DBRS Morningstar Assigns Provisional Credit Ratings to Elvet Mortgages 2023-1 PLC

DBRS Ratings Limited (DBRS Morningstar) assigned provisional credit ratings to the residential mortgage-backed notes to be issued by Elvet Mortgages 2023-1 PLC (the Issuer) as follows:

-- Class A at AAA (sf)
-- Class B at AAA (sf)
-- Class C at A (high) (sf)
-- Class D at BBB (high) (sf)
-- Class E at BB (high) (sf)

The credit ratings on the Class A and Class B notes address the timely payment of interest and the ultimate repayment of principal on or before the final maturity date in August 2065. The credit ratings on the Class C, Class D, and Class E notes address the ultimate payment of interest and principal.

DBRS Morningstar does not rate the Class Z notes, the VRR notes, or the residual certificates also expected to be issued in this transaction. The VRR notes represent 5% of the portfolio.

CREDIT RATING RATIONALE
The Issuer is a bankruptcy-remote special-purpose vehicle incorporated in the United Kingdom (UK). The Issuer will use the proceeds from the issuance of the notes to fund the purchase of prime and performing owner-occupied (OO) mortgage loans originated by Atom Bank and secured over properties located in the UK. This is the fifth securitisation from Atom Bank and the second that is rated by DBRS Morningstar. The initial mortgage portfolio consists of GBP 490 million of first-lien mortgage loans collateralised by OO residential properties in England, Scotland, Wales, and Northern Ireland. The mortgages were mostly granted between 2021 and 2023, with a few cases dating back to 2017.

Atom Bank is the servicer of the transaction. In order to maintain servicing continuity, Law Debenture Corporate Services Limited will be appointed as the backup servicer facilitator. Atom Bank is also the originator and the seller of this transaction. Atom Bank was founded in 2014 in Durham, UK, as the UK’s first app-based bank with no physical branches. It launched its residential mortgage platform in December 2016.

The Issuer is expected to issue six tranches of collateralised mortgage-backed securities (the Class A to Class Z notes) to finance the purchase of the portfolio. The transaction is structured to initially provide 11.0% of credit enhancement to the Class A notes. This includes subordination of the Class B to Class Z notes.

The transaction also features a general reserve fund (GRF) and a liquidity reserve fund (LRF). The LRF will be available to cover shortfalls in senior fees and interest payments on the Class A and Class B notes after the application of revenue and the GRF. The LRF will be funded from the issuance of the notes on the closing date and its initial balance will be 1.5% of the current balance of the portfolio as at the cut-off date. On each interest payment date (IPD), the target level of the LRF will be 1.5% of the current balance of the portfolio as at the end of the collection period until the Class B notes have been redeemed. The excess amounts after full amortisation of the Class A and Class B notes will form part of the available revenue funds.

The GRF will also provide liquidity and credit support to the rated notes and the Class Z notes. It will have a zero balance at closing but, on each following IPD the target level will be 1.5% of the current balance of the portfolio as at the cut-off date minus the LRF target amount. The GRF will be available to cover shortfalls in senior fees, interest, and any principal deficiency ledger (PDL) debits on the Class A to Class Z notes after the application of revenue. The GRF will form part of available revenue funds on the payment date that the Class Z notes will be redeemed in full.

Principal can be used to cure any shortfalls in senior fees or unpaid interest payments on the most-senior class of the rated notes outstanding after using revenue funds and both reserves. Principal can also be used to cure any shortfalls on the notes that are not the most-senior class of notes outstanding as long as the relevant PDL balance for each of those notes is less than 10%. Any use will be recorded as a debit in the PDL. The PDL comprises six subledgers that will track the principal used to pay interest, as well as realised losses, in a reverse-sequential order that begins with the Class Z subledger.

The notes' terms and conditions allow interest payments, other than on the Class A notes, to be deferred if the available funds are insufficient, even when the class is the most senior, and deferred interest becomes due at maturity.

On the interest payment date in November 2028, the coupon due on the notes will step up and the notes may be optionally called. The notes must be redeemed for an amount sufficient to fully repay them, at par, plus pay any accrued interest.

As of 31 August 2023, the provisional portfolio consisted of 2,478 loans with an aggregate principal balance of GBP 490.1 million. The majority of the loans in the pool were originated during 2023 (66.0%), 2022 (24.8%), and 2021 (6.2%). Because of this, the weighted-average (WA) seasoning of the pool is relatively low at nine months. The WA original loan-to-value (LTV) is 80.8% and the WA indexed current LTV (CLTV) of the portfolio as calculated by DBRS Morningstar is 79.1%, with 61.2% of the loans having an indexed CLTV higher than 80%. The pool is primarily concentrated in London (16.4%), Scotland (15.6%), and the South East (15.1%). The majority of the loans in the portfolio (94.4%) were granted to employed borrowers and the remainder mainly self-employed borrowers (5.4%). None of the loans in the pool have prior county court judgements or are currently in arrears, reflecting the good quality of the portfolio.

All loans in the portfolio are fixed-rate loans for an initial period of time (3.4 years on a WA basis) before they revert to Atom Bank’s standard variable rate (SVR), currently set at 7.14%. The current WA coupon of the portfolio is 4.09%. The interest on the notes is calculated based on the daily-compounded Sterling Overnight Index Average (Sonia), which gives rise to interest rate risk. As the SVR is set by the lender with no contractual margin and no direct link to an index, DBRS Morningstar assumed the SVR to be a compressed margin over Sonia.

The Issuer is expected to enter into a fixed-floating swap with NatWest Markets plc (NatWest) to mitigate the interest rate risk from the fixed-rate mortgage loans and Sonia payable on the notes. Based on DBRS Morningstar’s ratings on NatWest (which has a Long-Term Issuer Rating of “A” and a Critical Obligations Rating of AA (low)), the downgrade provisions outlined in the documents, and the transaction structural mitigants, DBRS Morningstar considers the risk arising from the exposure to NatWest to be consistent with the ratings assigned to the notes as described in DBRS Morningstar's “Derivative Criteria for European Structured Finance Transactions” methodology.

Monthly mortgage receipts are deposited into the collections account at National Westminster Bank plc and held in accordance with the collection account declaration of trust. The funds credited to the collection account are swept on the next business day to the Issuer’s account. The collection account declaration of trust provides that interest in the collection account is in favour of the Issuer over the seller. Commingling risk is considered mitigated by the collection account declaration of trust and the regular sweep of funds. If the collection account provider is downgraded below BBB (low), the collection account bank will be replaced or guaranteed by an appropriately rated bank within 35 calendar days.

Citibank, N.A., London Branch (Citibank London) holds the Issuer’s transaction account from the closing date. The Issuer will also hold an additional transaction account at BNP Paribas, London Branch (BNPP London) and, after the closing date, any amounts standing in the Citibank London transaction account can be transferred to the BNPP London transaction account on any business day. Based on DBRS Morningstar’s private ratings on Citibank London and BNPP London, replacement provisions, and investment criteria, DBRS Morningstar considers the risk arising from the exposure to Citibank London and BNPP London to be consistent with the ratings assigned to the rated notes as described in DBRS Morningstar's “Legal Criteria for European Structured Finance Transactions” methodology.

DBRS Morningstar based its credit ratings on a review of the following analytical considerations:
-- The transaction’s capital structure and the form and sufficiency of available credit enhancement.
-- The credit quality of the mortgage portfolio and the ability of the servicer to perform collection and resolution activities. DBRS Morningstar calculated the probability of default (PD), loss given default (LGD), and expected loss (EL) outputs on the mortgage portfolio. DBRS Morningstar uses the PD, LGD, and Els as inputs into the cash flow tool. DBRS Morningstar analysed the mortgage portfolio in accordance with its “European RMBS Insight: UK Addendum” methodology.
-- The ability of the transaction to withstand stressed cash flow assumptions and repay the Class A, Class B, Class C, Class D, and Class E notes according to the terms of the transaction documents.
-- The structural mitigants in place to avoid potential payment disruptions caused by operational risk, such as a downgrade, and replacement language in the transaction documents.
-- DBRS Morningstar’s sovereign rating on the United Kingdom of Great Britain and Northern Ireland at AA with a Stable trend as of the date of this press release.
-- The consistency of the legal structure with DBRS Morningstar’s “Legal Criteria for European Structured Finance Transactions” methodology and the presence of legal opinions that address the assignment of the assets to the Issuer.

DBRS Morningstar’s credit rating on the rated notes addresses the credit risk associated with the identified financial obligations in accordance with the relevant transaction documents. The associated financial obligations for each of the rated notes are the related Interest Amounts and the related Class Balances.

DBRS Morningstar’s credit rating on the rated notes also addresses the credit risk associated with the increased rate of interest applicable to each of the rated notes if the rated notes are not redeemed on the Optional Redemption Date (as defined in and) in accordance with the applicable transaction documents.

DBRS Morningstar’s credit rating does not address non-payment risk associated with contractual payment obligations contemplated in the applicable transaction documents that are not financial obligations.

DBRS Morningstar’s long-term credit ratings provide opinions on risk of default. DBRS Morningstar considers risk of default to be the risk that an issuer will fail to satisfy the financial obligations in accordance with the terms under which a long-term obligation has been issued.

ENVIRONMENTAL, SOCIAL, GOVERNANCE CONSIDERATIONS
There were no Environmental/Social/Governance factors that had a significant or relevant effect on the credit analysis.

A description of how DBRS Morningstar considers ESG factors within the DBRS Morningstar analytical framework can be found in the “DBRS Morningstar Criteria: Approach to Environmental, Social, and Governance Risk Factors in Credit Ratings” at https://www.dbrsmorningstar.com/research/416784/dbrs-morningstar-criteria-approach-to-environmental-social-and-governance-risk-factors-in-credit-ratings.

DBRS Morningstar analysed the transaction structure in Intex DealMaker, considering the default rates at which the rated notes did not return all specified cash flows.

Notes:
All figures are in British pound sterling unless otherwise noted.

The principal methodologies applicable to the credit ratings are the “European RMBS Insight Methodology” (27 March 2023), https://www.dbrsmorningstar.com/research/411634/european-rmbs-insight-methodology and the “European RMBS Insight: UK Addendum” (11 August 2023), https://www.dbrsmorningstar.com/research/419141/european-rmbs-insight-uk-addendum.

Other methodologies referenced in this transaction are listed at the end of this press release.

DBRS Morningstar has applied the principal methodologies consistently and conducted a review of the transaction in accordance with the principal methodologies.

For a more detailed discussion of the sovereign risk impact on Structured Finance credit ratings, please refer to “Appendix C: The Impact of Sovereign Ratings on Other DBRS Morningstar Credit Ratings” of the “Global Methodology for Rating Sovereign Governments” at: https://www.dbrsmorningstar.com/research/421590.

The DBRS Morningstar Sovereign group releases baseline macroeconomic scenarios for rated sovereigns. DBRS Morningstar analysis considered impacts consistent with the baseline scenarios as set forth in the following report: https://www.dbrsmorningstar.com/research/384482.

The sources of data and information used for these credit ratings include those provided by Atom Bank and its representatives. DBRS Morningstar was provided with loan-level data as of 31 August 2023, historical performance data which included static defaults and 90 days+ arrears by vintage of origination, and dynamic delinquencies, from 2017 to 2023 YTD, prepayment data covering the period from Q4 2016 to Q2 2023, and data on switch rates from January 2019 to August 2023.

DBRS Morningstar did not rely upon third-party due diligence in order to conduct its analysis.

DBRS Morningstar was supplied with third-party assessments. However, this did not impact the credit rating analysis.

DBRS Morningstar considers the data and information available to it for the purposes of providing these credit ratings to be of satisfactory quality.

DBRS Morningstar does not audit or independently verify the data or information it receives in connection with the credit rating process.

These credit ratings concern expected-to-be-issued new financial instruments. These are the first DBRS Morningstar credit ratings on these financial instruments.

Information regarding DBRS Morningstar credit ratings, including definitions, policies, and methodologies, is available on www.dbrsmorningstar.com.

Sensitivity Analysis: To assess the impact of changing the transaction parameters on the credit ratings, DBRS Morningstar considered the following stress scenarios as compared with the parameters used to determine the credit ratings (the base case):

-- In respect of the Class A notes, a PD of 13.2% and an LGD of 36.0% corresponding to the AAA (sf) rating scenario, was stressed assuming a 25% and 50% increase in the PD and LGD.
-- In respect of the Class B notes, a PD of 13.2% and an LGD of 36.0% corresponding to the AAA (sf) rating scenario, was stressed assuming a 25% and 50% increase in the PD and LGD.
-- In respect of the Class C notes, a PD of 7.8% and an LGD of 25.1% corresponding to the A (high) (sf) rating scenario, was stressed assuming a 25% and 50% increase in the PD and LGD.
-- In respect of the Class D notes, a PD of 4.7% and an LGD of 19.7% corresponding to the BBB (high) (sf) rating scenario, was stressed assuming a 25% and 50% increase in the PD and LGD.
-- In respect of the Class E notes, a PD of 2.2% and an LGD of 15.1% corresponding to the BB (high) (sf) rating scenario, was stressed assuming a 25% and 50% increase in the PD and LGD.

Class A Notes Risk Sensitivity:
-- 25% increase in LGD, expected rating of AAA (sf)
-- 50% increase in LGD, expected rating of AAA (sf)
-- 25% increase in PD, expected rating of AAA (sf)
-- 25% increase in PD and 25% increase in LGD, expected rating of AAA (sf)
-- 25% increase in PD and 50% increase in LGD, expected rating of AAA (sf)
-- 50% increase in PD, expected rating of AAA (sf)
-- 50% increase in PD and 25% increase in LGD, expected rating of AAA (sf)
-- 50% increase in PD and 50% increase in LGD, expected rating of AA (high) (sf)

Class B Notes Risk Sensitivity:
-- 25% increase in LGD, expected rating of AAA (sf)
-- 50% increase in LGD, expected rating of AAA (sf)
-- 25% increase in PD, expected rating of AAA (sf)
-- 25% increase in PD and 25% increase in LGD, expected rating of AA (high) (sf)
-- 25% increase in PD and 50% increase in LGD, expected rating of A (high) (sf)
-- 50% increase in PD, expected rating of AA (high) (sf)
-- 50% increase in PD and 25% increase in LGD, expected rating of A (high) (sf)
-- 50% increase in PD and 50% increase in LGD, expected rating of A (high) (sf)

Class C Notes Risk Sensitivity:
-- 25% increase in LGD, expected rating of A (high) (sf)
-- 50% increase in LGD, expected rating of BBB (high) (sf)
-- 25% increase in PD, expected rating of BBB (high) (sf)
-- 25% increase in PD and 25% increase in LGD, expected rating of BBB (high) (sf)
-- 25% increase in PD and 50% increase in LGD, expected rating of BBB (high) (sf)
-- 50% increase in PD, expected rating of BBB (high) (sf)
-- 50% increase in PD and 25% increase in LGD, expected rating of BBB (high) (sf)
-- 50% increase in PD and 50% increase in LGD, expected rating of BBB (high) (sf)

Class D Notes Risk Sensitivity:
-- 25% increase in LGD, expected rating of BBB (high) (sf)
-- 50% increase in LGD, expected rating of BB (high) (sf)
-- 25% increase in PD, expected rating of BB (high) (sf)
-- 25% increase in PD and 25% increase in LGD, expected rating of BB (high) (sf)
-- 25% increase in PD and 50% increase in LGD, expected rating of BB (high) (sf)
-- 50% increase in PD, expected rating of BB (high) (sf)
-- 50% increase in PD and 25% increase in LGD, expected rating of BB (high) (sf)
-- 50% increase in PD and 50% increase in LGD, expected rating of BB (high) (sf)

Class E Notes Risk Sensitivity:
-- 25% increase in LGD, expected rating of BB (high) (sf)
-- 50% increase in LGD, expected rating of BB (high) (sf)
-- 25% increase in PD, expected rating of BB (high) (sf)
-- 25% increase in PD and 25% increase in LGD, expected rating of BB (high) (sf)
-- 25% increase in PD and 50% increase in LGD, expected rating of BB (high) (sf)
-- 50% increase in PD, expected rating of BB (high) (sf)
-- 50% increase in PD and 25% increase in LGD, expected rating of BB (high) (sf)
-- 50% increase in PD and 50% increase in LGD, expected rating of BB (high) (sf)

For further information on DBRS Morningstar historical default rates published by the European Securities and Markets Authority (ESMA) in a central repository, see: https://registers.esma.europa.eu/cerep-publication. For further information on DBRS Morningstar historical default rates published by the Financial Conduct Authority (FCA) in a central repository, see https://data.fca.org.uk/#/ceres/craStats.

These credit ratings are endorsed by DBRS Ratings GmbH for use in the European Union.

Lead Analyst: Roger Bickert, Vice President
Rating Committee Chair: Ketan Thaker, Managing Director
Initial Rating Date: 23 October 2023

DBRS Ratings Limited
1 Oliver’s Yard 55-71 City Road, 2nd Floor,
London EC1Y 1HQ United Kingdom
Tel. +44 (0) 20 7855 6600
Registered and incorporated under the laws of England and Wales: Company No. 7139960

The credit rating methodologies used in the analysis of this transaction can be found at: https://www.dbrsmorningstar.com/about/methodologies.

-- European RMBS Insight: UK Addendum (11 August 2023) and European RMBS Insight Model v. 6.0.0.0, https://www.dbrsmorningstar.com/research/419141/european-rmbs-insight-uk-addendum.
-- European RMBS Insight Methodology (27 March 2023), https://www.dbrsmorningstar.com/research/411634/european-rmbs-insight-methodology.
-- Legal Criteria for European Structured Finance Transactions (30 June 2023), https://www.dbrsmorningstar.com/research/416730/legal-criteria-for-european-structured-finance-transactions.
-- Derivative Criteria for European Structured Finance Transactions (18 September 2023), https://www.dbrsmorningstar.com/research/420754/derivative-criteria-for-european-structured-finance-transactions.
-- Operational Risk Assessment for European Structured Finance Servicers (15 September 2023), https://www.dbrsmorningstar.com/research/420572/operational-risk-assessment-for-european-structured-finance-servicers.
-- Operational Risk Assessment for European Structured Finance Originators (15 September 2023), https://www.dbrsmorningstar.com/research/420573/operational-risk-assessment-for-european-structured-finance-originators.
-- Interest Rate Stresses for European Structured Finance Transactions (15 September 2023), https://www.dbrsmorningstar.com/research/420602/interest-rate-stresses-for-european-structured-finance-transactions.
-- DBRS Morningstar Criteria: Approach to Environmental, Social, and Governance Risk Factors in Credit Ratings (4 July 2023), https://www.dbrsmorningstar.com/research/416784/dbrs-morningstar-criteria-approach-to-environmental-social-and-governance-risk-factors-in-credit-ratings.

A description of how DBRS Morningstar analyses structured finance transactions and how the methodologies are collectively applied can be found at: https://www.dbrsmorningstar.com/research/278375.

For more information on this credit or on this industry, visit www.dbrsmorningstar.com or contact us at info@dbrsmorningstar.com.