FORM 6-K

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549


                            Report of Foreign Issuer

                      Pursuant to Rule 13a-16 or 15d-16 of

                         Securities Exchange Act of 1934

                         For the month of February 2003

                           HOLMES FINANCING (No 2) PLC
                             HOLMES FUNDING LIMITED
                             HOLMES TRUSTEES LIMITED

                 (Translation of registrant's name into English)

                 Abbey National House, 2 Triton Square, Regent's
                         Place, London NW1 3AN, England
                    (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 ....X.... 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 ....... No ...X....


<PAGE>


                                  Page 1 of 10
Holmes Financing (No. 2) PLC
 Profit & Loss Account
 Period ended 15 January 2003
<TABLE>

                                                                     This Quarter     Prior Quarter
                                                                      (pound)'000       (pound)'000

<S>                                                                        <C>               <C>
 Interest receivable - Inter-company loan                                  17,662            18,738
 Interest receivable - Cash deposits                              ----------------------------------
                                                                           17,662            18,738

 Interest payable - Notes                                                (17,662)          (18,738)
 Interest payable                                                 ----------------------------------
                                                                         (17,662)          (18,738)

                                                                  ----------------------------------
 Net operating income                                                           -                 -

 Other income                                                                  55               44
 Operating expenses                                                          (55)              (44)

                                                                  ----------------------------------
 Profit on ordinary activities before taxation                                  -                 -

 Taxation                                                                       -                 -

                                                                  ----------------------------------
 Profit on ordinary activities after taxation                                   -                 -

 Dividend                                                                       -                 -

 Retained profit brought forward                                                4                 4

                                                                  ----------------------------------
 Retained profit carried forward                                                4                 4
                                                                  ==================================
</TABLE>


<PAGE>





 Holmes Financing (No. 2) PLC
 Balance Sheet
 Period ended 15 January 2003
<TABLE>

                                                                                        (pound)'000
<S>                                                                                      <C>

 Fixed asset investments
 Loans to Funding                                                                         1,641,058

 Current assets
 Sundry debtors                                                                70
 Cash at bank                                                                   6
                                                                  ------------------
                                                                               76
                                                                  ------------------

 Creditors: Amounts falling due within one year
 Sundry creditors
                                                                               59
                                                                  ------------------
                                                                               59
                                                                  ------------------

 Net current assets                                                                              17
                                                                                    ----------------
 Total assets less current liabilities                                                    1,641,075

 Creditors: Amounts falling due after more than one year
 Amounts due to noteholders                                                             (1,641,058)
                                                                                    ----------------
 Net assets                                                                                      17
                                                                                    ================

 Capital and reserves
 Share capital                                                                                   13
 Reserves                                                                                         4
                                                                                    ----------------
                                                                                                 17
                                                                                    ================
</TABLE>


<PAGE>



Holmes Financing (No. 2) PLC
 Notes Outstanding
 Period ended 15 January 2003
<TABLE>

                                         Series 1         Series 2        Series 3          Series 4
                                          Class A          Class A         Class A           Class A

<S>                                           <C>              <C>             <C>              <C>
 Moody's current rating                       Aaa              Aaa             Aaa              Aaa
 S&P current rating                           AAA              AAA             AAA              AAA
 Fitch Ratings current rating                 AAA              AAA             AAA              AAA

                                         Series 1         Series 2       Series 3          Series 4
                                          Class B          Class B         Class B          Class B

 Moody's current rating                       Aa3              Aa3             Aa3              Aa3
 S&P current rating                            AA               AA              AA               AA
 Fitch Ratings current rating                  AA               AA              AA               AA

                                         Series 1         Series 2        Series 3         Series 4
                                          Class C          Class C         Class C          Class C

 Moody's current rating                      Baa2             Baa2            Baa2             Baa2
 S&P current rating                           BBB              BBB             BBB              BBB
 Fitch Ratings current rating                 BBB              BBB             BBB              BBB

                                         Series 1         Series 2        Series 3         Series 4
                                          Class A          Class A         Class A          Class A
                                                $                $         (pound)           (euro)

 Initial note balance                1,000,000,000    1,000,000,000     500,000,000      500,000,000
 Previous quarter's note
   principal                                     -    1,000,000,000     500,000,000      500,000,000
 Note redemptions                                -                -               -                -
 Outstanding note principal                      -    1,000,000,000     500,000,000      500,000,000

                                         Series 1         Series 2        Series 3         Series 4
                                          Class B        Class   B         Class B          Class B
                                                $                $         (pound)           (euro)

 Initial note balance                  37,000,000       37,000,000      19,000,000       21,000,000
 Previous quarter's note
   principal                           37,000,000       37,000,000      19,000,000       21,000,000
 Note redemptions                    (37,000,000)
                                                                 -               -                -
 Outstanding note principal
                                                -       37,000,000      19,000,000       21,000,000

                                         Series 1         Series 2        Series 3         Series 4
                                          Class C          Class C         Class C         Class C
                                                $                $         (pound)           (euro)

 Initial note balance                  49,000,000       49,000,000      25,000,000       35,000,000
 Previous quarter's note
   principal                           49,000,000       49,000,000      25,000,000       35,000,000
 Note redemptions                    (49,000,000)                -               -                -
 Outstanding note principal                     -       49,000,000      25,000,000       35,000,000

                                         Series 1         Series 2        Series 3         Series 4
                                          Class A         Class  A         Class A          Class A

 Note interest margins                          9               18              24               27
 Step up dates                                N/A       16/10/2007      16/10/2007       16/10/2007
 Step up margins                              N/A               36              48               54


                                         Series 1         Series 2        Series 3          Series 4
                                          Class B         Class  B         Class B           Class B

 Note interest margins                         35               44              45               50
 Step up dates                         16/10/2007       16/10/2007      16/10/2007       16/10/2007
 Step up margins                              135              144             145              150

                                         Series 1         Series 2        Series 3         Series 4
                                          Class C          Class C         Class C          Class C

 Note interest margins                        120              135             150              160
 Step up dates                         16/10/2007       16/10/2007      16/10/2007       16/10/2007
 Step up margins                              220              235             250              260
</TABLE>


<PAGE>
Holmes Financing (No. 2) PLC
 Notes Outstanding
 Period ended 15 January 2003


 Interest payment cycle      Quarterly
 Interest payment date       15th or next business day
 Next interest payment date  15/04/2003

 Liquidity facility limit    (pound) 25,000,000
 Liquidity facility drawn                   Nil
 Liquidity facility
   available                 (pound) 25,000,000


<PAGE>



Holmes Trustees Limited
 Profit & Loss Account
 Period ended 15 January 2003

<TABLE>
                                                                     This Quarter      Prior Quarter
                                                                     (pound)'000         (pound)'000

<S>                                                                       <C>                <C>
 Interest receivable - Mortgages                                          308,910            255,177
 Interest receivable - Cash Deposits                                        3,230              3,123
                                                                -------------------------------------
                                                                          312,140            258,300

 Interest payable - Mortgages                                           (308,910)          (255,177)
 Interest payable - Cash Deposits                                         (3,230)            (3,123)
                                                                -------------------------------------
                                                                        (312,140)          (258,300)

                                                                -------------------------------------
 Net operating income                                                          -                  -

 Fees receivable                                                            3,638              3,169
 Fees payable                                                             (3,638)            (3,169)

 Operating expenses                                                       (3,627)            (3,318)
 Provision charges                                                       (18,474)                 32
 Other income
                                                                           22,101              3,286

                                                                  -----------------------------------
 Profit on ordinary activities before taxation                                  -                  -

 Taxation                                                                       -                  -

                                                                  -----------------------------------
 Profit on ordinary activities after taxation                                   -                  -

 Dividend                                                                       -                  -

 Retained profit brought forward                                                -                  -
                                                                  -----------------------------------
 Retained profit carried forward                                                -                  -
                                                                  ===================================
</TABLE>


<PAGE>


 Holmes Trustees Limited
 Balance Sheet
 Period ended 15 January 2003
<TABLE>

                                                                                         (pound)'000

 Fixed asset investments
<S>                                                                     <C>               <C>
 Mortgage loans secured on residential property                                           23,640,791

 Current assets
 Bank interest receivable                                                    505
 Cash at bank                                                            173,414
 Other debtors                                                            28,963
 Amounts due from Funding                                                 36,657
                                                               -----------------
                                                                         239,539
                                                               -----------------

 Creditors: Amounts falling due within one year
 Amounts due to Seller                                                 (239,458)
 Sundry creditors                                                           (81)
                                                               -----------------
                                                                       (239,539)
                                                               -----------------

 Net current assets                                                                                0

                                                                                    -----------------
 Total assets less current liabilities                                                    23,640,791

 Creditors: Amounts falling after more than one year
 Seller share of mortgage loans                                                          (9,961,307)
 Funding share of mortgage loans                                                        (13,679,484)


                                                                                    -----------------
 Net assets                                                                                        0
                                                                                    =================

 Capital and reserves
 Share capital ((pound)2)                                                                          0
 Reserves                                                                                          0
                                                                                    -----------------
                                                                                                   0
                                                                                    =================
</TABLE>


<PAGE>


Holmes Funding Limited
 Profit & Loss Account
 Period ended 15 January 2003

<TABLE>

                                                          This Quarter     Prior Quarter
                                                           (pound)'000       (pound)'000

<S>                                                            <C>               <C>
 Interest receivable - Mortgages                               157,290           128,128
 Interest receivable - Cash Deposits                             8,230             5,335
                                                       ----------------------------------
                                                               165,520           133,463

 Interest payable - Inter-company loans                      (145,056)         (120,641)
 Interest payable - Start up loans                               (707)             (662)
                                                       ----------------------------------
                                                             (145,762)         (121,303)

                                                       ----------------------------------
 Net operating income                                           19,757            12,160

 Other income                                                    4,031             3,630

 Operating expenses                                           (15,938)           (5,005)
 Deferred consideration                                       (18,502)          (10,742)

                                                       ----------------------------------
 Profit/(loss) on ordinary activities before taxation         (10,652)                43

 Taxation                                                         (11)               (4)

                                                       ----------------------------------
 Profit/(loss) on ordinary activities after taxation          (10,663)
                                                                                      39

 Dividend                                                            -                 -

 Retained profit/(loss) brought forward                        (4,040)           (4,079)

                                                       ----------------------------------
 Retained profit/(loss) carried forward                       (14,703)           (4,040)
                                                       ==================================
</TABLE>


<PAGE>


 Holmes Funding Limited
 Balance Sheet
 Period ended 15 January 2003
<TABLE>
<S>                                                                      <C>             <C>

                                                                                        (pound)'000

 Fixed asset investments
 Beneficial interest in Trust mortgage portfolio                                         13,679,484

 Current assets
 Deferred expenditure (costs of securing)                                  27,986
 Sundry debtors                                                               358
 Cash at bank:
      Reserve funding                                                     195,411
      Transaction account                                                   1,854
      Funding GIC account                                                  58,133
                                                                --------------------
                                                                          283,742
                                                                --------------------

 Creditors: Amounts falling due within one year
 Deferred consideration creditor                                          127,083
 Interest payable accrual                                                   5,615
 Amounts due to Trustee                                                    36,657
 Sundry creditors                                                           1,845
                                                                  ------------------
                                                                          171,200
                                                                  ------------------

 Net current assets                                                                         112,542
                                                                                    ----------------
 Total assets less current liabilities                                                   13,792,026

 Creditors: Amounts falling due after more than one year
 Inter-company loans                                                                   (13,744,279)
 Start up loans                                                                            (62,450)

                                                                                    ----------------
 Net assets                                                                                (14,703)
                                                                                    ================

 Capital and reserves
 Share capital ((pound)2)
                                                                                                  -
 Reserves                                                                                  (14,703)
                                                                                    ----------------
                                                                                           (14,703)
                                                                                    ================
</TABLE>


<PAGE>


 Holmes Funding Limited
 First Issuer Notes to Balance Sheet
 Period ended 15 January 2003
<TABLE>

                                                                                        (pound)'000       (pound)'000

<S>                                                                                            <C>                <C>
 Balance on cash accumulation ledger                                                            Nil
                                                                                    ================


 Available credit enhancement

 First reserve fund at closing                                                               195,411
                                                                                    ----------------

 Initial closing first reserve funds                                                        185,000
 Drawings to make bullet repayment                                                                -
 Other drawings                                                                                   -
 Transfers from revenue receipts                                                             10,411
                                                                                  ------------------
 Closing first reserve balance                                                              195,411
                                                                                  ------------------

 Target first reserve funds                                                                 291,000
                                                                                  ==================


 Principal deficiency ledger                                                                    AAA               BBB

 Opening PDL balance                                                                            Nil               Nil
 Losses this quarter                                                                              -                 -
 PDL top up from revenue income                                                                   -                 -
                                                                                  ------------------  ----------------
 Closing PDL balance                                                                            Nil               Nil
                                                                                  ==================  ================


 Start up loan outstanding

 Initial balance                                                                              26,250
                                                                                    ----------------

 Initial closing outstanding                                                                 13,000
 Second start up loan                                                                        13,250
 Third start up loan                                                                         17,500
 Fourth start up loan                                                                         7,500
 Fifth start up loan                                                                          5,100
 Sixth start up loan                                                                          6,100
 Accrued interest                                                                             5,615
 Repayments made                                                                                  -
                                                                                  ------------------
 Closing balance                                                                              68,065
                                                                                  ==================


 Liquidity facility

 Liquidity facility limit                                                                     45,000
 Liquidity facility drawn                                                                          -
 Liquidity facility available                                                                 45,000
</TABLE>


                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                                     HOLMES FINANCING (No 2) PLC




         Dated: 10 February 2003                     By  /s/  Peter Lott
                                                        -----------------------
                                                        (Authorised Signatory)