Exhibit 12.1

VIRGIN MEDIA INC. AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in millions)

	Year ended December 31,
	2008				2007			2006			2005			2004
Fixed charges:
Interest	£	493.3			£	514.2		£	457.4		£	235.8		£	271.0
Interest portion of rental expense	15.6				20.4			17.7			14.2			14.9
Fixed charges	£	508.9			£	534.6		£	475.1		£	250.0		£	285.9
Earnings:
Loss from continuing operations	£	(909.3		)	£	(471.8	)	£	(531.4	)	£	(221.9	)	£	(504.4	)
Fixed charges	508.9				534.6			475.1			250.0			285.9
Less: capitalized interest	—				—			—			—			—
(Deficit) earnings	£		(400.4	)	£	62.8		£	(56.3	)	£	28.1		£	(218.5	)
Deficiency (1)	£	(909.3		)	£	(471.8	)	£	(531.4	)	£	(221.9	)	£	(504.4	)

(1)           Earnings for each of the years shown were inadequate to cover fixed charges by the amounts indicated in this row.