FORM 6-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16 of the Securities Exchange Act of 1934

For the ~~Securities~~month ~~Exchange Act~~ of ~~1934~~January 2005,

For the month of November 2004,

PERMANENT FINANCING (NO. 1) PLC

(Translation of registrant’s name into English)

Blackwell House, Guildhall Yard, London EC2V 5AE, United Kingdom

(Address of principal executive offices)

PERMANENT FUNDING (NO. 1) LIMITED

(Translation of registrant’s name into English)

Blackwell House, Guildhall Yard, London EC2V 5AE, United Kingdom

(Address of principal executive offices)

PERMANENT MORTGAGES TRUSTEE LIMITED

(Translation of registrant’s name into English)

47 Esplanade, St. Helier, Jersey JE1 0BD, Channel Islands

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F

Form 20-F

Form 40-F

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes

Permanent Mortgages Trustees Limited

~~Quarter 9/10/2004 to 12/10/2004~~

Quarter

12/10/2004

3/9/2005

Monthly Report

~~November 2004~~

January 2005

Date of Report

~~12/3/2004~~

2/7/2005

Mortgages
Number of Mortgages in Pool	~~508,742~~		484,817
Current Principal Balance	£	~~32,877,011,571~~	£	31,017,115,615
Opening Trust Assets	£	~~100~~	£	100
Total	£	~~32,877,011,671~~	£	31,017,115,715
Notes Outstanding	£	~~25,450,805,291~~	£	24,746,505,291
Funding Share	£	~~23,942,646,291~~	£	22,950,309,199
Cash Accumulation Balance	£	~~1,508,159,000~~	£	1,796,196,093
Funding Share Percentage	~~72.82489~~		%73.99240		%
Seller Share	£	~~8,934,365,279~~	£	8,066,806,416
Seller Share Percentage	~~27.17511~~		%26.00760		%
Minimum Seller Share (Amount)	£	~~1,643,850,579~~	£	1,550,855,781
Minimum Seller Share (% of Total)	~~5.00000~~		%5.00000		%

Arrears Analysis	Number	Principal		Arrears		% by Principal
Less than 1 month	~~502~~477,~~560~~568	£	3230,~~434~~481,~~017~~496,~~986~~528.3563	£	2,~~914~~646,~~983~~334.8178	98.6527	%
1 - < 2 months	4,~~115~~605	£	~~303~~348,~~644~~535,~~860~~741.6239	£	2,~~221~~540,~~383~~866.1158	01.9212	%
2 - < 3 months	~~839~~1,103	£	6083,~~478~~436,~~146~~139.2590	£	~~882~~1,~~767~~195,044.72	0.1827	%
3 - < 6 months	~~867~~1,043	£	5671,~~116~~364,~~180~~353.8291	£	1,~~494~~779,~~876~~123.4345	0.1723	%
6 - < 12 months	~~311~~428	£	2028,~~098~~598,~~564~~620.2621	£	~~943~~1,~~836~~414,884.5120	0.0609	%
12 months +	5070	£	23,~~655~~684,~~832~~230.4163	£	~~219~~311,~~134~~853.5653	0.01	%
Total	~~508~~484,~~742~~817	£	3231,~~877~~017,~~011~~115,~~570~~614.7167	£	89,~~676~~888,~~982~~107.1426	100.00	%

Properties in Possession		Number		Balance			Amount in Arrears
Total		1120		£	1,~~223~~669,~~334~~763.0945		£	71104,~~812~~478.8262

Properties in Possession (this month)
Number Brought Forward	5		14
Repossessed	7		8
Sold	1		2
Number Carried Forward	11		20
Average Time from Possession to Sale in days	73		66
Average Arrears at Sale	£	~~8,717.21~~	£	5,927.34
MIG Claims submitted	0		0
MIG Claims Outstanding	0		0
Average Time from Claim to Payment in days	0		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	£	—
Substituted to date (since 14/06/2002)*	203,962	£	14,162,131,295.91

* On 18th November 2004, Permanent 6 closed. The Permanent Trust was topped-up by 104,569 accounts (to value: £9,582,315,929.58). These are not included above.

CPR Analysis	~~Monthly~~		~~Annualised~~Monthly		Annualised
(includes redemptions and repurchases)
Current 1 Month CPR Rate	~~3.63~~	%	352.8674	%	28.39	%
Previous 3 Month CPR Rate	~~3.70~~	%	363.4013	%	31.74	%
Previous 12 Month CPR Rate	~~3.97~~	%	383.4871	%	36.51	%

Note: The annualised CPRs are expressed as a percentage of the outstanding balance at the beginning of the report month.

Weighted Average Seasoning in Months (by value)	~~32.16~~		34.06
Average Loan Size	£	~~64,624.13~~	£	63,976.96
Weighted Average Current HPI LTV (by value)	~~46.93~~		%47.32		%
Weighted Average Current LTV (by value)	~~65.44~~		%64.68		%
Yield Net of Funding Swap over 3 Month Sterling LIBOR
Current Month	~~0.734~~		%0.675		%
Excess Spread
Current Month	~~0.463~~		%0.396		%
October 2004	0.474		%
December 2004			0.395		%
September 2004	0.498		%
November 2004			0.463		%
Product Breakdown
Fixed Rate%	31.76		%
Tracker Rate%	49.70		%
Other Variable Rate%	18.53		%

*Product Breakdown*
Fixed Rate %	29.10	%
Tracker Rate %	50.82	%
Other Variable Rate %	20.08	%

LTV Levels Breakdown *	Number	Value		% of Total
LTV Levels Breakdown*	Number	Value		% of Total
0 - 30%	82,~~555~~730	£	2,~~054~~083,~~901~~017,~~993~~411.7570	6.2572	%
30 - 35%	21,~~194~~100	£	~~956~~958,~~432~~406,~~544~~213.3026	23.9109	%
35 - 40%	23,~~554~~276	£	1,~~203~~197,~~175~~257,~~891~~145.7874	3.6686	%
40 - 45%	25,~~675~~370	£	1,~~439~~430,~~389~~673,~~948~~070.6494	4.3861	%
45 - 50%	2827,~~585~~687	£	1,~~759~~708,~~737~~034,~~230~~020.3439	5.3551	%
50 - 55%	3029,~~607~~621	£	21,~~045~~989,~~732~~519,~~418~~381.8753	6.2241	%
55 - 60%	3230,~~666~~949	£	2,~~386~~253,~~759~~500,~~344~~741.5436	7.2627	%
60 - 65%	3432,~~130~~420	£	2,~~649~~502,~~938~~721,~~969~~064.2918	8.0607	%
65 - 70%	3735,~~381~~225	£	32,~~095~~909,~~499~~823,~~232~~765.5795	9.4238	%
70 - 75%	4440,~~747~~463	£	43,~~248~~763,~~498~~193,~~478~~404.7638	12.9213	%
75 - 80%	3029,~~266~~040	£	2,~~437~~371,~~323~~933,~~280~~165.9455	7.4165	%
80 - 85%	3029,~~962~~028	£	2,~~217~~076,~~185~~079,~~306~~464.3920	6.7469	%
85 - 90%	3431,~~689~~583	£	2,~~660~~384,~~884~~355,~~850~~677.8374	87.0969	%
90 - 95%	3128,~~015~~661	£	2,~~150~~038,~~964~~787,~~307~~650.9456	6.5457	%
95 - 100%	1816,~~692~~482	£	1,~~428~~267,~~716~~139,~~665~~286.0967	4.3509	%
100% +	21,~~024~~182	£	~~141~~82,~~871~~674,~~106~~150.6752	0.4327	%
Totals	~~508~~484,~~742~~817	£	3231,~~877~~017,~~011~~115,~~570~~614.7067	100.00	%

* Using Latest Valuation

HPI LTV Levels Breakdown **	Number	Value		% of Total
HPI LTV Levels Breakdown**	Number	Value		% of Total
0 - 30%	~~178~~171,~~755~~517	£	65,~~222~~858,~~164~~002,~~238~~581.7034	18.9389	%
30 - 35%	4946,~~348~~513	£	2,~~790~~590,~~580~~072,~~121~~628.1925	8.4935	%
35 - 40%	5350,~~734~~551	£	3,~~320~~084,~~485~~864,~~644~~167.0475	109.1095	%
40 - 45%	4945,~~304~~770	£	3,~~338~~073,~~627~~441,~~427~~870.2968	109.1591	%
45 - 50%	4037,~~282~~737	£	32,~~140~~898,~~159~~366,~~383~~659.7579	9.5534	%
50 - 55%	3331,~~746~~130	£	2,~~954~~697,~~856~~712,~~054~~800.8285	8.9970	%
55 - 60%	2928,~~716~~000	£	2,~~804~~623,~~613~~079,~~076~~001.1702	8.5346	%
60 - 65%	2423,~~643~~735	£	2,~~587~~439,~~657~~063,~~775~~552.3481	7.8786	%
65 - 70%	17,~~514~~822	£	2,~~029~~027,~~888~~355,~~392~~008.1316	6.1754	%
70 - 75%	11,~~984~~624	£	1,~~314~~278,~~702~~599,~~243~~014.2359	4.0012	%
75 - 80%	87,~~329~~943	£	~~935~~906,~~206~~498,~~972~~116.7722	2.8492	%
80 - 85%	56,~~862~~291	£	~~725~~740,~~252~~083,~~074~~123.5571	2.2139	%
85 - 90%	3,~~761~~993	£	~~487~~521,~~270~~208,~~538~~900.5833	1.4868	%
90 - 95%	1,~~383~~728	£	~~178~~221,~~337~~281,~~648~~062.9057	0.5471	%
95 - 100%	~~373~~452	£	4656,~~302~~071,~~192~~943.0927	0.1418	%
100% +	811	£	~~907~~1,~~787~~415,183.1533	0.00	%
Totals	~~508~~484,~~742~~817	£	3231,~~877~~017,~~011~~115,~~570~~614.7067	100.00	%

** Using Latest Valuation Adjusted for changes in the HPI index

Current HVR1 Rate	~~6.75~~	%	6.75%
Effective Date of Change	~~9/1/2004~~		01/09/2004
Current HVR2 Rate	~~6.00~~	%	6.00%
Effective Date of Change	~~9/1/2004~~		01/09/2004

Notes	Deal	Rating (Moody’s/ S&P/Fitch)	Outstanding		Reference Rate		Margin
Series 1 Class A	Permanent Financing No.34	P-1 / A-1+ / F1+	$	1,~~100~~500,000,000.00	2.~~08688~~42000	%	-0.~~040~~050	%
Series 1 Class A	Permanent Financing No.45	P-1 / A-1+ / F1+	$	1,~~500~~250,000,000.00	2.~~08688~~42000	%	-0.~~050~~020	%
Series 1 Class A	Permanent Financing No.56	P-1 / A-1+ / F1+	$	1,~~250~~000,000,000.00	2.~~08688~~42000	%	-0.~~020~~030	%
Series 1 Class A	Permanent Financing No.6	P-1 / A-1+ / F1+	$	1,000,000,000.00	2.10458	%	-0.030	%
Series 1 Class B	Permanent Financing No.4	Aa3 / AA / AA	$	78,100,000.00	2.46000	%	0.140	%
Series 1 Class B	Permanent Financing No.35	Aa3 / AA / AA	$	3853,000,000.00	12.~~86250~~46000	%	0.~~180~~140	%
Series 1 Class B	Permanent Financing No.46	Aa3 / AA / AA	$	7835,~~100~~800,000.00	12.~~86250~~46000	%	0.~~140~~100	%
Series 1 Class B	Permanent Financing No.5	Aa3 / AA / AA	$	53,000,000.00	1.86250	%	0.140	%
Series 1 Class M	Permanent Financing No.4	A2/A/A	$	56,500,000.00	2.46000	%	0.230	%
Series 1 Class B	Permanent Financing No.6	Aa3 / AA / AA	$	35,800,000.00	2.10458	%	0.100	%
Series 1 Class C	Permanent Financing No.5	Baa2 / BBB / BBB	$	44,400,000.00	2.46000	%	0.500	%
Series 1 Class M	Permanent Financing No.4	A2/A/A	$	56,500,000.00	1.86250	%	0.230	%
Series 1 Class C	Permanent Financing No.6	Baa2 / BBB / BBB	$	34,700,000.00	2.46000	%	0.350	%
Series 1 Class C	Permanent Financing No.3	Baa2 / BBB / BBB	$	38,000,000.00	1.86250	%	0.950	%
Series 1 Class C	Permanent Financing No.5	Baa2 / BBB / BBB	$	44,400,000.00	1.86250	%	0.500	%
Series 1 Class C	Permanent Financing No.6	Baa2 / BBB / BBB	$	34,700,000.00	2.10458	%	0.350	%
Series 2 Class A	Permanent Financing No.1	Aaa / AAA / AAA	$	750,000,000.00			4.200	%
Series 2 Class A	Permanent Financing No.2	Aaa / AAA / AAA	$	1,750,000,000.00	12.~~86250~~46000	%	0.150	%
Series 2 Class A	Permanent Financing No.3	Aaa / AAA / AAA	$	1,700,000,000.00	12.~~86250~~46000	%	0.110	%
Series 2 Class A	Permanent Financing No.4	Aaa / AAA / AAA	$	2,400,000,000.00	12.~~86250~~46000	%	0.070	%
Series 2 Class A	Permanent Financing No.5	Aaa / AAA / AAA	$	1,300,000,000.00	12.~~86250~~46000	%	0.110	%
Series 2 Class A	Permanent Financing No.6	Aaa / AAA / AAA	$	1,000,000,000.00	2.~~10458~~46000	%	0.090	%
Series 2 Class B	Permanent Financing No.1	Aa3 / AA / AA	$	26,000,000.00	12.~~86250~~46000	%	0.280	%
Series 2 Class B	Permanent Financing No.2	Aa3 / AA / AA	$	61,000,000.00	12.~~86250~~46000	%	0.330	%
Series 2 Class B	Permanent Financing No.3	Aa3 / AA / AA	$	59,000,000.00	12.~~86250~~46000	%	0.250	%
Series 2 Class B	Permanent Financing No.4	Aa3 / AA / AA	$	100,700,000.00	12.~~86250~~46000	%	0.180	%
Series 2 Class B	Permanent Financing No.5	Aa3 / AA / AA	$	56,400,000.00	12.~~86250~~46000	%	0.180	%
Series 2 Class B	Permanent Financing No.6	Aa3 / AA / AA	$	35,800,000.00	2.~~10458~~46000	%	0.140	%
Series 2 Class M	Permanent Financing No.4	A2/A/A	$	59,900,000.00	12.~~86250~~46000	%	0.330	%
Series 2 Class C	Permanent Financing No.1	Baa2 / BBB / BBB	$	26,000,000.00	12.~~86250~~46000	%	1.180	%
Series 2 Class C	Permanent Financing No.2	Baa2 / BBB / BBB	$	61,000,000.00	12.~~86250~~46000	%	1.450	%
Series 2 Class C	Permanent Financing No.3	Baa2 / BBB / BBB	$	59,000,000.00	12.~~86250~~46000	%	1.050	%
Series 2 Class C	Permanent Financing No.4	Baa2 / BBB / BBB	$	82,200,000.00	12.~~86250~~46000	%	0.720	%
Series 2 Class C	Permanent Financing No.5	Baa2 / BBB / BBB	$	46,200,000.00	12.~~86250~~46000	%	0.650	%
Series 2 Class C	Permanent Financing No.6	Baa2 / BBB / BBB	$	34,700,000.00	2.~~10458~~46000	%	0.450	%
Series 3 Class A	Permanent Financing No.1	Aaa / AAA / AAA	$	1,100,000,000.00	12.~~86250~~46000	%	0.125	%
Series 3 Class A	Permanent Financing No.2	Aaa / AAA / AAA	€	1,250,000,000.00	2.~~11500~~17000	%	0.230	%
Series 3 Class A	Permanent Financing No.3	Aaa / AAA / AAA	$	1,500,000,000.00	12.~~86250~~46000	%	0.180	%
Series 3 Class A	Permanent Financing No.4	Aaa / AAA / AAA	$	1,700,000,000.00	12.~~86250~~46000	%	0.140	%
Series 3 Class A	Permanent Financing No.5	Aaa / AAA / AAA	$	750,000,000.00	12.~~86250~~46000	%	0.160	%
Series 3 Class A	Permanent Financing No.6	Aaa / AAA / AAA	£	1,000,000,000.00	4.~~80292~~86000	%	0.125	%
Series 3 Class B	Permanent Financing No.1	Aa3 / AA / AA	$	38,500,000.00	12.~~86250~~46000	%	0.300	%
Series 3 Class B	Permanent Financing No.2	Aa3 / AA / AA	€	43,500,000.00	2.~~11500~~17000	%	0.430	%
Series 3 Class B	Permanent Financing No.3	Aa3 / AA / AA	$	52,000,000.00	12.~~86250~~46000	%	0.350	%
Series 3 Class B	Permanent Financing No.4	Aa3 / AA / AA	$	75,800,000.00	12.~~86250~~46000	%	0.230	%
Series 3 Class B	Permanent Financing No.5	Aa3 / AA / AA	$	32,500,000.00	12.~~86250~~46000	%	0.260	%
Series 3 Class B	Permanent Financing No.6	Aa3 / AA / AA	£	35,300,000.00	4.~~80292~~86000	%	0.230	%
Series 3 Class M	Permanent Financing No.4	A2/A/A	$	40,400,000.00	12.~~86250~~46000	%	0.370	%
Series 3 Class C	Permanent Financing No.1	Baa2 / BBB / BBB	$	38,500,000.00	12.~~86250~~46000	%	1.200	%
Series 3 Class C	Permanent Financing No.2	Baa2 / BBB / BBB	€	43,500,000.00	2.~~11500~~17000	%	1.450	%
Series 3 Class C	Permanent Financing No.3	Baa2 / BBB / BBB	$	52,000,000.00	12.~~86250~~46000	%	1.150	%
Series 3 Class C	Permanent Financing No.4	Baa2 / BBB / BBB	$	55,400,000.00	12.~~86250~~46000	%	0.800	%
Series 3 Class C	Permanent Financing No.5	Baa2 / BBB / BBB	$	27,000,000.00	12.~~86250~~46000	%	0.820	%
Series 3 Class C	Permanent Financing No.6	Baa2 / BBB / BBB	£	34,200,000.00	4.86000	%	0.680	%
Series 4 Class A1	Permanent Financing No.1	Aaa / AAA / AAA	€	750,000,000.00			5.100	%
Series 4 Class A1	Permanent Financing No.3	Aaa / AAA / AAA	€	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	€	1,500,000,000.00	2.17000	%	0.150	%

Series 3 Class C	Permanent Financing No.6	Baa2 / BBB / BBB	£	34,200,000.00	4.80292	%	0.680	%
Series 4 Class A	Permanent Financing No.5	Aaa / AAA / AAA	€	1,000,000,000.00	2.17000	%	0.170	%
Series 4 Class A1	Permanent Financing No.1	Aaa / AAA / AAA	€	750,000,000.00			5.100	%
Series 4 Class A	Permanent Financing No.6	Aaa / AAA / AAA	€	750,000,000.00	2.17000	%	0.140	%
Series 4 Class A1	Permanent Financing No.3	Aaa / AAA / AAA	€	700,000,000.00	2.11500	%	0.190	%
Series 4 Class A2	Permanent Financing No.1	Aaa / AAA / AAA	£	1,000,000,000.00	4.86000	%	0.180	%
Series 4 Class A	Permanent Financing No.2	Aaa / AAA / AAA	$	1,750,000,000.00	1.86250	%	0.220	%
Series 4 Class A2	Permanent Financing No.3	Aaa / AAA / AAA	£	750,000,000.00	4.86000	%	0.190	%
Series 4 Class A	Permanent Financing No.4	Aaa / AAA / AAA	€	1,500,000,000.00	2.11500	%	0.150	%
Series 4 Class B	Permanent Financing No.1	Aa3 / AA / AA	£	52,000,000.00	4.86000	%	0.300	%
Series 4 Class A	Permanent Financing No.5	Aaa / AAA / AAA	€	1,000,000,000.00	2.11500	%	0.170	%
Series 4 Class B	Permanent Financing No.2	Aa3 / AA / AA	€	56,500,000.00	2.17000	%	0.450	%
Series 4 Class A	Permanent Financing No.6	Aaa / AAA / AAA	€	750,000,000.00	2.09800	%	0.140	%
Series 4 Class B	Permanent Financing No.3	Aa3 / AA / AA	€	62,000,000.00	2.17000	%	0.390	%
Series 4 Class A2	Permanent Financing No.1	Aaa / AAA / AAA	£	1,000,000,000.00	4.94875	%	0.180	%
Series 4 Class B	Permanent Financing No.4	Aa3 / AA / AA	€	85,000,000.00	2.17000	%	0.352	%
Series 4 Class A2	Permanent Financing No.3	Aaa / AAA / AAA	£	750,000,000.00	4.94875	%	0.190	%
Series 4 Class B	Permanent Financing No.5	Aa3 / AA / AA	€	43,500,000.00	2.17000	%	0.330	%
Series 4 Class B	Permanent Financing No.16	Aa3 / AA / AA	£€	5226,~~000~~100,000.00	42.~~94875~~17000	%	0.~~300~~230	%
Series 4 Class B	Permanent Financing No.2	Aa3 / AA / AA	€	56,500,000.00	2.11500	%	0.450	%
Series 4 Class M	Permanent Financing No.4	A2/A/A	€	62,500,000.00	2.17000	%	0.534	%
Series 4 Class B	Permanent Financing No.3	Aa3 / AA / AA	€	62,000,000.00	2.11500	%	0.390	%
Series 4 Class C	Permanent Financing No.1	Baa2 / BBB / BBB	£	52,000,000.00	4.86000	%	1.200	%
Series 4 Class B	Permanent Financing No.4	Aa3 / AA / AA	€	85,000,000.00	2.11500	%	0.352	%
Series 4 Class C	Permanent Financing No.2	Baa2 / BBB / BBB	€	56,500,000.00	2.17000	%	1.450	%
Series 4 Class B	Permanent Financing No.5	Aa3 / AA / AA	€	43,500,000.00	2.11500	%	0.330	%
Series 4 Class C	Permanent Financing No.3	Baa2 / BBB / BBB	€	62,000,000.00	2.17000	%	1.180	%
Series 4 Class B	Permanent Financing No.6	Aa3 / AA / AA	€	26,100,000.00	2.09800	%	0.230	%
Series 4 Class C	Permanent Financing No.5	Baa2 / BBB / BBB	€	36,000,000.00	2.17000	%	0.780	%
Series 4 Class M	Permanent Financing No.4	A2/A/A	€	62,500,000.00	2.11500	%	0.534	%
Series 4 Class C	Permanent Financing No.6	Baa2 / BBB / BBB	€	25,300,000.00	2.17000	%	0.680	%
Series 4 Class C	Permanent Financing No.1	Baa2 / BBB / BBB	£	52,000,000.00	4.94875	%	1.200	%
Series 4 Class C	Permanent Financing No.2	Baa2 / BBB / BBB	€	56,500,000.00	2.11500	%	1.450	%
Series 4 Class C	Permanent Financing No.3	Baa2 / BBB / BBB	€	62,000,000.00	2.11500	%	1.180	%
Series 4 Class C	Permanent Financing No.5	Baa2 / BBB / BBB	€	36,000,000.00	2.11500	%	0.780	%
Series 4 Class C	Permanent Financing No.6	Baa2 / BBB / BBB	€	25,300,000.00	2.09800	%	0.680	%
Series 5 Class A1	Permanent Financing No.4	Aaa / AAA / AAA	€	750,000,000.00			3.9615	%
Series 5 Class A1	Permanent Financing No.5	Aaa / AAA / AAA	£	500,000,000.00			5.625	%
Series 5 Class A1	Permanent Financing No.6	Aaa / AAA / AAA	£	500,000,000.00	4.~~80292~~86000	%	0.150	%
Series 5 Class A	Permanent Financing No.2	Aaa / AAA / AAA	£	750,000,000.00	4.~~94875~~86000	%	0.250	%
Series 5 Class A	Permanent Financing No.3	Aaa / AAA / AAA	£	400,000,000.00			5.521	%
Series 5 Class A2	Permanent Financing No.4	Aaa / AAA / AAA	£	1,100,000,000.00	4.~~94875~~86000	%	0.170	%
Series 5 Class A2	Permanent Financing No.5	Aaa / AAA / AAA	£	750,000,000.00	4.~~94875~~86000	%	0.190	%
Series 5 Class A2	Permanent Financing No.6	Aaa / AAA / AAA	£	500,000,000.00	4.~~80292~~86000	%	0.160	%
Series 5 Class B	Permanent Financing No.2	Aa3 / AA / AA	£	26,000,000.00	4.~~94875~~86000	%	0.450	%
Series 5 Class B	Permanent Financing No.3	Aa3 / AA / AA	€	20,000,000.00	2.~~11500~~17000	%	0.450	%
Series 5 Class B	Permanent Financing No.4	Aa3 / AA / AA	£	43,000,000.00	4.~~94875~~86000	%	0.330	%
Series 5 Class B	Permanent Financing No.5	Aa3 / AA / AA	£	47,000,000.00	4.~~94875~~86000	%	0.350	%
Series 5 Class B	Permanent Financing No.6	Aa3 / AA / AA	£	34,800,000.00	4.~~80292~~86000	%	0.310	%
Series 5 Class M	Permanent Financing No.4	A2/A/A	£	32,000,000.00	4.~~94875~~86000	%	0.500	%
Series 5 Class C	Permanent Financing No.2	Baa2 / BBB / BBB	£	26,000,000.00	4.~~94875~~86000	%	1.450	%
Series 5 Class C	Permanent Financing No.3	Baa2 / BBB / BBB	€	20,000,000.00	2.~~11500~~17000	%	1.230	%
Series 5 Class C	Permanent Financing No.4	Baa2 / BBB / BBB	£	54,000,000.00	4.~~94875~~86000	%	0.900	%
Series 5 Class C	Permanent Financing No.5	Baa2 / BBB / BBB	£	39,000,000.00	4.~~94875~~86000	%	0.850	%
Series 5 Class C	Permanent Financing No.6	Baa2 / BBB / BBB	£	33,700,000.00	4.~~80292~~86000	%	0.800	%

Funding level Reserve Fund requirement	£	~~460,000,000.00~~	£	460,000,000.00
Balance brought forward	£	~~311,791,814.40~~	£	322,353,475.33
Drawings this period	£	—	£	—
Top-up this period*	£	—	£	—
Current Balance	£	~~311,791,814.40~~	£	322,353,475.33
Liquidity Facility Original Amount	£	~~150,000,000.00~~	£	150,000,000.00
Balance brought forward	£	~~150,000,000.00~~	£	150,000,000.00
Drawings this period	£	—	£	—
Liquidity Repaid this period	£	—	£	—
Closing balance for period	£	~~150,000,000.00~~	£	150,000,000.00

*Top-ups only occur at the end of each quarter.

Trigger Events:

Non-asset trigger events:

If the Seller suffers an Insolvency Event.

If the role of the Seller as Servicer is terminated and a new servicer is not appointed within 60 days.

If the current Seller’s Share 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 £2127,~~500~~000,000,000 to 9th ~~June~~September ~~2007~~2005.

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
January 2005	£	31,889,122,237.87	£	22,950,309,198.54	£	8,938,813,039.33	71.96908	%	28.03092	%
December 2004	£	32,877,011,570.71	£	23,942,646,291.41	£	8,934,365,279.30	72.82489	%	27.17511	%
November 2004	£	24,057,931,158.53	£	20,089,629,291.41	£	3,968,301,867.12	83.50522	%	16.49478	%
October 2004	£	24,980,285,014.68	£	20,089,629,291.41	£	4,890,655,723.27	80.42194	%	19.57806	%
Principal Ledger
September 2004	£	26,058,106,954.12	£	20,939,288,291.41	£	5,118,818,662.71	80.35614	%	19.64386	%
Month	Principal Received		Further Advances		Sub Total
January 2005	£	672,889,933.09	£	202,111,760.15	£	875,001,693.24
December 2004	£	738,663,884.46	£	253,673,208.41	£	992,337,092.87
November 2004	£	692,434,099.17	£	181,604,366.89	£	874,038,466.06
	£	2,103,987,916.72	£	637,389,335.45	£	2,741,377,252.17

Principal Ledger

Month	Principal Received		Further Advances		Sub Total
November 2004	£	692,434,099.17	£	181,604,366.89	£	874,038,466.06
October 2004	£	635,350,728.80	£	195,278,611.26	£	830,629,340.06
September 2004	£	863,864,813.47	£	216,672,069.10	£	1,080,536,882.57
	£	2,191,649,641.44	£	593,555,047.25	£	2,785,204,688.69

Principal Distribution

Month	Funding		Seller
November 2004	£	—	£	874,038,466.06
October 2004	£	—	£	830,629,340.06
September 2004	£	849,659,000.00	£	230,877,882.57
	£	849,659,000.00	£	1,935,545,688.69

Revenue Ledger

*Principal Distribution*

Month	Funding		Seller
January 2005	£	257,147,638.13	£	617,854,055.11
December 2004	£	992,337,092.87	£	—
November 2004	£	—	£	874,038,466.06
	£	1,249,484,731.00	£	1,491,892,521.17

Month	Revenue Received		GIC Interest		Authorised Investment Income		Sub Total
Revenue Ledger
November 2004	£	122,097,711.54	£	2,157,959.12	£	—	£	124,255,670.66
Month	Revenue Received		GIC Interest		Authorised Investment Income		Sub Total
October 2004	£	110,259,558.93	£	2,497,391.45	£	—	£	112,756,950.38
January 2005	£	139,450,633.50	£	2,976,768.03	£	—	£	142,427,401.53
September 2004	£	112,840,103.02	£	2,906,904.22	£	—	£	115,747,007.24
December 2004	£	142,106,010.71	£	2,851,352.00	£	—	£	144,957,362.71
	£	345,197,373.49	£	7,562,254.79	£	—	£	352,759,628.28
November 2004	£	122,097,711.54	£	2,157,959.12	£	—	£	124,255,670.66
	£	403,654,355.75	£	7,986,079.15	£	—	£	411,640,434.90

Paid to

*Paid to*

Month	Mortgage Trustee		Administrator		Available Revenue
January 2005	£	150.00	£	1,371,991.11	£	141,055,260.42
December 2004	£	—	£	1,371,991.11	£	143,585,371.60
November 2004	£	2,783.35	£	454,252.31	£	123,798,635.00
	£	2,933.35	£	3,198,234.53	£	408,439,267.02

Month	Mortgage Trustee			Administrator			Available Revenue
Revenue Distribution
November 2004	£	2,783.35		£	454,252.31		£	123,798,635.00
Month	Funding			Seller
October 2004	£	—		£	1,083,217.04		£	111,673,733.34
January 2005	£	102,885,981.26		£	38,164,453.38
September 2004	£	1,218.38		£	1,048,274.56		£	114,697,514.30
December 2004	£	105,977,905.31		£	37,607,466.29
	£	4,001.73		£	2,585,743.91		£	350,169,882.64
November 2004	£	104,055,684.55		£	19,742,950.45
	£	312,919,571.12		£	95,514,870.12
Losses Ledger
Month	Losses
Balance b/fwd	£	8,096.21
January 2005	£	10,515.68
December 2004	£	—
November 2004	£	3,245.80
Closing Balance	£	18,611.89
Losses Distribution
Month	Funding			Seller			Reconciliation
January 2005	£	7,670.73		£	2,844.95		£	—
December 2004	£	—		£	—		£	—
November 2004	£	2,359.81		£	885.99		£	—
	£	10,030.54		£	3,730.94		£	—
CPR Analysis
Month	1 Month CPR			3 Month CPR			12 Month CPR
January 2005	2.74		%	3.13		%	3.71		%
December 2004	3.02		%	3.33		%	3.81		%
November 2004	3.63		%	3.70		%	3.97		%
Regional Analysis
Halifax Mapped Region	Number			Value			% of Total
London & South East	96,327			£	9,330,588,172.36		30.08		%
Midlands & East Anglia	106,089			£	6,816,090,739.38		21.98		%
North	91,058			£	4,204,734,808.61		13.56		%
North West	72,641			£	3,620,861,235.52		11.67		%
South Wales & West	69,557			£	4,556,109,408.39		14.69		%
Scotland	44,366			£	2,139,413,980.54		6.90		%
Unknown	4,779			£	349,317,269.87		1.13		%
Totals	484,817			£	31,017,115,614.67		100.00		%

Revenue Distribution

Month	Funding		Seller
November 2004	£	104,055,684.55	£	19,742,950.45
October 2004	£	90,492,646.58	£	21,181,086.76
September 2004	£	92,920,584.35	£	21,776,929.95
	£	287,468,915.48	£	62,700,967.16

Losses Ledger

Month	Losses
Balance b/fwd	£	4,850.41
November 2004	£	3,245.80
October 2004	-£	9,891.82
September 2004	£	—
Closing Balance	£	8,096.21

Losses Distribution

Month	Funding		Seller		Reconciliation
November 2004	£	2,359.81	£	885.99	£	—
October 2004	-£	7,703.33	-£	2,188.49	£	—
September 2004	£	—	£	—	£	—
	-£	5,343.52	-£	1,302.50	£	—

CPR Analysis

Month	1 Month CPR		3 Month CPR		12 Month CPR
November 2004	3.63	%	3.70	%	3.97	%
October 2004	3.33	%	3.84	%	4.11	%
September 2004	4.15	%	4.22	%	4.30	%

Regional Analysis

Halifax Mapped Region	Number	Value		% of Total
London & South East	101,259	£	9,905,329,045.76	30.13	%
Midlands & East Anglia	111,495	£	7,237,111,572.11	22.01	%
North	95,606	£	4,456,654,004.03	13.56	%
North West	76,259	£	3,835,353,651.79	11.67	%
South Wales & West	73,211	£	4,853,826,096.39	14.76	%
Scotland	46,370	£	2,259,498,486.50	6.87	%
Unknown	4,542	£	329,238,714.13	1.00	%
Totals	508,742	£	32,877,011,570.71	100.00	%

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on their behalf by the undersigned, thereunto duly authorized.

	PERMANENT FINANCING (NO. 1) PLC	~~PERMANENT FINANCING (NO. 1) PLC~~
	(Registrant)	~~(Registrant)~~
Date 6th December 2004		/s/David Balai
Date 8th February 2005	/s/David Balai
	By: David Balai	~~By: David Balai~~
	Title: Director	~~Title: Director~~
	PERMANENT FUNDING (NO. 1) LIMITED	~~PERMANENT FUNDING (NO. 1) LIMITED~~
	(Registrant)	~~(Registrant)~~
Date 6th December 2004		/s/David Balai
Date 8th February 2005	/s/David Balai
	By: David Balai	~~By: David Balai~~
	Title: Director	~~Title: Director~~
	PERMANENT MORTGAGES TRUSTEE LIMITED	~~PERMANENT MORTGAGES TRUSTEE LIMITED~~
	(Registrant)	~~(Registrant)~~
Date 6th December 2004		/s/David Balai
Date 8th February 2005	/s/David Balai
	By: David Balai	~~By: David Balai~~
	Title: Director	~~Title: Director~~

Filing Compare · PERMANENT FINANCING NO 1 PLC