UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-Q

|ý                                                             | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 
|------------------------------------------------------------- | ----------------------------------------------------------------------------------------
|For the quarterly period ended March 31, 2005                
|OR                                                           
|o                                                             | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|For the transition period
from                             to

Commission File Number: 000-19889

---

South Hertfordshire United Kingdom Fund, Ltd.(Exact name of registrant as specified in its charter)

|Colorado(State of organization) |  | 84-1145140(I.R.S. employer I.D.#)
|------------------------------- |  | ---------------------------------

ntl House, Bartley Wood Business Park, Hook, Hampshire RG27 9UP, England(Address of principal executive offices)

011 44 1256 752000(Registrant's telephone number)

Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act). Yes o    No ý

The number of limited partnership units of the registrant outstanding as of May 13, 2005 was 56,935.



---





TABLE OF CONTENTS

|         |                       |                                                                                                    |    | Page
Number
|-------- | --------------------- | -------------------------------------------------------------------------------------------------- | -- | -----------
|PART I.  | FINANCIAL INFORMATION |                                                                                                    | 4 
|         | Item 1.               | Financial Statements                                                                               |    | 4          
|         |                       | Condensed Consolidated Balance Sheets as of March 31, 2005 and December 31, 2004                   |    | 4          
|         |                       | Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2005 and 2004 |    | 5          
|         |                       | Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2005 and 2004 |    | 6          
|         |                       | Notes to Condensed Consolidated Financial Statements                                               |    | 7          
|         | Item 2.               | Management's Discussion and Analysis of Financial Condition and Results of Operations              |    | 10         
|         | Item 3.               | Quantitative and Qualitative Disclosures About Market Risk                                         |    | 15         
|         | Item 4.               | Controls and Procedures                                                                            |    | 15         
|PART II. | OTHER INFORMATION     |                                                                                                    | 16
|         | Item 5.               | Other Information                                                                                  |    | 16         
|         | Item 6.               | Exhibits                                                                                           |    | 16         
|         | SIGNATURES            |                                                                                                    | 17

1

---



"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995:

Various statements contained in this document constitute "forward-looking statements" as that term is defined under the Private Securities Litigation Reform Act
of 1995. Words like "believe," "anticipate," "should," "intend," "plan," "will," "expects," "estimates," "projects," "positioned," "strategy," and similar expressions identify these
forward-looking statements, which involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements or industry results to be materially
different from those contemplated, projected, forecasted, estimated or budgeted, whether expressed or implied, by these forward-looking statements. These factors include those set forth under the
caption "Risk Factors" in the Form 10-K filed on March 16, 2005 by the ultimate parent company of our General Partner, NTL Incorporated, or NTL, such as:



We
assume no obligation to update the forward-looking statements contained herein to reflect actual results, changes in assumptions or changes in factors affecting these statements.

2

---



Exchange Rates

The following table sets forth, for the periods indicated, the period end, period average, high and low noon buying rate in the City of New York for cable
transfers as certified for customs purposes by the Federal Reserve Bank of New York expressed as U.S. dollars per £1.00. The noon buying rate of the pound sterling on
March 31, 2005 was $1.8888 per £1.00.

|     |  | U.S. Dollars per £1.00
|---- |  | ----------------------
|
|2004 |  | 1.84                  
|2005 |  | 1.89                  

---

The
above rates may differ from the actual rates used in the preparation of the condensed consolidated financial statements and other financial information appearing in this quarterly
report. Our inclusion of these exchange rates is not meant to suggest that the pound sterling amounts actually represent these U.S. dollar amounts or that these amounts could have been
converted into U.S. dollars at any particular rate, if at all.

Unless
we otherwise indicate, all amounts in U.S. dollars as of March 31, 2005 are based on an exchange rate of $1.8888 to £1.00, all amounts disclosed
for the three months ended March 31, 2005 are based on an average exchange rate of $1.8904 to £1.00, and all amounts disclosed for the three months ended March 31,
2004 are based on an average exchange rate of $1.8396 to £1.00. All amounts in U.S. dollars as of December 31, 2004 are based on an exchange rate of $1.9160
to £1.00. All rates are based on the noon buying rate in the City of New York for cable transfers as certified for customs purposes by the Federal Reserve Bank of New York, U.S. The
variation between the 2005 and 2004 exchange rates has impacted the dollar comparisons.

3

---





SOUTH HERTFORDSHIRE UNITED KINGDOM FUND, LIMITED

(A LIMITED PARTNERSHIP)

QUARTER ENDED MARCH 31, 2005

PART I.    FINANCIAL INFORMATION

ITEM 1.    FINANCIAL STATEMENTS

CONDENSED CONSOLIDATED BALANCE SHEETS

|                                        |                                                                                             | March 31,
2005          |            | December 31,
2004 |           
|--------------------------------------- | ------------------------------------------------------------------------------------------- | ----------------------- | ---------- | ----------------- | ----------
|
|Assets                                  |                                                                                             |                         |            |                   |           
|Fixed assets, net                       |                                                                                             | $                       | 60,072,478 |                   | $         
|                                        |                                                                                             |                         |            |                   |           
|Total assets                            |                                                                                             | $                       | 60,072,478 |                   | $         
|                                        |                                                                                             |                         |            |                   |           
|Liabilities and Partners' Deficit       |                                                                                             |                         |            |                   |           
|Current liabilities:                    |                                                                                             |                         |            |                   |           
|                                        | Accounts payable to affiliates and related parties                                          |                         | $          | 62,033,326        |           
|                                        |                                                                                             |                         |            |                   |           
|Total liabilities                       |                                                                                             |                         | 62,033,326 |                   |           
|                                        |                                                                                             |                         |            |                   |           
|Minority interest                       |                                                                                             |                         |            |                   |           
|Minority interest                       |                                                                                             |                         | 417,515    |                   |           
|Partners' Capital (Deficit)             |                                                                                             |                         |            |                   |           
|General Partner:                        |                                                                                             |                         |            |                   |           
|                                        | Contributed capital                                                                         |                         |            | 1,000             |           
|                                        | Accumulated deficit                                                                         |                         |            | (508,902          | )         
|                                        |                                                                                             |                         |            |                   |           
|                                        |                                                                                             |                         | (507,902   | )                 |           
|                                        |                                                                                             |                         |            |                   |           
|Limited Partners:                       |                                                                                             |                         |            |                   |           
|                                        | Contributed capital, net (56,935 units outstanding at March 31, 2005 and December 31, 2004) |                         |            | 48,817,997        |           
|                                        | Accumulated deficit                                                                         |                         |            | (50,100,142       | )         
|                                        |                                                                                             |                         |            |                   |           
|                                        |                                                                                             |                         | (1,282,145 | )                 |           
|                                        | Accumulated comprehensive loss                                                              |                         |            | (588,316          | )         
|                                        |                                                                                             |                         |            |                   |           
|                                        |                                                                                             | Total Partners' deficit |            |                   | (2,378,363
|                                        |                                                                                             |                         |            |                   |           
|Total Liabilities and Partners' Deficit |                                                                                             | $                       | 60,072,478 |                   | $         
|                                        |                                                                                             |                         |            |                   |           

Note:
The balance sheet at December 31, 2004 has been derived from audited financial statements at that date.

See
accompanying notes.

4

---





SOUTH HERTFORDSHIRE UNITED KINGDOM FUND, LIMITED

(A LIMITED PARTNERSHIP)

QUARTER ENDED MARCH 31, 2005

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS  (UNAUDITED)

|                                                                |                  | Three Months Ended
March 31, |           
|--------------------------------------------------------------- | ---------------- | ---------------------------- | ----------
|
|Revenues                                                        |                  | $                            | 10,247,295
|Costs and expenses                                              |                  |                              |           
|Cost of goods sold (exclusive of items shown below)             |                  |                              | (2,791,414
|Selling, general and administrative expenses                    |                  |                              | (21,394   
|Management fees and allocated overhead from the General Partner |                  |                              | (4,069,032
|Other Charges                                                   |                  |                              | (9,756    
|Depreciation                                                    |                  |                              | (1,886,681
|                                                                |                  |                              |           
|Operating income                                                |                  |                              | 1,469,018 
|Other expenses                                                  |                  |                              |           
|Interest payable to general partner and affiliates              |                  |                              | (585,022  
|Exchange gains (losses)                                         |                  |                              | 30,000    
|                                                                |                  |                              |           
|Income before minority interest                                 |                  |                              | 913,996   
|Minority interest                                               |                  |                              | (319,979  
|                                                                |                  |                              |           
|Net income                                                      |                  | $                            | 594,017   
|                                                                |                  |                              |           
|Allocation of net income                                        |                  |                              |           
|                                                                | General Partner  |                              | $         
|                                                                | Limited Partners |                              |           
|                                                                |                  |                              |           
|Net income                                                      |                  | $                            | 594,017   
|                                                                |                  |                              |           
|Net income per Limited Partnership unit                         |                  | $                            | 10.33     
|                                                                |                  |                              |           
|Average number of Limited Partnership units outstanding         |                  |                              | 56,935    
|                                                                |                  |                              |           

See
accompanying notes.

5

---





SOUTH HERTFORDSHIRE UNITED KINGDOM FUND, LIMITED

(A LIMITED PARTNERSHIP)

QUARTER ENDED MARCH 31, 2005

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS  (UNAUDITED)

|                                                                                  |                                                                | Three Months Ended
March 31,              |        
|--------------------------------------------------------------------------------- | -------------------------------------------------------------- | ----------------------------------------- | -------
|
|Cash flows from operating activities                                              |                                                                |                                           |        
|Net income                                                                        |                                                                | $                                         | 594,017
|Adjustments to reconcile net income to net cash provided by operating activities: |                                                                |                                           |        
|                                                                                  | Minority interests                                             |                                           |        
|                                                                                  | Depreciation                                                   |                                           |        
|Change in operating assets and liabilities:                                       |                                                                |                                           |        
|                                                                                  | Decrease in accounts payable to affiliates and related parties |                                           |        
|                                                                                  |                                                                |                                           |        
|                                                                                  |                                                                | Net cash provided by operating activities |        
|                                                                                  |                                                                |                                           |        
|Cash flows from investing activities                                              |                                                                |                                           |        
|                                                                                  | Purchase of fixed assets                                       |                                           |        
|                                                                                  |                                                                |                                           |        
|                                                                                  |                                                                | Net cash used in investing activities     |        
|                                                                                  |                                                                |                                           |        
|Movement in cash                                                                  |                                                                |                                           |       
|Cash at beginning of period                                                       |                                                                |                                           |       
|                                                                                  |                                                                |                                           |        
|Cash at end of period                                                             |                                                                | $                                         |       
|                                                                                  |                                                                |                                           |        
|Supplemental disclosure of cash flow information                                  |                                                                |                                           |        
|                                                                                  | Cash paid during the period for interest                       |                                           | $      
|                                                                                  |                                                                |                                           |        

See
accompanying notes.

6

---





NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  (UNAUDITED)

Note 1.    Basis of Presentation

Organization and Business

We are a limited partnership that holds 66.7% of the shares of NTL (South Hertfordshire) Limited, or NTL South Herts, principally engaged in the
development, construction, management and operation of broadband communications networks for telephone, cable television and internet services in the United Kingdom, or U.K. As a result of our
ownership of 66.7% of the shares of NTL South Herts, for accounting purposes we have consolidated the results of NTL South Herts with our results. NTL South Herts is
a 33.3% indirect investment of NTL Incorporated. NTL South Herts is reliant on the support of NTL Incorporated, the ultimate parent company of the General Partner, to
continue its operations as a going concern. Throughout this report, NTL Incorporated together with its consolidated subsidiaries is referred to as "NTL".

Basis of Presentation

We have prepared the accompanying unaudited condensed consolidated financial statements in accordance with accounting principles in the United States, or
U.S. GAAP, generally accepted for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X.
Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of our management, all adjustments (consisting only
of normal recurring adjustments) considered necessary for a fair presentation have been included. Results of operations for the period ended
March 31, 2005 are not necessarily indicative of results to be expected for the full year ending December 31, 2005. For further information, refer to the consolidated financial
statements and footnotes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2004.

Note 2.    Comprehensive Income (unaudited)

Comprehensive income includes net income as well as other comprehensive income (loss). Our other comprehensive income (loss) consists of changes in cumulative
translation adjustment. Comprehensive income comprises:

|                                         |  | Three Months Ended March 31, |        
|---------------------------------------- |  | ---------------------------- | -------
|
|Net income                               |  | $                            | 594,017
|Foreign currency translation adjustments |  |                              | 3,359  
|                                         |  |                              |        
|Comprehensive income                     |  | $                            | 597,376
|                                         |  |                              |        

Note 3.    Investment in Subsidiary

NTL South Herts is a United Kingdom corporation that owns and operates a cable television/telephony system in the South Hertfordshire franchise area,
located adjacent to the northwest perimeter of Greater London, England, or the South Herts System.

NTL South
Herts is owned 33.3% by NTL (B) Limited, an indirect subsidiary of NTL. The General Partner is an indirect wholly owned subsidiary of NTL. The General Partner
provides consulting services to us and may delegate some or all of the consulting services to NTL.

7

---



NTL,
through its subsidiaries and its interest in NTL South Herts, serves over 3.1 million residential cable television, internet and telephony customers as at March 31,
2005.

Note 4.    Transactions with Affiliated Parties

Consulting and Management Fees

We pay a consulting fee to an affiliate of the General Partner. During the construction phases of the South Herts System, this consulting fee was 2 per
cent of construction costs. Since completion of construction of each portion of the system, the consulting fee for the completed portion has been 5 per cent of the gross revenues, excluding
revenues from the sale of cable television/telephony systems. The consulting fee is calculated and payable monthly. We paid consulting fees for the three months ended March 31, 2005
and 2004 of $512,365 and $467,921 respectively.

Distribution Ratios and Reimbursement

Any partnership distributions made by us from cash flow (defined as cash receipts derived from routine operations, less debt principal and interest payments and
cash expenses) are allocated 99 percent to the limited partners and 1 percent to the General Partner. Any distributions other than interest income on limited partner subscriptions earned
prior to the acquisition of our first cable television system or from cash flow, such as from the sale or refinancing of a system or upon our dissolution, will be made as follows: 99 percent to
the limited partners and 1 percent to the General Partner until any negative balances in the limited partners' capital accounts are reduced to zero; 100 percent to the General Partner
until any negative balance in its capital account is reduced to zero; 99 percent to the limited partners and 1 percent to the General Partner until the balance in the limited partners'
capital accounts is equal to their adjusted capital contribution plus a 12 percent return; 100 percent to the General Partner until the balance in its capital account is equal to its
adjusted capital contribution, and any
remaining income or gain shall be allocated 75 percent to the limited partners and 25 percent to the General Partner.

The
General Partner and its affiliates are entitled to reimbursement from NTL South Herts for direct and indirect expenses allocable to the operation of the South Herts System,
and from us for direct and indirect expenses allocable to our operations, which include, but are not limited to, rent, supplies, telephone, travel, and salaries of any full or part-time
employees. The General Partner believes that the methodology used in allocating these expenses is fair and reasonable. During the three months ended March 31, 2005 and 2004,
reimbursements made by NTL South Herts to the General Partner or its affiliates for any allocable direct and indirect expenses totaled $3,556,667 and $3,186,492, respectively.

The
General Partner and its affiliates may make advances to, and defer collection of fees and allocated expenses owed by us, although they are not required to do so. We are charged
interest on such advances and deferred amounts at a rate equal to the General Partner's or certain affiliates' weighted average cost of all debt financing from unaffiliated entities. For the three
months ended March 31, 2005 and 2004, interest on deferred fees were $547,010, and $498,243 respectively. The General Partner charged interest on advances for the three months ended
March 31, 2005 and 2004 of $38,012 and $40,743 respectively.

8

---



Note 5.    Fixed Assets

Fixed assets consist of:

|                                             |  | Estimated
useful lives |  | March 31,
2005 |             | December 31,
2004 |  
|-------------------------------------------- |  | ---------------------- |  | -------------- | ----------- | ----------------- | -
|Cable Network and other electrical equipment |  | 530 years             |  | $              | 145,975,536 |                   | $
|Building and other equipment                 |  | 530 years             |  |                | 8,048,402   |                   |  
|Construction in progress                     |  |                        |  |                |            |                   |  
|                                             |  |                        |  |                |             |                   |  
|                                             |  |                        |  |                | 154,023,938 |                   |  
|Accumulated depreciation                     |  |                        |  |                | (93,951,460 | )                 |  
|                                             |  |                        |  |                |             |                   |  
|                                             |  |                        |  | $              | 60,072,478  |                   | $
|                                             |  |                        |  |                |             |                   |  

With
effect from January 1, 2004, the Partnership adopted new remaining useful lives such that the previously reported range of 340 years became
530 years for both classes of fixed assets.

Note 6.    Commitments and Contingent Liabilities

We had no significant contractual obligations and commercial commitments as of March 31, 2005.

We
are involved in legal proceedings and claims that arise in the ordinary course of our business. In the opinion of the General Partner, the amount of ultimate liability with respect to
these actions will not materially affect the financial position, results of our operations or liquidity.

9

---





ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Overview

We are a Colorado limited partnership that was formed in December 1991 pursuant to the public offering of our limited partnership interests for the purpose
of acquiring one or more cable television/telephone systems in the U.K. Upon acquisition of our system, our primary investment objective was to obtain capital appreciation in the value of our
investment in the system over the term such investment is held by us.

We
hold 66.7% of the shares of NTL South Herts, which is principally engaged in the development, construction, management and operation of broadband communications networks for
telephone, cable television and internet services in the U.K. As a result of our ownership of 66.7% of the shares of NTL South Herts, for accounting purposes we have consolidated the
results of NTL South Herts with our results. NTL indirectly holds the remaining 33.3% of the shares of NTL South Herts. We are reliant on the support of NTL, the ultimate parent
company of the General Partner, to continue our operations as a going concern.

We
derive our revenue principally from monthly fees and usage charges. Our packaging of services and pricing are designed to encourage our customers to use multiple services like dual
telephone and broadband, dual telephone and television or triple telephone, television and internet access.

The
principal components of our expenses include payroll and other employee related costs; interconnection costs paid to other carriers related to telephone services; television
programming costs; marketing and selling costs; repairs and maintenance; facility related costs, like rent, utilities and rates; and allowances for doubtful accounts. These expenses include certain
costs that are charged by a subsidiary of NTL for the provision of network services and support, corporate services, including finance, legal, human resources and facility services, and IT
services.

Selected Operating Data

We set forth in the following table certain data concerning our franchise at March 31, 2005 and December 31, 2004:

|                                |  | March 31,
2005 |   | December 31,
2004 |  
|------------------------------- |  | -------------- | - | ----------------- | -
|Homes passed(1)                 |  | 93,389         |   | 93,063            |  
|Homes marketable(2)             |  | 93,389         |   | 93,063            |  
|Total customers                 |  | 35,996         |   | 35,643            |  
|Digital cable subscribers       |  | 21,960         |   | 22,000            |  
|Analog cable subscribers        |  | 2,957          |   | 3,137             |  
|Broadband internet subscribers  |  | 16,234         |   | 15,275            |  
|Telephony subscribers           |  | 31,489         |   | 31,296            |  
|Penetration (homes marketed)(3) |  | 39.0           | % | 38.0              | %
|Churn(4)                        |  | 1.0            | % | 1.3               | %

---

10

---





Customer Churn.Customer churn is a measure of the number of customers who stop using our services.
An increase in our customer churn can lead to increased costs and reduced revenue. We continue to focus on improving our customer service and enhancing and expanding our service offerings to existing
customers in an effort to manage our customer churn rate. Although our ability to reduce our customer churn rate beyond a base level is limited by factors like customers moving outside our network
service area, in particular during the summer season, managing our customer churn rate is a significant component of our business plan. To help meet these objectives, NTL has consolidated the number
of billing systems for its residential customers from eleven at the beginning of 2003 to three currently. No assurances can be made as to the timing of further integration efforts or the degree of
integration ultimately accomplished. In addition, our customer churn rate may also increase if we are unable to deliver our services over our network without interruption or if we fail to match
offerings by our competitors.

Competition.Our ability to acquire and retain customers and increase revenues depends on our
competitive strength. There is significant competition in our markets, including through other broadband service providers, telephone services offered by BT, alternative internet access services like
DSL, which is offered by BT, digital satellite television services offered by BSkyB and digital terrestrial television offered by Freeview. If competitive forces prevent us from charging the prices
for these services that we plan to charge, or if our competition is able to attract our customers or potential customers we are targeting, our results of operations will be adversely affected.

Capital Expenditures.Our business requires substantial capital expenditures on a continuing basis
for various purposes, including expanding and upgrading our network, investing in new customer acquisitions, and offering new services. If we do not continue to invest in our network, our ability to
retain and acquire customers may be hindered. Therefore, our liquidity and the availability of cash to fund capital projects are important drivers of our revenues. When our liquidity is restricted, so
is our ability to meet our capital expenditure requirements. We believe that our cash from operations and cash from NTL, will be sufficient for our cash requirements through March 2006.

Currency Movements.Because revenue and expenses from our principal operations are denominated
primarily in pounds sterling but we report our financial results in U.S. dollars, our financial results are impacted by currency fluctuations, which are unrelated to our underlying results of
operations.

Seasonality.Some revenue streams are subject to seasonal factors. For example, telephone usage
revenue by customers and businesses tends to be slightly lower during summer holiday months. Our customer churn rates include persons who disconnect service because of moves, resulting in a seasonal
increase in our churn rates during the summer months when higher levels of U.K. house moves occur and students leave their accommodations between school years.

Integration of Billing Systems.NTL's historical growth through acquisitions resulted
in it inheriting numerous billing systems, which had many differences in functionality, resulting in inefficiencies in its customer service processes. As a result of its billing systems integration
program, NTL has consolidated the number of billing systems for its residential customers from eleven at the beginning of 2003 to three currently.

NTL
continues to evaluate how many billing systems it will utilize for residential and business customers, taking into account the prospects for improved efficiencies and better customer
service as

11

---



well
as the impact on the business of additional migration of data. Accordingly, the timing and extent of further integration efforts remain under review. The total cost of the integration program is
estimated to be approximately £100 million, or $190 million, of which NTL has incurred approximately £94 million, or $178 million, through
March 31, 2005.

Call Center Consolidation.On April 7, 2004, NTL announced the consolidation over the next
eighteen months of its thirteen U.K. customer service call centers into three equipped to handle anticipated expansion of its customer base. Following an internal review, NTL decided to retain and
develop three specialist call centers, to be supported by four sales and customer support sites, located throughout the U.K. As part of the consolidation, NTL intends to make additional
investments in technology and training in order to streamline processes and generate efficiencies. As of March 31, 2005, NTL has incurred £24.1 million, or
$44.4 million of costs, and NTL expects to incur a total approximately £29.0 million, or $54.8 million, of costs to execute this program including property costs that
will be expensed as the properties are vacated.

If
the integration of NTL's billing systems or the consolidation of its call centers are not successful, NTL could experience an adverse effect on our customer service,
customer churn rate and costs of maintaining these systems going forward. NTL could also experience operational failures related to billing and collecting revenue from our customers which, depending
on the severity of the failure, could have a material adverse effect on our business.

Three Months Ended March 31, 2005 and 2004

We present below summarized consolidated financial information for the three months ended March 31, 2005 and 2004:

|                                            |  | Three Months Ended March 31, |            | Three Months Ended March 31, |  
|------------------------------------------- |  | ---------------------------- | ---------- | ---------------------------- | -
|
|Revenue                                     |  | $                            | 10,247,295 |                              | $
|Cost of goods sold                          |  |                              | (2,791,414 | )                            |  
|Selling, general and adminstrative expenses |  |                              | (21,394    | )                            |  
|Management fees and allocated overhead      |  |                              | (4,069,032 | )                            |  
|Other charges                               |  |                              | (9,756     | )                            |  
|Depreciation                                |  |                              | (1,886,681 | )                            |  
|                                            |  |                              |            |                              |  
|Operating income                            |  |                              | 1,469,018  |                              |  
|Interest expense                            |  |                              | (585,022   | )                            |  
|Exchange gains (losses)                     |  |                              | 30,000     |                              |  
|                                            |  |                              |            |                              |  
|Net income before minority interests        |  |                              | 913,996    |                              |  
|Minority interests                          |  |                              | (319,979   | )                            |  
|                                            |  |                              |            |                              |  
|Net income                                  |  | $                            | 594,017    |                              | $
|                                            |  |                              |            |                              |  

Revenue

For the three months ended March 31, 2005, revenue increased by 9.5% to $10.2 million from $9.4 million in 2004 and revenue
expressed in pounds sterling increased by 6.6% to £5.4 million in 2005 from £5.1 million in 2004. We have increased our revenue through price rises
and more broadband customers served by the South Herts System. At March 31, 2005, we served 16,234 broadband customers compared with 11,970 at March 31, 2004.

12

---



Expenses

Costs of goods sold.For the three months ended March 31, 2005, costs of goods sold decreased by 2.7% to
$2.8 million from $2.9 million in 2004 but cost of goods sold expressed in pounds sterling decreased by 5.3% to £1.5 million in 2005 from
£1.6 million in 2004. Costs of goods sold as a percentage of revenue declined to 27.2% for the three months ended March 31, 2005, from 30.7% for 2004
primarily because revenue growth was focused on higher-margin products and customers, particularly broadband internet services.

Selling, general and administrative expenses.For the three months ended March 31, 2005, selling, general and
administrative expenses decreased slightly to $21,394 from $21,689 in 2004. We have made savings in selling, general and administrative costs through negotiated reductions in investor
relations' costs.

Management fees and allocated overhead.For the three months ended March 31, 2005, management fees and allocated
overhead increased by 11.3% to $4.1 million from $3.6 million in 2004 but management fees and allocated overhead expressed in pounds sterling increased by 8.4% to
£2.2 million in 2005 from £2.0 million in 2004. The business of NTL South Herts is managed as an integral part of NTL. The combined
costs of managing the larger group are allocated to each entity within the NTL group, including NTL South Herts, on a proportional basis according to the level of trading in that entity.
The General Partner considers this to be a fair and reasonable method. The increase in the amounts charged to us for the three months ended March 31, 2005, are primarily due to our increased
revenues.

Other charges.For the three months ended March 31, 2005, other charges increased to $9,756 from $8,239
in 2004. Other charges include restructuring costs allocated to us by a subsidiary of NTL. These costs relate to the recruitment and training of new employees at NTL's new call center
sites. Charges allocated to us by a subsidiary of NTL are made on the basis of an allocation formula appropriate to each category of charge that is based on management's judgment of a
reasonable methodology given the facts and circumstances.



For the three months ended March 31, 2005, depreciation expense increased to $1.9 million from $1.6 million in 2004 mainly due to the
customers installations throughout 2004. During 2004, we evaluated the remaining useful economic lives of our fixed assets. As of January 1, 2004, we adopted new useful economic lives.



For the three months ended March 31, 2005, interest expense increased to $585,022 from $538,986 in 2004. We incur interest on management fees paid
on our behalf by the General Partner. The increase in interest expense is owing to the higher level of these unpaid fees as well as foreign exchange movements.

We
paid no cash interest for the three months ended March 31, 2005 and 2004.



For the three months ended March 31, 2005, foreign currency exchange gains were $30,000 as compared with losses of $59,483 for 2004. The change is
primarily attributable to fluctuations in the valuation of the U.S. dollar on certain of our assets and transactions, which are denominated in pounds sterling. Our results of operations will
continue to be affected by foreign exchange rate fluctuations.

13

---





As of March 31, 2005, NTL South Herts' assets exceeded its liabilities and we have recognized a minority interest charge of $319,979 representing a
33.3% share of NTL South Herts' net income for the quarter ended March 31, 2005. There was no minority interests charge or credit for the quarter ended March 31, 2004 as NTL South
Herts' liabilities exceeded its assets. Under U.K. law, the shareholders of a U.K. limited company are protected from the company's liabilities.



For the three months ended March 31, 2005, net income was $594,017 as compared with $593,266 in 2004.

Condensed Consolidated Statement of Cash Flows

In the three months ended March 31, 2005, we generated $310,955 from our operating activities compared with $909,629 in the three months ended
March 31, 2004, and used it to purchase fixed assets including customer installations. Our cash provided by operating activities has decreased primarily due to the repayment of amounts due to
affiliates.

Liquidity and Capital Resources

We have no financing independent of NTL. We are reliant upon the support of NTL to continue our operations. As of March 31, 2005, we had
consolidated current liabilities of $62.0 million due to NTL compared with $65.4 million as of December 31, 2004.

Historically,
our source of cash had been the net proceeds of our offerings of limited partnership interests and our principal uses of cash have been capital contributions to
NTL South Herts in order to fund our proportionate share of the construction costs of the South Herts System.

Accordingly,
until such time as NTL South Herts begins to pay dividends on its ordinary shares (which is not expected in the foreseeable future) we will be required to fund our
administrative expenses by additional issuances of limited partnership interests or from borrowings. It is unlikely that we will be able to sell debt or equity securities in the public markets at
least in the short term or to obtain financing from commercial banks. Accordingly, we are dependent on NTL for funds to cover operating expenses, and will continue to be dependent upon NTL to meet our
liquidity requirements for the foreseeable future. We expect that cash from our operations in 2005 will be utilized fully for the purchase of fixed assets including connecting new customers to
our networks.

14

---



ITEM 3.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The functional currency of NTL South Herts is pounds sterling and all revenue and significantly all costs are incurred in pounds sterling. We report in
U.S. dollars. Therefore, we are exposed to fluctuations in the pound sterling to U.S. dollar exchange rate.

The
aggregate potential loss from a hypothetical one-percent fall in the pound sterling/U.S. dollar exchange rate is $9,599 for the three months ended March 31,
2005.

We
have no debt other than amounts due to affiliates. As of March 31, 2005, we had approximately $62.0 million in amounts due to NTL. Consequently, we have little
interest rate risk.

ITEM 4.    CONTROLS AND PROCEDURES

(a)Disclosure Controls and Procedures.    Our management, with the participation of the
Chief Executive Officer and Chief Financial Officer of NTL*, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e)
and 15d-15(e) under the Securities Exchange Act of 1934, as amended, or the Exchange Act) as of the end of the period covered by this report. Based on such evaluation,
NTL's Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, these controls and procedures are effective to ensure that information
required to be disclosed by the registrant in the reports the registrant files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in
the SEC's rules and forms. These disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the registrant
in the reports that it files or submits is accumulated and communicated to the registrant's management, including NTL's chief executive officer and chief financial officer, as
appropriate to allow timely decisions regarding required disclosure.

(b)Changes in Internal Control Over Financial Reporting.    There have been no changes in our internal controls
over financial reporting during the quarter ended March 31, 2005, that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting
covered by this Report.

---

15

---





PART II.    OTHER INFORMATION

ITEM 5.    OTHER INFORMATION

None.

ITEM 6.    EXHIBITS

---

16

---





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.

| |  | SOUTH HERTFORDSHIRE UNITED KINGDOM FUND, LTD.
| |  | ---------------------------------------------
| |  | a Colorado limited partnership               
| |  | By:                                          
| |  | By:                                          

Dated:
May 13, 2005

Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on
the dates indicated.

|Name                                |  | Title                                                                                                                                                  |  | Date        
|----------------------------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------
|                                    |  |                                                                                                                                                        |  |             
|/s/ROBERT MACKENZIERobert Mackenzie |  | Director of ntl Directors Limited, Corporate director of NTL Fawnspring Limited, the General Partner of South Hertfordshire United Kingdom Fund, Ltd.* |  | May 13, 2005
|/s/ROBERT GALERobert Gale           |  | Director of ntl Directors Limited, Corporate director of NTL Fawnspring Limited, the General Partner of South Hertfordshire United Kingdom Fund, Ltd.* |  | May 13, 2005

---

17

---



QuickLinks