the same ownership for a number of
years) is still unregistered. Title to unregistered land is proved by
establishing a chain of documentary evidence to title going back at least 15
years. Where the land is affected by third party rights, some of those rights
can be proved by documentary evidence or by proof of continuous exercise of the
rights for a prescribed period and do not require registration. However, other
rights would have to be registered at the Central Land Charges Registry in
order to be effective against a subsequent purchaser of the land.

TAKING SECURITY OVER LAND


    Where land is registered, a mortgagee must register its mortgage at the Land
Registry in order to secure priority over any subsequent mortgagee. Prior to
registration, the mortgage will take effect only as an equitable mortgage or
charge. Priority of mortgages over registered land is governed by the date of
registration of the mortgage rather than the date of creation. However, a


                                      251


prospective mortgagee is able to obtain a priority period within which to
register his mortgage. If the mortgagee submits a proper application for
registration during this period, its interest will take priority over any
application for registration of another interest which is received by the Land
Registry during this priority period.

    In the system of unregistered land, the mortgagee protects its interest by
retaining possession of the title deeds to the property. Without the title
deeds to the property, the borrower is unable to establish the necessary chain
of ownership, and is therefore effectively prevented from dealing with its land
without the consent of the mortgagee. Priority of mortgages over unregistered
land is governed first by the possession of title deeds, and in relation to
subsequent mortgages by the registration of a land charge.

THE SELLER AS MORTGAGEE

    The sale of the English mortgages by the seller to the mortgages trustee
will take effect in equity only. The mortgages trustee will not apply to the
Land Registry or the Central Land Charges Registry to register or record its
equitable interest in the mortgages. The consequences of this are explained in
the section "RISK FACTORS -- THERE MAY BE RISKS ASSOCIATED WITH THE FACT THAT
THE MORTGAGES TRUSTEE HAS NO LEGAL TITLE TO THE MORTGAGES WHICH MAY ADVERSELY
AFFECT PAYMENTS ON THE ISSUER NOTES".

ENFORCEMENT OF MORTGAGES

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

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

       *     The mortgagee may lease the property to third parties.

       *     The mortgagee may foreclose on the property. Under foreclosure
             procedures, the mortgagor's title to the property is extinguished
             so that the mortgagee becomes the owner of the property. The remedy
             is, because of procedural constraints, rarely used.

       *     The mortgagee may sell the property, subject to various duties to
             ensure that the mortgagee exercises proper care in relation to the
             sale. This power of sale arises under the Law of Property Act 1925.
             The purchaser of a property sold pursuant to a mortgagee's power of
             sale becomes the owner of the property.

    A court order under section 126 of the CCA is necessary to enforce a 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 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

                                      252


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 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

                                      253


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):

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

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

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

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

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

    A court order under section 126 of the CCA is necessary to enforce a
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.


                                      254


                             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 H.M. Revenue & Customs 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.


                                      255


     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 H.M. Revenue & Customs 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 H.M. Revenue & Customs
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 H.M.
Revenue & Customs with the tax authorities of other jurisdictions.


DIRECT ASSESSMENT OF NON-UK RESIDENT HOLDERS OF ISSUER NOTES TO UK TAX ON
INTEREST

    Interest on the issuer notes has a UK source. Accordingly, payments of
interest on the issuer notes will in principle be within the charge to UK tax
even if paid without withholding or deduction. However, it is the opinion of UK
tax counsel that (other than where the provisions of the Treaty apply to allow
certain interest paid to residents of the US to be taxed in the UK) such
payments will not be chargeable to UK tax in the hands of a noteholder who is
not resident for tax purposes in the UK unless such noteholder carries on a
trade, profession or vocation through a branch or agency (or, in the case of a
noteholder which is a company, which carries on a trade through a permanent
establishment) in the UK in connection with which the payments are received or
to which the issuer notes are attributable, in which case (subject to
exemptions for interest received by certain categories of agent such as some
brokers and investment managers) tax may be levied on the UK branch or agency
or permanent establishment.


TAXATION OF RETURNS: COMPANIES WITHIN THE CHARGE TO UK CORPORATION TAX

    In general, noteholders who are within the charge to UK corporation tax
(other than authorised unit trusts) will normally be subject to tax on all
profits and gains, including interest and profit and gains attributable to
currency fluctuations, arising on or in connection with the issuer notes under
the loan relationship rules. Any such profits and gains will generally fall to
be calculated in accordance with the statutory accounting treatment of the
issuer notes in the hands of the relevant noteholder, and will generally be
charged to tax as income in respect of each accounting period to which they are
allocated, in accordance with that accounting treatment. Relief may be
available in respect of losses or for related expenses on a similar basis.


TAXATION OF RETURNS: OTHER NOTEHOLDERS

    Noteholders who are not within the charge to UK corporation tax and who are
resident or ordinarily resident in the UK for tax purposes or who carry on a
trade, profession or vocation in the UK through a branch or agency in
connection with which interest on the issuer notes is received or to which the
issuer notes are attributable will generally be liable to UK tax on the amount
of any interest received in respect of the issuer notes. As the offered issuer
notes are denominated in US dollars, and the series 4 issuer notes are
denominated in euro, they will not constitute "qualifying corporate bonds"
within the meaning of Section 117 of the Taxation of Chargeable Gains Act 1992.
Accordingly, a disposal of any of these issuer notes by such noteholders as
described above may

                                      256


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 H.M.
Revenue & Customs 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 H.M. Revenue
& Customs 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.

                                       257


                            EU SAVINGS TAX DIRECTIVE


    On 3rd 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.

                                       258



                      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.

                                       259



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.

    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


                                      260


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 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


                                      261


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 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


                                       262


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.

                                       263


              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.

                                       264


                              ERISA CONSIDERATIONS

    The offered issuer notes are eligible for purchase by employee benefit plans
and other plans subject to the US Employee Retirement Income Security Act of
1974, as amended ("ERISA"), and/or the provisions of Section 4975 of the Code
and by governmental plans that are subject to state, local or other federal law
of the United States that is substantially similar to ERISA or Section 4975 of
the Code, subject to consideration of the issues described in this section.
ERISA imposes certain requirements on "EMPLOYEE BENEFIT PLANS" (as defined in
Section 3(3) of ERISA) subject to ERISA, including entities such as collective
investment funds and separate accounts whose underlying assets include the
assets of such plans (collectively, "ERISA PLANS") and on those persons who are
fiduciaries with respect to ERISA Plans. Investments by ERISA Plans are subject
to ERISA's general fiduciary requirements, including the requirements of
investment prudence and diversification and the requirement that an ERISA
Plan's investments be made in accordance with the documents governing the Plan.
The prudence of a particular investment must be determined by the responsible
fiduciary of an ERISA Plan by taking into account the ERISA Plan's particular
circumstances and all of the facts and circumstances of the investment
including, but not limited to, the matters discussed under "RISK FACTORS" and
the fact that in the future there may be no market in which such fiduciary will
be able to sell or otherwise dispose of the offered issuer notes.

    Section 406 of ERISA and Section 4975 of the Code prohibit certain
transactions involving the assets of an ERISA Plan (as well as those plans that
are not subject to ERISA but which are subject to Section 4975 of the Code,
such as individual retirement accounts (together with ERISA Plans, the
"PLANS")) and certain persons (referred to as "PARTIES IN INTEREST" or
"DISQUALIFIED PERSONS") having certain relationships to such Plans, unless a
statutory or administrative exemption is applicable to the transaction. A party
in interest or disqualified person who engages in a prohibited transaction may
be subject to excise taxes and other penalties and liabilities under ERISA and
the Code.

    The seller, the issuer, the servicer, the mortgages trustee, Funding 1 or
any other party to the transactions contemplated by the transaction documents
may be parties in interest or disqualified persons with respect to many Plans.
Prohibited transactions within the meaning of Section 406 of ERISA or Section
4975 of the Code may arise if any of the offered issuer notes is acquired or
held by a Plan with respect to which the issuer, the servicer, the mortgages
trustee, Funding 1 or any other party to such transactions is a party in
interest or a disqualified person. Certain exemptions from the prohibited
transaction provisions of Section 406 of ERISA and Section 4975 of the Code may
be applicable, however, depending in part on the type of Plan fiduciary making
the decision to acquire any such issuer notes and the circumstances under which
such decision is made. Included among these exemptions are Prohibited
Transaction Class Exemption ("PTCE") 91-38 (relating to investments by bank
collective investment funds), PTCE 84-14 (relating to transactions effected by
a "QUALIFIED PROFESSIONAL ASSET MANAGER"), PTCE 95-60 (relating to transactions
involving insurance company general accounts), PTCE 90-1 (relating to
investments by insurance company pooled separate accounts) and PTCE 96-23
(relating to transactions determined by in-house asset managers). There can be
no assurance that any of these class exemptions or any other exemption will be
available with respect to any particular transaction involving any such issuer
notes.

    Each purchaser and subsequent transferee of any offered issuer note will be
deemed by such purchase or acquisition of any such note to have represented and
warranted, on each day from the date on which the purchaser or transferee
acquires such note through and including the date on which the purchaser or
transferee disposes of such note, either that (A) it is not a Plan or an entity
whose underlying assets include the assets of any Plan or a governmental plan
which is subject to any federal, state or local law of the United States that
is substantially similar to the provisions of section 406 of ERISA or section
4975 of the Code or (B) its purchase, holding and disposition of such note will
not result in a prohibited transaction under section 406 of ERISA or section
4975 of the Code (or, in the case of a governmental plan, any substantially
similar federal, state or local law of the United States) for which an
exemption is not available.

    In addition, the US Department of Labor has promulgated a regulation, 29
C.F.R. Section 2510.3-101 (the "PLAN ASSET REGULATION"), describing what
constitutes the assets of a Plan with


                                      265


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.

                                       266


              ENFORCEMENT OF FOREIGN JUDGMENTS IN ENGLAND AND WALES

    The issuer is a UK public limited company incorporated with limited
liability in England and Wales. Any final and conclusive judgment of any United
States federal or state court having jurisdiction recognised by England or
Wales in respect of an obligation of the issuer in respect of the issuer notes
which is for a fixed sum of money and which has not been stayed or satisfied in
full, would be enforceable by action against the issuer in the courts of
England and Wales without a re-examination of the merits of the issues
determined by the proceedings in that United States federal or state court, as
applicable, unless:

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

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

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

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

       *     there has been a prior judgment in another court between the same
             parties concerning the same issues as are dealt with in the
             judgment of the United States federal or state court, as
             applicable;

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

       *     enforcement proceedings are not instituted within six years after
             the date of the judgment.

    A judgment by a court may be given in some cases only in sterling. The
issuer expressly submits to the non-exclusive jurisdiction of the courts of
England for the purpose of any suit, action or proceedings arising out of this
offering.

    All of the directors and executive officers of the issuer reside outside the
United States. Substantially all or a substantial portion of the assets of all
or many of those persons are located outside the United States. As a result, it
may not be possible for holders of the issuer notes to effect service of
process within the United States upon those persons or to enforce against them
judgments obtained in United States courts predicated upon the civil liability
provisions of federal securities laws of the United States. Based on the
restrictions referred to in this section, there is doubt as to the
enforceability in England and Wales, in original actions or in actions for
enforcement of judgments of United States courts, of civil liabilities
predicated upon the federal securities laws of the United States.

                                       267


                  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 KPMG Audit Plc, 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 7th June, 2005
has been included in this prospectus, in reliance upon the report of KPMG Audit
Plc, appearing elsewhere herein, an independent registered public accounting
firm, upon the authority of said firm as experts in accounting and auditing.




                                  LEGAL MATTERS


    An opinion with respect to English law regarding the issuer notes, including
matters relating to the validity of the issuance of the issuer notes, will be
provided to the issuer and the underwriters by Allen & Overy LLP. An opinion
with respect to United States law regarding the issuer notes, including matters
of United States federal income tax law with respect to the offered issuer
notes will be provided to the issuer and the underwriters by Allen & Overy LLP.
Opinions with respect to United States law will be provided to the underwriters
by Sidley Austin Brown & Wood.


                                       268


                                  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...........       $467,000,000      $467,000,000       $333,000,000
Credit Suisse First Boston (Europe) Limited       $467,000,000      $467,000,000       $333,000,000
UBS Limited................................       $466,000,000      $466,000,000       $334,000,000
Dresdner Bank AG London Branch.............                $__               $__                $__
IXIS Corporate & Investment Bank...........                $__               $__                $__
Morgan Stanley & Co. Incorporated..........                $__               $__                $__
                                             -----------------  -----------------  ----------------
Total......................................     $1,400,000,000     $1,400,000,000    $1,000,000,000
                                             =================  =================  ================




                                                    PRINCIPAL         PRINCIPAL
                                                AMOUNT OF THE     AMOUNT OF THE                      PRINCIPAL
                                             SERIES 1 CLASS B  SERIES 2 CLASS B                  AMOUNT OF THE
UNDERWRITERS                                     ISSUER NOTES      ISSUER NOTES  SERIES 3 CLASS B ISSUER NOTES
- -------------------------------------------  ----------------  ----------------  -----------------------------
                                                                                                  
Citigroup Global Markets Limited...........       $36,350,000       $34,900,000                    $26,000,000
Credit Suisse First Boston (Europe) Limited       $36,350,000       $34,900,000                    $26,000,000
                                             ----------------  ----------------  -----------------------------
Total......................................       $72,700,000       $69,800,000                    $52,000,000
                                             ================  ================  =============================




                                                    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...........       $41,450,000       $41,450,000       $20,200,000
Credit Suisse First Boston (Europe) Limited       $41,450,000       $41,450,000       $20,200,000
                                             ----------------  ----------------  ----------------
Total......................................       $82,900,000       $82,900,000       $40,400,000
                                             ================  ================  ================






     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, the series 5 class A1 issuer notes and the series 5 class A2
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



                                      269


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 AS     UNDERWRITING
                        % OF THE  FEE AS % OF THE                              CONCESSION
                       AGGREGATE        AGGREGATE    CONCESSION BY         ALLOWED AS A %
                       PRINCIPAL        PRINCIPAL  UNDERWRITER FOR       OF THE PRINCIPAL
                   AMOUNT OF THE    AMOUNT OF THE     EACH NOTE OF             BALANCE OF
CLASS             CLASS OF NOTES   CLASS OF NOTES       THAT CLASS  CLASS OF ISSUER NOTES
- ----------------  --------------  ---------------  ---------------  ---------------------
                                                                          
series 1 class A         0.0300%          0.0150%          0.0300%                0.0150%
series 1 class B         0.1200%          0.0600%          0.1200%                0.0600%
series 1 class C         0.2000%          0.1000%          0.2000%                0.1000%
series 2 class A         0.0350%          0.0175%          0.0350%                0.0175%
series 2 class B         0.1600%          0.0800%          0.1600%                0.0800%
series 2 class C         0.2400%          0.1200%          0.2400%                0.1200%
series 3 class A         0.0450%          0.0225%          0.0450%                0.0225%
series 3 class B         0.1800%          0.0900%          0.1800%                0.0900%
series 3 class C         0.2800%          0.1400%          0.2800%                0.1400%




    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]60,000 to Dresdner
Bank AG London Branch, IXIS Corporate & Investment Bank and Morgan Stanley &
Co. Incorporated, 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$3,629,009.39, 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 offered issuer notes under
Regulation M under the US Securities Exchange Act of 1934, as amended.

       *     Short sales involve the sale by the underwriters of more offered
             issuer notes than they are required to purchase in the offering.
             This type of short sale is commonly referred to as a "naked" short
             sale due to the fact that the underwriters do not have an option to


                                      270


             purchase these additional offered issuer notes in the offering. The
             underwriters must close out any naked short position by entering
             into short covering transactions as described below. A naked short
             position is more likely to be created if the underwriters are
             concerned that there may be downward pressure on the price of the
             offered issuer notes in the open market after pricing that could
             adversely affect investors who purchase in the offering.

       *     Short covering transactions involve purchases of the offered issuer
             notes in the open market after the distribution has been completed
             in order to cover naked short positions.

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

       *     Penalty bids permit the underwriters to reclaim a selling
             concession from a syndicate member when the offered issuer notes
             originally sold by that syndicate member are purchased in a short
             covering transaction.

    Similar to other purchase transactions, these transactions may have the
effect of raising or maintaining the market price of the offered issuer notes
or preventing or retarding a decline in the market price of the offered issuer
notes. As a result, these transactions may cause the prices of the offered
issuer notes to be higher than they would otherwise be in the absence of those
transactions. Neither the issuer nor any of the underwriters represent that any
underwriter will engage in any of these transactions or that these
transactions, once begun, will not be discontinued without notice at any time.

    The offered issuer notes will be registered under the US Securities Act of
1933, as amended.

    The offered issuer notes will not be offered or sold via the internet, e-
mail or through similar electronic channels except that certain underwriters
may deliver copies of this prospectus via e-mail to persons who have given, and
not withdrawn, their prior consent to receive copies of this prospectus in that
format.


UNITED KINGDOM

    Each class A underwriter (with respect to the class A offered issuer notes
only) and each class B/C underwriter (with respect to the class B/C offered
issuer notes only) will represent and agree that:

       *     in relation to any offered issuer notes which have a maturity of
             one year or more and which are to be admitted to the official list
             maintained by the UK Listing Authority, it has not offered or sold,
             and will not offer or sell, offered issuer notes to persons in the
             United Kingdom prior to admission of such offered issuer notes to
             listing in accordance with Part VI of the FSMA except to persons
             whose ordinary activities involve them in acquiring, holding,
             managing or disposing of investments (as principal or agent) for
             the purposes of their businesses, or otherwise in circumstances
             which have not resulted and will not result in an offer to the
             public in the United Kingdom within the meaning of the Public
             Offers of Securities Regulations 1995, as amended, or the FSMA;

       *     it has only communicated or caused to be communicated and will only
             communicate or cause to be communicated any invitation or
             inducement to engage in investment activities (within the meaning
             of section 21 of the FSMA) received by it in connection with the
             issue or sale of any offered issuer notes in circumstances in which
             section 21 (1) of the FSMA does not apply to the issuer; and

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


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


                                      271


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
             [e]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").


    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


                                      272


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 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.


                                      273


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.

                                       274


                             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.




                                  AFFILIATIONS

    UBS AG, which is acting as the UBS issuer swap guarantor, is an affiliate of
UBS Limited, one of the underwriters/managers for the issuer notes of each
series as well as the series 1 issuer swap provider. HBOS Treasury Services plc,
which is acting as the lead manager for the series 5 class A3 notes, is the
arranger for the issuance of the notes. IXIS Corporate & Investment Bank, which
is acting as one of the co-underwriters/co-managers for the class A issuer notes
(excluding the series 5 class A2 issuer notes and the series 5 class A3 issuer
notes), is the series 3 issuer swap provider.

                                      275


                         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 22nd
June, 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.



    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 (who has 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 accepts responsibility accordingly.

    None of the issuer, Funding 1, Holdings, the post-enforcement call option
holder, PECOH Holdings 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, PECOH Holdings or the mortgages trustee (as the case may be) nor, so far
as the issuer, Funding 1, Holdings, the post-enforcement call option holder,
PECOH Holdings or the mortgages trustee (respectively) is aware, are any such
litigation or arbitration proceedings, PECOH Holdings 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 agreements.




    Since 1st June, 2005 (being the date of incorporation of PECOH Holdings),
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, PECOH Holdings 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, PECOH Holdings or the mortgages
trustee.


                                      276



    The issue of the issuer notes was authorised pursuant to a resolution of the
board of directors of the issuer passed on or about 8th June, 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                    71419WAA3        US71419WAA36       22096222
Series 1 class B                    71419WAB1        US71419WAB19       22096311
Series 1 class C                    71419WAC9        US71419WAC91       22096338
Series 2 class A                    71419WAD7        US71419WAD74       22096362
Series 2 class B                    71419WAE5        US71419WAE57       22096737
Series 2 class C                    71419WAF2        US71419WAF23       22096834
Series 3 class A                    71419WAG0        US71419WAG06       22096931
Series 3 class B                    71419WAH8        US71419WAH88       22097024
Series 3 class C                    71419WAJ4        US71419WAJ4S       22097075




    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, the post-enforcement
             call option holder and PECOH Holdings;

       (B)   the balance sheet of the issuer as at 7th June, 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:

             *   the issuer underwriting agreement;

             *   the issuer subscription agreements;

             *   the issuer intercompany loan agreement;

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

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

             *   the issuer deed of charge;

             *   the Scottish declaration of trust;

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

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

             *   the second supplemental Funding 1 deed of charge;

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

             *   the issuer dollar currency swap agreements and confirmations;

             *   the issuer euro currency swap agreements and confirmations;

             *   the issuer swap guarantees;

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

             *   the issuer trust deed;

             *   the issuer paying agent and agent bank agreement;

             *   the servicing agreement (as amended and restated);

             *   the cash management agreement;

                                       277



             *   the issuer cash management agreement;

             *   the Funding 1 guaranteed investment contract;

             *   the mortgages trustee guaranteed investment contract;

             *   the issuer post-enforcement call option agreement;

             *   the bank account agreement;

             *   the issuer bank account agreement;

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

             *   the issuer start-up loan agreement;

             *   the mortgages trustee corporate services agreement;

             *   the Funding 1 corporate services agreement;

             *   the issuer corporate services agreement; and

             *   the PECOH 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.


                                      278



                                    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               specifically records any principal deficiency in
SUB-LEDGER               respect of any term AA advances

AAA PRINCIPAL            a sub-ledger on the principal deficiency ledger which
DEFICIENCY               specifically records any principal deficiency in
SUB-LEDGER               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

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


                                       279



                             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


BASEL II FRAMEWORK       the Basel Committee on Banking Supervision text
                         International Convergence of Capital Measurement
                         and Capital Standards: a Revised Framework


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               specifically records any principal deficiency in
SUB-LEDGER               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

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:

                                      280



                         (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                   the cash accumulation ledger at that time immediately
AMOUNT                   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
                         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"


                                      281



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
UNDERWRITERS             First 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, Dresdner Bank AG London
                         Branch, IXIS Corporate & Investment Bank and Morgan
                         Stanley & Co. Incorporated


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 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 22nd June, 2005


CML                      Council of Mortgage Lenders

CODE                     United States Internal Revenue Code of 1986, as
                         amended

                                      282


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 and the issuer,
PROVIDER                     means Structured Finance Management Limited or such
                             other person or persons for the time being acting
                             as corporate services provider to (i) Funding 1 and
                             Holdings under the Funding 1 corporate services
                             agreement, (ii) the issuer under the issuer
                             corporate services agreement and (iii) the post-
                             enforcement call option holder and PECOH Holdings
                             under the post-enforcement call option holder
                             corporate services agreement; and



                         (b) in respect of the mortgages trustee, means SFM
                             Offshore Limited or such other person or persons
                             for the time being acting as corporate services
                             provider to the mortgages trustee under the
                             mortgages trustee corporate services agreement

CPR                      on any calculation date means the annualised principal
                         repayment rate of all the loans comprised in the trust
                         property during the previous calculation period
                         calculated as follows:

                         1 -- ((1 -- R) ^ 12)

                         where "R" equals the result (expressed as a
                         percentage) of the total principal receipts received
                         during the period of one month (or, if shorter, from
                         and including the closing date) ending on that
                         calculation date divided by the aggregate outstanding
                         principal balance of the loans comprised in the trust
                         property as at the first day of that period

CRYSTALLISE              when a floating charge becomes a fixed charge

CURRENT ISSUES           the previous notes issued by the previous issuers and
                         the issuer notes issued by the issuer which remain
                         outstanding

CURRENT NOTES            the previous notes and the issuer notes

CURRENT SWAP             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


                                      283



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"

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

                                      284




                         (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           (i) prior to the occurrence of a trigger event:
REPAYMENTS                   (a)repayments of principal which are then due and
                                payable in respect of previous original bullet
                                term advances and issuer original bullet term
                                advances; and

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

                         (ii)   following the occurrence of a non-asset event
                                or an asset trigger event, repayments of
                                principal in respect of previous original
                                bullet term advances, issuer original scheduled
                                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 two-month and three-month euro
                             deposits).


                                      285


                             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 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

                                      286



FITCH                    Fitch Ratings Ltd. and any successor to its ratings
                         business

FIXED SECURITY           a form of security which means that the chargor is not
                         allowed to deal with the assets subject to the charge
                         without the consent of the chargee

FLEXIBLE LOAN            a type of loan product that typically incorporates
                         features that give the borrower options to, among
                         other things, make further drawings on the loan
                         account and/or to overpay or underpay interest and
                         principal in a given month

FLOATING CHARGE          a form of charge which is not attached to specific
                         assets but which "floats" over a class of them and
                         which allows the chargor to deal with those assets in
                         the every day course of its business, up until the
                         point that the floating security is enforced, at which
                         point it crystallises into a fixed security

FOURTH ISSUER            Permanent Financing (No. 4) PLC

FSA                      the Financial Services Authority

FSMA                     the Financial Services and Markets Act 2000

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                DISTRIBUTION OF FUNDING 1 AVAILABLE PRINCIPAL
RECEIPTS                 RECEIPTS"

FUNDING 1 AVAILABLE      has the meaning set out under "CASHFLOWS --
REVENUE                  DISTRIBUTION OF FUNDING 1 AVAILABLE REVENUE RECEIPTS"
RECEIPTS

FUNDING 1 CORPORATE      an agreement entered into on the initial closing date
SERVICES AGREEMENT       between an Holdings, Funding 1, 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 and Holdings

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"

                                      287



FUNDING 1 INTEREST       in relation to the issuer term advances, the 10th day
PAYMENT DATE             of March, June, September and December in each year

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                 initial closing date as previously amended and
AGREEMENT                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) under the Funding 1 liquidity facility
DRAWING

FUNDING 1 LIQUIDITY      JPMorgan Chase Bank, N.A.
FACILITY
PROVIDER

FUNDING 1 LIQUIDITY      the designated bank account of Funding 1 into which
FACILITY                 the undrawn amounts of the Funding 1 liquidity
STAND-BY 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              Funding 1 security, the security trustee will apply
PRIORITY OF PAYMENTS     the amounts received following enforcement of the
                         Funding 1 security, as set out in "SECURITY FOR
                         FUNDING 1'S OBLIGATIONS" and "CASHFLOWS --
                         DISTRIBUTION OF FUNDING 1 PRINCIPAL RECEIPTS AND
                         FUNDING 1 REVENUE RECEIPTS FOLLOWING THE SERVICE OF AN
                         INTERCOMPANY LOAN ACCELERATION NOTICE ON FUNDING 1"

FUNDING 1 PRE-           the order in which, prior to enforcement of the
ENFORCEMENT              Funding 1 security, the cash manager will apply the
PRINCIPAL PRIORITY OF    Funding 1 available principal receipts on each Funding
PAYMENTS                 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              Funding 1 security, the cash manager will apply the
REVENUE PRIORITY OF      Funding 1 available revenue receipts on each Funding 1
PAYMENTS                 interest payment date, as set out in "SECURITY FOR
                         FUNDING 1'S OBLIGATIONS" and "CASHFLOWS --

                                      288



                         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                    pursuant to the cash management agreement to record
LEDGER                   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 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                 equal to:
TERMINATION 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;

                                      289



                         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                 the Funding 1 swap agreement) where the Funding 1 swap
DEFAULT                  provider is the defaulting party (as defined in the
                         Funding 1 swap agreement)

FUNDING 1 SWAP           means the occurrence of an additional termination
PROVIDER                 event following the failure by the Funding 1 swap
DOWNGRADE TERMINATION    provider to comply with the requirements of the
EVENT                    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]525,000,000
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 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 A2
                         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

                                      290



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 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

                                      291



                             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             issuer intercompany loan acceleration notice and/or
NOTICE                   (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                    each intercompany loan agreement, signed for the
AND CONDITIONS           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 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 June 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 June


                                      292




                             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 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 and the issuer
ADVANCE                  series 2 term AAA 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                 between Holdings, the issuer, Halifax, the corporate
AGREEMENT                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

                                      293



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 converted into US dollars
                         on the foreign exchange markets

ISSUER DOLLAR CURRENCY   collectively, the ISDA master agreements, schedules
SWAP                     and confirmations relating to the issuer dollar
AGREEMENTS               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                     swap provider and the series 3 issuer swap provider,
PROVIDERS                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                     and confirmations relating to the issuer euro currency
AGREEMENTS               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"

                                      294



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                     in relation to the enforcement of the Funding 1
ACCELERATION 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                     into on the closing date between Funding 1, the issuer
AGREEMENT                and the security trustee

ISSUER INTERCOMPANY      an event of default under the issuer intercompany loan
LOAN                     agreement
EVENT OF DEFAULT

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                which sets out the appointment of the paying agents,
BANK 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              issuer security, the security trustee will apply the
PRIORITY 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                  security, the issuer cash manager will apply the
PRIORITY OF 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

                                      295



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
                             agreement;


                         (c) interest payable on issuer bank accounts and
                             authorised 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
CREDITORS                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 5A1 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 A1 notes

                                      296



ISSUER SERIES 5A2 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 A2 notes



ISSUER SERIES 5A3 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 A3 notes

ISSUER SERIES 5 TERM     the issuer series 5A1 term AAA advance, the issuer
AAA ADVANCE              series 5A2 term AAA advance and the issuer series 5A3
                         term AAA advance

ISSUER STEP-UP DATE      the interest payment date falling in December 2011


ISSUER START-UP LOAN     the loan made by the issuer start-up loan provider to
                         Funding 1 under the issuer start-up loan agreement

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 4
AGREEMENTS               issuer notes and the series 5 issuer notes (other than
                         the series 5 class A3 notes) between, inter alios, the
                         issuer and the managers (as defined therein) and a
                         subscription agreement in relation to the series 5
                         class A3 notes notes between, inter alios the issuer
                         and HBOS Treasury Services plc


ISSUER SWAP AGREEMENTS   means the UBS issuer swap guarantee and any guarantee
                         applicable in respect of the issuer dollar currency
                         swap agreement for the series 3 issuer notes

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 UBS issuer swap guarantee and any guarantee
                         applicable in respect of the issuer dollar currency
                         swap agreement for the series 3 issuer notes


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

                                      297



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 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 5A1 term AAA advance, the issuer series
                         5A2 term AAA advance, the issuer series 5A3 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
                             two-month and three-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.

                                      298



                             In each of these cases, the determination will be
                             made as at or about 11.00 a.m., London time, on
                             that date. This is called the screen rate for LIBOR
                             or sterling LIBOR;

                         (2) if, on any such interest determination date, the
                             screen rate is unavailable, the agent bank will:

                             (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                   unsubordinated and unguaranteed debt obligations are
EVENT                    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                 equal to 3% of the aggregate outstanding balance of
AMOUNT                   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, 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

                                      299



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, UBS Limited, Dresdner
                         Bank AG London Branch, HBOS Treasury Services plc,
                         IXIS Corporate & Investment Bank and Morgan Stanley
                         & Co. International 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



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]2,200,000,000



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

                                      300




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 ledger on the relevant calculation date as
PRINCIPAL RECEIPTS       described further in "THE MORTGAGES TRUST"

MORTGAGES TRUST          an amount equal to the sum of:
AVAILABLE                (a) revenue receipts on the loans (but excluding
REVENUE RECEIPTS             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 SERVICES       between the corporate services provider, the mortgages
AGREEMENT                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               initial closing date between the mortgages trustee and
INVESTMENT 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

                                       301


                         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                 rate loans in the portfolio as set, other than in
BASE RATE                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                      by a new start-up loan provider when Funding 1 enters
START-UP LOAN 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 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;

                                      302




                         (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 during the period from and
                             including the closing date to but excluding the
                             interest payment date in September 2009 is less
                             than [GBP]31,000,000,000



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

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, the series 2 issuer notes
                         and the series 3 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                     pass-through term advance
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             amortisation term advance (even if such term advance
TERM ADVANCE             has subsequently become a pass-through term advance)

OUTSTANDING AMOUNT       following enforcement of a loan, the amount
                         outstanding on the payment of that loan after
                         deducting money received under the applicable mortgage
                         indemnity guarantee policy

OVERPAYMENT              a payment made by a borrower in an amount greater than
                         the monthly payment then due on the loan

PASS-THROUGH REPAYMENT   means at any time on a Funding 1 interest 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",

                                      303



                         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 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



PECOH HOLDINGS           Permanent PECOH Holdings Limited



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


POST-ENFORCEMENT CALL    an agreement entered into on the closing date beween
OPTION HOLDER CORPORATE  the post-enforcement call option holder, PECOH
SERVICES AGREEMENT       Holdings, 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 post-enforcement call
                         option holder and PECOH Holdings


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, 23rd March, 2005

PREVIOUS INTERCOMPANY    the previous intercompany loan agreement entered into
LOAN                     on each previous closing date between Funding 1, the
AGREEMENT                relevant previous issuer and security trustee

PREVIOUS INTERCOMPANY    an acceleration notice served by the security trustee
LOAN                     on Funding 1 following an intercompany loan event of
ACCELERATION NOTICE      default under the previous intercompany loan agreement

                                      304



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

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                      issuer to Funding 1 under the applicable previous
ADVANCE                  intercompany loan agreement

PREVIOUS SERIES 2 TERM   any series 2 term AAA advance made by a previous
AAA                      issuer to Funding 1 under the applicable previous
ADVANCE                  intercompany loan agreement

PREVIOUS SERIES 3 TERM   any series 3 term AAA advance made by a previous
AAA                      issuer to Funding 1 under the applicable previous
ADVANCE                  intercompany loan agreement

PREVIOUS SERIES 4 TERM   any series 4 term AAA advance (including any series
AAA                      4A1 term AAA advance or series 4A2 term AAA advance)
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                      5A1 term AAA advance or series 5A2 term AAA advance)
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, IXIS
                         Corporate & Investment Bank (formerly known as 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,


                                      305



                         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 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 AAA principal deficiency sub-ledger, the
                         AA principal deficiency sub-ledger, the A principal
                         deficiency sub-ledger and the BBB principal deficiency
                         sub-ledger and which records any deficiency of
                         principal (following a loss on a loan or the
                         application of principal receipts to meet any
                         deficiency in Funding 1 available revenue receipts) in
                         respect of payments due under an intercompany loan

PRINCIPAL LEDGER         the ledger of such name maintained by the cash manager
                         on behalf of the mortgages trustee pursuant to the
                         cash management agreement to record principal receipts
                         on the loans and payments of principal from the
                         mortgages trustee GIC account to Funding 1 and the
                         seller on each distribution date. Together the
                         principal

                                      306




                         ledger and the revenue ledger reflect the
                         aggregate of all amounts of cash standing to the
                         credit of the mortgages trustee GIC account

PRINCIPAL PAYING AGENT   Citibank, N.A. at 5 Carmelite Street, London EC4Y 0PA

PRINCIPAL RECEIPTS       all principal amounts received from borrowers in
                         respect of the loans or otherwise paid or recovered in
                         respect of the loans and their related security
                         representing monthly repayments of principal,
                         prepayments of principal, redemption proceeds and
                         amounts recovered on enforcement representing principal
                         and prepayments on the loans made by borrowers (but
                         excluding principal received or treated as received in
                         respect of a loan subsequent to the completion of
                         enforcement procedures and certain early repayment
                         fees)

PRODUCT SWITCH           a variation to the financial terms and conditions of a
                         loan other than:

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

                         (b) any variation to the interest rate as a result of
                             borrowers switching 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           11th April, 2005

REGISTRAR                Citibank, N.A. at 5 Carmelite Street, London EC4Y 0PA


                                      307



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 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:

                                      308


                            (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 June 2006;

                         (b) in respect of the series 2 class A issuer notes,
                             the interest payment date in June 2008;

                         (c) in respect of the series 3 class A issuer notes,
                             the interest payment dates in March 2010 and
                             June 2010;

                         (d) in respect of the series 4 class A issuer notes,
                             the interest payment dates in September 2010 and
                             December 2010; and

                         (e) in respect of the series 5 class A2 issuer notes,
                             the interest payment dates in September 2011 and
                             December 2011;

SCHEDULED REPAYMENT      (a) in respect of the issuer series 1 term AAA advance,
DATES                        the interest payment date in June 2006;

                         (b) in respect of the issuer series 2 term AAA advance,
                             the interest payment date in June 2008;


                                      309




                         (c) in respect of the issuer series 3 term AAA advance,
                             the interest payment dates in March 2010 and
                             June 2010;

                         (d) in respect of the issuer series 4 term AAA advance,
                             the interest payment dates in September 2010 and
                             December 2010;

                         (e) in respect of the issuer series 5A2 term AAA
                             advance, the interest payment dates in September
                             2011 and December 2011;


                         (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        among others, Funding 1 and the security trustee
CHARGE

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

SENIOR EXPENSES          amounts ranking in priority to interest due on the
                         term advances

                                      310



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 5 CLASS A         the series 5 class A1 issuer notes, the series 5 class
ISSUER NOTES             A2 issuer notes and the series 5 class A3 issuer notes


SERIES 1 ISSUER SWAP     UBS Limited, or such other swap provider appointed
PROVIDER                 from time to time in relation to the series 1 issuer
                         notes



SERIES 2 ISSUER SWAP     ABN AMRO Bank N.V., or such other swap provider
PROVIDER                 appointed from time to time in relation to the series
                         2 issuer notes

SERIES 3 ISSUER SWAP     IXIS Corporate & Investment Bank, or such other swap
PROVIDER                 provider appointed from time to time in relation to
                         the series 3 issuer notes



SERIES 4 ISSUER SWAP     ABN AMRO Bank N.V., or such other swap provider
PROVIDER                 appointed from time to time in relation to the series
                         4 issuer notes


SERIES 1 ISSUER NOTES    the series 1 class A issuer notes, the series 1 class
                         B issuer notes and the series 1 class C issuer notes

SERIES 2 ISSUER NOTES    the series 2 class A issuer notes, the series 2 class
                         B issuer notes and the series 2 class C issuer notes

SERIES 3 ISSUER NOTES    the series 3 class A issuer notes, the series 3 class
                         B issuer notes and the series 3 class C issuer notes

SERIES 4 ISSUER NOTES    the series 4 class A issuer notes, the series 4 class
                         B issuer notes and the series 4 class C issuer notes

SERIES 5 ISSUER NOTES    the series 5 class A1 issuer notes, the series 5 class
                         A2 issuer notes and the series 5 class A3 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

SIXTH ISSUER             Permanent Financing (No. 6) PLC

                                      311



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

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
                         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

                                      312



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

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

                                      313



                         (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


UBS ISSUER SWAP          UBS AG
GUARANTOR

UBS ISSUER SWAP         the guarantee of the UBS issuer swap guarantor of UBS
GUARANTEE               Limited as the series 1 issuer swap provider



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);

                         (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
                             two-week and one-month US dollar deposits and
                             (in all other cases) the linear interpolation of
                             the arithmetic mean of such offered quotations for
                             two-month and three-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

                                      314



                             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
                             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"

                                       315



                                    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 12 May, 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 -- APRIL 2005
DATE OF REPORT 9TH MAY, 2005
- --------------------------------------  -------------------

                                                     
MORTGAGES
Number of Mortgages in Pool...........              522,027
Current Principal Balance.............  [GBP]35,001,466,950
Opening Trust Assets..................             [GBP]100
Total.................................  [GBP]35,001,467,050
Notes Outstanding.....................  [GBP]27,940,392,291
Funding Share.........................  [GBP]25,061,270,751
Cash Accumulation Balance.............   [GBP]2,879,107,731
Funding Share Percentage..............            71.60063%
Seller Share..........................   [GBP]9,940,196,199
Seller Share Percentage...............            28.39937%
Minimum Seller Share (Amount).........   [GBP]1,750,385,022

Minimum Seller Share (% of Total).....             5.00089%





                                                                             % BY
ARREARS ANALYSIS    NUMBER               PRINCIPAL             ARREARS  PRINCIPAL
- -----------------  -------  ----------------------  ------------------  ---------

                                                                  
Less than 1 month  513,038  [GBP]34,297,265,919.02   [GBP]1,920,017.61     97.99%
1 -- <2 months...    5,645     [GBP]451,593,938.84   [GBP]3,204,716.94      1.29%
2 -- <3 months...    1,385     [GBP]107,408,339.38   [GBP]1,524,553.72      0.31%
3 -- <6 months...    1,310     [GBP]100,549,311.42   [GBP]2,508,638.90      0.29%
6 -- <12 months..      560      [GBP]39,080,866.58   [GBP]1,963,932.87      0.11%
12 months +......       89       [GBP]5,568,574.75     [GBP]611,684.40      0.02%
                   -------  ----------------------  ------------------  ---------
TOTAL............  522,027  [GBP]35,001,466,949.99  [GBP]11,733,544.44    100.00%
                   -------  ----------------------  ------------------  ---------





                                                           AMOUNT IN
PROPERTIES IN POSSESSION  NUMBER            BALANCE          ARREARS
- ------------------------  ------  -----------------  ---------------

                                                        
TOTAL...................      19  [GBP]1,707,160.65  [GBP]102,825.39
                          ------  -----------------  ---------------




                                       316





PROPERTIES IN POSSESSION (THIS MONTH)
- --------------------------------------------  -------------

                                                     
Number Brought Forward......................             18
Repossessed.................................              4
Sold........................................              3
Number Carried Forward......................            19*
Average Time from Possession to Sale in days            105
Average Arrears at Sale.....................  [GBP]6,658.85

MIG Claims submitted........................              0
MIG Claims Outstanding......................              0
Average Time from Claim to Payment in days..              0






Note:  The arrears analysis and repossession information is as at the end of the
       report month




SUBSTITUTION                                  NUMBER               PRINCIPAL
- -------------------------------------------  -------  ----------------------

                                                                   
Substituted this period (this month).......        0                [GBP]---
Substituted 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..............    2.66%      27.67%
Previous 3 Month CPR Rate.............    2.73%      28.22%
Previous 12 Month CPR Rate............    3.39%      33.92%






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)......           33.13
Average Loan Size....................................  [GBP]67,049.15
Weighted Average Current HPI LTV (by value)..........          50.03%
Weighted Average Current LTV (by value)..............          64.23%

YIELD NET OF FUNDING SWAP OVER 3 MONTH STERLING LIBOR
Current Month........................................          0.620%

EXCESS SPREAD
Current Month........................................          0.362%
February 2004........................................          0.417%
January 2004.........................................          0.389%

PRODUCT BREAKDOWN....................................
Fixed Rate %.........................................          34.03%
Tracker Rate %.......................................          49.47%
Other Variable Rate %................................          16.50%



                                      317





LTV LEVELS BREAKDOWN*   NUMBER                    VALUE  % OF TOTAL
- ---------------------  -------  -----------------------  ----------

                                                       
0-30%................   91,088   [GBP] 2,382,474,313.94       6.81%
30-35%...............   23,472   [GBP] 1,115,097,028.77       3.19%
35-40%...............   25,897   [GBP] 1,390,166,768.59       3.97%
40-45%...............   27,796   [GBP] 1,632,426,040.62       4.66%
45-50%...............   30,982   [GBP] 2,010,542,389.95       5.74%
50-55%...............   32,346   [GBP] 2,274,572,218.71       6.50%
55-60%...............   34,217   [GBP] 2,622,025,100.95       7.49%
60-65%...............   35,414   [GBP] 2,861,896,997,48       8.18%
65-70%...............   38,628   [GBP] 3,350,780,698.77       9.57%
70-75%...............   44,240   [GBP] 4,376,218,836.97      12.50%
75-80%...............   29,621   [GBP] 2,484,642,218.26       7.10%
80-85%...............   29,399   [GBP] 2,213,505,064.02       6.32%
85-90%...............   33,165   [GBP] 2,701,542,365.13       7.72%
90-95%...............   28,009   [GBP] 2,105,692,892.40       6.02%
95-100%..............   17,207   [GBP] 1,443,074,710.61       4.12%
100% +...............      546      [GBP] 36,809,304.82       0.11%
                       -------  -----------------------  ----------
TOTALS...............  522,027  [GBP] 35,001,466,949.99     100.00%
                       -------  -----------------------  ----------






* Using Latest Valuation



HPI LTV LEVELS BREAKDOWN**   NUMBER                   VALUE  % OF TOTAL
- --------------------------  -------  ----------------------  ----------

                                                           
0-30%.....................  175,017   [GBP]5,889,697,741.54      16.83%
30-35%....................   47,013   [GBP]2,614,273,905.68       7.47%
35-40%....................   50,744   [GBP]3,104,182,982.16       8.87%
40-45%....................   46,860   [GBP]3,174,000,414.99       9.07%
45-50%....................   39,194   [GBP]3,055,419,407.71       8.73%
50-55%....................   34,407   [GBP]2,988,028,302.39       8.54%
55-60%....................   31,251   [GBP]2,967,529,173.61       8.48%
60-65%....................   26,769   [GBP]2,797,074,674.18       7.99%
65-70%....................   21,841   [GBP]2,528,679,953.23       7.22%
70-75%....................   16,164   [GBP]1,880,711,452.80       5.37%
75-80%....................   11,510   [GBP]1,334,128,217.59       3.81%
80-85%....................    8,590   [GBP]1,037,144,465.05       2.96%
85-90%....................    6,624     [GBP]840,468,786.22       2.40%
90-95%....................    3,917     [GBP]513,278,198.77       1.47%
95-100%...................    1,938     [GBP]249,385,214.16       0.71%
100% +....................      188      [GBP]27,464,059.91       0.08%
                            -------  ----------------------  ----------
TOTALS....................  522,027  [GBP]35,001,466,949.99     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




                                      318





                                                     RATING* MOODY'S/                                REFERENCE
NOTES                                  DEAL               S&P/ FITCH)            OUTSTANDING              RATE    MARGIN
- -----------------  ------------------------  ------------------------  ---------------------  ----------------  --------

                                                                                                      
Series 1 Class A   Permanent Financing No.5          P-1 / A-1+ / F1+      $1,250,000,000.00          2.91000%   -0.020%
Series 1 Class A   Permanent Financing No.6          P-1 / A-1+ / F1+      $1,000,000,000.00          2.91000%   -0.030%
Series 1 Class A   Permanent Financing No.7          P-1 / A-1+ / F1+      $1,000,000,000.00          2.91000%   -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 No.5          Baa2 / BBB / BBB         $44,400,000.00          2.46000%    0.500%
Series 1 Class C   Permanent Financing No.6          Baa2 / BBB / BBB         $34,700,000.00          2.46000%    0.350%
Series 1 Class C   Permanent Financing No.7          Baa2 / BBB / BBB         $42,200,000.00          3.01371%    0.280%
Series 2 Class A   Permanent Financing No.1           Aaa / AAA / AAA        $750,000,000.00                      4.200%
Series 2 Class A   Permanent Financing No.2           Aaa / AAA / AAA      $1,750,000,000.00          2.46000%    0.150%
Series 2 Class A   Permanent Financing No.3           Aaa / AAA / AAA      $1,700,000,000.00          2.46000%    0.110%
Series 2 Class A   Permanent Financing No.4           Aaa / AAA / AAA      $2,400,000,000.00          2.46000%    0.070%
Series 2 Class A   Permanent Financing No.5           Aaa / AAA / AAA      $1,300,000,000.00          2.46000%    0.110%
Series 2 Class A   Permanent Financing No.6           Aaa / AAA / AAA      $1,000,000,000.00          2.46000%    0.090%
Series 2 Class A   Permanent Financing No.7           Aaa / AAA / 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 No.1          Baa2 / BBB / BBB         $26,000,000.00          2.46000%    1.180%
Series 2 Class C   Permanent Financing No.2          Baa2 / BBB / BBB         $61,000,000.00          2.46000%    1.450%
Series 2 Class C   Permanent Financing No.3          Baa2 / BBB / BBB         $59,000,000.00          2.46000%    1.050%
Series 2 Class C   Permanent Financing No.4          Baa2 / BBB / BBB         $82,200,000.00          2.46000%    0.720%
Series 2 Class C   Permanent Financing No.5          Baa2 / BBB / BBB         $46,200,000.00          2.46000%    0.650%
Series 2 Class C   Permanent Financing No.6          Baa2 / BBB / BBB         $34,700,000.00          2.46000%    0.450%
Series 2 Class C   Permanent Financing No.7          Baa2 / BBB / BBB         $59,200,000.00          3.01371%    0.330%
Series 3 Class A   Permanent Financing No.1           Aaa / AAA / AAA      $1,100,000,000.00          2.46000%    0.125%
Series 3 Class A   Permanent Financing No.2           Aaa / AAA / AAA    [e]1,250,000,000.00          2.17000%    0.230%
Series 3 Class A   Permanent Financing No.3           Aaa / AAA / AAA      $1,500,000,000.00          2.46000%    0.180%
Series 3 Class A   Permanent Financing No.4           Aaa / AAA / AAA      $1,700,000,000.00          2.46000%    0.140%
Series 3 Class A   Permanent Financing No.5           Aaa / AAA / AAA        $750,000,000.00          2.46000%    0.160%
Series 3 Class A   Permanent Financing No.6           Aaa / AAA / AAA  [GBP]1,000,000,000.00          4.86000%    0.125%
Series 3 Class A   Permanent Financing No.7           Aaa / AAA / 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         $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 No.1          Baa2 / BBB / BBB         $38,500,000.00          2.46000%    1.200%
Series 3 Class C   Permanent Financing No.2          Baa2 / BBB / BBB       [e]43,500,000.00          2.17000%    1.450%
Series 3 Class C   Permanent Financing No.3          Baa2 / BBB / BBB         $52,000,000.00          2.46000%    1.150%
Series 3 Class C   Permanent Financing No.4          Baa2 / BBB / BBB         $55,400,000.00          2.46000%    0.800%
Series 3 Class C   Permanent Financing No.5          Baa2 / BBB / BBB         $27,000,000.00          2.46000%    0.820%
Series 3 Class C   Permanent Financing No.6          Baa2 / BBB / BBB     [GBP]34,200,000.00          4.86000%    0.680%
Series 3 Class C   Permanent Financing No.7          Baa2 / BBB / BBB       [e]71,800,000.00          2.12700%    0.430%
Series 4 Class A1  Permanent Financing No.1           Aaa / AAA / AAA      [e]750,000,000.00                      5.100%
Series 4 Class A1  Permanent Financing No.3           Aaa / AAA / AAA      [e]700,000,000.00          2.17000%    0.190%
Series 4 Class A   Permanent Financing No.2           Aaa / AAA / AAA      $1,750,000,000.00          2.46000%    0.220%
Series 4 Class A   Permanent Financing No.4           Aaa / AAA / AAA    [e]1,500,000,000.00          2.17000%    0.150%
Series 4 Class A   Permanent Financing No.5           Aaa / AAA / AAA    [e]1,000,000,000.00          2.17000%    0.170%
Series 4 Class A   Permanent Financing No.6           Aaa / AAA / AAA      [e]750,000,000.00          2.17000%    0.140%
Series 4 Class A   Permanent Financing No.7           Aaa / AAA / AAA    [GBP]850,000,000.00          4.96234%    0.080%
Series 4 Class A2  Permanent Financing No.1           Aaa / AAA / AAA  [GBP]1,000,000,000.00          4.86000%    0.180%
Series 4 Class A2  Permanent Financing No.3           Aaa / AAA / AAA    [GBP]750,000,000.00          4.86000%    0.190%
Series 4 Class B   Permanent Financing No.1             Aa3 / AA / AA     [GBP]52,000,000.00          4.86000%    0.300%
Series 4 Class B   Permanent Financing No.2             Aa3 / AA / AA       [e]56,500,000.00          2.17000%    0.450%



                                      319






                                                     RATING* MOODY'S/                                REFERENCE
NOTES                                  DEAL               S&P/ FITCH)            OUTSTANDING              RATE    MARGIN
- -----------------  ------------------------  ------------------------  ---------------------  ----------------  --------
                                                                                                      
Series 4 Class B  Permanent Financing No.3              Aa3 / AA / AA       [e]62,000,000.00          2.17000%  0.390%
Series 4 Class B   Permanent Financing No.4             Aa3 / AA / AA       [e]85,000,000.00          2.17000%    0.352%
Series 4 Class B   Permanent Financing No.5             Aa3 / AA / AA       [e]43,500,000.00          2.17000%    0.330%
Series 4 Class B   Permanent Financing No.6             Aa3 / AA / AA       [e]26,100,000.00          2.17000%    0.230%
Series 4 Class B   Permanent Financing No.7             Aa3 / AA / AA     [GBP]36,800,000.00          4.96234%    0.130%
Series 4 Class M   Permanent Financing No.4                    A2/A/A       [e]62,500,000.00          2.17000%    0.534%
Series 4 Class C   Permanent Financing No.1          Baa2 / BBB / BBB     [GBP]52,000,000.00          4.86000%    1.200%
Series 4 Class C   Permanent Financing No.2          Baa2 / BBB / BBB       [e]56,500,000.00          2.17000%    1.450%
Series 4 Class C   Permanent Financing No.3          Baa2 / BBB / BBB       [e]62,000,000.00          2.17000%    1.180%
Series 4 Class C   Permanent Financing No.5          Baa2 / BBB / BBB       [e]36,000,000.00          2.17000%    0.780%
Series 4 Class C   Permanent Financing No.6          Baa2 / BBB / BBB       [e]25,300,000.00          2.17000%    0.680%
Series 4 Class C   Permanent Financing No.7          Baa2 / BBB / BBB     [GBP]35,900,000.00          4.96234%    0.450%
Series 5 Class A1  Permanent Financing No.4           Aaa / AAA / AAA      [e]750,000,000.00                      3.962%
Series 5 Class A1  Permanent Financing No.5           Aaa / AAA / AAA    [GBP]500,000,000.00                      5.625%
Series 5 Class A1  Permanent Financing No.6           Aaa / AAA / AAA    [GBP]500,000,000.00          4.86000%    0.150%
Series 5 Class A   Permanent Financing No.2           Aaa / AAA / AAA    [GBP]750,000,000.00          4.86000%    0.250%
Series 5 Class A   Permanent Financing No.3           Aaa / AAA / AAA    [GBP]400,000,000.00                      5.521%
Series 5 Class A   Permanent Financing No.7           Aaa / AAA / AAA    [GBP]500,000,000.00          4.96234%    0.100%
Series 5 Class A2  Permanent Financing No.4           Aaa / AAA / AAA  [GBP]1,100,000,000.00          4.86000%    0.170%
Series 5 Class A2  Permanent Financing No.5           Aaa / AAA / AAA    [GBP]750,000,000.00          4.86000%    0.190%
Series 5 Class A2  Permanent Financing No.6           Aaa / AAA / AAA    [GBP]500,000,000.00          4.86000%    0.160%
Series 5 Class B   Permanent Financing No.2             Aa3 / AA / AA     [GBP]26,000,000.00          4.86000%    0.450%
Series 5 Class B   Permanent Financing No.3             Aa3 / AA / AA       [e]20,000,000.00          2.17000%    0.450%
Series 5 Class B   Permanent Financing No.4             Aa3 / AA / AA     [GBP]43,000,000.00          4.86000%    0.330%
Series 5 Class B   Permanent Financing No.5             Aa3 / AA / AA     [GBP]47,000,000.00          4.86000%    0.350%
Series 5 Class B   Permanent Financing No.6             Aa3 / AA / AA     [GBP]34,800,000.00          4.86000%    0.310%
Series 5 Class M   Permanent Financing No.4                    A2/A/A     [GBP]32,000,000.00          4.86000%    0.500%
Series 5 Class C   Permanent Financing No.2          Baa2 / BBB / BBB     [GBP]26,000,000.00          4.86000%    1.450%
Series 5 Class C   Permanent Financing No.3          Baa2 / BBB / BBB       [e]20,000,000.00          2.17000%    1.230%
Series 5 Class C   Permanent Financing No.4          Baa2 / BBB / BBB     [GBP]54,000,000.00          4.86000%    0.900%
Series 5 Class C   Permanent Financing No.5          Baa2 / BBB / BBB     [GBP]39,000,000.00          4.86000%    0.850%
Series 5 Class C   Permanent Financing No.6          Baa2 / BBB / BBB     [GBP]33,700,000.00          4.86000%    0.800%





                                                     
Funding Level Reserve Fund Requirement  [GBP]485,000,000.00
Balance brought forward...............  [GBP]415,815,247.79
Drawings this period..................             [GBP]---
Top-up this period*...................             [GBP]---
Current Balance.......................  [GBP]415,815,247.79
Liquidity Facility Original Amount....  [GBP]150,000,000.00
Balance brought forward...............  [GBP]150,000,000.00
Drawings this period..................             [GBP]---
Liquidity Repaid this period..........             [GBP]---
Closing balance for period............  [GBP]150,000,000.00






* Top-ups only occur at the end of each quarter.

                                       320



TRIGGER EVENTS:

Non-asset trigger events:

      *     If the Seller suffers an Insolvency Event.

      *     If the role of the Seller as Servicer is terminated and a new
             servicer is not appointed within 60 days.

      *     If the current Seller's Share at any time is equal to or less than
             the Minimum Seller Share.

      *     If the outstanding principal balance of the trust property is less
             than [GBP]27,000,000,000 to 9th March 2008.

Asset trigger events:

      *     If there has been a debit to the AAA Principal Deficiency Sub-
             Ledger.


NO TRIGGER EVENTS HAVE OCCURRED

FUNDING SELLER SHARE LEDGER



MONTH                    POOL BALANCE           FUNDING SHARE            SELLER SHARE    FUNDING     SELLER
- -------------  ----------------------  ----------------------  ----------------------  ---------  ---------

                                                                                         
April 2005...  [GBP]35,954,037,725.33  [GBP]25,887,864,869.54  [GBP]10,066,172,855.79  72.00300%  27.99700%
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%




PRINCIPAL LEDGER



                           PRINCIPAL              FURTHER
MONTH                       RECEIVED             ADVANCES              SUB TOTAL
- -------------  ---------------------  -------------------  ---------------------

                                                                    
April 2005...    [GBP]625,900,085.41  [GBP]331,551,781.06    [GBP]957,451,866.47
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
               ---------------------  -------------------  ---------------------
               [GBP]1,848,136,071.31  [GBP]795,691,471.61  [GBP]2,643,827,542.92
               ---------------------  -------------------  ---------------------



PRINCIPAL DISTRIBUTION



MONTH                        FUNDING               SELLER
- -------------  ---------------------  -------------------
                                                
April 2005...    [GBP]826,580,309.54  [GBP]130,871,556.93
March 2005...    [GBP]875,176,690.46             [GBP]---
February 2005               [GBP]---  [GBP]811,198,985.99
               ---------------------  -------------------
               [GBP]1,701,757,000.00  [GBP]942,070,542.92
               ---------------------  -------------------



REVENUE LEDGER



MONTH             REVENUE RECEIVED       GIC INTEREST  AUTHORISED INVESTMENT INCOME            SUB TOTAL
- -------------  -------------------  -----------------  ----------------------------  -------------------
                                                                                         
April 2005...  [GBP]151,362,464.76  [GBP]2,555,426.00                      [GBP]---  [GBP]153,917,890.76
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
               -------------------  -----------------  ----------------------------  -------------------
               [GBP]416,300,805.86  [GBP]6,622,249.45                      [GBP]---  [GBP]422,923,055.31
               -------------------  -----------------  ----------------------------  -------------------



                                      321




PAID TO



MONTH          MORTGAGES TRUSTEE      ADMINISTRATOR    AVAILABLE REVENUE
- -------------  -----------------  -----------------  -------------------
                                                            
April 2005...        [GBP]123.71  [GBP]1,231,017.99  [GBP]152,686,749.06
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
               -----------------  -----------------  -------------------
                   [GBP]3,776.17  [GBP]3,742,287.70  [GBP]419,176,991.44
               -----------------  -----------------  -------------------



REVENUE DISTRIBUTION



MONTH                      FUNDING               SELLER
- -------------  -------------------  -------------------
                                              
April 2005...  [GBP]111,546,518.89   [GBP]41,140,230.17
March 2005...  [GBP]105,924,625.53   [GBP]35,682,286.05
February 2005   [GBP]92,453,758.75   [GBP]32,429,572.06
               -------------------  -------------------
               [GBP]309,924,903.17  [GBP]109,252,088.28
               -------------------  -------------------



LOSSES LEDGER



MONTH                                   LOSSES
- ------------------------------  --------------
                                        
Balance b/fwd at 31 March 2005  [GBP]68,236.91
April 2005....................  [GBP]19,178.13
March 2005....................        [GBP]---
February 2005.................  [GBP]49,625.02
                                --------------
Closing Balance...............  [GBP]87,415.04
                                --------------



LOSSES DISTRIBUTION



MONTH                 FUNDING          SELLER  RECONCILIATION
- -------------  --------------  --------------  --------------
                                                 
April 2005...  [GBP]13,808.83   [GBP]5,369.30        [GBP]---
March 2005...        [GBP]---        [GBP]---        [GBP]---
February 2005  [GBP]36,753.05  [GBP]12,871.97        [GBP]---
               --------------  --------------  --------------
               [GBP]50,561.88  [GBP]18,241.27        [GBP]---
               --------------  --------------  --------------



CPR ANALYSIS



MONTH          1 MONTH CPR  3 MONTH CPR  12 MONTH CPR
- -------------  -----------  -----------  ------------
                                         
April 2005...        2.66%        2.73%         3.39%
March 2005...        2.90%        2.75%         3.46%
February 2005        2.62%        2.79%         3.61%




                                      322



REGIONAL ANALYSIS



HALIFAX MAPPED REGION    NUMBER                   VALUE  % OF TOTAL
- ----------------------  -------  ----------------------  ----------
                                                       
London & South East...  104,201  [GBP]10,563,605,025.73      30.18%
Midlands & East Anglia  114,146   [GBP]7,718,353,667.74      22.05%
North.................   96,881   [GBP]4,691,084,545.94      13.40%
North West............   77,290   [GBP]4,034,334,763.51      11.53%
South Wales & West....   49,966   [GBP]2,490,245,675.76       7.11%
Scotland..............   74,355   [GBP]5,120,166,762.37      14.63%
Unknown...............    5,188     [GBP]383,676,508.94       1.10%
                        -------  ----------------------  ----------
TOTALS................  522,027  [GBP]35,001,466,949.99     100.00%
                        -------  ----------------------  ----------




                                       323



                               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, KPMG Audit Plc. The
information contained in the appendices constitutes an integral part of the
prospectus. The balance sheet attached in appendix B does not comprise the
statutory accounts of the issuer. No financial statements have been prepared or
delivered to the Registrar of Companies in England and Wales on behalf of the
issuer since its incorporation. The latest statutory accounts of Funding 1 have
been prepared and were drawn up to 31st December, 2004. KPMG Audit Plc 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 25th April, 2005 until the date of
this prospectus, the issuer had not traded, and did not have any receipts or
payments apart from the subscriptions of share capital referred to in the
section titled "THE ISSUER". Consequently, during this period, the issuer has
neither made a profit nor loss and no profit and loss account nor cashflow
statement has been prepared.


INDEX OF APPENDICES
- -------------------
                  
Appendix A.........  Report of Independent Registered Public Accounting Firm for Permanent Financing (No. 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




                                       324



                                   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 7th June, 2005. This financial statement is the
responsibility of the Company's directors. 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 7th June,
2005 in conformity with generally accepted accounting principles in the United
Kingdom.



    Accounting principles generally accepted in the United Kingdom vary in
certain significant respects from accounting principles generally accepted in
the United States of America. Information relating to the nature and effect of
such differences is presented in Note 5 to the financial statement.


KPMG Audit Plc
Chartered Accountants




Date: 7th June, 2005




1, The Embankment
Neville Street
Leeds LS1 4DW
England


                                       325



                                   APPENDIX B

PERMANENT FINANCING (NO. 8) PLC
(A WHOLLY-OWNED SUBSIDIARY OF PERMANENT HOLDINGS LIMITED)



Balance Sheet as at 7th June, 2005


                                                                                                                



                                                                                                NOTE                [GBP]
- ---------------------------------------------------------------------------------------  -----------    -----------------
ASSETS
Cash...................................................................................                         12,501.50
                                                                                                        -----------------
                                                                                                                12,501.50
                                                                                                        -----------------

LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities............................................................................                              0.00

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"


                                      326



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 6th
       May, 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.

                                       327



                                   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 directors. 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.


KPMG Audit Plc
Chartered Accountants

Date: 15th March, 2005

                                                                1 The Embankment
                                                                  Neville Street
                                                                           Leeds
                                                                         LS1 4DW
                                                                         England


                                       328



                                   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.

                                       329



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.

                                       330



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.

                                       330



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.

    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.

                                      332




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004



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 and Permanent Financing (No. 6) PLC (together, the "FINANCING
COMPANIES") sold issuer notes to investors and then lent the proceeds to the
Company under the issuer intercompany loan agreements.


    The Company uses a portion of the amounts received from its share in the
trust property to meet its obligations to pay interest and principal due to the
Financing Companies under the issuer intercompany loan agreements. The
Company's obligations to the Financing Companies under the issuer intercompany
loan agreements are secured under a deed of charge by the Company's share of
the trust property.

                                      333


PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


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,

                                      334



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.

                                      335



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004




TAXATION

    The charge for taxation takes into account all timing differences in the
accounting and taxation treatment of certain items.


DEFERRED TAXATION

    Deferred tax is recognised, without discounting, in respect of all timing
differences between the treatment of certain items for taxation and accounting
purposes which have arisen but not reversed out by the balance sheet date,
except as otherwise required by FRS 19. Deferred tax assets are only recognised
when it is more likely than not that the asset will be recoverable in the
foreseeable future out of suitable taxable profits from which the timing
differences and tax losses can be deducted.


3.  INTEREST RECEIVABLE AND SIMILAR INCOME



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

                                                                       
Interest on loans from group undertakings............   906,598   299,752    81,595
Swap interest........................................       ---    34,492    11,285
Start-up loan 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.

                                      336



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

                                      337






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



                                      338



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.

                                      339



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
Due 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
                                    --------  --------





                                      340




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004



15. RECONCILIATION OF MOVEMENTS IN SHAREHOLDER'S FUNDS




                                   2004      2003
                               [GBP]000  [GBP]000
                               --------  --------

                                        
Opening shareholder's funds..        56         8
Transfer to reserves.........        97        48
                               --------  --------

Closing shareholder's funds..       153        56
                               --------  --------





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.

                                      341




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 YEAR             LIMITED  (NO. 1) PLC   (NO. 2) PLC   (NO. 3) PLC   (NO. 4) PLC
  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..............................
Loans from Group undertakings..............         ---    2,933,628     4,085,637     3,795,700     5,318,216
Start-up loans.............................         ---          ---           ---           ---           ---
Deferred consideration.....................         ---          ---           ---           ---           ---




                                      342



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
                                                             (NO. 5) PLC   (NO. 6) PLC  UNDERTAKINGS
AT 31 DECEMBER 2004 OR FOR THE YEAR THEN ENDED (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.

                                      343




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           ---
Start-up loans................................         ---          ---           ---           ---       167,429
Deferred consideration........................         ---          ---           ---           ---        51,023




                                      344




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          AND
                                                           TRUSTEE     FINANCING   SUBSIDIARY
                                                           LIMITED  (NO. 1) PLC)  UNDERTAKING
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.

                                       345



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 DERIVATES                US GAAP DERIVATIVES
Under UK GAAP where interest       Financial Accounting Standards Board SFAS No
rate derivatives are deemed to     133, "Accounting for Derivative Instruments
be effective economic hedges and   and Hedging Activities" (SFAS No. 133) as
the underlying assets and          amended by SFAS No. 138, "Accounting for
liabilities are recorded in the    Certain Derivative Instruments and Certain
balance sheet at cost (or net      Hedging Activities, an amendment of SFAS No.
realisable value if lower),        133" and SFAS No. 149, "Amendment of
interest is recognised on an       Statement 133 on Derivative Instruments and
accruals basis. Changes in the     Hedging Activities", establishes accounting
fair value of instruments used     and reporting standards for derivative
as hedges are not recognised in    financial instruments, including certain
the financial statements until     derivatives used for hedging activities and
the hedged position matures.       derivatives embedded in other contracts.
                                   SFAS No. 133 requires all derivatives to be
                                   recognised on the balance sheet at fair
                                   value. The recognition of the changes in the
                                   fair value of a derivative depends upon its
                                   intended use. Derivatives that do 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.


                                      346




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


BENEFICIAL INTEREST IN             BENEFICIAL INTEREST IN MORTGAGE
MORTGAGE PORTFOLIO                 PORTFOLIO

Under UK GAAP an initial loan      Under US GAAP, the acquisitions of
premium was recognised on          beneficial interests in the mortgage
acquisition of the beneficial      portfolio by the Company are considered
interest in the mortgage           collateralised financing transactions,
portfolio, representing the        whereby the Company has, in effect, granted
difference between the principal   non-recourse loans to Halifax plc.
value of the beneficial interest
in the mortgage portfolio less     The interest receivable on the non-recourse
an adjustment to take account of   loans is determined by the securitisation
credit losses inherent in the      agreements and is calculated with reference
portfolio at the date of           to the interest earned on the beneficial
acquisition, and the fair value    interest in the mortgage portfolio less the
of this asset.                     residual interest due to Halifax plc.
                                   Accordingly the interest receivable on these
                                   non-recourse loans would be disclosed within
                                   a US GAAP income statement at an amount
                                   equivalent to the net of `interest
                                   receivable and similar income: Income from
                                   beneficial interest in mortgage portfolio'
                                   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 are      Under US GAAP, cash flows are reported as
presented for operating            operating, investing and financing
activities, returns on             activities. Cash flows from taxation and
investment and servicing of        returns and servicing of finance would, with
finance, taxation paid, capital    the exception of ordinary dividends paid, be
expenditure, acquisitions,         included as operating activities. Any
dividends paid and financing       payment of ordinary dividends would be
activities.                        included under financing activities.

Under UK GAAP, cash includes       Cash and cash equivalents would include cash
cash in hand and cash on           and short-term investments with original
deposit, net of bank overdrafts.   maturities of three months or less. However,
                                   the Company's beneficial interest in the
                                   cash balances within the Trust (and the
                                   associated liability to the Trust) are not
                                   recognised on the US GAAP balance sheet
                                   (2004: [GBP]869,733,000 2003:
                                   [GBP]657,390,000, 2002: [GBP]152,698,000).


                                      347



PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004


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 and     meet certain specific liabilities and is not
all cash balances are disclosed    available to be used with discretion, it is
as "cash at bank" on the face of   disclosed as "Restricted Cash" on the face
the balance sheet.                 of the Balance Sheet. All of the Company's
                                   cash would be disclosed as Restricted Cash
                                   under US GAAP as there are clearly defined
                                   restrictions on the use of such cash.


(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:

NET INCOME


                                                              2004      2003      2002
                                                    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)
                                                          --------  --------  --------




SHAREHOLDER'S FUNDS



                                                                               2004      2003
                                                                     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).


                                      348




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.

                                      349




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

                                      350




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004




International Swap Dealers Association agreement and, as a result, the Company
is allowed, in the event of default, to close out and offset its rights and
obligations under each swap. Under the agreement, Halifax plc is not required
to post collateral when a positive fair value arises on the swap agreement. The
Company's maximum gross exposure to credit loss is therefore equal to the fair
value of all amounts due from Halifax plc (including swaps with a positive fair
value but subject to mitigation resulting from the Company's ability to offset
the fair value of swaps with a negative fair value in the event of default).


(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.

                                      351




PERMANENT FUNDING (NO. 1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2004




     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).


(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.

                                      352




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



                                                 MARGIN  31 DECEMBER  31 DECEMBER
                                                   OVER         2004         2003
                                                  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




                                                   MARGIN  31 DECEMBER     31 DECEMBER
                                                     OVER         2004            2003
                                                    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
                                                           -----------  --------------

</table>

                                      353




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




                                             MARGIN  31 DECEMBER  31 DECEMBER
                                               OVER         2004         2003
                                              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.

                                      354




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



                                              MARGIN  31 DECEMBER  31 DECEMBER
                                                OVER         2004         2003
                                               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%       28,312          ---
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




                                                 MARGIN  31 DECEMBER  31 DECEMBER
                                                   OVER         2004         2003
                                                  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          ---
                                                         -----------  -----------



                                      355




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          31
                                                                    DECEMBER    DECEMBER
                                                                        2004        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.

                                      356




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)

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






                                              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.


20. UNAUDITED NOTE -- SUBSEQUENT EVENTS

    On 15th March, 2005, the company increased its beneficial interests in the
mortgage portfolio by [GBP]4,069,880,000 and recognised a corresponding increase
in loans from Group undertakings for the same amount as a result of an
additional investment in the mortgage portfolio held in trust by Permanent
Mortgages Trustee Limited.

                                      357



                                     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,       US PAYING AGENT
    REGISTRAR AND TRANSFER 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 TRUSTEE
      MORTGAGES TRUSTEE            AND THE SECURITY TRUSTEE
      as to Jersey law           as to English law and US law

   MOURANT DU FEU & JEUNE               CLIFFORD CHANCE
     22 Grenville Street             10 Upper Bank Street
 St. Helier, Jersey JE4 8PX             London E14 5JJ





                               AUTHORISED ADVISER

                        CITIGROUP GLOBAL MARKETS LIMITED
                                Citigroup Centre
                                33 Canada Square
                                  Canary Wharf
                                     E14 5LB



    Through and including [__], 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




  $1,400,000,000 SERIES 1 CLASS A FLOATING RATE ISSUER NOTES DUE JUNE 2006


   $72,700,000 SERIES 1 CLASS B FLOATING RATE ISSUER NOTES DUE JUNE 2042


   $82,900,000 SERIES 1 CLASS C FLOATING RATE ISSUER NOTES DUE JUNE 2042


  $1,400,000,000 SERIES 2 CLASS A FLOATING RATE ISSUER NOTES DUE JUNE 2014


   $69,800,000 SERIES 2 CLASS B FLOATING RATE ISSUER NOTES DUE JUNE 2042


   $82,900,000 SERIES 2 CLASS C FLOATING RATE ISSUER NOTES DUE JUNE 2042


$1,000,000,000 SERIES 3 CLASS A FLOATING RATE ISSUER NOTES DUE SEPTEMBER 2032


   $52,000,000 SERIES 3 CLASS B FLOATING RATE ISSUER NOTES DUE JUNE 2042


   $40,400,000 SERIES 3 CLASS C FLOATING RATE ISSUER NOTES DUE JUNE 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

     Dresdner Kleinwort       IXIS Corporate &      Morgan Stanley
        Wasserstein           Investment Bank


  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





                       Prospectus dated [10th] June, 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)0.551907), 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...........................................        $494,422.39
Fees and expenses of qualification under state securities laws (including legal fees).........              $0.00
Printing and engraving expenses...............................................................        $144,952.00
Legal fees and expenses.......................................................................      $1,630,710.00
Accounting fees and expenses..................................................................        $181,190.00
Trustee's fees and expenses...................................................................         $90,595.00
Rating agency fees............................................................................        $905,950.00
Miscellaneous.................................................................................        $181,190.00
Total.........................................................................................      $3,629,009.39
                                                                                                 =================


- --------------
* All amounts except the SEC registration fee are estimates.


ITEM 32.    SALES TO SPECIAL PARTIES

      Not applicable.

ITEM 33.    RECENT SALES OF UNREGISTERED SECURITIES

      Not applicable.

ITEM 34.    INDEMNIFICATION OF DIRECTORS AND OFFICERS

PERMANENT FINANCING (NO. 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:


                                                                                                      
EXHIBIT NO.       DESCRIPTION OF EXHIBIT                                                             SEQUENTIAL
                                                                                                    PAGE NUMBER
- ----------------  -----------------------------------------------------------------------------  --------------

1.1               Form of Underwriting Agreement
3.1.1             Memorandum and Articles of Association of Permanent Financing (No. 8) PLC
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
4.2               Form of Amended and Restated Mortgages Trust Deed(2)
4.3               Form of Amended and Restated Mortgage Sale Agreement
4.4               Form of Eighth Issuer Deed of Charge
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
4.6               Form of Eighth Issuer Trust Deed
4.7               Form of Eighth Issuer Paying Agent and Agent Bank Agreement
4.8               Form of Amended and Restated Cash Management Agreement(3)
4.9               Form of Eighth Issuer Cash Management Agreement
4.10              Form of Amended and Restated Servicing Agreement
4.11              Form of Eighth Issuer Post-Enforcement Call Option Agreement
4.12              Form of Eighth Issuer Bank Account Agreement
5.1               Opinion of Allen & Overy LLP as to validity
8.1               Opinion of Allen & Overy LLP as to US tax matters
8.2               Opinion of Allen & Overy LLP as to UK tax matters
8.3               Opinion of Mourant du Feu & Jeune as to Jersey tax Matters






10.1              Form of Amended and Restated Funding 1 Liquidity Facility Agreement
10.2.1            Form of series 1 Class A Dollar Currency Swap Agreement
10.2.2            Form of series 1 Class B Dollar Currency Swap Agreement
10.2.3            Form of series 1 Class C Dollar Currency Swap Agreement
10.2.4            Form of series 2 Class A Dollar Currency Swap Agreement
10.2.5            Form of series 2 Class B Dollar Currency Swap Agreement
10.2.6            Form of series 2 Class C Dollar Currency Swap Agreement
10.2.7            Form of series 3 Class A Dollar Currency Swap Agreement
10.2.8            Form of series 3 Class B Dollar Currency Swap Agreement
10.2.9            Form of series 3 Class C Dollar Currency Swap Agreement
10.3              Form of Amended and Restated Funding 1 Swap Agreement
10.4              Form of Eighth Start-up Loan Agreement
10.5.1            Form of Amended and Restated Master Definitions and Construction Schedule
10.5.2            Form of Eighth Issuer Master Definitions and Construction Schedule
10.6.1            Form of Eighth Issuer Corporate Services Agreement
10.6.2            Form of Mortgages Trustee Corporate Services Agreement(1)
10.6.3            Form of Funding 1 Corporate Services Agreement(1)
23.1              Consent of Allen & Overy (included in Exhibits 5.1, 8.1 and 8.2)
23.2              Consent of Mourant du Feu & Jeune (included in Exhibit 8.3)
23.3              Consent of auditors
24.1              Power of Attorney(4)
25.1              Statement of Eligibility of Trustee (Form T-1)




(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) 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 June 7, 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
       registration statement or amendment thereto 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                                                                  06/07/05
    --------------------------------------------------
Name:  SFM Directors Limited by its authorized          Director
       person Jonathan Keighley for and on its
       behalf *
                                                                                     06/07/05
By: /s/ David Balai
    --------------------------------------------------
Name:   SFM Directors (No. 2) Limited by its            Director
        authorized person Robert Berry for and on
        its behalf *
                                                                                     06/07/05
By: /s/ David Balai
    --------------------------------------------------
Name: David Balai                                       Director




PERMANENT FUNDING (NO. 1) LIMITED


                                                                               
SIGNATURE                                               TITLE                        DATE
- ------------------------------------------------------  ---------------------------  ------------


By: /s/ David Balai                                                                  06/07/05
    --------------------------------------------------
Name:   SFM Directors Limited by its authorized person  Director
        Jonathan Keighley for and on its behalf *
                                                                                     06/07/05
By: /s/ David Balai
    --------------------------------------------------
Name:   SFM Directors (No. 2) Limited by its            Director
        authorized person Robert Berry for and on
        its behalf *

By: /s/ David Balai                                                                  06/07/05
    --------------------------------------------------
Name:    David Balai                                    Director


* By:  David Balai
       Attorney-in-fact







PERMANENT MORTGAGES TRUSTEE LIMITED

                                                                               

SIGNATURE                                               TITLE                        DATE
- ------------------------------------------------------  ---------------------------  ------------


By: /s/ David Balai                                                                  06/07/05
    --------------------------------------------------
Name: Michael George Best *                             Director

By: /s/ David Balai                                                                  06/07/05
    --------------------------------------------------
Name: Elizabeth Ann Mills *                             Alternate Director

By: /s/ David Balai                                                                  06/07/05
    --------------------------------------------------
Name: David Balai                                       Director


* 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 June 7, 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 June 7, 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 June 7, 2005.


By:  /s/ Donald J. Puglisi
     ----------------------------------------------------



Name:   Donald J. Puglisi
        -------------------------------------------------


Office: Authorized Representative in the United States
        -------------------------------------------------