GROVE PROPERTY TRUST
8-K/A, 1997-11-17
REAL ESTATE INVESTMENT TRUSTS
Previous: GROVE PROPERTY TRUST, 8-K, 1997-11-17
Next: TELEBANC FINANCIAL CORP, S-4, 1997-11-17









                       SECURITIES AND EXCHANGE COMMISSION


                              Washington, DC 20549


                                   FORM 8-K/A


                                 Amendment No. 1


                                       to


                                 CURRENT REPORT





     Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934





       Date of Report (Date of earliest event reported): September 2, 1997



                              GROVE PROPERTY TRUST
             (Exact name of registrant as specified in its charter)


         Maryland                      1-13080                   06-1391084
(State or other jurisdiction        (Commission               (IRS Employer
of incorporation)                     File No.)           Identification Number)

                 598 Asylum Avenue, Hartford, Connecticut 06105
              (Address of principal executive offices and zip code)


       Registrant's telephone number, including area code: (860) 246-1126


                                       N/A
          (Former name or former address, if changed since last report)


<PAGE>



Item 7.  Financial Statements and Exhibits.

         (a)   Financial Statements of Businesses Acquired.

Summit and Birch Hill Apartments
Statement of Revenue and Certain  Expenses  for the nine months ended  September
30, 1997 and the year ended  December  31, 1996 and for the period  February 21,
1995 (date operations commenced) to December 31, 1995.

Glastonbury Center Apartments
Statement of Revenue and Certain  Expenses  for the nine months ended  September
30, 1997 and years ended December 31, 1996 and 1995.

         (b)  Pro Forma Financial Statements

Pro Forma Condensed  Balance Sheet as of September 30, 1997. Pro Forma Condensed
Consolidated  Statement of Operations  for the year ended  December 31, 1996 and
the nine months ended September, 1997.

         (c)  Exhibits.

2.1  Offer to Exchange All Outstanding Units of Limited Partership Interest, 
     dated as of June 16, 1997 by Grove Operating L.P. to the limited partners 
     of and Farmington Summit Associates Limited Partnership

2.2  Offer to Exchange All Outstanding Units of Limited Partnership Interest, 
     dated as of June 17, 1997 by Grove Operating L.P. to the limited partners 
     of Heritage Court Associates Limited Partnership



<PAGE>



                              GROVE PROPERTY TRUST
            Financial Statements of Properties Acquired and Pro Forma
                              Financial Information


                                Table of Contents

Item 7

Pro Forma Condensed Consolidated Financial Statements (Unaudited):

Pro Forma Condensed Consolidated Balance Sheet as of June 30, 1997
Notes to Pro Forma Condensed Consolidated Balance Sheet
Pro Forma Condensed Consolidated Statements of Income for the Six Months
   Ended June 30, 1997 and the Year Ended December 31, 1996
Notes to the Pro Forma Condensed Consolidated Statements of Income

SEPTEMBER 1997 PROPERTY ACQUISITIONS

Combined Financial Statements:

Report of Independent Auditors
Combined  Statements  of  Revenues  and  Certain  Expenses  for the Years  Ended
   December  31,  1996 and  1995  and for the six  months  ended  June 30,  1997
   (Unaudited)
Notes to the Combined Statements of Revenues and Certain Expenses



<PAGE>





                              Grove Property Trust

                 Pro Forma Condensed Consolidated Balance Sheet

                                  June 30, 1997
                                   (Unaudited)


This unaudited Pro Forma  Condensed  Consolidated  Balance Sheet is presented as
if: (i) acquisitions  completed between July 1, 1997 and September 30, 1997, had
occurred on June 30, 1997,  and (ii) the Company used  borrowings  under the new
Revolving  Credit  Facility,  issued  Operating  Partnership  Units  and/or used
working capital to purchase such  properties.  The unaudited Pro Forma Condensed
Consolidated  Balance  Sheet  should be read in  conjunction  with the  Combined
Financial Statements of Grove Property Services Limited Partnership and Property
Partnerships,  Grove Property  Trust (F/K/A Grove Real Estate Asset Trust),  the
September  1997  Property  Acquisitions,   the  financial  statements  of  other
properties acquired during 1997 and the related Notes thereto included herein or
as filed on the Company's Form 10-KSB,  as amended,  for the year ended December
31, 1996 and on Form 10-QSB, as amended,  for the six months ended June 30, 1997
and Forms 8-K, as amended, during 1997. In management's opinion, all adjustments
necessary to present fairly the effects of the above mentioned transactions have
been made.

The pro forma  information  is not  necessarily  indicative  of the results that
would  have  been  reported  had  such  events  actually  occurred  on the  date
specified, nor is it indicative of the Company's future results.

<TABLE>
<CAPTION>

                                                      June 30, 1997
                             -----------------------------------------------------------
                                          Other Post          September 1997
                               Historical June 1997             Property
                                Company   Acquisitions   As     Acquisitions Pro Forma
                                   (A)     (B)        Adjusted      (B)     Consolidated
                             ------------------------------------------------------------
                                                    (In thousands)
<S>                           <C>        <C>         <C>        <C>         <C>
Assets
 Real estate, net .........   $ 92,413   $  4,367    $ 96,780   $ 16,036    $112,816
 Cash and cash equivalents       1,762       (667)      1,095       (517)        578
 Resident security deposits      1,170       --         1,170       --         1,170
 Deferred costs, net ......      1,877       --         1,877       --         1,877
 Due from affiliates ......        675       --           675       --           675
 Other assets .............        527       --           527       --           527
                                   ---     ----         ---       ----          ---

 Total assets .............   $ 98,424   $  3,700    $102,124   $ 15,519    $117,643
                              ========   ========    ========   ========    ========


See accompanying notes.


<PAGE>
</TABLE>



<TABLE>


                              Grove Property Trust

           Pro Forma Condensed Consolidated Balance Sheet (continued)

                                   (Unaudited)



<CAPTION>

                                                                                    June 30, 1997
                                                -------------------------------------------------------------------
                                                                                         September 1997
                                                             Other Post                    Property
                                               Historical    June 1997                   Acquisitions
                                                 Company    Acquisitions                     (B)       Pro Forma
                                                   (A)          (B)         As Adjusted                Consolidated
                                              ----------------------------------------------------------------------
                                                                                   (In thousands)
<S>                                               <C>          <C>          <C>          <C>         <C>

Liabilities and Shareholders' Equity
Mortgage notes payable ........................   $  44,028    $    --      $  44,028    $   9,772   $  53,800
Revolving credit facility .....................       1,825        8,600       10,425        2,300      12,725
Accounts payable and other liabilities ........       1,421         --          1,421         --         1,421
Due to affiliates .............................          88         --             88         --            88
Resident security deposits ....................       1,170         --          1,170         --         1,170
Dividends payable .............................       1,169         --          1,169         --         1,169
                                                      -----     ------          -----      ------        -----

Total liabilities .............................      49,701        8,600       58,301       12,072      70,373

Minority interests in consolidated partnerships       6,395       (4,900)       1,495         --         1,495
Minority interest in operating partnership ....      17,488         --         17,488        3,447      20,935

Shareholders' equity:
   Common shares ..............................          40         --             40         --            40
   Additional paid-in capital .................      25,466         --         25,466         --        25,466
   Distributions in excess of earnings ........        (666)        --           (666)        --          (666)
                                                       ----      ------           ----                     ----

Total shareholders' equity ....................      24,840         --         24,840         --        24,840
                                                     ------     -------        ------      -------      ------

Total liabilities and shareholders' equity ....   $  98,424    $   3,700    $ 102,124    $  15,519   $ 117,643
                                                  =========    =========    =========    =========   =========




See accompanying notes.
</TABLE>


<PAGE>



                              Grove Property Trust

             Notes to Pro Forma Condensed Consolidated Balance Sheet

                                  June 30, 1997

                                   (Unaudited)


(A)   Balance sheet data was derived from the Company's  consolidated  financial
      statements as of and for the six months ended June 30, 1997 (Unaudited) as
      filed on its Form 10-QSB, as amended.

(B)   Balance sheet data reflects the following  acquisitions  of properties and
      an interest in a property which were  consummated  by the Company  between
      July 1, 1997 and September 30, 1997 as follows (in thousands):

<TABLE>
<CAPTION>
                                                                                                 Method of Payment
                                                                                    --------------------------------------------
                                                                                               Revolving  Assumption   Value of
                                         Number of                        Purchase  Available  Credit         of       OP
      Properties           Location        Units        Date Acquired     Price(5)    Cash     Facility    Mortgage    Units
                                                                                                             Debt        (1)
- ----------------------- --------------- ------------ -------------------- --------- ---------- ---------- ------------ ---------
<S> <C>                <C>                 <C>      <C>                    <C>      <C>        <C>        <C>          <C>

Other Post June 1997 Acquisitions
1.  Greenfield Village  Rocky Hill, CT      126      July 1, 1997(2)       $  4,367 $     667  $  3,700   $       -    $      -
2.  River's Bend        Windsor, CT         349      September 30,            4,900         -     4,900           -           -
                                                     1997(4)
                                                                          --------- ---------- ---------- ------------ ---------
                                                                              9,267       667     8,600           -           -
                                                                                    ---------- ---------- ------------ ---------
Less amounts consolidated in historical financial statements at June         (4,900)
30, 1997 (4)
                                                                          ---------
                                                                              4,367
                                                                          ---------
September 1997 Acquisitions
3.  Glastonbury Center  Glastonbury,        104      September 1,             5,404       150       397       4,423         434
                        CT                           1997(3)
4.  Summit and Birch
   Hill                 Farmington, CT      184      September 1,            10,632       367     1,903       5,349       3,013
   (2 properties)                                    1997(3)
                                                                          --------- ---------- ---------- ------------ ---------
                                                                           $16,036        517     2,300       9,772       3,447
                                                                          ========= ========== ========== ============ =========
                                                                                    $   1,184  $ 10,900   $   9,772    $  3,447
                                                                                    ========== ========== ============ =========
<FN>

(1) Operating   Partnership   ("OP")  Unit  Holders  are   represented   on  the
    accompanying  pro forma  condensed  consolidated  balance sheet as "minority
    interest in operating partnership." The value ascribed to the OP Units for 3
    and 4 above was $10.50 per OP Unit, representing actual amounts.
(2) The Company  previously  filed Form 8-K, as  amended,  with  respect to this
acquisition.
(3) Glastonbury  Center and Summit and Birch Hill are  collectively  referred
    to as the  "September  1997  Property Acquisitions".
(4) This  represents the acquisition of a remaining 71.1% interest in a property
    in which the Company  previously  owned a 28.9%  interest.  The owner of the
    71.1%, pursuant to a certain put and call option, put the remaining interest
    in the property to the Company on September 30, 1997.
(5) Includes closing costs.

</FN>
</TABLE>

<PAGE>



                              Grove Property Trust

              Pro Forma Condensed Consolidated Statements of Income

                                   (Unaudited)


These  unaudited  Pro Forma  Condensed  Consolidated  Statements  of Income  are
presented as if (i) Grove Property  Services  Limited  Partnership  and Property
Partnerships  and other  properties  and  interests  in  properties  which  were
acquired  between  January 1, 1996 and September 30, 1997,  were acquired by the
Company  and (ii)  the  Consolidation  Transactions,  including  the New  Equity
Investment  and  Refinancings,  all had  occurred  as of January  1,  1996.  The
unaudited Pro Forma Condensed  Consolidated  Statements of Income should be read
in conjunction with the Consolidated  Financial  Statements of the Company,  the
Combined Financial Statements of Grove Property Services Limited Partnership and
Property  Partnerships,  the September 1997 Property  Acquisitions and financial
statements of other  properties  and interests in  properties  acquired  between
January 1, 1996 and September 30, 1997 and related Notes thereto included herein
or as filed  on the  Company's  Form  10-KSB,  as  amended,  for the year  ended
December 31, 1996 and on Form 10-QSB, as amended,  for the six months ended June
30, 1997 and Forms 8-K, as amended,  during 1997. In management's  opinion,  all
adjustments  necessary  to  present  fairly the  effects of the above  mentioned
transactions have been made.

The pro forma  information  is not  necessarily  indicative  of the results that
would  have  been  reported  had  such  events  actually  occurred  on the  date
specified, nor is it indicative of the Company's future results.


<PAGE>

<TABLE>
<CAPTION>


                              Grove Property Trust

        Pro Forma Condensed Consolidated Statements of Income (continued)

                                   (Unaudited)


                                        Six Months Ended June 1997
                        --------------------------------------------------------------------------------
                                     Other
                                     Post                                         September
                                    January                                          1997
                         Historical  1996                                          Property
                                     Acquis-               Management               Acquis-
                           Company   itions    Pro Forma    Company        As       itions    Pro Forma
                             (A)       (B)    Adjustments  Adjustments  Adjusted     (B)      Consolidated
                        -----------------------------------------------------------------------------------
                                              (In thousands)
<S>                      <C>        <C>         <C>         <C>          <C>       <C>         <C>

Revenues:
Rental income ........   $  5,438   $  5,076    $   --      $     (9)(G) $10,505   $  1,257    $ 11,762
Property management ..        218        330        --          (295)(H)     253       --           253
Interest and other ...        128        251        --            (4)(G)     375          9         384
                         --------    --------    --------    --------   --------    --------    -------

Total revenues .......      5,784      5,657        --          (308)     11,133      1,266      12,399
                         --------    --------    --------    --------    --------   --------    --------


Expenses:
Related party
   management fees ...         22        273        --          (295)(H)     --         --          --
Real estate taxes ....        542        580        --          --         1,122        117       1,239
Other property
   operating                1,964      2,360        (20)(G)      (71)(G)
                                                                  40 (G)   4,273        467       4,740
General and
   administrative ....                               30 (F)
                              347         36         (9)(G)       71 (G)     475       --           475
                         --------   --------    --------    --------    --------   --------    --------

Total operating
   expenses ..........      2,875      3,249           1        (255)      5,870        584       6,454
                         --------   --------    --------    --------    --------   --------    --------


Net operating income .      2,909      2,408          (1)        (53)      5,263        682       5,945

Interest expense .....        777        857         628(C)     --         2,262        370(C)    2,632

Depreciation and .....      1,155        617         (11)(D)
  amortization ......                                 480(E)    --         2,241       2,41(E)    2,482
                         --------   --------    --------      ------    --------   --------    --------


Income before minority
   interests .........        977        934      (1,098)        (53)        760         71         831
Minority interests in
   earnings of
   consolidated
   partnerships ......         49       --           (23)       --            26       --            26
Minority interest in
   earnings of
   Operating
   Partnership .......        314       --            (6)(J)    --           308         30(J)      338
                              ---     ----            --      -----          ---         --          --

Net income ...........   $    614   $    934    $ (1,069)   $    (53)   $    426   $     41    $    467
                         ========   ========    ========    ========    ========   ========    ========
<FN>
See accompanying notes.
</FN>
</TABLE>


<PAGE>

<TABLE>
<CAPTION>


                                               Grove Property Trust

                         Pro Forma Condensed Consolidated Statements of Income (continued)

                                                    (Unaudited)


                                                           Year Ended December 31, 1996
                        ---------------------------------------------------------------------------------------------------
                                       Other Post                                                September
                                      January 1996                                                 1997
                         Historical   Acquisitions                  Management                   Property
                         Company (A)       (B)        Pro Forma      Company                   Acquisitions    Pro Forma
                                                     Adjustments   Adjustments    As Adjusted       (B)      Consolidated
                        ---------------------------------------------------------------------------------------------------
                                                       (In thousands)
<S>                       <C>           <C>           <C>           <C>            <C>           <C>           <C>
Revenues:
Rental income             $     2,046   $    18,018   $     -       $   (30)(G)    $    20,034   $ 2,471       $    22,505
Property management                 -           777         -          (315)(H)            462         -               462
Interest and other                 36         1,219      (138)(G)      (204)(G)            506
                                                                       (307)(G)
                                                                       (100)(I)                       29               535
                        ---------------------------------------------------------------------------------------------------
Total revenue                   2,082        20,014      (138)         (956)            21,002     2,500            23,502
                        ---------------------------------------------------------------------------------------------------

Expenses:
Related party
   management fees                109           206         -          (315)(H)              -         -                 -
Real estate taxes                 208         2,070         -             -              2,278       235             2,513
Other property
   operating                      656         7,759      (149)(G)      (492)(G)          7,774       807             8,581
General and                        67           344       120 (F)
   administrative                                         (74)(G)       492 (G)            949         -               949
                        ---------------------------------------------------------------------------------------------------
Total operating
   expenses                     1,040        10,379      (103)         (315)            11,001     1,042            12,043
                        ---------------------------------------------------------------------------------------------------

Net operating income            1,042         9,635       (35)         (641)            10,001     1,458            11,459

Interest expense                  394         3,814       424 (C)         -              4,632       744 (C)         5,376
Depreciation and                  387         3,011        (6)(D)
   amortization                                         1,115 (E)         -              4,507       481 (E)         4,988
                        ---------------------------------------------------------------------------------------------------

Income before minority
   interest                       261         2,810    (1,568)         (641)               862       233             1,095
Minority interest in
   earnings of
   Operating                        -             -       362 (J)         -                362        98 (J)           460
   Partnership
                        ===================================================================================================
Net income                $       261   $     2,810   $(1,930)      $  (641)       $       500   $   135       $       635
                        ===================================================================================================
<FN>
See accompanying notes.
</FN>
</TABLE>

<PAGE>




                              Grove Property Trust

         Notes to Pro Forma Condensed Consolidated Statements of Income

                                   (Unaudited)
                                 (In thousands)


(A)   Historical  results of  operations  data were derived  from the  financial
      statements  of the  Company  as filed on the  Company's  Form  10-KSB,  as
      amended,  for the year ended  December  31,  1996 and on Form  10-QSB,  as
      amended, for the six months ended June 30, 1997.

(B)   The  historical  financial  statements of the Company  contain  results of
      operations  data for the properties  below from the date of acquisition to
      the end of the  respective  period.  The  results of  operations  from the
      beginning of the respective  period to the acquisition date is included in
      this column.

 Property/Entity                                            Date Acquired
 ---------------                                            -------------

 Other Post January 1996 Property Acquisitions

 1. Cambridge                                            January 12, 1996

 2. Grove Property Services Limited Partnership
    and Property Partnerships (20 properties
    and management company)(1)                            March 14, 1997

 3. Four Winds                                             June 1, 1997

 4. Brooksyde                                              June 1, 1997

 5. River's Bend                                           June 1, 1997
                          (28.9% controlling interest)
                               September 30, 1997
                        (71.1% non-controlling interest)

 6. Greenfield Village                                     July 1, 1997

 September 1997 Property Acquisitions(2)

 7.Glastonbury Center                                  September 1, 1997

 8. Summit and Birch Hill (2 properties)               September 1, 1997



     (1) The  historical  financial  statements as filed on the  Company's  Form
         10-KSB,  as amended,  for the year ended  December  31, 1996  include a
         property  (Talcott Forest) which was not included in the  Consolidation
         Transactions and has been omitted herein.

     (2) See separate financial statements elsewhere herein.





<PAGE>




(C)    Represents the following:
                                      Six Months Ended       Year Ended
                                      June 30, 1997 (1)   December 31, 1996
                                    ----------------------------------------
September 1997 Acquisitions
Pro forma interest expense              $        370          $        744
                                    ========================================

Other Post June 1997 Acquisitions
Pro forma interest expense on
refinanced debt and the new
Revolving Credit Facility               $      1,357          $      3,588
Historical interest expense
on refinanced debt                              (729)               (3,164)
                                    ========================================
                                        $        628          $        424
                                    ========================================

     (1) The New Equity  Investment was effective March 14, 1997. The historical
         financial  information  for the period  March 15, 1997 to June 30, 1997
         already takes effect for this transaction.

          Pro forma interest expense is based on rates ranging from 6.5% to 8.3%
per annum.  Assumes  proceeds of $30 million  ($27.5  million  after costs) were
received by the Company in connection with the New Equity  Investment on January
1, 1996, and that the remaining cash  requirements  were drawn down from the new
Revolving Credit Facility or working capital.

(D)    Represents the following:
                                      Six Months Ended        Year Ended
                                      June 30, 1997(1)    December 31, 1996
                                    -----------------------------------------
Pro forma deferred financing
 amortization costs on new or
 refinanced loans                       $         26          $        139
Historical deferred financing
 amortization costs on refinanced
 loans or loans retired early                    (37)                 (145)
                                    =========================================
                                        $        (11)         $         (6)
                                    =========================================

     (1) The New Equity  Investment was effective March 14, 1997. The historical
         financial  information  for the period  March 15, 1997 to June 30, 1997
         already takes effect for this transaction.



<PAGE>



(E)   Represents adjustment to record depreciation on the excess of the purchase
      price  relating to the  purchase  of certain  partnership  interests  from
      partners,  over the net book amount and for properties  acquired during or
      after the six months ended June 30, 1997, to the extent  depreciation  was
      not reflected in the historical financial statements.

(F)   Represents  adjustment to record non-cash compensation expense in 1996 and
      the first  quarter  of 1997  associated  with the  Deferred  Stock  Grants
      granted to Executive  Officers in connection with the  consummation of the
      Consolidation  Transactions,  pursuant  to the 1996 Plan.  The  historical
      Company  Statement of Income reflects this non-cash  compensation  expense
      from March 15, 1997 through June 30, 1997.

(G)  Represents  adjustments  to: (i) provide for  elimination  adjustments as a
     result of combining the operating  properties with the management  company,
     which  historically  charged  properties  a  management  fee,  (ii) exclude
     certain  non-recurring  revenues  and  expenses  including  those  of Grove
     Property Services Limited  Partnership  attributable to brokerage and other
     services and sales of apartment units,  (iii)  reclassify  certain expenses
     historically  classified by Grove Property Services Limited  Partnership as
     property operating expenses to general and  administrative  expenses,  (iv)
     decrease  general and  administrative  expenses to reflect the cost savings
     (predominantly  professional fees) associated with operating all Properties
     on a combined,  self-managed  basis  offset by an increase in  compensation
     expense to the  Company's  officers,  and (v) increase  property  operating
     costs  subsequent  to  the   Consolidation   Transactions  to  reflect  the
     recombining  of certain  property  leasing costs that GPS provided prior to
     the   Consolidation   Transactions  and  that  the  Company  will  commence
     providing, as follows:
                                                     Six Months     Year Ended
                                                        Ended       December 31,
                                                   June 30, 1997     1996
                                                     --------------------------
(i)  Non-recurring property operating expenses        $  20        $  149
(i)  Non-recurring rental revenues                        9            30
(i)  Non-recurring other revenues                         -           204
(ii) Gain on sales of apartments                          -           138
(ii) Brokerage services - other revenues                  4           307
(iii)Reclassification of other property operating
     to general and administrative                       71           492
(iv) Decrease in general and administrative               9            74
(v)  Increase in property operating expenses             40             -
(H) Elimination of intercompany management fees.

(I) Elimination of non-recurring commission received from an affiliate.

(J)   Based  upon  2,860,458  OP  Units  to be owned  by  Limited  Partners  and
      3,953,829 Common Shares (OP Units are exchangeable on a one-for-one  basis
      into Common Shares) assumed to be outstanding, as follows:

                                           Common Shares
                                                                 OP Units
                                           ------------------------------------
Grove Property Trust at December 31, 1996        620,102                 -
New Equity in March 1997                       3,333,333                 -
Consolidation Transactions in March 1997:
   affiliates                                          -           909,115
   non-affiliates                                      -         1,205,324
June 1997 acquisitions                                 -           420,183
Exercise of stock options in May 1997                394                 -
September 1997 acquisitions                            -           325,836
                                           ====================================
                                               3,953,829         2,860,458
                                           ====================================
                                           ====================================
                                                  58.02%            41.98%
                                           ====================================



<PAGE>




                                      Report of Independent Auditors

To the Shareholders and Board of Trust Managers
Grove Property Trust

We have audited the combined  statements of revenues and certain expenses of the
September 1997 Property Acquisitions (the "Properties"), as described in Note 1,
for the years ended  December  31, 1996 and 1995.  The  combined  statements  of
revenues  and  certain  expenses  are  the  responsibility  of  the  Properties'
management.  Our  responsibility  is to  express  an  opinion  on  the  combined
statements of revenues and certain expenses based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance about whether the combined statements of revenues and certain expenses
are free of material misstatement. An audit includes examining, on a test basis,
evidence  supporting the amounts and  disclosures in the combined  statements of
revenues and certain expenses.  An audit also includes  assessing the accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  presentation of the combined  statements of revenues and
certain expenses.  We believe that our audit provides a reasonable basis for our
opinion.

The  accompanying  combined  statements  of revenues and certain  expenses  were
prepared  for the purpose of  complying  with the rules and  regulations  of the
Securities  and Exchange  Commission  for inclusion in Form 8-K, as amended,  as
described in Note 2 of Grove Property Trust and is not intended to be a complete
presentation of the Properties' revenues and expenses.

In our  opinion,  the  combined  statements  of revenues  and  certain  expenses
referred  to above  present  fairly,  in all  material  respects,  the  combined
revenues and certain  expenses of the September  1997 Property  Acquisitions  as
described  in  Note 1 for the  years  ended  December  31,  1996  and  1995,  in
conformity with generally accepted accounting principles.



                                         ERNST & YOUNG LLP
New York, New York
September 2, 1997


<PAGE>



                                   September 1997 Property Acquisitions

                           Combined Statements of Revenues and Certain Expenses


                                        Six Months
                                           Ended
                                          June 30,         Year Ended
                                            1997          December 31,
                                        (Unaudited)     1996           1995
                                        -----------     ----           ----

                                                    (In thousands)
Revenues:
   Rental income                          $  1,257     $  2,471    $    2,178
   Miscellaneous income                          9           29            14
                                         ----------- ----------- ------------
Total revenues                               1,266        2,500         2,192
                                         ----------- ----------- ------------

Certain expenses:
   Property operating and maintenance          467          807           598
   Real estate taxes                           117          235           208
   Related party management fees                28           57            55
                                         ----------- ----------- ------------
                                               612        1,099           861
                                         =========== =========== ============
Revenues in excess of certain expenses    $    654     $  1,401    $    1,331
                                         =========== =========== ============


See accompanying notes.




<PAGE>




                      September 1997 Property Acquisitions

        Notes to the Combined Statements of Revenues and Certain Expenses

                     Years Ended December 31, 1995 and 1996


1. Business

The accompanying  Combined Statements of Revenues and Certain Expenses relate to
the operations of certain  "Properties"  known as Glastonbury,  Summit and Birch
Hill  (three  residential  properties  in  Connecticut  with 288  units,  in the
aggregate). The Properties were acquired on September 1, 1997, by Grove Property
Trust (the "Company"). The Properties were previously owned by affiliates of the
Company.  Summit and Birch Hill were  acquired  by the  Company's  affiliate  in
February 1995 from an unrelated party. The  accompanying  combined  statement of
revenues and certain expenses for the year ended December 31, 1995, includes the
operations  of  these  two  properties  from  the  date  of  acquisition  by the
affiliate.

2. Summary of Significant Accounting Policies

Basis of Presentation

The  accompanying  Combined  Statements  of Revenues and Certain  Expenses  were
prepared  for the purpose of  complying  with the rules and  regulations  of the
Securities and Exchange Commission for inclusion in Form 8-K, as amended, of the
Company. Accordingly, the financial statements exclude certain expenses that may
not be  comparable  to those  expected  to be  incurred  by the  Company  in the
proposed  future  operations  of  the  Properties.  Items  excluded  consist  of
depreciation, amortization, interest and certain non-operating expenses.

Use of Estimates

The preparation of the Combined  Statements of Revenues and Certain  Expenses in
conformity with generally accepted accounting  principles requires management to
make estimates and assumptions  that affect the amounts reported in the Combined
Statements of Revenues and Certain Expenses and accompanying notes.
Actual results could differ from those estimates.

Revenue Recognition

Rental income attributable to leases is recognized on a straight-line basis over
the term of the leases, which are generally for one year.



<PAGE>



2. Summary of Significant Accounting Policies (continued)

Interim Unaudited Information

The accompanying Combined Statement of Revenues and Certain Expenses for the six
months ended June 30, 1997 is unaudited,  however, in the opinion of management,
all adjustments  (consisting solely of normal recurring  adjustments)  necessary
for a fair  presentation  of the  Combined  Statement  of  Revenues  and Certain
Expenses for this interim period have been included. The results of this interim
period are not  necessarily  indicative of the results to be obtained for a full
fiscal year.



<PAGE>


                                   SIGNATURES

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

                              GROVE PROPERTY TRUST


Date: November 17, 1997        By:/s/ Joseph R. LaBrosse
                              ---------------------------
                               Joseph R. LaBrosse
                               Chief Financial Officer
<PAGE>

                                 EXHIBIT INDEX
   
2.1  Offer to Exchange All Outstanding Units of Limited Partership Interest, 
     dated as of June 16, 1997 by Grove Operating L.P. to the limited partners 
     of and Farmington Summit Associates Limited Partnership

2.2  Offer to Exchange All Outstanding Units of Limited Partnership Interest, 
     dated as of June 17, 1997 by Grove Operating L.P. to the limited partners 
     of Heritage Court Associates Limited Partnership



<PAGE>



                              GROVE OPERATING, L.P.

                                Offer to Exchange
                                 All Outstanding
                      Units of Limited Partnership Interest
                                       in
                FARMINGTON SUMMIT ASSOCIATES LIMITED PARTNERSHIP
                              for consideration of
                  5,587.7 Common Units of Grove Operating, L.P.
         with an option to holders to instead receive cash consideration

                 THIS EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL
            EXPIRE AT 5:00 P.M., NEW YORK TIME, ON FRIDAY, AUGUST 15,
                             1997, UNLESS EXTENDED.

         Grove Operating,  L.P., a recently formed Delaware limited  partnership
(the "Operating Partnership"),  is offering to exchange all outstanding units of
limited  partnership  interest ("Units") in Farmington Summit Associates Limited
Partnership (the "Property Partnership"),  for consideration per Unit of 5,587.7
Common  Units of the  Operating  Partnership  or, at the  option of the  holder,
consideration  per Unit of $54,446 (the "Cash  Consideration")  in cash, in each
case to be pro rated in respect of fractional  Units, upon the terms and subject
to the  conditions  set  forth  in this  Exchange  Offer  dated  June  16,  1997
(including  the  annexes  hereto,  the "Offer to  Exchange")  and in the related
Letter of Transmittal,  as each may be supplemented or amended from time to time
(all of which  constitute the "Exchange  Offer").  The Exchange Offer is made to
all  limited  partners  of  record of the  Property  Partnership  (the  "Limited
Partners") as of the date of this Exchange Offer.

     A Limited  Partner must tender all of the Units owned by it in the Property
Partnership  if it wishes to  tender  any  Units.  A Limited  Partner  must also
complete and return an Accredited Investor Questionnaire in order to participate
in the  Exchange  Offer.  See "THE  EXCHANGE  OFFER-Section  3.  Procedures  for
Tendering Property Partnership Units."

     The General Partner of the Operating Partnership is Grove Property Trust, a
Maryland  real estate  investment  trust.  See "THE  EXCHANGE  OFFER-Section  8.
Certain  Information  Concerning  the  Purchaser"  and "Section 9.  Interests of
Certain Persons and Certain Transactions."

         The Operating  Partnership  expressly  reserves the right,  in its sole
discretion,  at any time and from time to time: (i) to extend the period of time
during which this Exchange  Offer is open and thereby delay the  acceptance  for
payment of, and the payment for,  any Units;  (ii) to  terminate  this  Exchange
Offer and not accept for payment any Units not theretofore  accepted for payment
or paid for if any of the  conditions  referred  to in  Section 11 have not been
satisfied or upon the  occurrence  of the events  specified in Section 12; (iii)
upon the occurrence of any of the


conditions  specified in Section 11, to delay the  acceptance for payment of, or
payment  for,  any Units not  theretofore  accepted for payment or paid for, and
(iv) to amend this Exchange Offer. See "THE EXCHANGE OFFER."

THE COMMON  UNITS IN THE  OPERATING  PARTNERSHIP  OFFERED  HEREBY  HAVE NOT BEEN
REGISTERED  UNDER  THE  SECURITIES  ACT OF  1933,  AS  AMENDED,  NOR  UNDER  THE
SECURITIES  LAWS OF ANY STATE,  AND ARE BEING  OFFERED  AND SOLD IN  RELIANCE ON
EXEMPTIONS  FROM THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES ACT AND SUCH
LAWS.  THIS OFFER TO EXCHANGE  HAS NOT BEEN FILED WITH OR REVIEWED BY THE UNITED
STATES SECURITIES AND EXCHANGE COMMISSION PRIOR TO ITS ISSUANCE AND USE. NEITHER
THE COMMISSION NOR ANY STATE'S  SECURITIES  LAW  ADMINISTRATOR  HAS REVIEWED THE
ACCURACY OR ADEQUACY OF THE INFORMATION  PRESENTED HEREBY OR ENDORSED THE MERITS
OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

THE COMMON UNITS IN THE OPERATING  PARTNERSHIP  ARE SUBJECT TO  RESTRICTIONS  ON
TRANSFERABILITY  AND  RESALE  AND MAY NOT BE  TRANSFERRED  OR  RESOLD  EXCEPT AS
PERMITTED  UNDER THE  SECURITIES ACT OF 1933, AS AMENDED,  AND APPLICABLE  STATE
SECURITIES LAWS, PURSUANT TO REGISTRATION OR EXEMPTION THEREFROM.


EACH LIMITED  PARTNER IS URGED TO READ  CAREFULLY THIS ENTIRE OFFER TO EXCHANGE,
THE LETTER OF TRANSMITTAL AND RELATED DOCUMENTS.


<PAGE>

<TABLE>
<CAPTION>


                                                 TABLE OF CONTENTS

                                                                                    Page
<C>                                                                                   <S> 
INTRODUCTION                                                                             1
FORWARD LOOKING STATEMENTS                                                               3
DISCLOSURE MATERIALS                                                                     4
THE CONSOLIDATION TRANSACTIONS                                                           5
         Background                                                                      5
         The Consolidation                                                               5
         Reasons for the Consolidation                                                   8
         Opportunity for Growth                                                         11
         Increased Marketability/Liquidity                                              11
         Alternatives to the Consolidation                                              11
         Valuation of Properties and Other Assets; Allocation
          of Common Units                                                               12
SPECIAL FACTORS                                                                         14
         Ownership of Common Units                                                      14
         Risk Factors-Common Units                                                      16
RISK FACTORS                                                                            18
         Generally                                                                      18
         Potential Adverse Effects of the Exchange Offer; Risk Factors                  20
BENEFITS TO RELATED PARTIES                                                             27
CONFLICTS OF INTEREST                                                                   29
THE COMPANY                                                                             31
         The Grove Companies                                                            31
         Grove Property                                                                 31
         Trust Managers and Executive Officers                                          32
         Common Units Issued to Executive Officers in Connection with Consolidatio      37
         Security Ownership of Certain Beneficial Owners and Management                 38
         Compensation of the Trust Managers                                             43
         Non-Competition Agreements                                                     43
         Property Management Services                                                   44
         Management Division Operations                                                 45
         Accounting Services                                                            45
         Property Marketing                                                             45
         Construction Services                                                          46
         Business Operations and Operating Strategies                                   46
         Acquisition and Development Strategy                                           47
         Redevelopment                                                                  48
         Future Acquisitions                                                            48
         Markets                                                                        49
         Multifamily                                                                    49
         Rental Rates and Occupancy                                                     50
         Competition                                                                    50
PROPERTY INFORMATION                                                                    50
            Description of the Properties                                               50
            New Acquisitions                                                            51
FINANCIAL INFORMATION                                                                   53
         Selected Financial and Operating Data                                          53
VALUATION OF PARTNERSHIP UNITS                                                          53
SUMMARY OF FEDERAL INCOME TAX CONSEQUENCES                                              55
         Gain or Loss on the Exchange for Common Units                                  55
         Gain or Loss on an Exchange for Cash Consideration                             57
         Federal Income Tax Consequences of Holding Common Units in the                 58
Operating
Partnership
                  State and Other Tax Considerations                                    59
            SUMMARY OF ERISA CONSIDERATIONS                                             59
                  Plan Assets---In General                                              60
                  Application of DOL Regulation to GROVE PROPERTY                       60
                  Application of DOL Regulation to the Purchaser                        61
         THE OP PARTNERSHIP AGREEMENT                                                   62
                  Management                                                            62
                  Indemnification                                                       62
                  Transferability of Interests                                          63
                  Issuance of Additional Common Units                                   64
                  Capital Contribution                                                  64
                  Awards Under Stock Incentive Plan                                     64
                  Distributions                                                         65
                  Limited Partner Redemption/Exchange Rights                            65
                  Tax Matters                                                           65
                  Operations                                                            65
                  Certain Limited Partner Approval Rights                               65
                  Term                                                                  66
 ADDITIONAL INFORMATION                                                                 66
 GLOSSARY                                                                               66
 THE EXCHANGE OFFER                                                                     74
          Section  1.  Terms of this Exchange Offer                                     74
          Section  2.  Acceptance of and Payment for Property Partnership Units         74
          Section  3.  Procedures for Tendering Property Partnership Units              75
          Section  4.  Withdrawal Rights                                                77
          Section  5.  Extension of Tender Period; Termination; Amendments              78
          Section  6.  Certain Federal Income Tax Consequences                          79
          Section  7.  Certain Information Concerning the Property Partnership          79
          Section  8.  Certain Information Concerning the Purchaser                     79
          Section  9.  Interests of Certain Persons and Certain Transactions            80
          Section 10.  Sources of Funds                                                 81
          Section 11.  Conditions of this Exchange Offer                                81
          Section 12.  Certain Legal Matters                                            82
          Section 13.  Fees and Expenses                                                83
          Section 14.  Other Matters                                                    83

</TABLE>

APPENDIX A. Text of amendments to the Amended and Restated  Limited  Partnership
Agreement of Farmington Summit  Associates  Limited  Partnership,  together with
legal opinion
         
APPENDIX I. Financial  Information  relating to Grove Property  Trust,  its Form
10-QSB for the quarter  ended March 31,  1997,  its Form 8-K dated May 30, 1997,
and other materials available upon request



<PAGE>






                                                   INTRODUCTION

         The  Purchaser  hereby  offers to  purchase  all  outstanding  units of
limited  partnership  interest  (collectively,  "Units")  of  Farmington  Summit
Associates   Limited   Partnership  (the  "Property   Partnership")  for  Equity
Consideration  per  Unit of  5,587.7  units  of  limited  partnership  interests
("Common Units") in Grove Operating,  L.P., a Delaware limited  partnership (the
"Operating  Partnership" or the "Purchaser") (pro rated in respect of fractional
Units),  upon the terms and subject to the conditions set forth in this Exchange
Offer and the related  Letter of  Transmittal,  as each may be  supplemented  or
amended from time to time,  with an option to holders to instead  receive  cash.
See "-- Cash Consideration."  Limited Partners who tender Units in this Exchange
Offer will not be obligated to pay any partnership transfer fees, which fees, if
any, will be borne by the Purchaser.

         Purpose of this Exchange  Offer.  This Exchange  Offer is being made to
the Limited Partners of Farmington Summit Associates Limited  Partnership (each,
a "Limited Partner" and,  collectively,  the "Limited  Partners").  On March 14,
1997,  the  Operating  Partnership  completed the  "Consolidation  Transactions"
described below. As a result of the Consolidation  Transactions,  Grove Property
Trust,  a Maryland real estate  investment  trust ("Grove  Property"),  became a
self-administered  and self-managed  real estate  investment trust ("REIT") with
control  over  a  portfolio  of  26  multifamily   residential  projects  and  a
neighborhood  shopping center in the Northeastern United States.  Grove Property
is the sole general partner of the Operating  Partnership.  The properties owned
by the Property  Partnership appear attractive to the Operating  Partnership and
satisfy  the  Operating  Partnership's  growth  strategy  to acquire  additional
multifamily  housing in the  Northeastern  United  States.  This Exchange  Offer
provides  Limited  Partners of the Property  Partnership  with an opportunity to
either  currently  liquidate their interest in the Property  Partnership,  or to
acquire an interest in the Operating  Partnership on a tax-free basis, which may
provide greater risk  diversification and enhance the opportunity for additional
growth,  with an enhanced  ability to liquidate  their interest in the Operating
Partnership within one year following the completion of this Exchange Offer.

         Conditions.  The  Exchange  Offer is  conditioned  upon the tender of a
minimum of 66-2/3% of the outstanding Units of the Property  Partnership  and/or
the receipt of proxies  representing  66-2/3% of the outstanding  Units so that,
together  with the  Units  the  Purchaser  is  acquiring  concurrently  with the
expiration  of the Exchange  Offer,  the  Purchaser  has obtained the  requisite
consent of Limited  Partners to liquidate the Property  Partnership as described
in this Exchange Offer. See  "--Liquidation of Property  Partnership." A Limited
Partner must tender all of its Units in the  Partnership  if it wishes to tender
Units, and may not tender only a portion of its Units.

         Equity  Consideration.  Each  tendering  Limited  Partner  other than a
Non-Accredited  Participant  will  receive,  upon  consummation  of the Exchange
Offer, 5,587.7 Common Units for each Unit so tendered in total consideration for
the  exchange  of  such  Unit,   unless  such  holder  elects  to  receive  Cash
Consideration.  Notwithstanding the foregoing, if a tendering Limited Partner is
a "benefit  plan  investor,"  as defined in 29 CFR Section  2510.3-101,  and the
Purchaser determines, in its sole discretion, that the ownership of Common Units
by benefit plan investors should be restricted to avoid having its assets deemed
to be "plan assets" for purposes of the fiduciary  requirements  of the Employee
Retirement  Income Security Act of 1974, as amended  ("ERISA") or the prohibited
transaction  provisions of ERISA and/or Internal  Revenue Code ("Code")  Section
4975, (a) the number of Common Units received by such tendering  Limited Partner
will be limited to the extent that the Purchaser, in its sole discretion,  deems
necessary  or  appropriate,  and (b) such  Limited  Partner  will  receive  Cash
Consideration  (described below) for any Units tendered pursuant to the Exchange
Offer for which it does not receive Common Units.

         Cash  Consideration.  Each  tendering  Limited  Partner which is not an
Accredited  Investor,  and each Accredited Investor which otherwise elects, will
receive,  upon consummation of the Exchange Offer, $54,446 in Cash Consideration
for each Unit so tendered in total  consideration for the exchange of such Unit.
The  amount of Cash  Consideration  represents  the value  placed on the  Equity
Consideration,  assuming $10.50 per Common Unit, less 7.2%,  which the Purchaser
estimates is its cost attributable to the New Equity Investment.

         The Equity  Consideration  and the Cash  Consideration  assume that the
value of a Common  Share in Grove  Property  will be $10.50,  thereby  placing a
value of $10.50 on a Common Unit. Please note that the value of a Common Unit is
fixed  for  purposes  of  this  Exchange   Offer,   and  the  amount  of  Equity
Consideration and the Cash Consideration to be received by the Participants will
not  decrease or increase if the actual  market price of Grove  Property  Common
Shares is more or less than $10.50 per Common Share.

         Liquidation of Property  Partnership.  The partnership agreement of the
Property Partnership (the "Property Partnership  Agreement") contains provisions
which would restrict the Operating  Partnership's  ability to obtain  advantages
similar to those  secured  under the  Consolidation  Transactions.  Among  other
things, the Property Partnership  Agreement restricts the Operating  Partnership
from being  admitted  as a general  partner  without  the  consent of all of the
Limited Partners. In connection with the Exchange Offer, Limited Partners of the
Property  Partnership  who tender their Units therein will also be consenting to
(i) an amendment to the Property  Partnership  Agreement to permit the "in-kind"
distribution  of the Partnership  Property to the Operating  Partnership and its
affiliates in connection with the liquidation of the Property  Partnership,  and
(ii) authorize the liquidation and dissolution of the Property Partnership.

         See  Appendix A to this  Exchange  Offer for the  complete  text of the
proposed amendment to the Property Partnership Agreement.

         Property Partnership's Position with Respect to this Exchange Offer.
The general partner of the Property  Partnership,  FLSP,  Inc., is a Connecticut
corporation wholly owned by Grove Holding Company,  Inc., which in turn is owned
fifty percent by Damon Navarro and fifty percent by Brian Navarro, Affiliates of
Grove Companies and the general partner of the Operating Partnership. Because of
affiliations  between  the  Purchaser  and the general  partner of the  Property
Partnership,  the  Property  Partnership  has  advised  the  Purchaser  that the
Property Partnership and the general partner of the Property Partnership make no
recommendation,  and are remaining  neutral,  as to whether a Limited Partner of
the Property  Partnership  should tender its Units in this Exchange  Offer.  See
"THE  EXCHANGE  OFFER-Section  9.  Interests  of  Certain  Persons  and  Certain
Transactions" and "CONFLICTS OF INTEREST."  However,  the general partner of the
Property  Partnership  hereby recommends that each Limited Partner vote in favor
of the  Property  Partnership  Amendments,  regardless  of whether  such Limited
Partner participates in the Exchange Offer, so that Limited Partners which elect
to do so are able to participate in this Exchange Offer and receive the benefits
thereof.

Limited  Partners who elect not to tender their Units should be aware that there
are certain potential detriments to this Exchange Offer. In addition to the risk
factors  described  elsewhere in this Exchange  Offer  Statement  relating to an
investment in Common Units and Common Shares,  Limited Partners who elect not to
tender their Units should consider the following: The Operating Partnership will
vote (i) to amend the  Property  Partnership  Agreement  to permit an  "in-kind"
distribution to the Operating  Partnership in connection with the liquidation of
the Property  Partnership,  and (ii) to liquidate the Property  Partnership  and
distribute its assets. The Operating Partnership will lend funds to the Property
Partnership  to  enable  it to make  cash  distributions  to the  other  Limited
Partners upon liquidation, and the Partnership Property will then be distributed
to the Operating  Partnership and a cash  distribution will be made to the other
Limited Partners.

         Limited  Partners  who elect not to tender  their Units should be aware
that  the  general  partner  of  the  Property  Partnership  and  the  Operating
Partnership, as a Limited Partner of the Property Partnership, intend to vote in
favor of the above-described amendment to the Property Partnership Agreement and
to liquidate the Property Partnership. Limited Partners other than the Operating
Partnership will receive a cash  distribution of approximately  $54,446 per Unit
when the Property Partnership is liquidated.  The Operating  Partnership expects
that  this  cash   distribution   and  liquidation  will  occur  promptly  after
consummation of this Exchange Offer.

                                            FORWARD LOOKING STATEMENTS

         THIS EXCHANGE OFFER,  INCLUDING  MATERIALS  ATTACHED,  OR REFERENCED IN
APPENDIX  I HERETO,  CONTAINS  CERTAIN  FORWARD  LOOKING  STATEMENTS  WITHIN THE
MEANING OF SECTION  27A OF THE  SECURITIES  ACT OF 1933 AND  SECTION  21E OF THE
SECURITIES  EXCHANGE ACT OF 1934.  ACTUAL RESULTS COULD DIFFER  MATERIALLY  FROM
THOSE  PROJECTED  IN THE  FORWARD  LOOKING  STATEMENTS  AS A RESULT  OF  CERTAIN
UNCERTAINTIES SET FORTH BELOW AND ELSEWHERE IN THIS EXCHANGE OFFER STATEMENT.

         THE  FORWARD  LOOKING  STATEMENTS  INCLUDED  IN  THIS  EXCHANGE  OFFER,
INCLUDING  MATERIALS ATTACHED,  OR REFERENCED IN APPENDIX I HERETO,  CONCERNING,
AMONG  OTHER  THINGS,   FUTURE  RESULTS  OF   OPERATIONS,   CASH  AVAILABLE  FOR
DISTRIBUTION,  SOURCES OF GROWTH,  ECONOMIC  CONDITIONS AND TRENDS AND PLANS AND
OBJECTIVES  OF  MANAGEMENT  FOR FUTURE  OPERATIONS  ARE  NECESSARILY  SUBJECT TO
VARIOUS  RISKS  AND  UNCERTAINTIES.  ACTUAL  OUTCOMES  ARE  DEPENDENT  UPON  THE
COMPANY'S SUCCESSFUL  PERFORMANCE OF INTERNAL PLANS,  ECONOMIC CONDITIONS IN THE
SUBMARKETS IN WHICH THE COMPANY'S  PROPERTIES  ARE LOCATED SUCH AS OVERSUPPLY OF
RESIDENTIAL  MULTIFAMILY  HOUSING OR A REDUCTION IN THE DEMAND FOR SUCH HOUSING,
THE AVAILABILITY OF ACQUISITION  FINANCING,  COMPLIANCE WITH APPLICABLE LAWS AND
REGULATIONS AND THE SUCCESSFUL  MANAGEMENT OF OTHER ECONOMIC,  LEGAL,  FINANCIAL
AND GOVERNMENTAL RISKS AND UNCERTAINTIES.

                                               DISCLOSURE MATERIALS

         Included with this  Exchange  Offer  Statement  are certain  disclosure
materials attached, referenced or identified on Appendix I hereto (together with
the   materials   in  this   Exchange   Offer   Statement   under  the  captions
"Introduction,"  "The  Consolidation   Transactions,"  "Special  Factors,"  "The
Company," "Property Information,"  "Financial  Information," "Summary of Federal
Income Tax Consequences" and "Summary of ERISA  Considerations," the "Disclosure
Materials") which contain descriptions of the Operating Partnership,  the Common
Units, Grove Property Trust, the Redemption/Exchange  Rights (defined below) and
other matters.  The information in this Exchange Offer Statement is qualified in
its  entirety  by the  more  detailed  information  in  Grove  Property's  Proxy
Statement,  dated February 13, 1997 (the "Proxy  Statement").  A Limited Partner
should review the Disclosure Materials with regard to the Property  Partnership,
and to  the  business,  properties  and  financial  condition  of the  Operating
Partnership which are subsumed  generally in the descriptions of Grove Property,
including  the  sections  entitled  "Selected  Financial  and  Operating  Data,"
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations,"  and the pro forma and  historical  financial  statements  of Grove
Property,  the Property  Partnerships and the former management  company and the
notes thereto included in the Proxy Statement. With respect to the Common Units,
a Limited  Partner should review  carefully the sections in the Proxy  Statement
entitled "The  Company-General,"  "The  Company-Policies with Respect to Certain
Activities," "Approval of the Consolidation  Transactions (Proposal 1)-Potential
Adverse  Effects of the  Consolidation  Transactions;  Risk  Factors,"  "Federal
Income Tax  Considerations-Tax  Aspects of the Operating Partnership" and "ERISA
Considerations."  The  information  regarding  the Common Shares is important in
relation  to  the   Redemption/Exchange   Rights.   This  information  is  found
principally  in  the  Proxy  Statement,  particularly  in the  sections  thereof
entitled "Description of Capital Stock," "Certain Provisions of Maryland Law and
of the Company's  Declaration of Trust and Bylaws," "Shares Available for Future
Sale,"  "Federal  Income Tax  Considerations"  and "ERISA  Considerations."  The
Disclosure  Materials set forth certain  aspects of various  agreements  entered
into  as of  the  closing  of  the  Consolidation  Transactions,  including  the
Operating  Partnership's  Partnership Agreement.  Copies of these agreements are
available upon request. Limited Partners should refer to such documents for more
complete  information  and this  Exchange  Offer  Statement  is qualified in its
entirety by this reference. See "ADDITIONAL INFORMATION."



<PAGE>



                                          THE CONSOLIDATION TRANSACTIONS

Background

         Grove Property Trust (formerly Grove Real Estate Asset Trust,  "GREAT")
is a  self-administered  real estate  investment  trust  formed  pursuant to the
Maryland Real Estate Investment Act, engaged principally in multifamily property
management,  acquisition and  redevelopment.  Since the end of 1996, the Company
has undergone  significant changes in its business and operations,  as described
below  under "The  Consolidation,"  in order to seek to maximize  future  growth
potential.

         GREAT owned and operated three  multifamily  properties  (the "Original
Properties") since its inception and acquired a fourth property ("Cambridge") in
January of 1996 (collectively, the "GREAT Properties"). The GREAT Properties are
comprised of the Dogwood Hills  Apartments  comprising 46 multifamily  apartment
homes on Evergreen Avenue in Hamden,  Connecticut,  the Hamden Center Apartments
comprising  65  multifamily   apartment   homes  on  School  Street  in  Hamden,
Connecticut,  the Baron Apartments  comprising 54 multifamily apartment homes on
Queen Street in Southington,  Connecticut,  and Cambridge Estates, comprising 92
multifamily  apartment  homes  located  in  Norwich,   Connecticut.   The  GREAT
Properties  had an aggregate  weighted  average  occupancy  rate of 97.6% during
1996.

         Grove Property was formed in 1994 to continue the multifamily  property
acquisition, management and marketing operations and related business objectives
and  strategies  of Grove  Investment  Group,  Inc., a Southern New England real
estate company formed in 1980 by Damon and Brian Navarro,  and the three limited
partnerships  from which Grove Property  acquired the Original  Properties  upon
completion of Grove Property's initial public offering in June 1994.


The Consolidation

             On March 14,  1997,  Grove  Property  completed  the  Consolidation
Transactions  described  below. As a result of the  Consolidation  Transactions,
Grove Property is now a self-administered and self-managed REIT which management
believes  to be one of the  largest  public  owners of  multifamily  residential
properties in Southern New England.  Grove Property is the sole general  partner
of the Operating Partnership. The Operating Partnership was formed to act as the
vehicle for the Consolidation Transactions and is the entity through which Grove
Property conducts substantially all of its business and owns (either directly or
indirectly  through  subsidiaries) all of its assets.  Grove Property  currently
holds  approximately 61% of the Operating  Partnership  partnership  units. This
structure is commonly referred to as an umbrella partnership REIT or UPREIT. The
Operating Partnership is governed by the Operating Partnership Agreement.

         Grove Property owns,  directly or indirectly,  100% of the interests in
the four GREAT  Properties,  in each of eight  properties  acquired from certain
limited partnerships through the Consolidation Transactions,  and in each of two
properties  acquired in June 1997.  Further,  Grove Property  controls  thirteen
additional  properties  as general  partner or through  ownership of 100% of the
general partner of the limited partnerships that own such properties,  twelve of
which were  acquired  in the  Consolidation  Transactions,  and one of which was
acquired in June 1997. All such properties are  collectively  referred to as the
"Properties," all such limited partnerships are collectively  referred to as the
"Property   Partnerships,"  and  all  the  properties  owned  by  such  Property
Partnerships are collectively referred to as the "Partnership Properties." Grove
Property provides property  management services to the Properties and other real
property  controlled by certain  companies and individuals  which are affiliated
with Grove Property (the "Grove  Companies")  using certain  acquired assets and
liabilities of Grove Property Services, L.P. ("GPS").  National Realty Services,
L.P., an affiliate of Grove Property,  is the exclusive  provider of real estate
brokerage services to Grove Property.

         An  exchange  offer  was made (the  "Initial  Exchange  Offer")  by the
Operating  Partnership  for the tender of any or all of the limited  partnership
interests of eighteen of the Property  Partnerships  (the "Property  Partnership
Units") in exchange for limited partnership units in the Operating  Partnership.
A total of 1,091,521  Common Units were issued pursuant to the Initial  Exchange
Offer. These Common Units are redeemable,  at the option of the holders thereof,
commencing  one year after  their  issuance  for cash,  based on the fair market
value of Grove Property's Common Shares,  or, at Grove Property's option, it may
exchange  Common  Shares for Common  Units on a  one-for-one  basis,  subject to
certain antidilution adjustments and exceptions.

         The Grove Companies,  pursuant to a contribution  agreement among Grove
Property,  certain  individuals  including  affiliates of Grove Property and the
Operating Partnership (the "Contribution Agreement"),  then contributed to Grove
Property and/or the Operating  Partnership certain assets and liabilities of GPS
arising from or used in connection with property  management  related  services,
and their general and limited partnership interests in each Property Partnership
(or the assets  thereof),  in exchange for an aggregate of 904,867  Common Units
issued  by the  Operating  Partnership  and the  payment  of  $177,669  by Grove
Property to the Grove Companies.

         A private placement of equity securities (the "New Equity  Investment")
took place,  pursuant to which Grove  Property sold to a group of investors (the
"New Equity  Investors")  Common Shares  totaling,  in the aggregate,  3,333,333
Common  Shares,  in exchange for total gross proceeds to Grove Property of $30.0
million.

         Grove Property contributed to the Operating Partnership:  (a) the GREAT
Properties  and related  assets in exchange  for a  partnership  interest in the
Operating  Partnership  represented by 620,102  Common Units;  and (b) the gross
proceeds of the New Equity  Investment  received by Grove Property,  in exchange
for a number of Common  Units  equal to the  number of Common  Shares  issued by
Grove Property in the New Equity Investment.

         The Operating  partnership  issued a total of 6,067,875 Common Units in
the Consolidation Transactions. As a result of the Consolidation, Grove Property
acquired approximately 65% of the Common Units. In connection with the June 1997
acquisition  of two additional  properties  and 100% of the general  partnership
interest and certain  limited  partnership  interests in a third  property,  the
Operating  Partnership  issued an  additional  426,188  Common  Units,  and as a
result, Grove Property currently holds approximately 61% of the Common Units.

         In conjunction with the Consolidation Transactions,  Grove Property and
certain  Property  Partnerships  have  entered  into two new  credit  facilities
(together,  the  "Credit  Facility")  consisting  of  (a) a  three-year  secured
revolving  acquisition  and  working  capital  facility of  approximately  $25.0
million and (b) an approximately  $15.1 million ten-year term mortgage loan. The
Operating  Partnership  used the net proceeds of the New Equity  Investment  and
borrowings  under the Credit  Facility to  refinance  the  outstanding  mortgage
indebtedness  of certain of the  Property  Partnerships  and to acquire  certain
minority interests in certain of the Property Partnerships.

         Persons  receiving  Common  Units in the  Initial  Exchange  Offer  are
restricted from transferring such Common Units for a period of one year from the
completion of the Consolidation Transactions (March 14, 1997). Persons receiving
Common  Units  pursuant  to the  Contribution  Agreement  (including  the  Grove
Companies and the Executive  Officers) are  restricted  from  transferring  such
Common Units for a period of two years from the completion of the  Consolidation
Transactions.  Each  Common  Unit is  redeemable,  at the  option of the  holder
thereof,  commencing  March 15, 1998 for cash (based on the fair market value of
the  Common  Shares  at the time of such  redemption)  or,  at Grove  Property's
option,  it may exchange Common Shares for Common Units on a one-for-one  basis,
subject to certain antidilution  adjustments and exceptions.  Grove Property has
granted certain  entities and individuals  receiving  Common Units in connection
with the Consolidation  Transactions certain registration rights with respect to
the Common  Shares  which  such  holders of Common  Units may  receive  upon the
exchange of their Common Units. Pursuant to a registration rights agreement with
certain holders of Common Units, Grove Property has agreed to file and generally
keep  continuously  effective,  beginning  one year after the  completion of the
Consolidation  Transactions,  a registration  statement covering the issuance of
Common  Shares  upon  exchange  of Common  Units and the  resale of such  Common
Shares.

         Grove Property  declared a 5% stock dividend to  shareholders of record
March 10, 1997,  payable  March 28, 1997 and declared a 1.125 to 1.0 stock split
with respect to all Common Shares outstanding on March 10, 1997, effective March
14, 1997 (together,  the "Stock Split").  As a result of the Stock Split,  Grove
Property  issued,  on a pro rata basis,  a total of 95,102  Common Shares to the
holders of the issued and outstanding 525,000 Common Shares.  Grove Property did
not issue fractional  shares in connection with the Stock Split, but rather paid
cash in lieu of fractional shares.

         In  connection  with the  Consolidation  Transactions,  Grove  Property
changed  its  distribution  policy.  The Board  concluded  that  enhancement  of
shareholder  value could better be achieved  through growth in Grove  Property's
asset value, which management  believes will be reflected in the market price of
the Common Shares,  rather than by  maintaining  or increasing the  distribution
yield on the Common Shares. Therefore, the Board voted to reduce the annual cash
distributions  to  shareholders,  from $.78 per Common  Share to $.63 per Common
Share ($.92 and $.74 respectively per Common Share prior to giving effect to the
Stock  Split).  Grove  Property  intends  to  continue  to comply  with the REIT
requirements  under the Internal  Revenue Code of 1986, as amended,  that 95% of
the Company's REIT taxable income be distributed  annually,  while retaining for
reinvestment in Grove Property the maximum amount permitted under the Code.

Reasons for the Consolidation and the Exchange Offer

         Grove Property's decision to pursue the Consolidation, and the Exchange
Offer to Farmington Summit Associates Limited  Partnership is based, among other
things,  upon their belief that the benefits of the  Consolidation  Transactions
and similar acquisitions outweigh the detriments to the Limited Partners.

         The benefits of the Consolidation Transactions and this Exchange Offer,
including the benefits of Grove  Property's REIT status and structure as opposed
to the status and structure of the Property Partnerships, include the following:

         o        Access to Capital.  Grove  Property's  structure  will, in the
                  judgment  of  Grove  Property,  provide  Grove  Property  with
                  greater access to capital for refinancing and growth.  Sources
                  of  capital  include  the  securities  sold in the New  Equity
                  Investment  and  possible  future  issuances of debt or equity
                  through public offerings or private placements.  The financial
                  strength  of  Grove  Property   should  enable  it  to  obtain
                  financing  at  better  rates and on better  terms  than  would
                  otherwise be available to the Property  Partnership which owns
                  two parcels.

     o    Growth  of Grove  Property.  Grove  Property's  structure  will  allow
          shareholders,   including  the  Equity   Participants   through  their
          ownership of Common Units, an opportunity to participate in the growth
          of the real estate market through an ongoing business  enterprise.  In
          addition to the existing portfolio of Properties, Grove Property gives
          shareholders an interest in all future  acquisitions by Grove Property
          and in the fee-producing  service  businesses being contributed by the
          Grove  Companies to Grove Property.  The  availability of Common Units
          for future acquisitions will enable potential sellers of properties to
          Grove Property to defer taxable gain, if any.

         o        Risk Diversification. The Company's structure provides holders
                  of Common Units of the Operating Partnership a diversification
                  of risk not  available in single  asset  entities by providing
                  them with an equity  interest in an Operating  Partnership  in
                  which there has been a pooling together of similar  properties
                  and  by  consolidating  the  operating   business  and  future
                  acquisitions.

         o        Deleveraging.    The   consummation   of   the   Consolidation
                  Transactions  has  substantially  reduced the debt encumbering
                  the Properties. This reduction, with a consequent reduction in
                  debt  service,  will  increase  the  aggregate  amount of cash
                  available for  distribution  to Unit holders and  shareholders
                  and to fund the Company's  future growth.  Grove Property also
                  believes that the  Consolidation  Transactions will permit the
                  Company  to  refinance  its  existing   indebtedness  at  more
                  favorable rates.

         o        Liquidity.  The equity interests in the Property  Partnerships
                  are  typically  not  marketable.  Grove  Property's  structure
                  allows shareholders,  including the Equity  Participants,  the
                  opportunity to liquidate their capital  investment through the
                  disposition  of Common  Shares or Common Units for cash (based
                  on the fair  market  value of an  equivalent  number of Common
                  Shares at the time of such redemption) or, at Grove Property's
                  option,  it may exchange  Common Units for Common  Shares on a
                  one-for-one basis, subject to certain antidilution adjustments
                  and  exceptions.  See  "The OP  Partnership  Agreement-Limited
                  Partner Redemption/Exchange Rights."

         o        Public  Market   Valuation  of  Real  Estate   Assets.   Grove
                  Property's   structure   may  allow   investors   to   benefit
                  potentially from the current public market valuation of REITs,
                  which Grove  Property  believes is  favorable  in light of the
                  current private market valuation of comparable assets.

         o        Tax  Deferral.  The  Consolidation  Transactions  and Exchange
                  Offers like this offer provide to the Equity  Participants the
                  opportunity  to defer the tax  consequences  that would  arise
                  from a sale of their respective  properties or contribution of
                  their interests in the Partnership Properties to the Company.

         The detriments of the  Consolidation  Transactions  and exchange offers
like this Exchange  Offer,  including the  detriments of Grove  Property's  REIT
     status and structure as opposed to the status and structure of the Property
Partnership,  include  the  following  (see  also  "SPECIAL  FACTORS"  and "RISK
FACTORS"):

     o    Conflicts  of  Interest.  Management  of the Company has been and will
          continue  to be subject to a number of  conflicts  of  interest in the
          operation of the  Operating  Partnership,  as well as the formation of
          Grove Property and the current Exchange Offer.  Among other conflicts,
          there was no  independent  valuation or appraisal of the  Consolidated
          Assets or of the property owned by the Property Partnership, and there
          can be no assurance that the value given by the Operating  Partnership
          for such assets in connection with the Consolidation Transaction,  the
          current   Exchange   Offer  or  future   acquisitions   from   related
          partnerships, are or will be equal to their fair market value. Because
          certain  owners of the Grove  Companies are trust managers or officers
          of Grove Property,  they will have a conflict of interest with respect
          to enforcing the agreements  transferring  their  interests in certain
          assets to the Company.  In addition,  because the Grove  Companies and
          officers of the Company may suffer  different  tax  consequences  than
          other limited  partners of the Operating  Partnership upon the sale or
          refinancing  of any of the  Partnership  Properties,  their  interests
          regarding  the timing  and  pricing  of such sale or  refinancing  may
          conflict  with  those  of  such  other   partners  and  the  Operating
          Partnership.

         o        Loss of Individual Asset Growth  Opportunity.  Any given asset
                  may over time  outperform  the Common Shares and Common Units.
                  Any investor who exchanges an interest in a single asset for a
                  smaller  interest  in a group of assets  will  receive a lower
                  return on  investment  if the asset  from  which the  investor
                  traded outperforms the Common Shares and Common Units.

     o    No  Anticipated  Distributions  from Asset Sales.  Unlike the Property
          Partnerships,  in which the net proceeds  from the sale of assets were
          generally to be distributed to the partners, the Operating Partnership
          is not  expected  to  have  significant  asset  sales.  Moreover,  the
          Operating  Partnership  may decide to reinvest the proceeds from asset
          sales rather than distribute them to holders of Common Units. Although
          shareholders  will  have  the  ability  to sell  their  Common  Shares
          (subject to certain restrictions  discussed herein), they would not be
          able to rely upon the mere  passage of time to realize  their share of
          the gains,  if any, that might be recognized at any point in time from
          a  liquidation  of  all  or  part  of  the  assets  of  the  Operating
          Partnership.

         o        Public Market Valuation. Although the Company has been advised
                  that the public market  currently values real estate assets on
                  a basis that is attractive in relation to private  market real
                  estate  values,  there is no  assurance  that  this  will be a
                  permanent  condition.  In the  1980s,  REIT  shares  generally
                  traded at a discount to the  underlying  private market values
                  of  the  REIT  properties,  rather  than  at a  premium.  This
                  condition could return.  In addition,  an increase in interest
                  rates could  adversely  affect the market  value of the Common
                  Shares.

         o        Costs of the Transaction.  Both the Operating  Partnership and
                  the  Property  Partnership  will  incur  transaction  costs in
                  connection  with the  Exchange  Offer,  which will  impact the
                  valuation  of  the  Property   Partnership's   properties  for
                  purposes of this Exchange Offer.

         o        Costs of Operating a Public Company. Grove Property expects to
                  incur increased  expenses in connection with the  requirements
                  of  being a public  company,  including,  without  limitation,
                  preparation of financial statements and proxies,  printing and
                  filing costs and fees paid to the Company's  certified  public
                  accountants.  The Property Partnerships,  including Farmington
                  Summit Associates  Limited  Partnership,  have not had similar
                  expenses.

         One or more of the  Grove  Companies  is also a  general  partner  of 6
limited  partnerships which were not included in the Consolidation or subsequent
offers similar to this Exchange Offer.  Although each of these partnerships owns
a multifamily project or a retail project in Connecticut, Massachusetts or Rhode
Island, the Grove Companies and the Company have concluded that these properties
are not  attractive  acquisitions  for the  Operating  Partnership  at this time
because of the property type,  the condition of the project,  the high degree of
leverage or the  volatility  of occupancy  applicable  to such  properties.  The
Operating  Partnership  may seek to  acquire  interests  in one or more of these
partnerships  in  the  future,  and  may  offer  cash,  Common  Units  or  other
consideration  therefor.  The  Operating  Partnership  is  currently  seeking to
exchange  Common Units in the  Operating  Partnership  with three other  related
partnerships,  Grove Coastal  Associates  Limited  Partnership,  Heritage  Court
Associates Limited partnership, and River Grove Associates Limited partnerships.
See "SPECIAL FACTORS-Conflicts of Interest."

Opportunity for Growth

         As a  result  of the  Consolidation  Transactions  and  the  June  1997
acquisitions, the Company has become a fully integrated, diversified real estate
company, with a controlling interest in a portfolio of 26 multifamily properties
containing a total of 2,347 apartments and a neighborhood  shopping center,  and
should be provided with access to new capital. In addition, the structure of the
Consolidation  Transactions  may  facilitate  additional  property  acquisitions
through the ability to acquire  properties  with Common Units and thereby  defer
all or a portion of the seller's taxable gain.

Increased Marketability/Liquidity

         A number of Limited Partners have expressed a desire to achieve greater
marketability  and liquidity  with respect to their  investments in the Property
Partnership.  Limited  Partners who exchange  their Units for Common Units will,
following  the  first  anniversary  of the  consummation  of  the  Consolidation
Transactions or their respective  Exchange Offer, be able to redeem those Common
Units for cash (or, at the option of Grove  Property,  such Common Units will be
exchanged  for  Common   Shares).   Following  this  one-year   period,   Equity
Participants will have the flexibility of maintaining an interest in multifamily
projects and continuing to defer the federal income tax on the transfer of their
Units,  or  redeeming  their  Common  Units for cash (or,  at the  option of the
Company,  receiving  Common Shares in exchange for Common  Units).  The Exchange
Offer provide  immediate  liquidity to Limited  Partners who receive cash on the
exchange of their Units.

         Notwithstanding the possibility for improved marketability,  the Common
Units should  still be viewed as an illiquid  investment,  particularly  for the
first year following the  consummation of this Exchange Offer.  The Common Units
have not been  registered  under the Securities  Act or any state  securities or
"blue sky" laws, nor is any registration rights agreement in effect with respect
to the Common Units. The Common Units are subject to significant restrictions on
transfer,  including a one year holding  period prior to  exercising  redemption
rights, and it is not expected that any market for the sale of Common Units will
develop.  The Common  Shares  issued in exchange  for Common  Units will also be
subject  to  restrictions  on resale  under the  Securities  Act.  See  "SPECIAL
FACTORS-Ownership of Common Units."

Alternatives to the Consolidation

         The Grove Companies examined several  alternatives to the Consolidation
and this Exchange  Offer,  each of which they rejected.  The first  alternative,
maintaining  the status quo,  was not  pursued  because it would not provide any
additional  liquidity or opportunity for  diversification of the Grove Companies
or the Limited Partners.  A second  alternative,  refinancing of the Partnership
Properties,  would  not  create  material  distributable  proceeds  for  Limited
Partners in the Property Partnership, and the balance of the invested capital in
the other  Property  Partnerships  would  continue  to  remain  as a  long-term,
illiquid and relatively less marketable investment. The Grove Companies believed
that none of the Property  Partnerships  would be able at such time to refinance
their Properties on the more favorable basis that is available to Grove Property
because  of the New Equity  Investment  and the  cross-collateralization  of the
Properties,  and  therefore  would not be able to increase  cash  available  for
distribution to Limited Partners. The Grove Companies did not explore a complete
liquidation of the various Property  Partnerships  because of their belief that,
because of the continuing  slow recovery of the real estate markets in which the
Partnership  Properties are located,  the valuations that would be placed on the
Partnership  Properties in a liquidation  would be less than the values that can
be achieved  through the continued  ownership of the  Partnership  Properties as
part of a fully integrated multifamily investment and management company.

Valuation of Properties and Other Assets; Allocation of Common Units

         Allocation  of Common Units.  Set forth below is a  description  of the
methods used by the Company and the Grove  Companies  to determine  the value of
the Properties and other assets (the "Consolidated  Assets")  contributed to the
Operating  Partnership in connection with the  Consolidation  Transactions  (the
"Consolidation Valuations"). The Consolidation Valuations were used to determine
the  allocation  of  Common  Units  (or  cash,  in the  case  of  Non-Accredited
Participants   and  Cash  Election   Participants)   among  the  owners  of  the
Consolidated  Assets, with the Common Units being allocated based upon the value
of  each  party's  contribution  as a  percentage  of the  value  of  the  total
contribution.  A similar  but not  identical  method  was used by the  Operating
Partnership  to  determine  the value of the  Properties  to be  distributed  by
Farmington Summit Associates Limited  Partnership to the Operating  Partnership.
See  "VALUATION  OF  PARTNERSHIP  UNITS."  Although  the General  Partner of the
Operating  Partnership  has the  discretion  and right to alter  such  valuation
method in connection with future acquisitions,  it is anticipated that a similar
method will be used in connection with future acquisitions.

         Property  Partnerships.  The Consolidation  Valuations for the Property
Partnerships  were determined by valuing their  respective  Properties using the
direct  capitalization  method.  Under this approach,  a single year's income is
converted  into a market  value for a  property  through  the  application  of a
market-derived capitalization rate (the lower the capitalization rate applied to
a property's income, the higher its value). The Consolidation Valuation for each
Partnership  Property was determined by (i) capitalizing pro forma net operating
income for that  partnership,  less a reserve  for capital  expenditures,  as of
September 30, 1996, at a  capitalization  rate ranging from 9.0% to 11.0%,  (ii)
deducting  the amount of debt on the  Partnership  Property,  (iii) adding other
assets of the Property  Partnership,  net of liabilities (such as cash, accounts
receivable,  accounts  payable and security  deposits),  and (iv)  deducting any
transfer  taxes due upon the  restructuring  of the  Property  Partnership.  The
Company and the Grove Companies  determined the appropriate  capitalization rate
for each  Partnership  Property  based  upon  their  experience  in real  estate
matters.  They sought local market sales information for comparable  properties,
estimated  actual  capitalization  rates  (net  operating  income  less  capital
reserves divided by sales price) and then evaluated the Partnership  Property in
light  of its  relative  competitive  position,  taking  into  account  property
location, occupancy rate, overall property condition and other relevant factors.
The Company and the Grove Companies believe that  arm's-length  purchasers would
base their purchase  offers on  capitalization  rates  substantially  similar to
those used to calculate the above Consolidation Valuations.  The Grove Companies
owned from less than 1.0% to 32.0% of the interests in the Property Partnerships
prior to the Consolidation Transactions.

         The  number of Common  Units to be  issued  in  exchange  for a limited
partnership interest in each Property Partnership was determined on the basis of
the applicable Property Partnership Agreement,  assuming (i) that the underlying
Partnership  Property was sold on September  30, 1996 for an amount equal to the
Consolidation  Valuation  of that  Property  and (ii) a  valuation  of $9.00 per
Common Unit. The Cash  Consideration  (as defined in the Exchange Offer) payable
to Limited Partners who are not Accredited  Investors (and certain other Limited
Partners) for each Property Partnership Unit is an amount equal to the number of
Common Units per Property  Partnership  Unit to which the Limited  Partner would
otherwise  be  entitled  times  $9.00 per Unit,  less  7.2%,  which the  Company
estimates to be its costs  attributable to raising the requisite capital for the
cash purchase.

         The  number  of  Common  Units  to be  issued  in  connection  with the
Consolidation  Transactions in exchange for a Property Partnership Unit, as well
as the Cash  Consideration  and the cash distribution to Limited Partners of the
Liquidating Partnerships upon the liquidation thereof, was subject to adjustment
if the  purchase  price per Common Share in the New Equity  Investment  was less
than or more than $9.00. In connection  with this Exchange Offer,  the number of
Common  Units  to be  issued  in  exchange  for a  limited  partnership  unit in
Farmington  Summit  Associates  Limited  Partnership has been determined upon an
assumed value of $10.50 per Common Share,  but will not be adjusted in the event
the market  value of such  Common  Shares are greater or less than $10.50 at the
time this Exchange Offer is consummated. See "VALUATION OF PARTNERSHIP UNITS".

         GREAT  Properties  Valuation.  The  Company  established  approximately
$5,581,000  as the  Consolidation  Valuation  of the net  GREAT  Assets  for the
purposes of the  Consolidation  Transactions.  This  Consolidation  Valuation is
equivalent  to the number of Common  Shares which were  outstanding  immediately
prior to consummation of the  Consolidation  Transactions  (giving effect to the
Stock Split) times the $9.00  purchase  price per Common Share in the New Equity
Investment. The Company believed that this aggregate Consolidation Valuation for
the GREAT Assets at such time was consistent with what aggregate  valuations for
the GREAT  Properties would be, applying the direct  capitalization  method used
for valuing the Partnership Properties, together with a "going concern" value of
the Company itself.

         Management Company Valuation.  The Company  established a Consolidation
Valuation  of  approximately   $6,184,000  for  the  Management   Company.   The
Consolidation  Valuation for the Management  Company was also  determined by the
direct capitalization method, determined by capitalizing pro forma net operating
income for the  Management  Company as of  September  30,  1996,  with pro forma
adjustments   to  give   effect  to  the   Consolidation   Transactions,   at  a
capitalization  rate  of  13.0%.  All of the  Management  Company's  income  was
generated  by property  management  agreements  with the  Company,  the Property
Partnerships and other limited partnerships controlled by the Grove Companies or
their  affiliates   (which  own  the  properties  not  acquired  in  either  the
Consolidation  Transactions  or the June 1997  acquisitions).  Accordingly,  the
Company believes that the proper  capitalization rate to be applied to value the
Management  Company was the rate  applicable  to the  properties  managed by it,
which would be a capitalization rate of 9.0% to 11.0%.  However, the Company and
the Grove Companies agreed to apply a 13.0%  capitalization rate, resulting in a
more favorable purchase price to the REIT.

         No independent real estate appraisals or other  third-party  valuations
were obtained with respect to any of the Consolidated  Assets. See "RISK FACTORS
- - Generally." The Company and the Grove Companies believe that the Consolidation
Valuations  were fair and  consistently  applied among all of the Properties and
other  assets  contributed  to  the  Operating   Partnership   pursuant  to  the
Consolidation   Transactions   (directly  or  through  acquisition  of  Property
Partnership interests). The income approach to valuation involves converting the
anticipated economic benefits of a property or other asset into a value estimate
through capitalization;  because this approach is based on investor expectations
for income  producing  properties,  the Company and the Grove Companies  believe
that it provides the best value indication for multifamily  residential projects
and neighborhood retail centers,  and the related property management  services.
The value of the  Common  Units will  depend on the value of the  Common  Shares
generally.


                                                  SPECIAL FACTORS

Ownership of Common Units

         The  business  in which an  Equity  Participant  will be  investing  by
participating in the Exchange Offer is the business of the Operating Partnership
described  in the  Disclosure  Materials.  The  partnership  agreement  for  the
Operating Partnership (the "OP Partnership Agreement") is available upon request
from  the  Purchaser.  See  "ADDITIONAL  INFORMATION"  and  "The OP  PARTNERSHIP
AGREEMENT." The OP Partnership Agreement will govern the rights and restrictions
relating to Common Units. Among the significant  features of owning Common Units
are the following:

             Transferability.   The  Common  Units  will  be  issued  to  Equity
         Participants in a private placement  transaction,  without registration
         or qualification  under federal or state securities laws.  Accordingly,
         the Common Units may not be resold except in a  transaction  registered
         with the Securities and Exchange  Commission (the "SEC") or pursuant to
         an exemption from such registration.  The Operating  Partnership has no
         intention or  obligation  to effect such a  registration.  In addition,
         there will be  substantial  restrictions  on the transfer of the Common
         Units. See "SUMMARY OF ERISA  CONSIDERATIONS." It is extremely unlikely
         that any market will  develop  for the Common  Units.  In the  enclosed
         Letter of Transmittal,  each Equity  Participant will represent,  among
         other things,  its intention to acquire the Common Units for investment
         purposes  and  acknowledge  its  awareness  of  these   limitations  on
         transferability.  An Equity Participant's principal source of liquidity
         will be its exercise of the Redemption/Exchange  Rights as described in
         the Disclosure Materials and in the OP Partnership Agreement.

             Distributions.  Grove Property has made, and intends to continue to
         make,   regular  quarterly   distributions  to  its  shareholders.   In
         connection with the Consolidation Transactions,  Grove Property reduced
         the amount of its quarterly distribution.  The principal source of cash
         for such  distributions  will be  distributions  to Grove  Property  as
         general partner of the Operating  Partnership.  The principal source of
         cash  for   distributions   by  the  Operating   Partnership   will  be
         distributions to it from the Property Partnerships. Generally speaking,
         each such  distribution  to Grove  Property  will be  accompanied  by a
         concurrent pro rata  distribution  to the Equity  Participants  and the
         other limited partners of the Operating  Partnership.  The distribution
         rate per Common  Unit is  expected  to be the same as the  distribution
         rate  per  Common  Share.  Although  there  can  be no  assurance  that
         operations  will  generate  sufficient  cash  flow to  permit  periodic
         distributions  to  its  limited  partners,  the  Operating  Partnership
         currently  expects  to make an annual  distribution  of $.63 per Common
         Unit.  Grove  Property's  long term goal is to  distribute  the minimum
         amount of cash  required to qualify as a REIT under the Code.  See "The
         Company - Business Objectives and Operating Strategies."

             Management of the Operating Partnership. Grove Property is the sole
         general  partner of the  Operating  Partnership.  As such, it exercises
         virtually  complete control over the Operating  Partnership and has the
         authority to enter into a wide range of  transactions,  as described in
         the OP Partnership  Agreement.  Accordingly,  the matters  described in
         "Risk Factors - Potential  Adverse  Effects of the Exchange Offer" will
         generally  apply to the Operating  Partnership as well.  Grove Property
         has  fiduciary  duties  to the  holders  of  Common  Units as a general
         partner, but it will also have duties to Grove Property's shareholders.
         While the  consent of a majority  of the  limited  partners is required
         with respect to a limited  number of types of actions by the  Operating
         Partnership, Grove Property will, for the foreseeable future, control a
         majority of the Common Units and thereby effectively be able to control
         the granting or withholding of such consent.

             Redemption/Exchange  Rights;  Registration  Rights. As noted above,
         the  principal  source of liquidity for holders of Common Units will be
         the  exercise of the right to redeem  Common  Units  pursuant to the OP
         Partnership  Agreement  (the  "Redemption/Exchange   Rights")  and  the
         registration rights to be granted to Equity Participants.  Each limited
         partner of the Operating Partnership will have the right to require the
         Operating  Partnership  to redeem part or all of their Common Units for
         cash (based on the fair market value of an equivalent  number of Common
         Shares at the time of such  redemption)  or, at the  election  of Grove
         Property,  to exchange such Common Units for Common Shares, at any time
         beginning  March  15,  1998 (one year  after the  consummation  of this
         Exchange  Offer  for  Limited  Partners  of the  Property  Partnership)
         subject,  in the case of the Grove Companies,  to the obligation of the
         Grove  Companies  to  indemnify  the  Company  in  connection  with the
         Consolidation Transactions. As described above, the Redemption/Exchange
         Rights  will not be  immediately  exercisable  by the  holder of Common
         Units and will be subject to the restrictions on ownership  referred to
         in "Risk Factors - Potential  Adverse  Effects of the Exchange  Offer."
         The Redemption/Exchange Rights are subject to certain restrictions. See
         "The OP  Partnership  Agreement - Limited  Partner  Redemption/Exchange
         Rights."  Pursuant to the  Registration  Rights  Agreement,  holders of
         Common Units may have the right to receive the Common  Shares issued in
         exchange for Common Units pursuant to a registration  with the SEC, and
         may have the resale of such Common Shares registered if necessary. This
         will result in such Common Shares being freely transferable on the open
         market  upon  receipt.  Such  registration  rights  will be  subject to
         certain  significant  conditions and restrictions,  including,  but not
         limited  to,  Grove  Property's  ability  to effect and  maintain  such
         registration,  customary  blackout  provisions  and any  procedures and
         limitations  which may be imposed by the staff of the SEC. In addition,
         there may be  additional  contractual  limitations  with respect to the
         transfer of such Common Shares,  as may be agreed to by Grove Property,
         and an Equity  Participant's  agreement to tender in the Exchange Offer
         will represent an agreement to any such restrictions.

Risk Factors-Common Units

         The  investment in the Common Units involves  certain risks,  including
 those  referred to elsewhere  herein.  In addition,  a Limited  Partner  should
 carefully consider the following:

             Uncertain  Portfolio  at Time of Election.  The exact  portfolio of
         Properties to be owned by the Company has not been finally  determined,
         and is dependent,  in part,  on the success of this Exchange  Offer and
         three other pending exchange offers,  including the satisfaction of the
         Minimum  Percentage  Condition  as to each  Property  Partnership.  The
         Operating  partnership  also intends to acquire  additional  properties
         which are either not yet  identified  or are  undergoing  due diligence
         investigation.  The  portfolio of  Properties  of Grove  Property  will
         therefore be uncertain at the time of a Limited Partner's commitment to
         participate in this Exchange Offer.

             Lower   Distributions   and  Market   Price   After   Tender.   The
         distributions  by the Operating  Partnership with respect to the Common
         Units  issued  to a  Limited  Partner  with  respect  to  its  Property
         Partnership  Units  may be lower  than the  cash  flow of the  Property
         Partnership would have been if the Property Partnership properties were
         not distributed to the Operating Partnership. In addition, no assurance
         can be given  that the  value  upon  disposition  of the  Common  Units
         acquired  in  exchange  for a Limited  Partner's  Units  will equal the
         amount that would have been  realized by the Limited  Partner in a sale
         of the  underlying  Partnership  Property  to a third  party  for cash.
         Pursuant to the  Redemption/Exchange  Rights, Grove Property may redeem
         Common  Units for cash rather  than  exchange  Common  Units for Common
         Shares.  Both the  redemption of Common Units for cash and the exchange
         of  Common   Units  for   Common   Shares  are  likely  to  be  taxable
         transactions.  There can be no  assurance  that the market value of the
         Common  Shares will not be adversely  affected by future  acquisitions,
         exchange  offers similar to this Exchange  Offer,  or by general market
         conditions. There is a possibility that the Common Shares will trade at
         prices below  amounts  that would have been  received in exchange for a
         Limited Partner's Units if the Property Partnership had been liquidated
         and its assets distributed, partly due to the fact that the fair market
         value of Grove  Property's  equity  securities  may be based on,  among
         other things, anticipated net earnings or cash flow.

             Fundamental  Change  in  Nature  and  Term  of  Investment.  Equity
         Participants  will  have  fundamentally  changed  the  nature  of their
         investment.  Each Equity  Participant  will exchange direct or indirect
         Property Partnership  interests that own two properties for an interest
         in a  consolidated  company in the  business of  acquiring,  marketing,
         managing and operating multiple real properties.  While diversification
         of assets may reduce  certain  risks of  investment  attributable  to a
         single property or entity, there can be no assurance as to the value or
         performance  of the Company or its  portfolio of properties as compared
         to  the  value  of  the  specific   Partnership  Property  or  Property
         Partnership in which a Limited Partner holds an interest.  In addition,
         while the Property Partnerships, including Farmington Summit Associates
         Limited  Partnership,  were  formed as  finite-life  investments,  with
         partners to receive  regular  cash  distributions  out of the  Property
         Partnership's  net cash  flow and final  distributions  to be made upon
         liquidation  (generally  of  a  single  Partnership  Property),   Grove
         Property intends to operate for an indefinite period of time and has no
         specific  intention to liquidate or to sell any substantial part of its
         assets other than in the ordinary  course of its business.  Nor are any
         special  distributions  of  liquidation  proceeds  expected to be made,
         although  quarterly cash  distributions from operations are expected to
         be made.  Instead of having their  investments  liquidated  through the
         liquidation  of  the  Operating   Partnership  or  its  assets,  Equity
         Participants  in  this  Exchange  Offer  should  expect  to be  able to
         liquidate their  investment in the Operating  Partnership  only through
         the Redemption/Exchange Rights. However, holders of Common Units and/or
         Common Shares of Grove  Property will be subject to the market risks of
         all public  companies,  particularly  in that the value of their equity
         securities  may  fluctuate  from time to time  depending  upon  general
         market conditions and the Company's future performance.

             Tax Risks from the Exchange and Related Transactions.  The Internal
         Revenue  Service  may  contest  the  tax-deferred  nature to the Equity
         Participants   of  this  Exchange  Offer.  If  any  such  contest  were
         successful,  some or all of the Equity Participants would be subject to
         tax with respect to this Exchange  Offer.  The amount of such tax could
         be  significant,  and  because  the Common  Units are subject to resale
         restrictions, Equity Participants in this Exchange Offer cannot rely on
         the resale of Common  Units to generate  funds to pay such  taxes.  See
         "SUMMARY OF FEDERAL INCOME TAX CONSEQUENCES."



<PAGE>



                                                   RISK FACTORS

Generally

         Subject to certain  conditions,  following the first anniversary of the
completion of this Exchange Offer,  each Common Unit issued to Limited  Partners
will be redeemable  for cash equal to the fair market value of a Common Share at
the time of the redemption or, at the option of Grove Property, exchangeable for
one Common Share (subject to adjustment).  Limited Partners considering a tender
of Units in exchange for Common Units should carefully consider the risk factors
applicable to an investment in Common Units and Common Shares. Such risks, among
others, include:

     o    conflicts  of  interest,   particularly   with  the  Grove  Companies'
          affiliates who are executive officers of Grove Property, in connection
          with (i) the Consolidation  Transactions and this Exchange Offer, (ii)
          operation of the Company's on-going  businesses,  including  conflicts
          associated  with tax  consequences  to the Grove Companies of sales or
          refinancings of any of the Partnership Properties, which may influence
          the Company's decision to sell or refinance the Partnership Properties
          or prepay debt secured by certain  Properties,  and the other business
          activities of the executive  officers,  (iii) Grove Property's role as
          property  manager  for the  Excluded  Properties,  (iv) the  Company's
          agreement  to use  National  Realty  for  all  real  estate  brokerage
          services,  and (v)  enforcement of agreements  with  affiliates of the
          Company,  any one of which could result in decisions that do not fully
          represent the interests of all shareholders of Grove Property;

         o        the  valuation  of  the   Consolidated   Assets  and  Property
                  Partnership assets was not based on third-party appraisals and
                  there have not been arm's-length  negotiations with respect to
                  such valuations, resulting in the risk that the purchase price
                  of the Grove Companies' assets and of the limited  partnership
                  interests of the Property Partnerships' Properties exceeds the
                  fair  market   value   thereof,   or  the   valuation  of  the
                  Partnership's  Properties  may be less  than the  fair  market
                  value thereof;

         o        risks associated with borrowing,  such as the possibility that
                  the Company will not have  sufficient  funds available to make
                  balloon  or other  payments  of  principal  on debt on certain
                  Properties,  including the Credit Facility, which could result
                  in the loss of one or more of the Properties in the event of a
                  foreclosure   upon  default  and  the  possibility  that  such
                  indebtedness might be refinanced at higher interest rates, all
                  of which could adversely  affect Grove  Property's  ability to
                  make expected distributions to shareholders and its ability to
                  qualify as a REIT;

         o        geographic  concentration of a majority of the Properties in a
                  single state,  Connecticut,  and all of the  Properties in the
                  Southern New England  region,  creating a dependence on demand
                  for  housing in that market and  increasing  the risk that the
                  Company  will be  materially  adversely  affected  by  general
                  economic conditions in a limited market;

         o        possibility that the Operating Partnership may, in the future,
                  acquire  properties in geographic markets in which the Company
                  has little or no prior  experience,  and the accompanying risk
                  that the Company's  operations and financial statements may be
                  adversely affected;

         o        ability of the Board of Trust  Managers  of Grove  Property to
                  change the investment, financing, borrowing and other policies
                  of the Operating  Partnership  and Grove  Property at any time
                  without shareholder approval,  including the ability to revoke
                  Grove Property's REIT election,  thereby limiting  shareholder
                  control over these decisions;

     o    absence of a limitation in the Company's  organizational  documents on
          the amount of  indebtedness  that the  Company  may  incur,  which may
          increase the risks associated with borrowing;

         o        potential anti-takeover effect of limiting ownership of Common
                  Shares to 5.0% of the  outstanding  Common  Shares and certain
                  other provisions contained in the organizational  documents of
                  Grove  Property  and the  Operating  Partnership,  such as the
                  ability  to issue  preferred  shares of  beneficial  interest,
                  staggered  terms  for the  Board  of  Trust  Managers  and the
                  super-majority  voting  requirements  to, among other  things,
                  remove trust managers, any of which may discourage a change in
                  control and limit the opportunity for  shareholders to receive
                  a premium for their Common Shares;

         o        taxation  of Grove  Property as a  corporation  if it fails to
                  qualify as a REIT for federal income tax purposes, taxation of
                  the  Operating  Partnership  as a  corporation  if it fails to
                  qualify as a partnership  for federal income tax purposes (and
                  the resulting failure of Grove Property to qualify as a REIT),
                  the Company's  liability for certain federal,  state and local
                  income taxes in any such event and the  resulting  decrease in
                  cash available for distribution;

         o        triggering  of a  taxable  event to Equity  Participants  if a
                  restructuring  or  refinancing  of the  Operating  Partnership
                  results in the repayment of outstanding debt or a reduction in
                  the amount of non-recourse indebtedness;

         o        the  distribution  requirements for REITs under federal income
                  tax laws may limit the  Company's  ability to  finance  future
                  acquisitions,  developments and expansions  without additional
                  debt or equity  financing  and may limit  cash  available  for
                  distribution;

         o        risks   associated  with  the   redevelopment  of  multifamily
                  properties,   including   the  risks  that  the  selection  of
                  particular  capital  improvements  or new  residents  will not
                  further  the  Company's  long-range  plan  for  achieving  its
                  profitability objectives;

         o        real estate investment considerations,  such as the ability of
                  tenants to make rent  payments,  the  ability of a property to
                  generate  revenues  sufficient to meet operating  expenses and
                  the illiquidity of real estate  investments,  all of which may
                  affect the Company's ability to make expected distributions;

         o        potential liability of the Company for unknown or future
                  environmental liabilities;

         o        dependence of the Company on the services of its executive 
                  officers which could adversely affect the operations of the
                  Company in the event of loss of services of any of such 
                  officers;

         o        potential dilution in the market price and the intrinsic value
                  of the Common  Shares  upon  issuance of  preferred  shares of
                  beneficial  interest,  which may have  preferences  over,  and
                  superior voting rights to, the Common Shares;

         o        potential  adverse  effect  that the  availability  of  Common
                  Shares for future sale,  including Common Shares issued in the
                  New Equity  Investment  and Common Shares issued upon exchange
                  of  Common  Units,  may have on the  market  price  of  Common
                  Shares;

         o        increase in market interest rates,  which may lead prospective
                  purchasers of the Common  Shares to seek a higher  anticipated
                  annual  yield  from  future  dividends,   which  in  turn  may
                  adversely affect the market price of the Common Shares;

         o        potential losses in the event of casualty or other liability 
                   that is not insured, insurable or economically insurable; and

         o        costs of compliance with the Americans with Disabilities Act
                 of 1990 and similar legislation.

Potential Adverse Effects of the Exchange Offer; Risk Factors

                  The  consummation  of the  Exchange  Offer,  as well as future
acquisitions  made by similar  exchange offers,  involve various risks.  Limited
Partners should consider,  among other things, the following factors when making
a decision with respect to the  acceptance of the Exchange Offer and approval of
the proposed Property Partnership Agreement amendment.

         Risks of Equity Real Estate Investments; Adverse Impact on Ability
             to Make Distributions; Effect on Value of Properties

                  General.  Real  property  investments  are  subject to varying
degrees of risk.  The financial  returns  available  from equity  investments in
apartment  properties  depend on the amount of revenue  generated  and  expenses
incurred  in  operating  the  properties.  If the  Company's  properties  do not
generate revenue sufficient to meet operating expenses, debt service and capital
expenditures,  the ability to make  distributions to holders of Common Units and
Common Shares will be adversely  affected.  An apartment  property's  income and
value may be  adversely  affected by national and  regional  economic  climates,
local real estate conditions such as the oversupply of apartments or a reduction
in  demand  for  apartments,   availability  of  "for  purchase"  housing,   the
attractiveness  of the properties to tenants,  competition  from other apartment
properties,  the  ability of the owner to provide  adequate  maintenance  and to
obtain adequate insurance,  and increased operating costs (including real estate
taxes). In addition,  the income and value of an apartment property are affected
by such factors,  among others, as changes in zoning,  building,  environmental,
rent control and other laws and regulations,  changes in real property taxes and
interest  rates,  the  availability  of  financing  and  acts  of God  (such  as
earthquakes and floods) and other factors beyond the control of the Company. The
Company  is  exposed  to the  various  types of  litigation  that may be brought
against a property owner or manager in the ordinary course.

                  Illiquidity of Real Estate. Equity real estate investments are
relatively illiquid and, therefore,  will tend to restrict the Company's ability
to vary its portfolio of apartment properties promptly in response to changes in
economic or other conditions; consequently, if the Operating Partnership were to
be liquidated,  the proceeds  realized at such time might be less than the total
investment in the Operating Partnership.  In addition, the Code places limits on
the amount of gross income the Company may realize  from sales of real  property
assets held for fewer than four years, which may affect the Company's ability to
sell its properties  without  adversely  affecting  returns to holders of Common
Shares.

                  Future Property  Acquisitions.  The Operating  Partnership has
not identified any specific properties for acquisition other than the Properties
described  elsewhere  herein.  In the normal course of its business,  and in the
pursuit of its growth strategy, the Operating Partnership intends to continually
evaluate a number of potential  acquisitions  in the Northeast and  Mid-Atlantic
regions,  including the Excluded Properties. No assurance can be given, however,
that the  Operating  Partnership  will  have the  opportunity  to make  suitable
acquisitions on terms favorable to it, or will be able to integrate successfully
more properties into the Company's portfolio.

                  Risks of Renovation and  Acquisitions.  The Company intends to
renovate  certain  Properties and other properties it may acquire in the future.
In connection with any renovation project,  the Company will bear certain risks,
including  the risks of  construction  delays or cost overruns that may increase
project  costs and  could  make such  projects  uneconomical,  and the risk that
occupancy  or rental  rates at a completed  project  will not be  sufficient  to
enable the Company to pay operating expenses or earn its targeted rate of return
on its investment.  In case of an unsuccessful renovation project, the Company's
loss  could  exceed its  investment  in such  project.  The  Company  intends to
actively continue to acquire multifamily residential properties and neighborhood
retail  properties.  Acquisitions  entail  risks that  investments  will fail to
perform in accordance with  expectations  and that judgments with respect to the
costs of improvements to bring an acquired property up to standards  established
for the market  position  intended for that property will prove  inaccurate,  as
well as general investment risks associated with any new real estate investment.
See "THE COMPANY - Acquisition Strategy."

                  Regulation.  A number of federal,  state and local laws exist,
such  as  the  Americans  with  Disabilities  Act  ("ADA"),  which  may  require
modifications to existing buildings or restrict certain renovations by requiring
access to such buildings,  and apartments in the buildings, by disabled persons.
Additional legislation may impose further burdens or restrictions on owners with
respect to access by disabled  persons.  The costs of compliance  with such laws
may be  substantial,  and  limits  or  restrictions  on  completion  of  certain
renovations  may limit  application  of the  Company's  investment  strategy  in
certain  instances or reduce  overall  returns on its  investments.  The Company
believes that all of the  Properties  are in  substantial  compliance  with laws
currently in effect,  and will review  periodically its apartment  properties to
determine continuing  compliance with existing laws and any additional laws that
are hereafter promulgated.

                  In addition,  the Fair Housing Amendments Act of 1988 ("FHAA")
requires  apartment  communities  first  occupied  after  March  13,  1990 to be
accessible to the  handicapped.  Failure to comply with the FHAA could result in
the imposition of fines or an award of damages to private litigants. The Company
believes that those  Properties  that are subject to the FHAA are in substantial
compliance with such law.

                  Competition.   There  are  numerous  real  estate   companies,
including  those which operate in the areas in which the Properties are located,
which compete with the Company in seeking  apartment  properties for acquisition
and development,  and for tenants to occupy such properties.  The Company may be
competing with companies that have greater  resources than the Company and whose
officers  and  directors or trustees  have more  experience  than the  Company's
officers and trust managers.  In addition,  the  availability  of  single-family
housing  and  other  forms  of  multifamily  residential  properties,   such  as
manufactured housing  communities,  provide alternatives to potential tenants of
apartment  properties.  These  competitive  factors could  adversely  affect the
income generated by the Properties.

                  Real Estate Financing Risks

                  Refinancing Risks. Because the Company anticipates that only a
small portion of the  Company's  mortgage  indebtedness  will be repaid prior to
maturity  and the  Company may not have on hand funds  sufficient  to repay such
indebtedness at maturity,  it may be necessary for the Company to refinance debt
through  additional  debt  financing  or equity  offerings.  If the Company were
unable to refinance its indebtedness on acceptable terms, or at all, the Company
might be forced to dispose of one or more of the Properties upon disadvantageous
terms,  which might result in losses to the Company and might  adversely  affect
the cash available for distribution.  To the extent the Company needs consent of
limited partners in various Property  Partnerships to sell or refinance  certain
Partnership Properties,  its flexibility will be limited. If prevailing interest
rates or other  factors  at the time of  refinancing  result in higher  interest
rates on  refinancings,  the Company's  interest  expense would increase,  which
would adversely  affect the Company's cash available for  distributions  and its
ability to pay expected distributions to Shareholders.

                  No  Limitation  on Debt.  The  Company has adopted a policy to
limit its ratio of debt-to-total market  capitalization (i.e., total debt of the
Company as a percentage  of total market  capitalization,  defined as the sum of
the aggregate  market value of the  outstanding  Common Shares assuming the full
exchange of Common  Units for Common  Shares) and the total debt of the Company,
to less than 60%. The  organization  documents of the Company,  however,  do not
limit the amount or percentage of indebtedness that it may incur. Therefore, the
Board may  change  this  policy of the  Company  and the  Operating  Partnership
regarding  indebtedness,  without  the vote of the  holders of Common  Shares or
Common  Units.  If these  policies  are changed,  the Company and the  Operating
Partnership could become more highly  leveraged,  resulting in an increased risk
of default on the  obligations of the Company and the Operating  Partnership and
an increase  in debt  service  requirements  which could  affect  adversely  the
financial condition and results of operations of the Company and,  consequently,
the Company's and Operating  Partnership's ability to make expected distribution
to Shareholders and Unitholders.

                  Dependence on Key Personnel; Limited Experience of Management

                  The  Company  is  dependent  on  the  efforts  of  all  of the
Executive  Officers.  The loss of their services  could have a material  adverse
effect on the operations of the Company. Currently, the Company has no intention
to secure key-man life insurance for the Executive Officers in the near future.

                  Grove Property  Trust was formed in 1994.  Management of Grove
Property  has only three years  experience  in the  operation  of a REIT and the
operation of a public company,  although management and the Grove Companies have
substantial   experience  in  the  acquisition  and  management  of  multifamily
residential  and mixed-use  properties.  See  "MANAGEMENT  - Trust  Managers and
Executive  Officers."  This relative lack of experience in REIT  management  and
operation of a public company could adversely affect the operation and financial
results of the Company.

                  Adverse Tax Consequences of Failure to Qualify as a REIT

                  Grove Property  currently intends to continue  operating so as
to  qualify  as a REIT  under the  Code.  A REIT  generally  is not taxed at the
corporate level on income it currently distributes to shareholders so long as it
distributes at least 95% of its REIT taxable  income.  No assurance can be given
that  Grove  Property  will be able to  operate  in a manner  so as to remain so
qualified.  Qualification as a REIT involves the application of highly technical
and  complex  Code  provisions  for which  there are only  limited  judicial  or
administrative interpretations. The determination of various factual matters and
circumstances  not  entirely  within  Grove  Property's  control  may affect its
ability to continue to qualify as a REIT. The complexity of these provisions and
of the applicable  income tax regulations that have been  promulgated  under the
Code  is  greater  in the  case  of a REIT  that  holds  its  assets  through  a
partnership.  In  addition,  no  assurance  can be given that  legislation,  new
regulations,  administrative  interpretations or court decisions will not change
tax laws with  respect  to  qualification  as a REIT or the  federal  income tax
consequences of such qualification. Grove Property, however, is not aware of any
pending tax legislation  that would adversely affect its ability to operate as a
REIT.

                  If Grove  Property  fails to qualify as a REIT in any  taxable
year,  Grove  Property  will not be allowed a  deduction  for  distributions  to
Shareholders  in  computing  its  taxable  income and will be subject to federal
income tax  (including any  applicable  alternative  minimum tax) on its taxable
income at the applicable corporate rate. In addition, unless it were entitled to
relief  under  certain  statutory  provisions,  Grove  Property  also  would  be
disqualified  from treatment as a REIT for the four taxable years  following the
year during which qualification is lost. This disqualification  would reduce the
funds of Grove Property available for investment or distribution to Shareholders
because of the  additional tax liability to Grove Property for the year or years
involved.  If Grove  Property  were to fail to qualify  as a REIT,  it no longer
would be subject to the distribution requirements of the Code, and to the extent
that distributions to Shareholders would have been made in anticipation of Grove
Property's  qualifying  as a REIT,  Grove  Property  might be required to borrow
funds or to liquidate certain of its assets to pay the applicable corporate tax.

                  Although  Grove  Property  currently  intends  to operate in a
manner  designed to continue  to qualify as a REIT,  it is possible  that future
economic market, legal, tax or other considerations may cause the Board, without
the approval of the Shareholders, to decide to revoke the REIT election.

         Certain Anti-Takeover Provisions May Inhibit a Change in Control
            of the Company

                  Certain  provisions  of the  Charter,  the  Bylaws  and the OP
Partnership  Agreement  may have the effect of  discouraging  a third party from
making an acquisition  proposal for the Company and may thereby inhibit a change
in control of the Company under circumstances that could give the holders of the
Common  Shares the  opportunity  to realize a premium  over the  then-prevailing
market prices of such Common Shares.  Such provisions  include the  requirements
regarding  the  staggered  terms of the Board and removal of trust  managers set
forth in the Charter and the advance notice requirements for certain Shareholder
proposals set forth in the Bylaws.

                  Preferred Shares. The Charter permits the Board to issue up to
4.0 million  preferred shares of beneficial  interest,  par value $.01 per share
("Preferred Shares"), and to establish the preferences and rights (including the
right to vote and the right to convert into Common Shares) of any such Preferred
Shares issued.  Thus, the Board could authorize the issuance of Preferred Shares
with terms and conditions which could have the effect of discouraging a takeover
or other  transaction in which holders of some, or a majority,  of Common Shares
might receive a premium for their Common Shares over the then-prevailing  market
price of such Common Shares.

                  Ownership  Limit.  The Ownership  Limit imposed by the Charter
for the purpose of preserving Grove Property's REIT  qualification may also have
the effect of precluding an acquisition of control of Grove Property without the
approval of the Board.  The Ownership Limit might deter tender offers for Common
Shares,  which offers may be advantageous to  Shareholders,  and might limit the
opportunity  for  Shareholders  to receive a premium for the Common  Shares that
might  otherwise  exist if an investor  were  attempting  to assemble a block of
Common  Shares in excess of 5.0% of the  outstanding  Common Shares or otherwise
effect a change of control of Grove Property.

                  Possible Environmental Liabilities

                  Under various  federal,  state and local  environmental  laws,
ordinances  and  regulations,  a current or  previous  owner or operator of real
property  may be  required  to  investigate  and  clean  up  hazardous  or toxic
substances or petroleum  product  releases on,  under,  in or emitting from such
property and may be held liable to a governmental entity or to third parties for
property  damage and for  investigation  and  clean-up  costs  incurred  by such
parties in connection with the contamination.

                  Federal   legislation   requires   owners  and   landlords  of
residential housing constructed prior to 1978 to disclose to potential residents
or purchasers of the properties any known lead-paint hazards,  and impose treble
damages for failure to so notify.  In addition,  lead-based  paint in any of the
properties may result in lead poisoning in children  residing in the property if
chips or particles of such lead-based paint are ingested, and the Company may be
held  liable  under  state laws for any such  injuries  caused by  ingestion  of
lead-base paint by children living at the properties. Lead paint tests have been
conducted  at  most  of the  Properties  over  the  past  five  years  and  have
established  compliance  with all applicable  federal and state  regulations for
such Properties.

         Possible Adverse Effects on Common Share Price Arising From Shares 
         Available for Current and Future Sale

                  No  prediction  can be made  as to the  effect,  if any,  that
future sales of Common Shares or the availability of such shares for future sale
will have on the market price of the Common Shares. Sales of substantial amounts
of Common Shares  (including  shares  issued  pursuant to the exchange of Common
Units for Common  Shares),  or the perception  that such sales would occur,  may
adversely affect prevailing  market prices for the Common Shares.  The Board has
the authority,  without Shareholder  approval, to issue additional Common Shares
and  other  Equity  Shares,  or to  cause  the  Operating  Partnership  to issue
additional  Common Units or other  classes of units of interest in the Operating
Partnership  in any  manner it deems  appropriate,  including  in  exchange  for
property.  Except for Morgan  Stanley  Group Inc.  and  ABKB/LaSalle  Securities
Limited,  as agent  for  Oregon  Public  Employees'  Retirement  Fund,  existing
Shareholders will have no preemptive right to purchase shares or units issued in
any such  offerings,  and any  such  offerings  might  cause a  dilution  of the
Shareholders' investment in Grove Property.

                  The Company  has  granted  certain  entities  and  individuals
receiving Common Units in connection with the Consolidation Transactions certain
registration  rights with  respect to the Common  Shares  which they may receive
upon the exchange of Common Units.  Pursuant to a Registration  Rights Agreement
with  certain  holders  of Common  Units,  the  Company  has  agreed to file and
generally keep continuously effective beginning one year after the completion of
the Consolidation Transactions a registration statement covering the issuance of
shares upon  exchange of Common  Units and the resale  thereof.  Pursuant to the
Registration Rights Agreement with New Equity Investors,  the Company has agreed
to file and generally keep continuously effective beginning six months after the
completion of the Consolidation  Transaction a registration  statement  covering
the sale of Common Shares issued in the New Equity Investment.  The Company will
also grant  individuals  receiving Common Units in connection with this Exchange
Offer certain  registration  rights with respect to the Common Shares which they
may receive upon the exchange of Common Units. See "THE OP PARTNERSHIP AGREEMENT
- - Limited Partner Redemption/Exchange Rights."

                  Changes in Investment and Financing Policies Without
                  Shareholder Approval

                  The  Board  will   determine  the  Company's   investment  and
financing  policies,  its  growth  strategy,   and  its  debt,   capitalization,
distribution and operating policies. Although the Board has no present intention
to revise or amend these  strategies  and  policies,  the Board may do so at any
time without a vote of the Shareholders.  Accordingly, Shareholders will have no
control over changes in strategies and policies of the Company, and such changes
may not serve the interests of all  Shareholders  and could adversely affect the
Company's financial condition or results of operations.

                  Issuance  of  Additional   Securities.   Grove   Property  has
authority  to offer its  Common  Shares or other  equity or debt  securities  in
exchange  for property or  otherwise.  Similarly,  Grove  Property may cause the
Operating Partnership to offer additional Common Units or preferred units of the
Operating Partnership,  including offers in exchange for property to sellers who
seek to defer certain of the tax consequences  relating to a property  transfer.
Existing  Shareholders and holders of Common Units will have no preemptive right
to acquire any such securities, and any such issuance of equity securities could
result in dilution in an existing Shareholder's investment in Grove Property.

                  Risks Involved in Acquisitions  Through  Partnerships or Joint
Ventures.  In addition to its  investments  in the  Property  Partnerships,  the
Company may invest in apartment properties through partnership or joint ventures
instead of  purchasing  apartment  properties  directly or through  wholly-owned
subsidiaries.  Partnership  or joint  venture  investments  may,  under  certain
circumstances,  involve risks not otherwise  present in a direct  acquisition of
properties.  These  include the risk that the Company's  co-venturer  or partner
might become bankrupt;  a co-venturer or partner might at any time have economic
or  business  interests  or goals  which  are  inconsistent  with  the  business
interests or goals of the Company;  and a  co-venturer  or partner might be in a
position to take  action  contrary to the  instructions  or the  requests of the
Company or contrary to the  Company's  policies  or  objectives.  The consent of
Outside Partners who did not tender in the Consolidation Transactions and remain
in the Property  Partnerships may be required to approve certain major decisions
of the Property  Partnerships,  thereby  reducing the Company's  flexibility  in
dealing with the Partnership  Properties.  There is no limitation in the Charter
as to the  amount  of  investment  the  Company  may make in joint  ventures  or
partnerships.

         Adverse Effect on Trading Market for Common Shares; Reduction
            In Public Float

                  Reduction  in  Periodic  Distributions.  In  response  to  the
investment interests of certain potential investors in Grove Property, and Grove
Property's  evaluation of what it perceives to be a changing  philosophy in REIT
investments   generally,   Grove  Property  decided,   in  connection  with  the
Consolidation,  to reduce  periodic cash  distributions  per Common Share and to
increase the reinvestment of its cash flow in the Company.  The Company believes
that this will enable it to achieve greater long-term  capital  appreciation for
investors in the Company.  However,  there can be no assurance  that the Company
will be able to identify favorable investments in the future or that any capital
appreciation will result from this strategy.  Also, an adverse perception by the
investing public of the reason for such decision, and the continuing interest of
certain  investors  in owning  relatively  high-yield  REIT  common  stock,  may
adversely  affect the market  price of the Common  Shares and may cause  reduced
trading activity in the Common Shares on the AMEX. Such a reduction would reduce
the  liquidity of an investment  in the Common  Shares.  One of the factors that
currently may influence the price of the Common Shares in public  markets is the
amount of Grove  Property's  annual  dividend  distributions  and the yield such
distributions represent;  accordingly,  an increase in market interest rates may
lead  purchasers of Common  Shares to demand a higher annual yield,  which could
affect adversely the market price of the Common Shares.

                  Adverse Consequences of Election to Revoke REIT Election 
                by the Company

                  The Board has the  authority to revoke Grove  Property's  REIT
election at any time  without  Shareholder  approval.  Although  Grove  Property
currently  intends to operate in a manner  designed  to continue to qualify as a
REIT,  Grove  Property  is  aware  that  certain  institutional  investors  have
questioned  whether  it is  preferable  for a company  to elect to be taxed as a
corporation  that is not  qualified as a REIT so that the entity is not required
to distribute to  shareholders  95% of its REIT taxable  income.  These investor
preferences,  as well as economic,  market,  legal, tax or other considerations,
may cause the Board at some time in the future to revoke Grove  Property's  REIT
election.  Such an election  may be made by the Board,  without any  Shareholder
vote.

                                            BENEFITS TO RELATED PARTIES

         In addition to the benefits  received by the Grove  Companies  from the
Consolidation  Transactions  in connection  with the exchange of their  Property
Partnership  interests  pursuant  to  the  Contribution  Agreement,   the  Grove
Companies  (including  certain  executive  officers of the Company) have or will
realize  certain other  benefits from the  Consolidation  Transactions  and this
Exchange Offer, including the following:

         o        In  connection   with  the  transfer  of  certain  assets  and
                  liabilities  of  the  Management   Company  to  the  Operating
                  Partnership  and the transfer of its interests in the Property
                  Partnerships to the Operating Partnership, the Grove Companies
                  received  an  aggregate  of  904,867  Common  Units and a cash
                  payment of $177,669.

         o        Guarantees   of   approximately   $26.8  million  of  mortgage
                  indebtedness  by Messrs.  Damon Navarro and Brian Navarro were
                  released in connection  with the repayment of  indebtedness on
                  the Partnership  Properties as part of the Refinancing.  It is
                  likely  that other loan  guarantees  given by the  Navarros in
                  connection with three of the four pending Exchange Offers will
                  also be released in  connection  with the  eventual  payoff or
                  refinancing  of  mortgage  indebtedness  that  encumbers  such
                  properties.

     o    Each Executive  Officer  entered into a new employment  agreement with
          Grove Property, pursuant to which he will receive (i) a 10-year option
          pursuant to the 1996 Plan,  to purchase  Common  Shares at a price per
          share  equal to the  market  price  of a  Common  Share on the date of
          grant,   (ii)   1997  base   salaries   of:   $50,000-Damon   Navarro;
          $50,000-Brian   Navarro;    $50,000-Edmund   Navarro;   $50,000-Joseph
          LaBrosse; and $25,000-Gerald  McNamara and (iii) annual Deferred Stock
          Grants (if earned) in  accordance  with the 1996 Plan. If an Executive
          Officer's employment with the Company is terminated "without cause" by
          the  Company  or by the  Executive  Officer  following  a  "change  in
          control"  or for  "good  reason"  (as such  terms are  defined  in the
          employment  agreements),  such Executive Officer will be entitled to a
          lump sum  payment  equal to 200 percent of his annual base salary plus
          an amount equal to the aggregate  value of all bonuses,  whether cash,
          stock,  options or otherwise (but specifically  excluding the Deferred
          Stock Grants), paid to such Executive Officer for the previous year.

         o        The Grove  Companies  and  certain of its  Affiliates  will no
                  longer  be  liable  as  a  general  partner  of  the  Property
                  Partnerships,  including  Farmington Summit Associates Limited
                  Partnership if this Exchange  Offer is successful,  for future
                  operations of the Partnership Properties.

         o        Upon   the   successful   completion   of  the   Consolidation
                  Transactions,   the   Property   Partnerships   repaid   their
                  outstanding  indebtedness to NAVAB  Associates  (approximately
                  $1.19  million at September 30,  1996),  and received  payment
                  from NAVAB for  outstanding  receivables  (approximately  $0.7
                  million at September 30, 1996).  NAVAB is a partnership  owned
                  by Damon and Brian Navarro and George and Ronald Abdow.  NAVAB
                  Associates,  in turn,  used the net proceeds of  approximately
                  $0.5 million to repay its  outstanding  bank  indebtedness  of
                  approximately  the same amount,  which debt was  guaranteed by
                  the Navarros and the Abdows.

         o        To the extent  they  received  Common  Units  rather than cash
                  pursuant to the  Contribution  Agreement,  the Grove Companies
                  experienced  a partial  deferral  of the  federal  income  tax
                  consequences  associated with their  contribution of assets to
                  the Operating Partnership.

         o        The  Grove  Companies  obtained  improved  liquidity  of their
                  investments as a result of the Consolidation Transactions. The
                  Grove Companies  received Common Units,  which may be redeemed
                  for cash or,  at the  option  of the  Company,  exchanged  for
                  Common Shares.  Unlike  interests in real estate or a property
                  management   company,   the  Common   Shares  will  be  freely
                  transferable   (subject  to  applicable  securities  laws  and
                  certain agreements restricting transfer).

         o        In  connection  with  the  acquisition  of  three   additional
                  properties in June 1997,  as well as this  Exchange  Offer and
                  three similar exchange offers that are currently pending,  the
                  Operating  Partnership  will  reimburse  Grove  Companies  for
                  certain overhead costs related to such transactions.

                                               CONFLICTS OF INTEREST

         The Executive  Officers have interests that conflict with the interests
of the other Grove Property shareholders,  the limited partners of the Operating
Partnership  (including  the Limited  Partners who elect to  participate  in the
Exchange  Offer) and the persons who  acquired  Common  Shares in the New Equity
Investment.  Grove Property and the Grove Companies have been represented by the
same legal  counsel  and,  therefore,  neither  Grove  Property nor the Property
Partnerships  has been advised by separate legal counsel in connection  with the
Consolidation Transactions or this Exchange Offer.

         Following the  consummation of the  Consolidation,  the Grove Companies
continued  to  hold  limited  and  general  partner   interests  in  15  limited
partnerships that owned, in the aggregate,  14 multifamily  residential projects
with a total of  approximately  1,600  apartments and seven retail and mixed-use
projects  with a total of  approximately  125,000  rentable  square  feet  (such
properties comprise the "Excluded Properties"),  and the five Executive Officers
remain  officers or directors of the Grove  Companies,  including  entities that
have interests in the limited partnerships that own the Excluded Properties, and
will therefore  have conflicts of interest in allocating  their time between the
Company and such entities.  In June 1997, the Operating Partnership acquired two
of the Excluded  Properties  and acquired the general  partnership  interest and
certain limited partnership interests of a third Excluded Property.  The Company
may seek to acquire one or more of the remaining  Excluded  Properties from time
to time when and if  conditions  are  favorable  to do so, such as this  current
Exchange  Offer to the  Limited  Partners.  The  Executive  Officers  will  have
conflicts of interest in establishing the terms of such acquisitions,  including
this  Exchange  Offer,  which  will  not be  based on  independent  third  party
appraisals.  In  addition to this  Exchange  Offer,  there are three  additional
exchange offers  currently  pending for limited  partnership  interests in three
additional Excluded Properties partnerships.  Moreover,  certain of the Excluded
Properties  are  located  near or  adjacent  to one or  more  of the  Properties
acquired during the Consolidation  Transactions,  and therefore may compete with
one or more of such Properties for prospective  tenants,  resulting in potential
conflicts of interest for the Executive  officers.  In addition,  Brian Navarro,
Vice  President-Acquisition  of Grove  Property,  will  continue to serve as the
President  of  National  Realty,  which will be the  exclusive  provider of real
estate brokerage services to the Company  (including the Property  Partnerships)
and the  limited  partnerships  that  own the  Excluded  Properties.  The  Grove
Companies and each of the Executive  Officers have entered into  agreements with
the Company  which,  among other  things,  will  require  each of the  Executive
Officers to allocate a substantial amount of his working time to the Company.

         The  Management  Owners may have  conflicts  of interest as a result of
their  ownership  of National  Realty,  which  continues  to provide real estate
brokerage  services to the Company  (including the Property  Partnerships),  the
limited  partnerships  that  own  the  Excluded  Properties  and  third  parties
following the Consolidation Transactions.

         Following  the  consummation  of the  Consolidation  Transactions,  the
Operating Partnership,  pursuant to management services contracts,  has provided
certain real estate management services to the Property  Partnerships and to the
Grove  Companies  (including to the limited  partnerships  that own the Excluded
Properties),  which services were previously provided by the Management Company.
Certain Executive Officers may have conflicts of interest in the negotiation and
enforcement of such management services contracts as a result of their ownership
of the Grove Companies and interests in the Excluded Properties.

         The  Executive  Officers  had and will have  conflicts  of  interest in
establishing the terms of the  Consolidation  Transactions,  this Exchange Offer
and similar offers to related partnerships, and the provisions of the employment
agreements with the Executive Officers and the non-competition  agreements. They
will also have a conflict of interest with respect to their obligations as Trust
Managers and Executive Officers to enforce the terms of various agreements,  and
their  objectives with respect to the sale of, or repayment of indebtedness  on,
any of the  Partnership  Properties  may  differ  from  those of  other  Limited
Partners of those  partnerships  and/or the shareholders of Grove Property.  Any
decision  regarding  the  enforcement  of contracts  between the Company and the
Grove  Companies  or any  Executive  Officer,  individually,  and the  sales  or
refinancings  of  Partnership  Properties,  will be made  by a  majority  of the
members  of the Board  that are not  employed  by or  affiliated  with the Grove
Companies  (the  "Independent  Trust  Managers").  The  Executive  Officers may,
however,  use their  positions  as  executive  officers  and trust  managers  to
influence the Independent Trust Managers in this regard.

         Holders  of Common  Units may suffer  different  and more  adverse  tax
consequences than the Company or its shareholders upon the sale of, or repayment
of indebtedness  on, any of the Partnership  Properties and,  therefore,  Common
Unit holders,  including the Executive Officers of the Company,  and the Company
may have different  objectives  regarding the appropriate  pricing and timing of
any such sale or  repayment  of  indebtedness.  Limited  Partners  who remain in
certain  Property  Partnerships   following  the  Consolidation  may  also  have
different objectives from those of the Company.


<PAGE>




                                                    THE COMPANY

The Grove Companies

         Grove  Investment  Group was formed in 1980 as a Southern  New  England
real estate  company based in Hartford,  Connecticut.  Damon and Brian  Navarro,
co-founders  of the Company,  began  business  operations by buying and managing
small,  multifamily  properties with limited partners as equity investors.  From
its formation,  Grove  Property's  executive  officers have been shared with the
Grove Companies.

         As used herein,  the "Grove  Companies" means Grove  Investment  Group,
Inc. and its affiliates  (including  certain companies and individuals) that own
interests  (directly or  indirectly)  in the  Management  Company,  any Property
Partnership or any limited  partnership  which owns any Excluded  Property.  The
Grove Companies include,  without  limitation,  the Management Owners and Gerald
McNamara, each an executive officer and, in the case of Damon Navarro and Joseph
LaBrosse, a Trust Manager of Grove Property, and Ronald and George Abdow.

         At September 30, 1996, the Grove  Companies  owned general  partnership
interests in 42 limited partnerships, including the Property Partnerships (which
owned  the  Partnership  Properties  prior  to the  Consolidation)  and 15 other
limited  partnerships which own the Excluded  Properties.  The remaining limited
partnerships (other than the Property Partnerships and the partnerships that own
the Excluded  Properties)  in which the Grove  Companies own general and limited
partnership  interests  do not own  properties,  but rather are limited  purpose
partnerships formed by the Grove Companies for various other purposes.


Grove Property

         Grove  Property  is a  self-administered  REIT  formed  pursuant to the
Maryland   REIT  Act   engaging  in   multifamily   property   acquisition   and
redevelopment.  Grove  Property was formed in 1994 to continue  the  multifamily
property  acquisition,  management and marketing operations and related business
objectives and strategies of Grove Investment Group, formed in 1980 by Damon and
Brian  Navarro.  Upon  completion  of the IPO in June  1994  and the  concurrent
completion of the various transactions that occurred  simultaneously  therewith,
Grove Property  purchased its three initial properties from affiliates of Grove:
Dogwood Hills  Apartments,  Hamden Center  Apartments and Baron  Apartments.  In
1996, Grove Property purchased its fourth property,  Cambridge Estates,  from an
affiliate of Grove.

         Grove  Property  is  operated  under the  direction  of Damon  Navarro,
Chairman of the Board of Trust Managers,  President and Chief Executive Officer,
and a management team consisting of substantially all of the former personnel of
Grove, being Damon,  Brian and Edmund Navarro,  Joseph R. LaBrosse and Gerald A.
McNamara,  each an Executive Officer,  and the Trust Managers of Grove Property,
Messrs.  Damon Navarro,  Edmund  Navarro,  Joseph R. LaBrosse,  James  Twaddell,
Theodore R.  Bigman,  J.  Joseph  Garrahy and Harold  Gorman.  Grove  Property's
executive  officers are  substantially  shared with the Grove  Companies and, as
described below, the Grove Companies have been providing property management and
other support  services to Grove  Property from its  inception.  See "-The Grove
Companies" and "- Property Management Services."

         As a result of the Consolidation Transactions,  Grove Property became a
self-administered   and   self-managed   REIT.   Grove   Property  will  conduct
substantially  all of its operations  through the Operating  Partnership.  Grove
Property   currently   owns  an  interest  in  the  Operating   Partnership   of
approximately 61% and will control the Operating Partnership as the sole general
partner.  Grove Property owns, directly or indirectly,  100% of the interests in
the four GREAT  Properties,  each of the eight properties  acquired from certain
liquidating limited partnerships through the Consolidation transactions and each
of the two properties acquired in June 1997, and controls the remaining thirteen
Properties through a general partnership  interest in the Property  Partnerships
that own such Properties.

         Grove  Property  believes  that it is of the largest  public  owners of
multifamily  properties in Southern New England. The multifamily properties that
are owned or controlled by Grove Property include 2,347  residential  apartments
located in Connecticut, Massachusetts and Rhode Island and a neighborhood retail
complex  in  Longmeadow,   Massachusetts   with  net  rentable  square  feet  of
approximately 79,012. In addition,  three of the residential  properties include
leased office space with total  leasable  office space of  approximately  15,200
square feet.

         Grove Property believes that it is the only publicly traded multifamily
apartment REIT conducting  operations  exclusively in the Northeast.  Management
believes that this  concentration in a single  geographic area and the Company's
reputation  in the  Northeast  as a superior  property  management  company with
approximately  170  employees,  coupled  with a sound  performance  as a  public
company  since June 1994,  will be  attractive  to potential  investors in Grove
Property,  including owners of multifamily  properties that might be acquired by
the  Operating  Partnership  for Common  Units,  thereby  deferring  the owner's
federal income tax liability, if any, on a sale.

         Grove  Property's  executive  offices are located at 598 Asylum Avenue,
Hartford, Connecticut 06105, (860) 520-4789.

Trust Managers and Executive Officers

                  The Trust  Managers and Executive  Officers of Grove  Property
Trust,  and other key employees of Grove Property Trust,  their ages (at May 31,
1997) and their positions and offices with Grove Property Trust are as follows:


<TABLE>


<CAPTION>

Name                                                   Age           Positions and Offices Held
<S>                                                 <C>       <C>    

Trust Managers and Executive Officers
Damon D. Navarro                                     43       Chairman of the Board of Trust Managers,
                                                              President and Chief Executive Officer
Joseph R. LaBrosse                                   34       Chief Financial Officer, Secretary, Treasurer
                                                              and Trust Manager
Edmund F. Navarro                                    36       Vice President - Property Management and Trust
                                                              Manager
James F. Twaddell                                    56       Trust Manager
Harold Gorman                                        53       Trust Manager
Theodore R. Bigman                                   34       Trust Manager
J. Joseph Garrahy                                    66       Trust Manager
Brian A. Navarro                                     42       Vice President - Acquisitions
Gerald A. McNamara                                   56       Vice President - Marketing and Strategic Planning

Key Employees
Andy Mazur                                           46       Director of Site Operations - Regional
                                                              Property Manager
Karen McHugh                                         39       Director of Marketing - Regional Property Manager
Paul Bengtson                                        36       Director of Landscaping - Regional Property
                                                              Manager
Steven Splain                                        35       Controller
Leanne Bruder                                        28       Accounting Manager

</TABLE>

                  Pursuant to the terms of the  Charter  and  Bylaws,  the Board
must consist of not less than two nor more than 15 persons,  of which a majority
must be  Independent  Trust  Managers  (who are neither  executive  officers nor
affiliates  of Grove  Property).  Trust  Managers are divided into three classes
serving  staggered  three-year  terms.  Messrs.  Damon  Navarro's,  Bigman's and
Gorman's terms of office will expire at the Annual Meeting of Shareholders to be
held on June 18, 1997;  Messrs.  Twaddell's and Edmund  Navarro's term of office
will  expire at the  Annual  Meeting  of  Shareholders  to be held in 1998;  and
Messrs.  Garrahy's  and  LaBrosse's  terms of office  will  expire at the Annual
Meeting of Shareholders to be held in 1999.  Messrs.  Damon Navarro,  Bigman and
Gorman have been  nominated for  re-election  as Trust  Managers at the June 18,
1997 Annual Meeting.  Trust Managers hold office until their successors are duly
elected and qualified.

     The  Charter requires  majority  approval by the Independent Trust Managers
          of  Grove  Property  Trust  for  all  Board   decisions   relating  to
          transactions  with  Affiliates.   Currently,   the  Independent  Trust
          Managers are Messrs. Twaddell, Gorman and Garrahy.

                  Damon  Navarro  is  Chairman  of the Board of Trust  Managers,
President and Chief  Executive  Officer of Grove  Property  Trust.  Mr.  Navarro
previously  served as  President  of all of the  Grove  Companies,  except  GPS.
Co-founder  of  Grove  in  1980,  he  is  responsible  for  investor  relations,
marketing,  new  business  development  and  organizational  management  for the
Company and its affiliates.  Mr. Navarro is currently,  or has previously served
as, a general  partner or principal of the general partner for 42 of the limited
partnerships affiliated with the Grove Companies, including each of the Property
Partnerships,  and is the Chief Executive Officer for 27 corporations affiliated
with those limited partnerships.  Mr. Navarro is a graduate of the University of
Rhode Island with a degree in Finance.

                  Joseph  LaBrosse is Chief  Financial  Officer,  Secretary  and
Treasurer,  as well as a Trust Manager of Grove Property Trust. Mr. LaBrosse was
Chief  Financial  Officer for the Grove  Companies and their  affiliates.  He is
responsible for financing,  loan portfolio management,  financial reporting, tax
planning,  cash management,  strategic budgeting and planning.  Prior to joining
the Grove  Companies in 1988,  Mr.  LaBrosse was a real estate tax consultant at
Arthur  Andersen & Company  in  Hartford,  Connecticut.  He is a magna cum laude
graduate of the University of Connecticut  with a degree in Accounting.  He is a
licensed  Certified Public Accountant and a member of the American  Institute of
Certified  Public  Accountants,  the  Connecticut  Society of  Certified  Public
Accountants and the Real Estate Finance Association.

     James F. Twaddell is a Trust Manager of Grove Property Trust.  Mr. Twaddell
is a member of the  investment  banking  group of  Schnieder  Securities,  Inc.,
located in Providence, Rhode Island. From 1974 through 1995, Mr. Twaddell served
as  Chairman  of  Barclay  Investments,  Inc.,  a  member  firm of the  National
Association of Securities Dealers,  Inc. (the "NASD").  Mr. Twaddell also served
as Chairman of Regional  Investment  Brokers,  Inc.,  a  125-member  cooperative
association  of  regional  investment  bankers  and  broker/dealers   conducting
business throughout the United States. For the 1993-1995 term, he was elected to
serve on both the NASD District 11 Committee and the District  Business  Conduct
Committee.  He has  served as  Chairman  of the Board of First  Mutual  Fund,  a
30-year old  publicly-traded  mutual fund, since 1979. Mr. Twaddell received his
B.A. degree from Brown University in 1961.

     Harold  Gorman is a Trust  Manager of Grove  Property  Trust.  From 1968 to
1993,  Mr. Gorman served as Vice  President  and  Assistant  General  Counsel of
Heublein,  Inc.  From  October  1993  to  March  31,  1995,  he  served  as Vice
President/General  Counsel to the Paddington  Corporation.  Since April 1, 1995,
Mr.  Gorman  has served as Vice  President  and Senior  Regulatory  Counsel  for
Heublein,  Inc.,  located in Hartford,  Connecticut.  He received his B.A.  from
Wesleyan  University in 1965 and his J.D. from the University of Connecticut Law
School.  Mr. Gorman is a member of each of the Connecticut Bar Association,  the
American Bar Association and the Board of Directors of the Connecticut Arthritis
Society.

     J. Joseph Garrahy is a Trust Manager of Grove Property  Trust.  Mr. Garrahy
began his career in public service in 1962 as a Rhode Island State  Senator.  In
1968, he was elected Lieutenant Governor of The State of Rhode Island,  where he
served four two-year  terms.  In 1976, Mr.  Garrahy was elected  Governor of the
State,  and was  reelected to that office in 1978,  1980 and 1982.  He served as
Chairman of the National Governors' Association's  Subcommittee on Health Policy
in 1977 and the National  Governors'  Association's  Human Services Committee as
Chairman of the Coalition of Northeast  Governors'  Committee on Transportation.
Mr.  Garrahy was a Senior Vice  President  with the merchant  banking firm of G.
William  Miller & Company,  Inc.  of  Washington,  D.C.  from 1985 to 1990.  Mr.
Garrahy has served as  President  of J. Joseph  Garrahy &  Associates,  Inc.,  a
consulting firm, in Providence,  Rhode Island,  since its formation in 1990. Mr.
Garrahy  attended the  University of Buffalo and the University of Rhode Island.
Theodore R. Bigman has been a Trust Manager of Grove Property since April, 1997.
From 1987 to 1995,  he was a  Director  at CS First  Boston  in the real  estate
group,   establishing   and  managing   their  REIT   effort.   He  had  primary
responsibility   for  $2.5  billion  of  initial  public   offerings  by  REITs.
Previously,  he had  extensive  real  estate  experience  in a wide  variety  of
transactions  involving  the financing  and sale of both  individual  assets and
portfolios of real estate  assets,  as well as the  acquisition  of several real
estate  companies.  Since 1995, he has been a Principal of Morgan  Stanley Asset
Management Inc., a subsidiary of Morgan Stanley Group Inc.,  responsible for its
real  estate  securities  investment  management  business.  He  graduated  from
Brandeis University in 1983 with a B.A. in Economics and received an M.B.A. from
Harvard University in 1987.

     Brian Navarro is Vice  President-Acquisitions  of Grove Property Trust. Mr.
Navarro  also  served as a vice  president  of all of the Grove  Companies.  Mr.
Navarro is  responsible  for the  acquisition  and  disposition  of property and
financing  for the Company and its  affiliates.  Prior to  co-founding  Grove in
1980,  Brian Navarro  acquired,  renovated  and resold over 30 two-,  three- and
six-family houses in the Hartford, Connecticut,  Springfield,  Massachusetts and
Westerly,  Rhode Island areas.  Mr.  Navarro is a graduate of the  University of
Connecticut with a degree in Finance and a special concentration in real estate.

                  Gerald A. McNamara is Vice President - Marketing and Strategic
Planning of Grove  Property  Trust.  Mr.  McNamara has been a principal and vice
president  of the  Grove  Companies  and  their  affiliates  since  1985.  He is
currently,  or has  previously  served  as, a general  partner in many of the 42
limited partnerships sponsored by the Grove Companies.  Mr. McNamara is involved
in all aspects of property acquisition and financing, and is responsible for the
long range planning and new product/concept development of Grove Property Trust.
Prior to his association with the Grove Companies,  Mr. McNamara was Senior Vice
President of Heublein  International where he was in charge of Food and Beverage
Operations overseas. Mr. McNamara is a graduate of Trinity College with a degree
in History and Economics.

                  Edmund  Navarro is Vice  President  - Property  Management  of
Grove  Property  Trust  and  a  Trust  Manager.   Prior  to  the   Consolidation
Transactions,  Edmund  Navarro  wholly-owned  Grove  Services  Inc., the general
partner of GPS, and served as President of GPS. At GPS, he was  responsible  for
the  management  of  approximately  45  properties  and  180  employees  and the
marketing  and  supervision  of  construction  projects.  Mr.  Navarro  became a
principal of Grove in 1983.  Prior to his employment  with the Grove  Companies,
Mr. Navarro was a Media Marketing Planner with Vitt Median  International in New
York City.  Mr.  Navarro is a graduate of the  University of Rhode Island with a
degree in Marketing.

     Andy Mazur is Director of Site Operations and a Regional  Property  Manager
for Grove  Property  Trust.  He has been with Grove  since  1988.  Mr.  Mazur is
responsible  for  the  Service   Technician   Training  Program  and  Continuing
Development of Grove  Property Trust  maintenance  systems and  supervising  the
management  of  several  properties.   Mr.  Mazur  has  a  Masters  Degree  from
Springfield  College  and a  Bachelors  Degree from  Central  Connecticut  State
College.

     Karen McHugh is Director of Marketing and a Regional  Property  Manager for
Grove  Property  Trust.  She has been with Grove since 1991.  She  develops  and
oversees training programs for property leasing directors. Prior to joining GPS,
Ms. McHugh worked for a real estate  developer in the property  management  area
for seven years.  Ms. McHugh graduated from Mount Holyoke College with a B.A. in
English and a B.A. in Political Science.

     Paul Bengtson is Director of Landscaping  and a Regional  Property  Manager
for Grove Property Trust. He has been with Grove since 1993. Mr. Bengtson gained
his landscaping expertise while working for a landscaping  contractor throughout
high school and college.  Prior to joining  Grove he worked for four years for a
property  management  company  based in Boston.  Mr.  Bengtson  is a graduate of
Worcester State College with a B.A. degree in Business Management.

     Steven A. Splain is the  Controller  for Grove  Property  Trust and all the
Grove  Companies.  He has been  with  Grove  since  1994 and is in charge of the
financial and tax reporting and day-to-day  accounting  functions.  Between 1984
and 1994,  Mr. Splain was Tax Manager at Blum,  Shapiro,  a regional  accounting
firm in West  Hartford,  Connecticut.  Mr.  Splain  is a  graduate  of  Southern
Connecticut  State  University  with  a B.S.  in  Accounting.  He is a  licensed
Certified Public Accountant, and a member of the American Institute of Certified
Public Accountants and the Connecticut Society of Certified Public Accountants.

                  Leanne  Bruder is the  Accounting  Manager  for the  corporate
division of the Accounting  Division of Grove Property Trust.  She began working
for Grove  full-time  in January 1996 and worked part time for Grove in 1991 and
1992.  Prior to joining Grove full-time,  Leanne was a senior  accountant at the
Hartford, Connecticut office of KPMG Peat Marwick. While at KPMG, Ms. Bruder was
a member of the Real Estate  Industry  Focus Group and was  responsible  for the
audits of multi-billion dollar mortgage loan and real estate-owned portfolios of
several  prominent  insurance  companies.  She  was  also  instrumental  in  the
securitization of a large portfolio of loans and in organizing the first REIT to
be offered by one of these companies. Ms. Bruder is a graduate of the University
of Connecticut with a B.S. in accounting, and is a Certified Public Accountant.

                  Damon Navarro,  Brian Navarro and Edmund Navarro are brothers.
No family relationships exist among any of the other trust managers or executive
officers of Grove Property.  No arrangement or understanding  exists between any
Trust  Manager or Executive  Officer or any other  person  pursuant to which any
Trust Manager or Executive  Officer was selected as a Trust Manager or Executive
Officer, except that Mr. Twaddell was elected to the Board at the closing of the
IPO in 1994, for a term of one year,  pursuant to the terms of the  Underwriting
Agreement  between Grove Property Trust and the  underwriters in connection with
the IPO, Barclay  Investments,  Inc., and Mr. Bigman was elected to the Board at
the closing of the New Equity Investment pursuant to the terms of the Securities
Purchase  Agreement entered into with Morgan Stanley.  Subject to the provisions
of their  respective  employment  agreements,  if any,  executive  officers  are
elected for and serve at the discretion of the Board.



<PAGE>



Common Units Issued to Executive Officers in Connection with Consolidation

                  In connection with the Consolidation Transactions, pursuant to
the Contribution Agreement, the Executive Officers received the number of Common
Units and the dollar  amounts set forth  opposite  their names below in exchange
for their respective  interests in the Property  Partnerships and certain assets
and liabilities of GPS. The cash payments to the Navarros represent the purchase
price for their  respective  general  partnership  interests in certain Property
Partnerships.  The balance of the Grove  Companies'  interests  in the  Property
Partnerships,  including  the economic  interests in their  general  partnership
positions  in  certain  of  the  Property  Partnerships,  were  acquired  by the
Operating  Partnership  in exchange for Common Units.  No member of the Board of
Trust Managers who is not also an Executive  Officer  transferred  any assets to
Grove Property in connection  with the  Consolidation  Transactions.  The Common
Units  received  by  such  Executive   Officers  carry  redemption   rights  and
registration rights.

         Executive Officer     Common Units(1)               Cash
         Damon D. Navarro         289,874                    $85,797
         Brian A. Navarro         282,322                    $85,797
         Edmund F. Navarro        247,174                     $6,075
         Joseph R. LaBrosse        65,833                         --
         Gerald A. McNamara        23,912                         --

                  Following the consummation of the Consolidation  Transactions,
National Realty, which is 100% owned by Messrs.  Damon, Brian and Edmund Navarro
and Joseph LaBrosse,  has provided real estate brokerage and related services to
Grove Property and the Operating Partnership. The real estate brokerage services
performed by National  Realty for Grove  Property and the Operating  Partnership
include the funding,  underwriting  and  negotiation of purchase  contracts with
respect to  properties  to be acquired by the Company,  the  negotiation  of the
contracts  with respect to  properties  to be sold by the  Company,  and certain
commercial leasing services.  In connection with such services,  National Realty
will receive a 4% commission on purchases or sales  arranged by National  Realty
which are valued at up to $5.0 million and a 3% commission on purchases or sales
arranged  by National  Realty  which are valued in excess of $5.0  million.  The
brokerage  services  contracts  provide  that  the  Operating  Partnership  will
indemnify  National Realty and the Grove Companies for any liability incurred in
performing such services, except in certain circumstances.  Such agreements have
terms of one to two years,  subject to either  party's  right to cancel  upon at
least 30 days' notice.  The brokerage  services contracts were not negotiated on
an  arm's-length  basis and the owners of National  Realty may have conflicts of
interest  (due to their  ownership of National  Realty) in  connection  with the
brokerage services contracts and the provision of real estate brokerage services
by National Realty to the Company.

                  The  Operating  Partnership  owns  certain  of the  assets and
liabilities of GPS used by GPS prior to the Consolidation in connection with the
provision of real estate  management  services to the Grove  Companies and Grove
Real  Estate  Asset  Trust.  Following  the  consummation  of the  Consolidation
Transactions,   pursuant  to  management  services  agreements,   the  Operating
Partnership  provides  such  property  management  services  to certain  limited
partnerships  whose  General  Partner  is  one  of  the  Grove  Companies.  Such
management services agreements will provide that the Operating Partnership shall
receive in exchange for its  provision  of property  management  services,  with
respect  to  each  property,  a fee  equal  to  from  4% to 6% of  gross  income
(excluding  interest income).  Such management services agreements have terms of
one year, and will automatically  renew for successive one-year terms if neither
party thereto give notice of termination  within 90 days prior to the end of the
then current term.

Security Ownership of Certain Beneficial Owners and Management

                  The following table sets forth  information as of June 1, 1997
regarding  the  beneficial  ownership of Common Units and Common  Shares by each
person  known by Grove  Property  to be the  beneficial  owner of more than five
percent  of the  Common  Units  and  Common  Shares,  by each  Trustee  of Grove
Property,  by each Executive Officer of Grove Property named in the table below,
and by all Trustees and Executive  Officers of Grove  Property as a group.  Each
person named in the table has the sole voting and investment  power with respect
to all units and shares shown as  beneficially  owned by such person,  except as
otherwise set forth in the notes to the table.


<PAGE>



<TABLE>


<CAPTION>

Name and Business Address        Common Units           Common Shares           Percent of         Percent of        Pro forma
Of Beneficial                  Benefically Owned     Beneficially Owned     Common Units Owned      Class of      Percent of Common
Owner                                                                                            Common Shares     Units/Shares(14)
<S>                                 <C>                    <C>                         <C>                 <C>                <C>  
Damon D. Navarro
Grove Property Trust                310,406                 38,837(1)(2)                5.12                *                 5.74
598 Asylum Avenue
Hartford, CT  06105

Brian A. Navarro
Grove Property Trust                302,853                 36,001(1)(3)                4.99                *                 5.57
598 Asylum Avenue
Hartford, CT  06105

Edmund F. Navarro
Grove Property Trust                267,705                 36,001(1)(4)                4.41                *                 4.99
598 Asylum Avenue
Hartford, CT  06105

Joseph R. LaBrosse
Grove Property Trust                 72,676                  9,164(1)(5)                1.20                *                 1.35
598 Asylum Avenue
Hartford, CT  06105

Gerald A. McNamara
Grove Property Trust                 33,795(13)              6,790(6)                   *                   *                 *
598 Asylum Avenue
Hartford, CT  06105

James F. Twaddell
Schneider Securities, Inc.                0                 43,311(7)(8)                0                   1.1               *
2 Charles Street
Providence, Rhode Island
02904

Harold V. Gorman
Heublein, Inc.                            0                  3,542(9)                   0                   *                 *
450 Columbus Boulevard
Hartford, CT  06103

J. Joseph Garrahy
220 South Main Street                     0                  3,542(10)                  0                   *                 *
Providence, Rhode Island
02903

Theodore R. Bigman
Morgan Stanley Group Inc.                 0                777,778(11)                  0                  19.7              12.82
1221 Avenue of the Americas
22nd Floor
New York, NY  10020

All Trustees and Executive
Officers as a group (8              987,435                954,766                     16.27               23.7              31.65
persons)

Morgan Stanley Group Inc.
1221 Avenue of the Americas               0                777,778(11)                  0                  19.7              12.82
22nd Floor
New York, NY  10020

Oregon Public Employees'
Retirement Fund, by                       0                391,392(12)                  0                   9.9               6.45
ABKB/LaSalle Securities
Limited, as agent for
Oregon Public Employees'
Retirement Fund
100 East Pratt Street
20th Floor
Baltimore, MD  21202

* less than one percent

<PAGE>


<FN>

  (1)    Includes Common Shares owned by Grove Equity Partnership, a partnership
         whose general partners are Messrs. Damon Navarro, Brian Navarro, Edmund
         Navarro and Joseph  LaBrosse,  which  beneficially  owns 35,849  Common
         Shares (less than 1% of the Common  Shares).  Each  partner's  pro rata
         shares of the  partnership's  Common  Shares has been  included  in the
         Common Shares owned by such partner.

(2)      Includes 18,231 Common Shares subject to options to purchase Common
         Shares granted      pursuant to the 1994 Plan.

(3)      Includes 16,830 Common Shares subject to options to purchase Common 
         Shares granted      pursuant to the 1994 Plan.

(4)      Includes 16,830 Common Shares subject to options to purchase Common 
         Shares granted      pursuant to the 1994 Plan.

(5)      Includes 4,210 Common Shares subject to options to purchase Common 
         Shares granted       pursuant to the 1994 Plan.

(6) Includes  2,951 Common Shares  subject to options to purchase  Common Shares
granted  pursuant to the 1994 Plan,  including 1,181 Common Shares  beneficially
owned by Mr. McNamara's daughter,  with respect to which he disclaims beneficial
ownership.

(7) Includes  3,542 Common Shares  subject to options to purchase  Common Shares
granted  pursuant to the 1994 Plan,  including 3,071 Common Shares  beneficially
owned by Mr. Twaddell's  spouse,  with respect to which he disclaims  beneficial
ownership.

  (8)    At the time of Grove  Property's  initial public  offering in 1994 (the
         "IPO"), Mr. Twaddell was a principal of Barclay Investments,  Inc., the
         managing  underwriter of the IPO, which was issued warrants to purchase
         Common  Shares  at a  price  of  $11.31  per  share  (the  "Underwriter
         Warrants"). On February 21, 1996, Barclay Investments, Inc. transferred
         11,221 of the Underwriter  Warrants to Mr. Twaddell,  which Underwriter
         Warrants are included in the Common Shares owned by Mr.  Twaddell.  The
         Underwriter  Warrants became  exercisable on the first anniversary date
         of the IPO and terminate on the fourth anniversary date of the IPO.

(9)      Includes 3,542 Common Shares subject to options to purchase Common
         Shares granted       pursuant to the 1994 Plan.

(10)     Includes 3,148 Common Shares subject to options to purchase Common 
        Shares granted       pursuant to the 1994 Plan.

(11)    The Common Shares  beneficially  owned by Morgan Stanley  include Common
        Shares held in  investor  accounts  or  entities  with  respect to which
        Morgan Stanley shares  discretionary  voting and dispositive  authority.
        Morgan Stanley Asset Management Inc. ("MSAM"), a wholly-owned subsidiary
        of Morgan Stanley,  shares  discretionary  voting and dispositive  power
        over 707,071 of such Common  Shares  (17.9% of the Common  Shares) which
        are held in investor accounts or entities,  including the Morgan Stanley
        Real Estate Special Situations Fund I, L.P. (214,264 Common Shares, 5.4%
        of the  Common  Shares),  and The Morgan  Stanley  Real  Estate  Special
        Situations  Fund II, L.P.  (285,686  Common  Shares,  7.2% of the Common
        Shares),  for  which  MSAM is an  investment  advisor.  By reason of his
        relationship  with Morgan  Stanley and MSAM, Mr. Bigman may be deemed to
        have  beneficial  ownership of such shares  pursuant to Rule 13d-3 under
        the Securities Exchange Act of 1934. Pursuant to the Securities Purchase
        Agreement  entered  into with  Morgan  Stanley  in  connection  with its
        purchase of Common Shares in the New Equity  Investment,  Grove Property
        has (i) agreed to permit Morgan  Stanley to designate one person to be a
        member of the Board of Grove  Property  and to nominate  that person for
        election by the  Shareholders and (ii) granted to Morgan Stanley certain
        preemptive  rights in  connection  with future  issuances  (with certain
        exceptions)  by Grove  Property  of Common  Shares and other  securities
        convertible   into  Common  Shares   ("Convertible   Securities");   the
        preemptive  rights is to  purchase  (a) in the case of the  issuance  by
        Grove Property of Convertible Securities, up to the Percentage Amount of
        such Convertible Securities and (b) in the case of the issuance by Grove
        Property of Common  Shares,  a number of Common Shares up to that number
        of Common Shares such that Morgan  Stanley's  ownership,  following such
        issuance,  would continue to be the Percentage  Amount of the issued and
        outstanding Common Shares plus the-exercisable  "in-the-money"  employee
        stock options.  For the purposes of Morgan Stanley's Securities Purchase
        Agreement and the preemptive rights described in the preceding sentence,
        "Percentage  Amount"  means  20%,  except  in the  case of any  proposed
        issuance  of  Common  Shares  for  less  than  $9.00  per  share  or any
        Convertible  Securities  where  the  initial  conversion,   exchange  or
        exercise price, as the case may be, is less than $9.00 per Common Share,
        in which case the  "Percentage  Amount" means 25%.  Morgan  Stanley will
        retain  the right to  nominate  a  director  and the  preemptive  rights
        described  above  until  the  earlier  of (i)  Morgan  Stanley  and  its
        affiliates  ceasing to own at least 10% of the  issued  and  outstanding
        Common  Shares  and (ii) Grove  Property  consummating  an  underwritten
        public  offering of Common Shares  yielding  gross  proceeds of at least
        $40.0 million.  Pursuant to a Registration Rights Agreement entered into
        among Grove  Property,  Morgan  Stanley and other  purchasers in the New
        Equity  Investment,  Grove  Property  is  required  to  effect  a  shelf
        registration  under  the  Securities  Act of 1933,  subject  to  certain
        conditions,  of the Common Shares  beneficially  owned by Morgan Stanley
        promptly  after  September  14,  1997.  Moreover,   subject  to  certain
        conditions,  the Common Shares  beneficially owned by Morgan Stanley may
        be included in the  registration  of Common  Shares when Grove  Property
        registers its Common Shares or the Common Shares of other holders.

(12)    Pursuant to the  Securities  Purchase  Agreement  entered  into with the
        Oregon Public  Employees'  Retirement  Fund, by ABKB/LaSalle  Securities
        Limited,  as agent for the  Oregon  Public  Employees'  Retirement  Fund
        ("ABKB/LaSalle") in connection with its purchase of Common Shares in the
        New Equity  Investment,  Grove  Property  has  granted  to  ABKB/LaSalle
        certain  preemptive  rights in connection  with future  issuances  (with
        certain  exceptions) by Grove Property of Common Shares and  Convertible
        Securities;  the preemptive  right is to purchase (a) in the case of the
        issuance by Grove Property of Convertible Securities, up to 9.9% of such
        convertible  Securities  and (b) in the  case of the  issuance  by Grove
        Property of Common  Shares,  a number of Common Shares up to that number
        of Common Shares such that ABKB/LaSalle's ownership would continue to be
        9.9%  of  the  issued  and  outstanding  Common  Shares  following  such
        issuance. ABKB/LaSalle will retain the preemptive rights described above
        until the earlier of (i) ABKB/LaSalle and its affiliates  ceasing to own
        at least 5.0% of the issued and outstanding Common Shares and (ii) Grove
        Property  consummating an underwritten  public offering of Common Shares
        yielding  gross  proceeds  of at  least  $40.0  million.  Pursuant  to a
        Registration   Rights  Agreement  entered  into  among  Grove  Property,
        ABKB/LaSalle  and the other  purchasers  in the New  Equity  Investment,
        Grove  Property  is required  to effect a shelf  registration  under the
        Securities  Act of 1933,  subject to certain  conditions,  of the Common
        Shares  beneficially owned by ABKB/LaSalle  promptly after September 14,
        1997.  Moreover,  subject  to  certain  conditions,  the  Common  Shares
        beneficially  owned by ABKB/LaSalle  may be included in the registration
        of Common Shares when Grove Property  registers its Common Shares or the
        Common Shares of other holders.

(13) Includes 8,886 Common Units  beneficially  owned by Mr. McNamara's  spouse,
with respect to which he disclaims beneficial ownership.

(14) This column illustrates the proforma percent of Common Shares that would be
owned in the event all  Common  Units  owned by  holders  of Common  Units  were
redeemed for Common Shares.

</FN>
</TABLE>

Compensation of the Trust Managers

                  Grove  Property  Trust  pays its  trust  managers  who are not
employees  of Grove  Property  Trust  ("Non-Employee  Trust  Managers") a fee of
$1,000 for attending each meeting of the Board. In addition,  Grove Property may
continue  to  reimburse  the Trust  Managers  for travel  expenses  incurred  in
connection  with  their  activities  on behalf  of Grove  Property  Trust.  Each
Non-Employee  Trust Manager in office at the time of the IPO received options to
purchase 2,000 Common Shares at the IPO price ($11X per Common Share) under
Grove Property Trust's 1994 Plan. Thereafter,  beginning with the Annual Meeting
held in 1995,  each  Non-employee  Trust  Manager then in office has received an
annual  grant of options to purchase  1,000 Common  Shares,  in each case at the
then-current market price.

                  Upon the consummation of the Consideration Transactions,  each
Non-employee  Trust Manager received a grant of a non-qualified  stock option to
purchase  10,000  Common Shares under the 1996 Share  Incentive  Plan (the "1996
Plan"). The 1996 Plan provides that each Non-Employee Trust Manager who is first
elected or  appointed  after the  Consolidation  Transactions  would  receive an
automatic initial grant of a nonqualified stock option to purchase 10,000 Common
Shares.  In  addition,  promptly  following  the date of each Annual  Meeting of
Shareholders  (including  the 1997  Annual  Meeting),  each  Non-Employee  Trust
Manager elected by the Shareholders  will receive an additional  automatic grant
of an option  to  purchase  5,000  Common  Shares;  provided,  however,  that no
Non-Employee  Trust Manager will receive more than one such  automatic  grant in
any calendar year. The exercise price for grants to Non-Employee  Trust Managers
will be 100% of the Fair Market Value of the Common Shares on the date of grant.
Each such option  will expire ten years from the grant date  (subject to earlier
termination).  Upon the  consummation of the  Consolidation  Transactions,  each
Non-Employee Trust Manager received a grant of options to purchase 10,000 Common
Shares at an exercise  price equal to the Fair Market Value of the Common Shares
on the date of grant. Trust Managers who are employees of Grove Property are not
paid any trust manager fees.

Non-Competition Agreements

                  The  Executive  Officers  have  entered  into  non-competition
agreements   with  the   Company   (the   "Non-Competition   Agreements").   The
Non-Competition  Agreement of each Executive Officer precludes him from directly
or  indirectly  developing,  redeveloping,   acquiring,  managing  or  operating
multifamily or retail mixed-use properties,  other than the Excluded Properties,
which compete with Grove Property Trust  Properties or with properties  acquired
by Grove Property Trust in the future (including the Partnership Properties) for
so long as he is an Executive Officer,  Trust Manager,  significant  Shareholder
(5% or more of the outstanding  Common Shares) or employee of, or consultant to,
Grove Property, and for a period of twenty-four months after termination thereof
other  than in the event of  termination  of his  employment  by Grove  Property
without cause or by the Executive  Officer in the event of a "change in control"
or "for good reason" (as defined therein).  Grove Property also has entered into
a Non-Competition Agreement with the Grove Companies which will remain in effect
until  such time as no person  who  serves as a  director,  general  partner  or
executive  officer  of the Grove  Companies  also  serves as a Trust  Manager or
Executive Officer of Grove Property. Except for the Executive Officers, no other
Trust  Manager has an interest  in any of the Grove  Companies  and no direct or
indirect  investor in the Grove  Companies,  other than the Executive  Officers,
will be bound by the Non-Competition Agreements.

                  The  Executive  Officers  control or share  control,  and have
substantial economic interest in, the limited partnerships that own the Excluded
Properties; ownership and management of the Excluded Properties are specifically
exempted from the provisions of the  Non-Competition  Agreement.  Certain of the
Excluded Properties compete with Properties that are in close proximity thereto.



Property Management Services

       Grove Property  Services  Limited  Partnership was a Connecticut  limited
partnership,  wholly owned, directly or indirectly, by the Management Owners. In
connection with the Consolidation Transactions,  Grove Property succeeded to the
property  management  activities  of GPS,  and  the  Operating  Partnership  has
acquired all of the assets and liabilities of GPS related to property management
activities.  Following the consummation of the Consolidation  Transactions,  the
Operating  Partnership  and  National  Realty  provide to the Company and to the
Grove  Companies   (including  the  limited   partnerships   that  own  Excluded
Properties)  the  real  estate  related  services  previously  provided  by  the
Management  Company.  The assets utilized to carry out such property  management
services constitute the "Management Division" of Grove Property Trust. Edmund F.
Navarro, Vice President/Property Management of Grove Property Trust, heads Grove
Property  Trust's  property  management  team,  and  substantially  all  of  the
employees  of  GPS  have  become  employees  of  the  Operating  Partnership  in
connection with the Consolidation Transactions.

       The  Management  Division  generates  all  of its  fee  income  from  the
Properties  and the  Excluded  Properties.  In addition  to  managing  the 2,347
multifamily  apartment  units and the commercial  space in the  Properties,  the
Management  Division  manages the  remaining  Excluded  Properties,  pursuant to
management  services  contracts  between Grove Property Trust and the affiliated
limited partnerships that own the Excluded Properties.  These properties include
912  apartments  in  12  multifamily  residential  projects,  and  8  properties
consisting of 113,300 square feet of commercial  space. The management  services
agreements provide that the Operating  Partnership  receives in exchange for its
provision of property  management  services,  with  respect to each  Property or
Excluded  Property,  a fee equal to from 4% to 6% of collected income (excluding
interest income).  Such management  services  agreements have terms of one year,
and will  automatically  renew for  successive  one-year  terms if neither party
thereto gives notice of termination  within 90 days prior to the end of the then
current term.

Management Division Operations

       The  Management  Division  manages  properties  utilizing  its  staff  of
professional  and  support  personnel,  including  certified  regional  property
managers,  apartment  managers,  apartment  maintenance  technicians and leasing
agents, and the services of the Accounting Division of the Management  Division.
As of December 31, 1996, the Management Division's property management personnel
consisted of approximately 170 employees. The depth of the Management Division's
organization  is  intended  to  enable  it to  deliver  quality  services  on an
uninterrupted  basis,  thereby  promoting  resident  satisfaction  and improving
resident  retention.  The services of the  Management  Division are important to
Grove Property Trust's  implementation  of its objective to overhaul  management
procedures  of prior owners of the  properties  acquired  pursuant to its growth
strategy.  The  Management  Division has  developed,  and  continues to improve,
on-site management programs,  accounting systems, marketing systems and resident
quality control and retention procedures.

       The Management  Division's property management staff are employees of the
Operating  Partnership.  The property management team for each Property includes
on-site management and maintenance  personnel as well as off-site support staff.
Property  management  teams perform  leasing and rent  collection  functions and
coordinate   resident   services.   Substantially   all  personnel  are  trained
extensively and are encouraged, and in certain cases required, to continue their
education through Company-designed in-house courses and participation in outside
seminars.  The focus of the Management  Division's on-site management program is
to provide  prompt,  courteous  and  responsive  service to its  residents.  The
Management  Division  monitors  the  responsiveness  of its  on-site  management
through various  resident  surveys.  Service request  response cards are left in
residents'  apartments after any maintenance is performed,  soliciting  resident
feedback of the service provided.

Accounting Services

       The Accounting  Division of the Management  Division is managed by Steven
Splain, Controller of the Company. The accounting staff audits and monitors each
property's financial records, including monthly income and expense reports, bank
statement reconciliations,  rent rolls and economic occupancy reports and budget
compliance.  Staff members visit each site on a regular basis to conduct on-site
audits and supervise on-site bookkeeping. The information generated during these
visits is used by the Management  Division's  on-site  management  staff at each
site to set personal  and team goals which relate to budget and fiscal  matters,
on a weekly and monthly  basis,  subject to the  supervision  of the  Management
Division.

Property Marketing

       The rental marketing  personnel of the Management Division are trained to
assure that each  property is  marketable,  priced  realistically  and  promoted
aggressively.  The Management Division uses a full range of promotional tools in
its marketing programs:  point-of-purchase  materials, high quality curb appeal,
targeted advertising and resident referrals.  Instead of waiting until vacancies
occur,  the  Management  Division  markets  the  properties  in  its  management
portfolio on a continuous  basis. It takes steps necessary to avoid move-outs by
quality  residents,  which include quality customer service throughout the lease
term and renewal incentives.

       The Management Division has established  specific reporting  requirements
and  management  guidelines to be applied at each of the  Properties.  Marketing
reports  are  prepared  by  on-site  property  management  staff to  track  each
Property's  occupancy,  lease expiration,  prospective  resident  traffic,  unit
availability,  renewal and rental rates and resident  profile  information.  The
Management  Division's  on-site  staff,  which  consists of  property  managers,
leasing agents,  service technicians,  porters and landscapers,  participates in
weekly goal setting  sessions to evaluate  these  marketing  reports and examine
issues relating to resident underwriting,  to evaluate progress, to set the next
week's goals and to review financial  results.  These sessions are supervised by
the Management Division's marketing director and regional managers. In this way,
the Management Division encourages customer service and team empowerment.

       Marketing and leasing procedures  established by the Management  Division
are designed to ensure  compliance  with all  federal,  state and local laws and
regulations.  Individual  property  marketing  plans have been structured by the
Management Division to respond to local market conditions. Resident underwriting
guidelines for prospective residents comply with the FHA and ADA regulations and
are designed to stabilize  service  levels and cash flow through lower  resident
turnover.  None of the  Properties is currently  subject to rent control or rent
stabilization  regulation or deed restrictions.  Grove Property Trust's standard
12-month lease contracts  facilitate  uniform lease  administration  relating to
rent  collections,   security  deposit  dispositions,   evictions,  repairs  and
renewals.

Construction Services

       An  employee  of  the  Operating   Partnership  functions  as  a  general
contractor, supervising the various sub-contractors who perform construction and
related services in connection with the  redevelopment of the Properties and the
Excluded Properties.

Business Objectives and Operating Strategies

         Grove  Property's  primary  business  objective  is to  pursue a growth
strategy  which  centers  on  acquisitions  and  property  redevelopment  in the
Northeastern  United  States.  This  growth  strategy,  in turn,  is intended to
increase shareholder value through maximizing investment returns with the use of
retained  cash in connection  with  acquisitions  to be made by Grove  Property.
Toward this end, Grove Property's  distribution  policy was changed as described
above. Grove Property plans to reinvest the retained balance of its cash flow in
its  properties,   including  property  redevelopment  and  additional  property
acquisitions,  the reduction of outstanding  indebtedness and, when appropriate,
the repurchase of outstanding Common Shares. Grove Property's decision to reduce
its  quarterly  cash  distribution  to  Shareholders  is  not in  response  to a
reduction in earnings (Grove Property has experienced no such reduction), nor is
such  decision in response to any other adverse  occurrence  with respect to the
business or operations of Grove Property.  Rather,  Grove Property believes that
focusing  its  distribution  and  investment   philosophy  on  total  return  to
shareholders,  rather than focusing  principally  on the amount of periodic cash
distributions  to shareholders,  will enhance  long-term  shareholder  value and
could reduce the volatility of the market price of the Common Shares.

         Management  intends to  implement  its  growth  strategy  by  acquiring
additional  properties  which offer solid and steady growth  opportunities  from
affiliates  of the Grove  Companies  or from  third  party  sellers.  Management
intends to implement its growth strategy by acquiring properties at prices below
estimated  replacement cost which can generate increased cash flow and long-term
investment  value  from   pre-acquisition   levels  through   strategic  capital
improvements  and  aggressive  property  management.  It will  seek  to  acquire
properties that (i) meet an identified market demand;  (ii) are well located and
under-performing in improving rental markets; and (iii) are capable of producing
a high component of current income through value  added/return  oriented capital
improvements to individual  apartment  units and property sites,  such as adding
new  amenities,   including  fitness  centers  and  community  rooms,  upgrading
landscaping and signage and improving the overall curb appeal of the property.

         Management  believes that its operating  strategy will result in growth
in Shareholder value through:  (i) maximizing  investment  returns as quickly as
possible; (ii) maximizing investment returns through rigorous on-site management
which implements an individualized  marketing plan for each property  responsive
to the  character of each site,  on both a short and long term basis;  and (iii)
increasing  investment yields by making  return-oriented  capital  improvements,
which  upgrade  individual  apartment  units and  property  sites and,  in turn,
promote stable occupancy rates and justify increased rents.  Management believes
that the use of retained  cash in  connection  with  acquisitions  to be made by
Grove Property will enhance Shareholder value and return on equity.

Acquisition and Development Strategy

         Management believes that Grove Property,  through its common management
with  the  Grove  Companies,  has  available  to it an  established  network  of
relationships with real estate owners,  developers,  brokers, lenders, and other
institutions,  which  may  provide  Grove  Property  with  access  to  potential
acquisitions prior to them being widely marketed.

         An acquisition  target should  furnish Grove Property with  significant
opportunity  for increasing  property value through rental  increases,  reducing
expenses or a combination of such strategies.  Local  demographics and economics
in the  target  location  should be stable  and  strong  or  showing  continuing
improvement.  When analyzing acquisition targets, Grove Property conducts market
surveys  consisting  of a study of the region,  community  and trading  area.  A
physical inspection,  a review of the resident mix, an assessment of the current
vacancies, and a complete rental analysis is performed.

         Properties  held by  affiliates  of  Grove  Property  may  satisfy  the
economic  and  other  criteria  which  form  the  basis  for  Grove   Property's
acquisition  strategy.  Grove  Property  expects  from  time  to time to seek to
acquire one or more of such properties at such time as it is able to negotiate a
fair price. See "RISK FACTORS - Generally," and "CONFLICTS OF INTEREST."

Redevelopment

         The Grove  affiliates  that  previously  owned the Original  Properties
renovated  and upgraded such  Properties  at the time of the  purchase,  and the
Operating Partnership has since completed additional renovations.  At all of the
Properties,  unit interiors are renovated and upgraded as apartments  turn over,
including  carpet  and  appliance  replacement  and  new  lighting  fixtures  as
necessary.  Additionally,  at some of the Partnership  Properties amenities have
been  added,  including  fitness  centers,  community  rooms with  large  screen
televisions and kitchen  facilities for entertaining  residents and guests,  and
billiard rooms.  Grove Property  intends to undertake  and/or  continue  similar
renovations and upgrades in connection with the Partnership Properties.

Future Acquisitions

         In the  pursuit  of its  growth  strategy,  the  Operating  Partnership
intends  and  continues  to engage in  preliminary  discussions  with  potential
sellers  of  multifamily  properties,  whether  affiliates  of  the  Company  or
third-party sellers.  Management believes that an important strategic target for
growth  opportunities  in Grove  Property's  primary  market are  portfolios  of
multi-unit apartment communities owned and operated by individuals.  The Company
believes  that  a  significant  portion  of  New  England's  multi-unit  housing
properties is older,  and that  ownership is very  fragmented.  Owners of 75- to
150-unit  complexes in the Company's market area have advised  management of the
Company that they would be interested in selling their properties, but they have
little  or no tax basis  remaining  in such  properties,  and such  owners  have
concluded  that the potential  tax liability  which may be incurred by them upon
outright sale is prohibitive.  By utilizing the Operating Partnership structure,
Grove  Property can offer  competitive  purchase  prices to such owners and make
payment of such  purchase  prices in Common  Units,  thereby  deferring all or a
portion of an owner's federal income tax liability.

         In the event  the  Company  desires  to  purchase  a  property  from an
affiliate, Grove Property's investment policies require majority approval of the
proposed purchase by the Trust Managers  independent of the Company (i.e., those
who are neither  executive  officers of the Company nor  affiliates of the Grove
Companies, the "Independent Trust Managers"). The Charter requires a majority of
Independent Trust Managers on the Board at all times.

         There can be no  assurance  that the  Company  will be able to identify
acquisition  opportunities,  that definitive contracts will be entered into with
respect to any prospective acquisitions,  or that the Operating Partnership will
acquire any property as to which it enters into a definitive contract.



<PAGE>



Markets

       Grove  Property  Trust  believes  that  the  existing  conditions  in the
Northeast market present a substantial barrier to new development. The Northeast
is defined to include the New  England and  Mid-Atlantic  states.  The  existing
density in the Northeast  marketplace  limits the amount of developable land. In
addition,  zoning is  administered  at the local  level,  thereby  allowing  the
individual  localities to impose their own often restrictive policies within the
existing zoning and environmental  laws. The lack of developable land as well as
the  current  zoning  environment   contribute  to  the  overall  high  cost  of
construction of apartment communities and corresponding low level of multifamily
development.

       Grove Property Trust's  Properties are located in in-fill locations which
have  experienced  occupancy  rates 200 basis  points  better than the  regional
average and  approximately 300 basis points better than the national average for
1994 and 1995.  Grove  Property  Trust expects that the very low vacancy rate of
the  Properties,  combined with relatively low vacancy rates in its markets as a
whole, will enable the Company to raise rents at the rate of inflation or higher
over the next  several  years.  The rental  revenues of Grove  Property  Trust's
Properties  increased  3.5% for the twelve  months  ended  December  31, 1996 as
compared  with the same period in 1995 and 4.4% for the year ended  December 31,
1995 as compared to the year ended December 31, 1994. The following  table shows
the 1994,  1995 and 1996 vacancy rates of the  Company's  Properties as compared
with the Northeast and the United States.

                                  VACANCY RATES

                       Company
                     Properties     Northeast  * United States *

              1994        3.8%          7.1%         7.2%
              1995        3.6%          6.9%         7.5%
              1996        3.0%          7.1%         7.7%

         o    Source: Hanley-Wood, U.S.  Housing Markets

       Grove Property Trust believes that occupancy levels at its Properties are
increasing  principally because few new apartment communities are being built in
its markets.  For the year ended  December 31, 1995,  the occupancy  rate of the
Properties  was  96.4%,  and the  rate  increased  to 97.0%  for the year  ended
December 31, 1996. Grove Property Trust believes that the lack of new multi-unit
housing  properties,  the low ratio of rental costs relative to income in two of
its primary  markets and its high occupancy rates should result in higher rental
rates and increased  appreciation in the value of Grove Property  Trust's assets
over the next several years.

Multifamily

       Management  believes that the real estate capital shortage resulting from
the  national  and  regional  banking  crisis  and  from  residential   property
over-building  in the 1980's has severely  limited the supply of new multifamily
properties  entering the Northeast  marketplace since 1991. Grove Property Trust
expects that the high land costs and high construction costs experienced by many
Northeast  residential  property  developers and owners will continue to inhibit
new  construction in the near term.  Grove Property  Trust's resident leases are
generally for a one-year  term, so that Grove Property Trust is in a position to
increase rents annually if the market is favorable.

Rental Rates and Occupancy

       The average physical occupancy rate of Grove Property Trust's multifamily
Properties for the twelve months ended December 31, 1996 was 97.0%.  The average
monthly  rental rate for the  multifamily  Properties  has increased to $.73 per
square  foot per month for the twelve  months  ended  December  31, 1996 from an
average of $.72 per square foot per month for the twelve  months ended  December
31, 1995. The total commercial  rentable space associated with the Properties is
94,255 square feet. The average  physical  occupancy of Grove  Property  Trust's
commercial  Properties  for the twelve months ended December 31, 1996 was 98.0%.
The average rent per square foot per month for Grove Property Trust's commercial
Properties  has  increased  to $0.98 per  square  foot per month for the  twelve
months  ended  December  31,  1996 from an average of $0.78 per square  foot per
month for the twelve months ended December 31, 1995.

Competition

       There are numerous housing  alternatives that compete with the Properties
in attracting residents.  The Properties compete directly with other multifamily
properties and single family homes that are available for rent in the markets in
which the Properties are located. The Properties also compete for residents with
the new and existing home market.  In addition,  Grove  Property  Trust competes
with other investors for acquisitions and  redevelopment  projects,  and some of
these competitors have greater resources than Grove Property Trust.



                              PROPERTY INFORMATION

Description of the Properties

         Set forth below is certain information  concerning the GREAT Properties
and  the  Partnership  Properties  owned  or,  in the  case  of the  Partnership
Properties,  controlled,  directly  or  indirectly,  by Grove  Property  and the
Operating   Partnership   following  the   consummation  of  the   Consolidation
Transactions,  as reported in Form 10-KSB filed by Grove Property for the fiscal
year ended December 31, 1996. For additional  financial  information relating to
the Company's  Properties and results of operations,  please see Form 10-QSB and
Form 8-K appended as part of Appendix "I" to this Exchange Offer Statement.

       The GREAT  Properties  consist of four  multifamily  apartment  complexes
located in Hamden,  Norwich and  Southington,  Connecticut,  with a total of 257
residential  apartments.  Tenant leases are generally for one year or less,  and
require security deposits.  The GREAT Properties averaged a 97.6% occupancy rate
in 1996.  No single tenant  accounts for more than 10% of the GREAT  Properties'
total revenues.

       In  connection  with the  purchase  of the  Southington  Apartments,  the
Company assumed a mortgage note which is secured by the Southington  Apartments.
The acquisition of the Cambridge  property was financed by a first mortgage from
a Bank  which is  secured  by a blanket  first  mortgage  lien on the  Cambridge
property, the Dogwood Hills and Hamden Center properties.

                                                                               
                             Approx.            Avg.  1996   Occupancy   Rental
                    Number   Rental             Unit   Avg.     at        Rates
Location and          of      Area    Year     Size   Occup-  2/28/97   Per Unit
Property Name       Units    (Sq.Ft.) Built     (Sf)   ancy(%) ($)         ($)
- --------------------------   -------   ----   -------   ----   ------   ------
Norwich, CT
  Cambridge Estates
  Apartments ......  92    78,684   1977       855     98.3    100.0    682.27
Hamden, CT
  Dogwood Hills ...  46    35,512   1978       772     98.2     97.8    724.16
  Apartments
  Hamden Center ...  65    49,140   1968       756     96.7     93.9    639.23
  Apartments
Southington, CT
  Baron Apartments   54    48,600   1970       900     96.8     98.2    686.25
                     --    ------   ----       ---     ----     ----    ------

Total/Weighted Avg  257   211,936              825     97.6     97.8    680.22
                    ===   =======              ===     ====     ====    ======
                             

       The  following  is a  summary  by  apartment  type for each of the  GREAT
Properties:

                                             1 Bedroom     2 Bedroom     Total
Cambridge Estates Apartments              42         50              92
Dogwood Hills Apartments                  23         23              46
Hamden Center Apartments                  31         34              65
Baron Apartments                          16         38              54
                                          --         --              --
      Total                              112        145             257


New Acquisitions

       The  Consolidation  Transactions  resulted  in the  consolidation  of the
holdings and/or control by the Company of 19 multifamily  residential properties
and one neighborhood shopping center, and certain assets and liabilities of GPS.
Three acquisitions in June, 1997 added three multifamily properties.

       The following  table sets forth certain  information  with respect to the
Partnership  Properties  acquired,  controlled,  directly or indirectly,  by the
Company,  as a result  of the  Consolidation  Transactions  and the  June,  1997
acquisitions:

                                             No. of Apartments
                                            and/or Commercial Occupancy
Name of Property         Location            Square Footage at 12/31/96

Avonplace Condominiums    Avon, CT                  145            95.8%
Burgundy Studios Apts .   Middletown, CT            102            99.0%
Arbor Commons .........   Ellington, CT          28/4,016 sf      100.0%
Fox Hill Apartments ...   Enfield, CT               168            95.2%
The Longmeadow Shops ..   Longmeadow, MA         79,012           100.0%
208-210 Main Street ...   Manchester, CT         28/9,597 sf       96.4%
Loomis Manor ..........   West Hartford, CT          43           100.0%
Dean Estates II Apts ..   Cranston, RI               48            95.8%
Woodbridge Apartments .   Newington, CT              73            97.3%
Royale Apartments .....   Cranston, RI               76            94.7%
Colonial Village Apts .   Plainville, CT            104            98.1%
Bradford Commons ......   Newington, CT              64            92.2%
Dean Estates Apartments   Taunton, MA                58            96.6%
Fox Hill Commons ......   Vernon, CT                 74            94.6%
Park Place West .......   West Hartford, CT          63            96.8%
Van Deene Manor .......   West Springfield, MA   109/1,630 sf     100.0%
Security Manor ........   Westfield, MA              63           100.0%
Westwynd Apartments ...   West Hartford, CT          46            97.8%
Ocean Reef Apartments .   New London, CT            163            93.9%
Sandalwood Apartments .   New London, CT             39            89.7%
Brook-Syde Apartments .   West Hartford, CT          80            98.0%
Four Winds Apartments .   Fall River, MA            168            99.0%
River's Bend Apartments   Windsor, CT               347            97.5%
Total .................                       2,090/113,320 sf

         In addition to the Properties  listed above, the Operating  Partnership
is  currently  making  an  exchange  offer  similar  to this  Exchange  Offer to
Farmington  Summit  Associates  Limited  Partnership,  to three other affiliated
partnerships  identified  below  which  also  own one or  more  of the  Excluded
Properties.  Farmington Summit Associates Limited Partnership owns a total of 64
apartment  units at Birch Hill  Apartments,  Farmington,  CT, and 121  apartment
units at Summit  Apartments,  Farmington,  CT. Heritage Court Associates Limited
Partnership  owns a total of 104 apartment  units at Heritage Court  Apartments,
Glastonbury,  CT. River-Grove  Associates Limited Partnership owns a total of 48
apartment  units at River-Grove  Apartments,  Fall River,  Massachusetts.  Grove
Coastal  Associates  Limited  Partnership  owns a total of 31 apartment units at
Harbor View Apartments,  Warwick,  Rhode Island, as well as (i) a building known
as the Wharf  Building with three retail leases  totaling  10,565 square feet in
Edgartown, Massachusetts, and (ii) a building known as the Corner Block Building
containing approximately 4,000 square feet of retail space and 1,400 square feet
of office space, in Edgartown,  Massachusetts.  Grove Coastal Associates Limited
Partnership  also owns  four  additional  retail  properties  that  would not be
contributed to the Operating  Partnership.  If all four of these exchange offers
are accepted,  this will result in the addition of 368 apartment  units,  14,565
square feet of  neighborhood  retail space and 4,000 square feet of neighborhood
office space.  There can be no assurances that any of these four exchange offers
will be accepted by the respective  limited partners of such  partnerships.  See
"SPECIAL  FACTORS- Risk  Factors-Common  Units - Uncertain  Portfolio at Time of
Election."


                              FINANCIAL INFORMATION

Selected Financial and Operating Data

         For  Condensed   Consolidated  Financial  Statements  and  Management's
Discussion and Analysis of Financial Condition and Results of Operations, please
refer to Form 10-QSB,  filed by Grove  Property  with the SEC for the  quarterly
period ended March 31, 1997,  which is appended as part of Appendix "I" attached
hereto.


                                           VALUATION OF PARTNERSHIP UNITS

         See "The Consolidation  Transactions -- Valuation of the Properties and
Other Assets;  Allocation of Common Units" for a description of the valuation of
the  Properties  acquired by the Operating  Partnership  in connection  with the
Consolidation Transactions.  The Property valuation for the Property Partnership
was determined using the direct  capitalization  method.  Under this approach, a
single year's income is converted into a market value for a property through the
application   of  a  market   derived   capitalization   rate  (the   lower  the
capitalization  rate applied to a property's  income, the higher its value). The
valuation of the  Partnership's  Property was determined by (i) capitalizing the
estimated net operating income for the Property for the period September 1, 1997
to August 31, 1998, less a reserve for capital expenditures, at a capitalization
rate of 9.25%,  (ii) deducting the amount of debt on the  Partnership  Property,
(iii) adding the other assets of the Property  Partnership,  net of  liabilities
(such as cash, accounts receivable,  accounts payable and security deposits) and
(iv)  deducting any transfer  taxes due upon the  restructuring  of the Property
Partnership,  as well as estimated closing costs. The Operating  Partnership and
the Grove  Companies  determined  the  appropriate  capitalization  rate for the
Partnership  Property based upon their  experience in real estate matters.  They
sought local market  sales  information  for  comparable  properties,  estimated
actual  capitalization rates (net operating income less capital reserves divided
by sales  price) and then  evaluated  the  Partnership  Property in light of its
relative competitive position, taking into account property location,  occupancy
rate,  overall  property  condition and other  relevant  factors.  The Operating
Partnership and the Grove Companies believe that  arm's-length  purchasers would
base their purchase  offers on  capitalization  rates  substantially  similar to
those used to calculate the below valuation.  The following table summarizes the
amounts used to arrive at the net valuation of a Partnership Unit:

Estimated gross property valuation                           $ 9,807,974
Plus: other Partnership assets, net of security deposits         506,206
Less:    Partnership liabilities (1)                          (6,152,184)
     Partnership valuation before taxes                        4,161,996
Less:    municipal transfer taxes                                (59,829)
Less:    Closing costs                                          (197,999)
     Net Partnership valuation                               $ 3,904,168

         Allocation of net  Partnership  valuation  among partners and number of
Common Units per Partnership Unit:

General Partners                                        $           39,042
Special Limited Partners                                           344,886
Limited Partners                                                 3,520,240
Number of Partnership Units                                             60
     Valuation per Partnership Unit                                 58,671
Valuation of one Common Unit                                         10.50
     Number of Common Units per Partnership Unit                   5,587.7

Cash Consideration per Partnership Unit:
Valuation per Partnership Unit                           $          58,671
Less:  estimated cost of New Equity Investment (7.2%)               (4,224)
          (cost of funds used to acquire Units)
     Cash Consideration per Partnership Unit            $           54,446


(1) Partnership liabilities include the following:
     Mortgage debt, including accrued interest               $   6,118,742
     Accounts payable, accrued expenses                             33,442
           Total Partnership liabilities                     $   6,152,184



<PAGE>




                   SUMMARY OF FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a summary  of  certain  of the  federal  income  tax
consequences  of the Exchange  Offer,  and of the ownership and  disposition  of
Common  Units,  that may be  relevant  to a  Limited  Partner  as a  prospective
participant in the Exchange Offer. It is impractical,  however,  to set forth in
this  Exchange  Offer  Statement  all  aspects  of  federal  tax  law or all tax
consequences  resulting  from  the  Exchange  Offer  that may be  relevant  to a
particular  Participant.  This  summary is intended to address  only some of the
federal  income  tax  considerations  that  are  generally   applicable  to  all
Participants.  In addition,  this  summary  does not address  aspects of federal
income taxation that may be relevant to certain types of Participants subject to
special  treatment under the federal income tax laws (such as certain  financial
institutions,  tax-exempt  organizations,  life insurance companies,  dealers in
securities  or  currencies,  stockholders  holding stock as part of a conversion
transaction,  as part of a hedge or hedging  transaction,  or as a position in a
straddle for tax purposes or foreign corporations or partnerships or persons who
are not citizens or residents of the United States). Furthermore, the discussion
of various aspects of federal income taxation  discussed  herein is based on the
Internal  Revenue  Code of 1986,  as amended,  existing  and  proposed  Treasury
Regulations  thereunder,  judicial  decisions  and  administrative  rulings  and
practice,  all of which are subject to change at any time. Additional changes in
the tax law may be enacted in the future  which could  affect the tax aspects of
the Exchange  Offer or an  investment  in the  Operating  Partnership.  Any such
changes may be  retroactive.  Consequently,  no assurance  can be given that the
federal income tax  consequences to a Participant  described  herein will not be
altered in the future.  This summary is not intended to be a complete discussion
of all tax  consequences of the Exchange Offer or the operation of the Operating
Partnership or a substitute  for careful tax planning,  and does not address the
possible consequences to Participants under the tax laws of the countries (other
than the United States),  states or localities where they reside or otherwise do
business or where the Property  Partnership  or the  Operating  Partnership  may
operate.  Further,  the federal income tax  consequences to Participants  may be
affected by matters not discussed below. The discussion set forth below is based
upon the assumption that Property Partnership interests held by Participants and
Common  Units to be  received  by  Equity  Participants  in the  Exchange  Offer
constitute  capital  assets in the hands of such  investors.  In addition,  this
discussion  assumes  that the Property  Partnership  is  classified  for federal
income tax purposes as a partnership rather than as an "association"  taxable as
a corporation or a publicly  traded  partnership.  EACH  PARTICIPANT IS URGED TO
CONSULT  ITS OWN TAX  ADVISOR  WITH  RESPECT TO THE  FEDERAL,  STATE,  LOCAL AND
FOREIGN  TAX  CONSEQUENCES  TO IT OF  PARTICIPATING  IN THE  EXCHANGE  OFFER AND
BECOMING AN OWNER OF COMMON UNITS.

Gain or Loss on the Exchange for Common Units

         As a general  rule,  the exchange of Common  Units for a  Participant's
Units in a  Property  Partnership  (the  "Exchange")  should  not  result in the
recognition  of taxable gain or loss to Equity  Participants  for Federal income
tax  purposes.  However,  there are a number of  exceptions to this general rule
and, depending on the facts associated with any particular Equity Participant or
Partnership  Property,  an Equity  Participant may be required to recognize gain
under  one or  more  of the  rules  described  below.  The  basis  to an  Equity
Participant of the Common Units should be equal to such an Equity  Participant's
adjusted  basis  in its  Property  Partnership  Units,  increased  by  any  gain
recognized upon the Exchange, as described below.

         (1)  Deemed  Cash   Distributions.   To  the  extent  the  transactions
constituting the Exchange result in a decrease in an Equity  Participant's share
of  liabilities  (taking  into  account  that a holder  of  Common  Units may be
entitled to a share of Operating Partnership liabilities after the Exchange), by
reason of the  assumption  or repayment  by the  Operating  Partnership  of such
liabilities,  such decrease will be treated as a deemed  distribution of cash to
the Equity Participant. An Equity Participant will be required to recognize gain
to the extent that this deemed distribution of cash exceeds its tax basis in its
interest in the  Operating  Partnership.  In general,  a holder of Common  Units
should  initially have a tax basis in its interest in the Operating  Partnership
equal to such holder's adjusted tax basis in the Property  Partnership  interest
contributed to the Operating Partnership.

         (2)  Disguised  Sales.  The Code  and  Treasury  Regulations  regarding
"disguised   sales"  generally  provide  that,  unless  one  of  the  prescribed
exceptions apply, a partner's contribution of property to a partnership, and the
partnership's  simultaneous or subsequent  transfer of money  (including  deemed
cash  distributions due to a reduction in liabilities and cash paid to a partner
pursuant  to  redemption  rights)  or other  property  to the  partner,  will be
presumed  to be a taxable  sale,  in whole or in part,  of such  property to the
partnership.  Exceptions to the "disguised  sale" rules include  distribution of
"operating cash flow" of the partnership as defined in Treasury  Regulations and
deemed distributions of cash attributable to "qualified  liabilities" as defined
in Treasury Regulations.  Accordingly, an Equity Participant will be required to
recognize gain to the extent the deemed  distribution of cash described above or
other cash  distributions  constitute  a  "disguised  sale" of its interest in a
Property Partnership to the Operating Partnership.

         (3) At-Risk Rules.  An Equity  Participant  who is an individual  will,
subject to certain  limitations,  be required to recognize  income to the extent
the  transactions  constituting  the Exchange  cause such  Participant to have a
negative amount "at-risk" in an activity at the close of the taxable year. While
not free from doubt,  this provision  should not apply to an Equity  Participant
who  acquired  an  interest  in  a  Partnership  Property  (either  directly  or
indirectly  through a Property  Partnership)  prior to 1987. In addition,  these
rules apply at the individual partner level, on an  activity-by-activity  basis,
and not with  respect  to an  investment  in any  particular  partnership.  As a
result,  individual Equity Participants must consider their other investments in
reviewing the impact of the "at-risk" rules.

         (4) Section 751 Assets. To the extent an Equity Participant's  interest
in the  Property  Partnership  is  attributable  to  "substantially  appreciated
inventory" or "unrealized receivables" (within the meaning of Section 751 of the
Code) (including the Property Partnership's  previously allowed depreciation and
cost recovery deductions subject to recapture) of the Property Partnership,  the
Equity  Participant  may  be  required  to  recognize  ordinary  income  on  the
contribution  of such  interest to the Operating  Partnership  to the extent the
decrease in his  ownership  interest in such assets is not offset by an increase
in his ownership  interest in similar  assets of the Operating  Partnership.  In
addition,   a  non-pro  rata   distribution  of  money   (including  the  deemed
distributions  described above) or property to an Equity  Participant may result
in  ordinary  income  to such  Participant  if  such  distribution  reduces  the
Participant's share of the Property  Partnership's  "unrealized  receivables" or
"substantially   appreciated  inventory"  items.  To  that  extent,  the  Equity
Participant  will be treated as having  exchanged such assets with the Operating
Partnership in return for a portion of the distribution made to him equal to the
fair market value of his proportionate share of the "unrealized receivables" and
"substantially   appreciated   inventory."  This  latter  deemed  exchange  will
generally  result in the Equity  Participant's  recognition  of ordinary  income
under Section 751(b) of the Code.

         The gain (if any)  described in  paragraphs  (1) through (4) above will
(except as  described in  paragraph  (4)) be taxable as long-term or  short-term
capital gain depending on whether the Equity  Participant  has held its interest
in a Property Partnership for more than one year.

         THE TAX  CONSEQUENCES  OF THE  EXCHANGE TO AN EQUITY  PARTICIPANT  WILL
DEPEND  UPON  SUCH   PARTICIPANT'S   PARTICULAR  TAX   SITUATION.   ACCORDINGLY,
PARTICIPANTS ARE URGED TO CONSULT WITH THEIR OWN TAX ADVISORS  REGARDING THE TAX
CONSEQUENCES TO THEM OF THE EXCHANGE.

Gain or Loss on an Exchange for Cash Consideration

         The  exchange  by   Non-Accredited   Participants   and  Cash  Election
Participants of their Property  Partnership Units for Cash Consideration  should
result in the  recognition of taxable gain for federal  income tax purposes,  in
the amount of approximately  $18,600 per Unit. Gain realized by a Non-Accredited
Participant or a Cash Election Participant will generally be a long-term capital
gain,  except for the portion thereof which is taxable as ordinary income due to
the recapture of certain  types of  accelerated  depreciation,  if any. Any gain
attributable to a Non-Accredited  Participant's or a Cash Election Participant's
share of  depreciation  recapture  will be taxed at ordinary  income rates.  The
estimated  amount of gain specified  above is based on the  assumption  that the
Limited  Partner  became a partner upon  formation of the Property  Partnership.
Limited  Partners  should  consult  their tax advisers to  determine  the proper
treatment of this item.

         Assuming  that  a   Non-Accredited   Participant  or  a  Cash  Election
Participant does not "materially  participate" in the activities of the Property
Partnership,  the taxable income realized by a  Non-Accredited  Participant or a
Cash  Election   Participant   by  reason  of  the  Exchange   Offer  should  be
characterized  as  income  from a  "passive  activity"  and may be  offset  by a
Non-Accredited Participant's or a Cash Election Participant's available "passive
activity losses" (including  suspended  losses).  Losses from passive activities
may only be offset against income from passive  activities or may be deducted in
full when the  taxpayer  disposes  of the passive  activity  from which the loss
arose. The amount of each  Non-Accredited  Participant's  and each Cash Election
Participant's  available  "passive  activity  losses"  depends,  in part, on the
amount of losses previously allocated to such Non-Accredited Participant or Cash
Election Participant from the Property Partnership and the amount of such losses
that were previously applied by such Non-Accredited Participant or Cash Election
Participant to offset its taxable income from other sources.

Federal Income Tax Consequences of Holding Common Units in the 
  Operating Partnership

         Because  all of the Equity  Participants  are  already  partners in the
Property  Partnership,  the tax  consequences  generally of being a partner in a
partnership   (e.g.,   taxation  of  partnerships   generally,   allocations  of
partnership  income or loss,  adjustments  to, and calculation of tax basis in a
partnership  interest,  treatment of cash  distributions  from the  partnership,
limitations on the  deductibility of partnership  losses or of a partner's share
of interest expense incurred by the partnership, and recognition of gain or loss
on the  liquidation of a  partnership)  are not discussed in this Exchange Offer
Statement.  Nevertheless,  certain  tax  consequences  of holding  Common  Units
relating directly to the Exchange Offer are discussed below.

         Code  Section  704(c)  Allocations.  Pursuant to Section  704(c) of the
Code,  income,  gain,  loss  and  deductions   attributable  to  appreciated  or
depreciated  property that is  contributed  to a partnership  in exchange for an
interest in the partnership (such as the contribution by the Equity Participants
of their interests in the Property  Partnerships)  must be allocated in a manner
such  that  the  contributing   partner  is  charged  with,  or  benefits  from,
respectively,  the  unrealized  gain or  unrealized  loss  associated  with  the
property at the time of the  contribution.  In  addition,  Treasury  Regulations
under  Section  704(c)  provide  a  partnership  with  several  methods  for the
treatment of such tax items.  As general  partner of the Operating  Partnership,
Grove Property will have the authority to select such method. The OP Partnership
Agreement  will require that  allocations  be made in a manner  consistent  with
Section 704(c) of the Code. As a result,  for federal  income tax purposes,  the
Equity Participants (as partners in the Operating  Partnership) may be allocated
lower amounts of the depreciation  deductions of the Operating  Partnership (and
Grove Property may be allocated higher amounts of such depreciation  deductions)
than such  deductions  would be if determined on a pro rata basis.  Furthermore,
any gain  recognized by the Operating  Partnership  on the  disposition  of such
contributed Properties generally will be allocated to the Equity Participants to
the extent  attributable to the difference  between the fair market value of the
contributed Property at the time of contribution,  and the adjusted tax basis of
such Property at the time of contribution,  and Grove Property will be allocated
only its share of gains attributable to appreciation in the Properties,  if any,
occurring after the Exchange Offer.

         Sale or Exchange of Common  Units.  A holder of Common Units  generally
will  recognize  gain or loss on the sale or exchange of a Common Unit  (whether
pursuant  to  the  Redemption/  Exchange  Rights  or  otherwise)  equal  to  the
difference between the amount realized on the disposition  (generally the amount
of cash and the fair market value of Common Shares or other  property  received,
plus  the  holder's   allocable  share  of  the  liabilities  of  the  Operating
Partnership)  and the holder's  adjusted tax basis in the Common Unit. Such gain
or  loss  generally  will be  capital  gain or loss  and  will be  long-term  or
short-term,  depending  upon  whether the holder has held such Common  Units for
more than one year. Nevertheless,  to the extent that the consideration received
upon such sale or exchange is attributable to a holder's  allocable share of the
value of the Operating Partnership's "substantially appreciated inventory" items
and "unrealized receivables" (including previously allowed depreciation and cost
recovery  deductions  subject to  recapture)  within the meaning of Code Section
751, such  consideration  would be treated as having been realized from the sale
or exchange of a non-capital  asset, and the difference  between such amount and
the portion of the holder's tax basis in its Common Units  attributable  to such
items would be treated as ordinary  income  (even if a loss  otherwise  would be
recognized upon the sale of Common Units).

State and Other Tax Considerations

         The  Operating  Partnership  and the  holders  of  Common  Units may be
subject to other taxes,  such as state and local income taxes,  transfer  taxes,
unincorporated  business taxes,  gift taxes and state  inheritance or intangible
taxes  that may be imposed by various  jurisdictions.  Each  person  considering
participating  in the  Exchange  Offer is urged to  consult  with  their own tax
advisor  for advice as to state,  local or other  taxes  which may be payable in
connection with their  participation  in the Exchange Offer, or their investment
in Common Units.

         The Operating  Partnership may subsequently request Equity Participants
to provide certain certifications, including certifications signed under penalty
of perjury, as to their non-foreign status for federal income tax purposes or as
to their residency or status under similar  provisions of applicable  state law.
The  Operating  Partnership  may  be  required  to  withhold  a  portion  of the
consideration  otherwise  payable to any  Participant  who fails to provide such
certifications.

         THE  FOREGOING  IS MERELY A SUMMARY OF CERTAIN  ASPECTS OF THE  FEDERAL
INCOME TAX CONSEQUENCES TO PARTICIPANTS IN THE EXCHANGE.  IT DOES NOT PURPORT TO
BE EITHER A  COMPLETE  ANALYSIS  OR A  COMPLETE  LISTING  OF ALL  POTENTIAL  TAX
CONSIDERATIONS  OR TAX RISKS  INHERENT IN THE EXCHANGE OFFER OR IN THE OWNERSHIP
OR  DISPOSITION  OF  COMMON  UNITS IN THE  OPERATING  PARTNERSHIP,  AND IS NOT A
SUBSTITUTE   FOR  CAREFUL  TAX  PLANNING.   ACCORDINGLY,   PERSONS   CONSIDERING
PARTICIPATING  IN THE EXCHANGE OFFER ARE URGED TO CONSULT THEIR OWN TAX ADVISORS
WITH  RESPECT TO THE  FEDERAL,  STATE,  LOCAL AND  FOREIGN TAX  CONSEQUENCES  OF
PARTICIPATING  IN  THE  EXCHANGE  OFFER  AND  AN  INVESTMENT  IN  THE  OPERATING
PARTNERSHIP.

                         SUMMARY OF ERISA CONSIDERATIONS

         The  following  section  sets  forth  a  summary  of  certain  material
considerations  arising under ERISA and the provisions of Code Section 4975 that
a  Participant  that is a Plan  Fiduciary  (as defined in the  Glossary)  should
consider before deciding whether to invest in Common Units.

         A DESCRIPTION OF ALL ASPECTS OF THE  APPLICABLE  RULES IN ERISA AND THE
CODE AND,  TO THE EXTENT NOT  PRE-EMPTED,  STATE LAW THAT COULD  AFFECT  SUCH AN
INVESTMENT IS BEYOND THE SCOPE OF THIS EXCHANGE OFFER STATEMENT. THEREFORE, EACH
PARTICIPANT THAT IS A PLAN FIDUCIARY IS URGED TO SEEK ADVICE FROM HIS OR HER OWN
ADVISORS REGARDING ITS INVESTMENT IN COMMON UNITS.

         ERISA  generally  requires that the assets of an Employee  Benefit Plan
(as defined in the  Glossary)  be held in trust,  and that the trustee or a duly
authorized  investment  manager  (within the meaning of Section  3(38) of ERISA)
have the exclusive  authority and discretion to manage and control the assets of
the Plan. As discussed below, the Purchaser believes that its assets will not be
deemed to be "plan assets" of any Employee  Benefit Plan owning Common Units. In
the event that the assets of the  Purchaser are  nevertheless  deemed to be plan
assets, the Trust Managers and Executive Officers of the Company could be deemed
to be fiduciaries  with respect to certain of such Employee  Benefit  Plans.  As
such, they would be held to the fiduciary  standards of ERISA in all investments
and the Plan  Fiduciary of each affected  Employee  Benefit Plan could be liable
for investments that do not conform to such standards. In addition, if the Trust
Managers and Executive  Officers are considered  fiduciaries under ERISA and the
Code,  they would also be "parties in interest"  under ERISA (and  "disqualified
persons"  under the Code) with respect to the affected  Employee  Benefit Plans,
and one or more of their  affiliates also could be so  characterized.  ERISA and
the Code specifically prohibit an Employee Benefit Plan from engaging in certain
transactions  ("prohibited  transactions") involving plan assets with parties in
interest or disqualified persons unless an exemption applies. Under these rules,
certain of the  contemplated  transactions  between  Grove  Property,  the Trust
Managers and the Executive  Officers (and certain of their  affiliates)  and the
Purchaser could constitute  prohibited  transactions.  In such event, certain of
the  parties  involved  in  the  transaction  could  be  required  to  undo  the
transaction,  restore to the Plan any profit (or make up for any loss) realized,
and pay an excise tax. If an individual retirement account (an "IRA") engaged in
a prohibited transaction, it could lose its tax-exempt status but, in that case,
the other penalties for prohibited transactions would not apply.

Plan Assets-In General

         The United States  Department of Labor (the "DOL") has  promulgated the
DOL  Regulation  defining the term "plan  assets" for purposes of the  fiduciary
requirements of ERISA and the prohibited transaction provisions of ERISA and the
Code.  Under the DOL Regulation,  when an Employee  Benefit Plan makes an equity
investment in another entity, the underlying assets of the entity generally will
not be considered plan assets if (i) the equity interest is a "publicly  offered
security" or a security  issued by an investment  company  registered  under the
Investment  Company  Act of 1940,  (ii) the  entity is an  "operating  company,"
including  a "real  estate  operating  company"  (a  "REOC"),  or  (iii)  equity
participation  in such entity by Benefit Plan Investors is not significant  (the
"Insignificant Participation Test").

Application of DOL Regulation to Grove Property

         Grove Property  believes that its assets should not be considered to be
plan assets of any  Employee  Benefit  Plan that owns Common  Shares  within the
meaning of the DOL Regulation at the time of the Exchange Offer,  and intends to
use its best  efforts to restrict the  ownership  by Benefit  Plan  Investors of
Common Shares that are not  registered  under the Securities Act at all times so
that it continues to meet the Insignificant Participation Test.

Application of DOL Regulation to the Purchaser

         Even if the assets of Grove  Property are not deemed to be plan assets,
the assets of the  Purchaser  could be if any Employee  Benefit Plan owns Common
Units unless the Purchaser meets the  Insignificant  Participation  Test or is a
REOC.

         The DOL  Regulation  provides that a "publicly  offered  security" is a
security  that is (i) freely  transferable,  (ii) part of a class of  securities
that is owned by 100 or more investors who are independent of the issuer and one
another, and (iii) either part of a class of securities registered under Section
12(b) or (g) of the  Securities  Exchange  Act of 1934 or is sold to the plan as
part of an  offering  of  securities  to the  public  pursuant  to an  effective
registration  statement  under the Securities Act and the class of securities of
which such security is a part is registered under the Securities Exchange Act of
1934 within 120 days (or such later time as may be allowed by the SEC) after the
end of the  fiscal  year  of the  issuer  during  which  the  offering  of  such
securities  to the  public  occurred.  Since the Common  Units are not  publicly
offered securities within the meaning of the DOL Regulation,  the Purchaser must
meet the Insignificant Participation Test or qualify as a REOC.

         An  entity  will  meet  the   Insignificant   Participation   Test  if,
immediately  after the most  recent  acquisition  of any equity  interest in the
entity,  less  than 25% of each  class of its  equity  interests  is held in the
aggregate by Benefit Plan  Investors.  For this purpose,  Benefit Plan Investors
include  Employee Benefit Plans (and any other employee benefit plans whether or
not subject to ERISA),  and entities the underlying assets of which include plan
assets as a result of a Plan's investment  therein.  In computing the percentage
of a class of equity  interests that is owned by Benefit Plan Investors,  equity
interests owned by non-Benefit Plan Investors who have  discretionary  authority
over,  or who  provide  investment  advice for a fee (direct or  indirect)  with
respect to, the assets of the entity being  tested,  or any  affiliate of such a
person ("Entity  Managers"),  are disregarded.  The Insignificant  Participation
Test  must be met on the date a  Benefit  Plan  Investor  first  owns an  equity
interest and at all times thereafter.

         The Purchaser will use its best efforts to ensure that less than 25% of
the Common Units owned by persons  other than Entity  Managers  will be owned by
Benefit Plan  Investors  within the meaning of the DOL Regulation at the time of
the  effectuation  of the  Exchange  Offer,  and will not admit any  person as a
limited  partner (or permit the  exchange of any limited  partnership  interest)
unless the Insignificant  Participation Test will be met immediately  thereafter
or it has  received an opinion of counsel  that the  Purchaser is a REOC or that
another  exception in the DOL Regulation  applies.  Based on the foregoing,  and
assuming that the assets of Grove Property are not deemed to be plan assets, the
Purchaser  believes that its assets will not be considered plan assets under the
DOL Regulation.

         An entity that does not meet the Insignificant  Participation  Test may
still be exempt from plan asset  treatment if it is a REOC.  In order to qualify
as a REOC, from the date of its first investment,  and thereafter on any date in
each "annual  valuation  period" (as defined in the DOL Regulation),  the entity
seeking  REOC status must (i) invest at least 50% of its assets,  valued at cost
and without regard to short-term  investments  pending  long-term  commitment or
distribution  to investors,  in "real estate" which is "managed" or "developed,"
and with respect to which the entity has the right to substantially  participate
directly in the  management or development  activities  and (ii) engage,  in the
ordinary  course  of its  business,  directly  in  real  estate  management  and
development  activities  with  respect  to  such  real  estate  investments.  No
determination has been made whether the Purchaser can qualify as a REOC.

         A plan established and maintained by a state, any political subdivision
of a state,  or by any  agency or  instrumentality  of a state or its  political
subdivisions,  for the benefit of its employees ("a governmental  plan") that is
not  subject to ERISA or Section  4975 of the Code is subject to state  statutes
regulating its investments and the  obligations of its  fiduciaries.  No attempt
has been made in this  section to discuss any of the special  consequences  that
are relevant to a governmental plan under such state statutes.  Any fiduciary of
a  governmental  plan that owns  Units is urged to seek  advice  from his or her
advisors regarding the matters set forth in this Exchange Offer.

                          THE OP PARTNERSHIP AGREEMENT

                  The following summary of the OP Partnership  Agreement and the
description of certain  provisions set forth  elsewhere in this Exchange  Offer,
are qualified in their  entirety by reference to the OP  Partnership  Agreement,
which has been  filed  with the SEC,  and is  available  for  review by  Limited
Partners. See "AVAILABLE INFORMATION."

Management.  The Operating Partnership is a Delaware limited partnership.  Grove
Property is the sole general partner of, and currently owns approximately 61% of
the economic  interests  in, the  Operating  Partnership.  Grove  Property  will
conduct  substantially  all of its business  through the Operating  Partnership.
Generally, pursuant to the OP Partnership Agreement, Grove Property, as the sole
general  partner of the  Operating  Partnership  will have full,  exclusive  and
complete  responsibility  and  discretion in the  management  and control of the
Operating Partnership,  including the ability to cause the Operating Partnership
to enter into certain major transactions  including  acquisitions,  dispositions
and  refinancings  and to cause changes in the Operating  Partnership's  line of
business and distribution policies.

                  The limited  partners  of the  Operating  Partnership  have no
authority to transact business for, or participate in the management  activities
or  decisions  of,  the  Operating  Partnership,  except as  provided  in the OP
Partnership Agreement and as required by applicable law.

Indemnification.  To the extent  permitted by law, the OP Partnership  Agreement
provides for indemnification of Grove Property, as general partner, its officers
and trust managers and such other persons as Grove Property may designate to the
same extent  indemnification is provided to officers and trust managers of Grove
Property in its  Charter,  and limits the  liability  of Grove  Property and its
officers  and trust  managers to the  Operating  Partnership  to the same extent
liability of officers and trust  managers of Grove Property is limited under the
Charter.

Transferability  of  Interests.  Except  for  a  transaction  described  in  the
following  two  paragraphs,  the OP  Partnership  Agreement  provides that Grove
Property  may not  voluntarily  withdraw  from  the  Operating  Partnership,  or
transfer  or assign its  interest  in the  Operating  Partnership,  without  the
consent of holders of 66B% of the limited  partner  interests.  Pursuant to
the OP Partnership Agreement,  the limited partners have agreed not to transfer,
assign,  sell,  encumber or otherwise  dispose of,  without the consent of Grove
Property,  their  interest in the  Operating  Partnership,  other than to family
members  or  accredited  investors  who agree to assume the  obligations  of the
transferor under the Partnership  Agreement  subject to a right of first refusal
for the benefit of the Company.

                  The  Operating  Partnership  may  not  engage  in any  merger,
consolidation or other  combination with or into another person,  sale of all or
substantially  all of its assets or any  reclassification,  recapitalization  or
change of its outstanding equity interests (a "Termination Transaction"), unless
the  Termination  Transaction has been approved by holders of at least 66B%
of the  Common  Units  (including  Common  Units held by Grove  Property,  which
currently  represents  approximately 61% of all Common Units outstanding) and in
connection with which all holders of Common Units will receive, or will have the
right to elect to receive,  for each Common Unit an amount of cash,  securities,
or other  property equal to the product of the number of Common Shares for which
each  Common  Unit is  then  exchangeable  and  the  greatest  amount  of  cash,
securities,  or  other  property  paid to the  holder  of one  Common  Share  in
consideration of one Common Share pursuant to the Termination  Transaction.  If,
in connection with the Termination Transaction,  a purchase,  tender or exchange
offer  shall have been made to and  accepted  by the holders of more than 33% of
the outstanding Common Shares, each holder of Common Units will receive, or will
have the right to elect to receive,  the greatest amount of cash,  securities or
other  property which such holder would have received had it exercised its right
to  redemption  and  received  Common  Shares in exchange  for its Common  Units
immediately prior to the expiration of such purchase,  tender or exchange offer,
and had thereupon accepted such purchase, tender or exchange offer.

                  The Operating  Partnership may also merge or otherwise combine
its  assets  with  another  entity  if the  following  conditions  are met:  (i)
substantially  all of the assets  directly or indirectly  owned by the surviving
entity are held directly or indirectly by the Operating  Partnership  or another
limited  partnership  or limited  liability  company  which is the survivor of a
merger,  consolidation  or combination of assets with the Operating  Partnership
(in each case, the "Surviving  Partnership");  (ii) the limited  partners of the
Operating  Partnership  own a percentage  interest of the Surviving  Partnership
based on the  relative  fair  market  value of the net  assets of the  Operating
Partnership  and the other net assets of the Surviving  Partnership  immediately
prior to the consummation of such transaction; (iii) the rights, preferences and
privileges of the limited partners of the Operating Partnership in the Surviving
Partnership  are at least as favorable as those in effect  immediately  prior to
the  consummation  of such  transaction  and as those  applicable  to any  other
limited partners or non-managing members of the Surviving Partnership;  and (iv)
such rights of the limited  partners of the  Operating  Partnership  include the
right to exchange their interests in the Surviving  Partnership for at least one
of the following:  (a) the  consideration  available to such persons pursuant to
the  preceding  paragraph,  or (b) if the  ultimate  controlling  person  of the
Surviving Partnership has publicly traded common equity securities,  such common
equity  securities,  with an exchange  ratio based on the  relative  fair market
value of such securities and the Common Shares.  For purposes of this paragraph,
the determination of relative fair market values shall be reasonably  determined
by Grove  Property  as of the time of the  Termination  Transaction  and, to the
extent  applicable,  shall be no less  favorable to the limited  partners of the
Operating  Partnership  than the relative  values  reflected in the terms of the
Termination Transaction.

                  In respect of any  transaction  described in the preceding two
paragraphs,  Grove  Property  is  required  to use its  commercially  reasonable
efforts to structure such  transaction to avoid causing the limited  partners of
the Operating  Partnership  to recognize gain for federal income tax purposes by
virtue of the  occurrence of or their  participation  in such  transaction.  The
Operating Partnership will also use commercially reasonable efforts to cooperate
with the limited  partners of the  Operating  Partnership  to minimize any taxes
payable  in  connection   with  any  repayment,   refinancing,   replacement  or
restructuring of indebtedness,  or any sale, exchange,  or any other disposition
of assets, of the Operating Partnership, including, without limitation, amending
the OP Partnership  Agreement to provide obligations on the part of any affected
partner to restore  deficit  balances in its capital  accounts as of the time of
liquidation of the Operating  Partnership and to maintain a corresponding  level
of  recourse  debt  to  match  such   obligations  or  maintaining  a  level  of
non-recourse  debt that can be  allocated  to, and included in the tax basis of,
such partners, pursuant to the regulations under Section 752 of the Code.

Issuance of Additional  Common Units.  As sole general  partner of the Operating
Partnership,  Grove Property has the ability to cause the Operating  Partnership
to issue additional Common Units  representing  general and limited  partnership
interests  in  the  Operating  Partnership,  including  preferred  common  units
representing limited partnership interests.

Capital  Contribution.  The  OP  Partnership  Agreement  provides  that  if  the
Operating Partnership requires additional funds at any time or from time to time
in excess of funds  available to the Operating  Partnership  from  borrowings or
capital  contributions,  Grove  Property  may borrow such funds from a financial
institution or other lender or through public or private debt offerings and lend
such funds to the Operating  Partnership on the same terms and conditions as are
applicable to Grove  Property's  borrowing of such funds.  As an  alternative to
borrowing  funds  required by the  Operating  Partnership,  Grove  Property  may
contribute  the  amount  of  such  required  funds  as  an  additional   capital
contribution  to the Operating  Partnership.  If Grove  Property so  contributes
additional capital to the Operating  Partnership,  Grove Property's  partnership
interest in the  Operating  Partnership  will be  increased  on a  proportionate
basis.  Conversely,  the partnership  interests of the limited  partners will be
decreased  on  a  proportionate   basis  in  the  event  of  additional  capital
contributions by Grove Property.

Awards Under Share  Incentive  Plan. If Common Shares are issued  pursuant to an
award granted  under the 1996 Plan,  the OP  Partnership  Agreement and the 1996
Plan require Grove  Property to contribute to the Operating  Partnership,  as an
additional contribution, any consideration received by Grove Property Trust upon
such issuance.  Upon such contribution Grove Property will be issued a number of
Common Units in the Operating  Partnership  equal to the number of Common Shares
so issued.

Distributions.  The OP Partnership  Agreement sets forth the manner in which the
net cash flow of the Operating  Partnership  (which includes  operating revenues
and  proceeds  from sales or  refinancings  less certain  expenditures)  will be
distributed with respect to the Common Units.

Limited Partner  Redemption/Exchange  Rights.  Commencing one year following the
closing of this Exchange Offer, Limited Partners who acquire Common Units in the
Operating  Partnership will have the right to require the Operating  Partnership
to redeem part or all of their  Common  Units for cash (based on the fair market
value of an equivalent  number of Common Shares at the time of such  redemption)
or, at the election  Grove  Property  Trust,  to exchange  such Common Units for
Common  Shares.  If Grove  Property  Trust  elects to exchange  Common Units for
Common  Shares,  each Common  Unit will be  exchangeable  for one Common  Share,
subject to  adjustment  in the event of stock  splits,  distribution  of rights,
extraordinary dividends and similar events.

                  In order to  protect  Grove  Property's  status  as a REIT,  a
holder of Common  Units is  prohibited  from  exchanging  such Common  Units for
Common Shares to the extent that, as a result of such exchange, any person would
own or would be deemed to own,  actually  or  constructively,  Equity  Shares in
excess of the Ownership  Limit,  or the Executive  Officer  Ownership  Limit, as
applicable,  except to the extent such holder has been  granted an  exception to
the Ownership Limit, or would otherwise cause Grove Property to fail to continue
to qualify as a REIT.

Tax Matters.  Pursuant to the OP Partnership  Agreement,  Grove Property will be
the "tax matters  partner" of the Operating  Partnership and, as such, will have
authority  to make tax  elections  under  the Code on  behalf  of the  Operating
Partnership.

                  The  net  income  or net  loss  of the  Operating  Partnership
generally  will be  allocated  to Grove  Property  and the  limited  partners in
accordance  with their  percentage  interests,  subject to  compliance  with the
provisions of Sections 704(b),  respecting  allocations  generally,  and 704(c),
respecting allocations with respect to contributed  properties,  of the Code and
the applicable Treasury Regulations.

Operations. The OP Partnership Agreement requires that the Operating Partnership
be  operated  in a manner  that  will  enable  Grove  Property  to  satisfy  the
requirements  for  qualification  as a REIT and to avoid any  federal  income or
excise tax liability.

Certain Limited Partner Approval Rights.  The OP Partnership  Agreement provides
that if the limited  partners  own at least 5% of the  outstanding  Common Units
(including  Common Units held by Grove  Property  Trust),  Grove  Property Trust
shall not, on behalf of the  Operating  Partnership,  take any of the  following
actions  without the prior  consent of the  holders of more than 50%  (excluding
Common  Units held by Grove  Property  Trust) of the Common  Units  representing
limited partner interests:  (i) dissolve the Operating  Partnership,  other than
incident to a merger or sale of substantially  all of the Company's  assets;  or
(ii) prior to the fifth  anniversary of the  consummation  of the  Consolidation
Transactions,  sell in a  taxable  transaction  the Fox Hill  Commons,  Colonial
Village Apartments or Woodbridge Apartments Properties, other than incident to a
merger or sale of substantially all of the Company's assets.

Term.  The  Operating  Partnership  will continue in full force and effect until
December 31, 2056 or until sooner dissolved and terminated pursuant to the terms
of the OP Partnership Agreement.


                             ADDITIONAL INFORMATION

         The Purchaser  will provide any other relevant  information  reasonably
requested  which  may  provide  assistance  in  making  a  decision  whether  to
participate in the Exchange Offer.  For additional  information or copies of any
of the transaction documents referred to in this Exchange Offer Statement, or to
arrange for a meeting to discuss in detail any of the  Disclosure  Materials  or
any other matters relating to the Exchange Offer,  please contact Damon Navarro,
Grove  Investment  Group,  598  Asylum  Avenue,   Hartford,   Connecticut  06105
(telephone: (860) 246-1126).

         If a Limited  Partner has not  completed  and returned  the  Accredited
Investor  Questionnaire  sent  to  all  Limited  Partners  with  the  Letter  of
Transmittal,  it must do so in order to  participate  in the Exchange  Offer.  A
completed and signed  Questionnaire  can be returned to the  Purchaser  together
with the enclosed Letter of Transmittal. An additional copy of the Questionnaire
can be obtained as described above.



                                    GLOSSARY

         Unless the context otherwise requires,  the following capitalized terms
shall have the meanings set forth below for the purposes of this Exchange Offer:

         "Accounting Division" means the accounting division of Grove Property.

         "Accredited  Investor"  means an  "Accredited  Investor"  as defined in
Regulation D,  promulgated  under the Securities  Act, and any applicable  state
securities laws.

         "AMEX" means the American Stock Exchange, Inc.

         "Benefit Plan  Investor"  means a "benefit plan investor" as defined in
the DOL Regulation.

         "Board" means the Board of Trust Managers of Grove Property.

         "Bylaws" means Grove Property's Bylaws.

         "Cash  Consideration"  means the cash  consideration  for each Property
Partnership Unit tendered.

         "Cash Election  Participants"  means  Non-Accredited  Participants  and
Limited Partners which elect to receive cash for their Units.

         "Charter" means, as amended from time to time, Grove Property's  Second
Amended and Restated Declaration of Trust.

         "Code" means the Internal Revenue Code of 1986, as amended from time to
time.

         "Common  Shares"  means Grove  Property's  common  shares of beneficial
interest, $0.01 par value per share.

         "Common Units" means units representing ownership interests in the
Operating Partnership.

         "Company"  means Grove  Property and its  subsidiaries  (including  the
Property  Partnerships and the Operating  Partnership) on a consolidated  basis,
giving effect to the consummation of the Consolidation Transactions.

         "Consolidated Assets" means,  collectively,  the GREAT Assets,  certain
assets and  liabilities  of the  Management  Company  acquired by the  Operating
Partnership in connection with the Consolidation and the Partnership Properties.

         "Consolidation"  means the consolidation of (i) the GREAT Assets,  (ii)
ownership and/or control of the Partnership  Properties and (iii) certain assets
and liabilities of the Management Company used or arising in connection with the
provision  of  real  estate  management  related  services,   in  the  Operating
Partnership, in connection with the Consolidation Transactions.

         "Consolidation  Transactions" means the consolidation transactions more
fully described in "The Consolidation Transactions - The Consolidation".

         "Consolidation  Valuations"  means the value  assigned to the  Property
Partnerships,  the  other  Consolidated  Assets  contributed  to  the  Operating
Partnership and the Operating  Partnership in connection with the  Consolidation
Transactions.

         "Contribution  Agreement" means the contribution  agreement among Grove
Property, the Grove Companies and the Operating Partnership.

         "Credit Facility" means, together, the Long-Term Facility and the
 Revolving Credit Facility.

         "Deferred Stock Grants" means annual grants of restricted Common Shares
to be granted (if earned) to the Executive  Officers  pursuant to the 1996 Plan,
as  incentive  compensation  upon the  achievement  by the  Company  of  certain
enumerated goals.

         "Disclosure Materials" has the meaning set forth in this Exchange Offer
under  the  caption  "Disclosure   Materials",   and  includes  those  materials
identified, attached or referenced in Appendix I hereto.

         "DOL Regulation" means 29 CFR Section 2510.3-101.

         "Employee  Benefit Plan" or "Plan" means an "employee benefit plan," as
defined in and subject to ERISA  Section  3(3),  or a "plan," as defined in Code
Section 4975,  including any plan that provides  welfare  benefits or retirement
benefits to an individual or to an employer's employees and their beneficiaries,
such as a corporate  pension or  profit-sharing  plan,  a  "simplified  employee
pension plan," a so-called "Keogh" plan for self-employed individuals (including
partners),  a funded health  insurance  plan, an individual  retirement  account
described in Code Section 408 ("IRAs") and any entity,  such as a group trust or
separate account of an insurance company,  that is treated as holding the assets
of any such plan.

         "Equity  Consideration"  means  the  number  of  Common  Units for each
Property Partnership Unit tendered.

         "Equity Participant" means a tendering Limited Partner which receives 
Common Units in the Exchange Offer.

         "Equity Shares" means Common Shares and/or Preferred Shares of Grove
 Property.

         "ERISA" means the Employee  Retirement  Income Security Act of 1974, as
it may be amended from time to time.

         "Excess  Shares"  means,  pursuant to the  Charter,  any Equity  Shares
purportedly transferred which would otherwise violate the Ownership Limit in the
hands of the  purported  transferee,  or any Equity  Shares  sold,  transferred,
assigned, devised or otherwise disposed of by a Grove Property shareholder which
result in (i) Common Shares and/or Preferred Shares being owned by less than 100
shareholders;  (ii) the  Company  being  "closely  held"  within the  meaning of
Section 856(h) of the Code or (iii) the Company's failing to qualify as a REIT.

         "Exchange" means the exchange of Property  Partnership Units for Common
Units pursuant to this Exchange Offer.

         "Exchange Act" means the Securities Exchange Act of 1934, as amended.

         "Exchange Offer" means this Offer to Exchange,  dated June 16, 1997, by
the  Operating  Partnership  to the Limited  Partners,  for any and all Property
Partnership  Units in  exchange  for  Common  Units or,  in the case of  Limited
Partners who are not  Accredited  Investors and certain other Limited  Partners,
cash, as set forth in this Offer to Exchange and the Letter of  Transmittal,  as
each may be amended or supplemented from time to time.

         "Excluded Properties" means 14 multifamily residential projects with an
aggregate of  approximately  1,600 apartments and  approximately  125,000 square
feet of commercial  and mixed use property owned by 15 limited  partnerships  in
which the Grove Companies own limited and general partnership  interests,  which
properties were not acquired by the Company in connection with the Consolidation
Transactions.

         "Executive Officers" means the executive officers of Grove Property, 
Damon, Brian and Edmund Navarro, Joseph R. LaBrosse and Gerald A. McNamara.

         "Expiration Date" means 5:00 p.m., New York time, on Friday, August 15,
1997 unless the Purchaser  shall have extended  this  Exchange  Offer,  in which
event it shall mean the latest time and date on which this Exchange Offer, as so
extended, shall expire.

         "FFO" means  Funds from  Operations  which is defined as  follows:  The
White Paper  approved by the Board of  Governors of NAREIT in March 1995 defines
FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or
losses) from debt restructuring and sales of property,  plus real estate related
depreciation  and  amortization   and  after   adjustments  for   unconsolidated
partnerships and joint ventures. Management considers FFO an appropriate measure
of performance of an equity REIT because it is predicated on cash flow analyses.
The Company  computes FFO in accordance with standards  established by the White
Paper which may differ from the  methodology  for  calculating  FFO  utilized by
other equity REITs and, accordingly,  may not be comparable to such other REITs.
FFO should not be  considered as an  alternative  to net income  (determined  in
accordance with GAAP) as an indicator of the Company's financial  performance or
to cash flow from operating activities (determined in accordance with GAAP) as a
measure of the Company's  liquidity,  nor is it indicative of funds available to
fund the Company's cash needs, including its ability to make distributions.

     "GAAP" means generally accepted accounting principles in the United States.

         "GDC"  means  Grove  Development  Corporation  (which is owned by Grove
Companies)  and  facilitates  the  provision  of  construction  services  to the
Property  Partnerships,  the GREAT  Properties  and the Excluded  Properties  in
connection with the redevelopment of such properties.

         "GPS" means Grove Property Services Limited Partnership.

         "GREAT"  means Grove Real Estate  Asset Trust,  a Maryland  real estate
investment trust.

         "GREAT  Assets"  means  the GREAT  Properties,  together  with  certain
related assets.

         "GREAT  Properties"  means four  multifamily  residential  projects  in
Connecticut owned by Grove Property, with an aggregate of 257 units.

         "Grove" means Grove Investment Group, Inc.

         "Grove  Companies"  means certain  companies and individuals  which are
affiliated with Grove Property  (including the Executive Officers) and which own
general and limited partnership  interests in the Property  Partnerships and the
limited partnerships that own the Excluded Properties.

         "Grove Property" means Grove Property Trust, the name by which GREAT is
known following the consummation of the Consolidation Transactions.

         "Identified Persons" means, collectively, the Trust Managers and the 
Executive Officers of Grove Property.

         "Independent  Trust Managers" means Messrs.  James Twaddell,  J. Joseph
Garrahy and Harold Gorman, the members of the Board who are neither employed by,
nor affiliated with, the Grove Companies or Grove Property.

         "Initial  Exchange  Offer" means the  exchange  offer made in December,
1996 by the  Operating  Partnership  for the tender of any or all of the limited
partnership  interests  of the  Property  Partnerships  in exchange  for limited
partnership units in the Operating Partnership

         "IPO" means the initial public  offering of GREAT'S  Common Shares,  in
June 1994.

         "Limited Partners" means the limited partners of the Property 
Partnership.

         "Liquidating  Partnerships"  means those  Property  Partnerships  which
liquidated  and made a  distribution  "in-kind" of the  Partnership  Property or
Properties owned by such Property  Partnerships to the Operating  Partnership or
its affiliates, in connection with the Consolidation Transactions.

         "Long-Term  Facility" means the  approximately  $15.1 million  ten-year
term mortgage loan facility  entered into by the Company in connection  with the
Refinancing and the consummation of the Consolidation Transactions.

         "Management Company" means Grove Property Services Limited Partnership,
which provided real estate  management  services to the Properties  prior to the
Consolidation Transactions.

         "Management Owners" means Brian, Damon and Edmund Navarro and Joseph 
LaBrosse.

         "Maryland  REIT Act" means the Maryland  Real Estate  Investment  Trust
Act, as amended from time to time.

         "Minimum  Percentage  Condition"  means the minimum  number of Property
Partnership  Units that must be tendered in the Exchange Offer or voted in favor
of the Property  Partnership  Amendments  in order for the Property  Partnership
Amendments  to be adopted  with  respect  to the  Property  Partnership  and the
Exchange Offer to be effected with respect to such Property Partnership.

         "NAREIT" means the National Association of Real Estate Investment 
Trusts.

         "National  Realty" means  National  Realty  Services,  L.P., a Delaware
limited   partnership   formerly  known  as  Grove  Property   Services  Limited
Partnership,  wholly owned by the Management Owners,  which provides real estate
brokerage services.

         "NAVAB" means NAVAB  Associates,  a company owned  one-quarter  each by
Brian and Damon Navarro and Ronald and George Abdow.

         "New Equity  Investment"  means the issuance,  in  connection  with the
consummation  of the  Consolidation  Transactions,  by  Grove  Property  and the
Operating  Partnership of 3,333,333 Common Shares to the New Equity Investors in
return for gross proceeds of $30.0 million.

         "New Equity Investors" means one or more investors in the New Equity 
Investment.

         "1996 Plan" means the 1996 Share  Incentive Plan of the Company adopted
in connection with the consummation of the Consolidation Transactions.

         "Non-Accredited Participant" means a tendering Limited Partner which 
is not an Accredited Investor.

         "Non-Competition   Agreements"  means  the  non-competition  agreements
entered  into  between  each  Executive  Officer and the Company and between the
Grove  Companies and the Company,  in connection  with the  consummation  of the
Consolidation Transactions.

         "Operating Partnership" means Grove Operating, L.P., a Delaware limited
partnership  formed on November 1, 1996,  which is the operating  partnership of
Grove Property.

         "OP Partnership  Agreement" means the Agreement of Limited  Partnership
of the Operating  Partnership,  as amended from time to time,  which governs the
Operating Partnership.

         "Ownership  Limit" means the maximum  number of Equity Shares which any
holder of Grove Property's Equity Shares is permitted to own or be deemed to own
by virtue of the attribution  provisions of the Code, which is equal to 5.0% (of
the  number  or  value,  whichever  is  more  restrictive)  of  the  issued  and
outstanding Equity Shares, subject to certain exceptions.

         "Partnership   Property"   means,   with   respect  to  each   Property
Partnership, the Property or Properties owned by such Property Partnership.

         "Participants" means tendering Limited Partners.

         "Plan  Fiduciary"  means a fiduciary of an Employee  Benefit Plan which
has investment discretion with respect to the assets of such Plan.

         "Preferred  Shares"  means  up  to  4.0  million  preferred  shares  of
beneficial interest of Grove Property, par value $.01 per share, which the Board
of Trust  Managers  of Grove  Property  is  permitted  to issue  pursuant to the
Charter.

         "Property Partnership" means Farmington Summit Associates Limited
Partnership, a Delaware Limited Partnership.

         "Property   Partnerships"  means  the  following  limited  partnerships
involved in the Consolidation  Transactions:  (i) Avonplace  Associates  Limited
Partnership, (ii) Burgundy Associates Limited Partnership, (iii) Grove-Ellington
Associates   Limited   Partnership,   (iv)   Grove-Enfield   Associates  Limited
Partnership,   (v)  Grove  Longmeadow   Associates  Limited  Partnership,   (vi)
Grove-Manchester   Associates   Limited   Partnership,   (vii)   Grove-Newington
Associates  Limited  Partnership,  (viii)  Grove  Opportunity  Fund  II  Limited
Partnership,  (ix)  Grove-Plainville  Associates Limited Partnership,  (x) Grove
Properties  III  Limited  Partnership,  (xi) Grove  Taunton  Associates  Limited
Partnership,   (xii)  Grove-Vernon   Associates  Limited   Partnership,   (xiii)
Grove-West Hartford Associates Limited Partnership, (xiv) Grove-West Springfield
Associates  Limited  Partnership,   (xv)   Grove-Westfield   Associates  Limited
Partnership,  (xvi)  Grove  Westwynd  Associates  Limited  Partnership,   (xvii)
Nautilus  Properties Limited Partnership and (xviii) Shoreline London Associates
Limited Partnership.

         "Property  Partnership  Agreement"  means,  with respect to each of the
Property  Partnerships,  the agreement of limited  partnership  of such Property
Partnership.

         "Property  Partnership  Amendment"  means, with respect to the Property
Partnership,   certain  amendments  to  such  Property   Partnership's  Property
Partnership  Agreement  which will  authorize the  Partnership  to liquidate and
dissolve  and to permit an  "in-kind"  distribution  of the related  Partnership
Property to the  Company in  connection  with the  liquidation  of the  Property
Partnership.

         "Property  Partnership  Units" or "Units"  means,  with  respect to any
Property  Partnership,  units representing limited partnership interests in that
Property Partnership.

         "Properties"  means the 27  properties  owned and/or  controlled by the
Company  following  the  Consolidation   Transactions,   which  include  the  26
multifamily residential projects and one neighborhood shopping center previously
owned by the Property Partnerships and the four multifamily residential projects
which constituted the GREAT Properties.

         "Proxy  Statement"  means the Proxy Statement of Grove Property,  dated
February 13, 1997, filed with the Securities and Exchange Commission,  a copy of
which is available upon request.

         "Purchaser" means the Operating Partnership.

         "Redemption/Exchange  Rights"  means the right of Common Unit  holders,
under certain  circumstances,  to have Common Units redeemed for cash or, at the
Company's option, exchanged for Common Shares.

         "Refinancing"  means  the  refinancing  of $39.8  million  of  mortgage
indebtedness of 17 Partnership Properties in connection with the consummation of
the Consolidation Transactions.

         "Registrable Shares" means any Common Shares which are subject to 
Registration Rights.

         "Registration Rights" means, collectively,  certain registration rights
that  the  Company  has  granted  certain  persons  receiving  Common  Units  in
connection  with the  Consolidation  Transactions  pursuant to the  Registration
Rights Agreement.

         "Registration Rights Agreement" means the Registration Rights Agreement
entered into among GREAT,  the  Operating  Partnership,  certain  holders of the
Common Units and the New Equity Investors.

         "REIT" means a real estate investment trust.

         "Revolving  Credit  Facility"  means  a  three-year  secured  revolving
acquisition and working capital  facility of up to $25.0 million entered into by
the Company in  connection  with the  Refinancing  and the  consummation  of the
Consolidation Transactions.

         "Rule 144" means Rule 144 promulgated under the Securities Exchange Act
of 1934, as amended.

         "SEC" means the Securities and Exchange Commission.

         "Securities Act" means the Securities Act of 1933, as amended.

         "Service" means the Internal Revenue Service.

         "Shareholders" means the holders of Grove Property's issued and 
outstanding Common Shares.

         "Stock  Split"  means the stock  dividend  declared and issued by Grove
Property   immediately   prior  to  the   consummation   of  the   Consolidation
Transactions,  together with the concurrent  effectuation by Grove Property of a
1.125 to 1.0 stock  split with  respect to Grove  Property's  525,000  currently
issued and  outstanding  Common Shares,  resulting in the issuance of a total of
95,102 Common Shares.

         "Trust Managers" means the Trust Managers of Grove Property: Messrs.
 Damon Navarro, Joseph R. LaBrosse, James Twaddell,
J. Joseph Garrahy and Harold Gorman.


                               THE EXCHANGE OFFER

Section 1.  Terms of this Exchange Offer.

         The  Exchange  Offer.  Under  the  terms of this  Exchange  Offer,  the
Purchaser will pay for Units validly tendered on or prior to the Expiration Date
and not  withdrawn in  accordance  with Section 4.  "Withdrawal  Rights" of this
Offer to Exchange.  The term  "Expiration  Date" shall mean 5:00 p.m.,  New York
time, on Friday,  August 15, 1997, unless the Purchaser shall have extended this
Exchange  Offer and, in such event,  the term  "Expiration  Date" shall mean the
latest time and date on which this Exchange Offer, as so extended, shall expire.

         If, prior to the  Expiration  Date,  the Purchaser  shall  increase the
Equity  Consideration  (and Cash  Consideration)  offered  to  Limited  Partners
pursuant to this Exchange Offer, such increased  consideration will be delivered
in respect of all Units of the Property  Partnership  accepted  pursuant to this
Exchange Offer, whether or not they were tendered prior to such increase.

         This  Exchange  Offer  is  conditioned  on   satisfaction   of  certain
conditions.  See Section 11.  "Conditions  of this Exchange  Offer",  which sets
forth in full the conditions of this Exchange Offer. The Purchaser  reserves the
right (but shall not be obligated),  in its sole discretion, to waive any or all
of such conditions.

         This Offer to Exchange and the related Letter of Transmittal  are being
mailed by the Purchaser to Limited Partners or beneficial owners (in the case of
Individual  Retirement  Accounts and  qualified  plans) of Property  Partnership
Units of record as of the date of the Offer to Exchange.

         Each tendering Limited Partner will receive,  upon consummation of this
Exchange Offer, the consideration  for each Property  Partnership Unit (or a pro
rata  portion  thereof for each  fractional  Unit) so tendered  set forth in the
Exchange Offer.

         This  Exchange  Offer does not give rise to  appraisal  rights and such
rights will not be voluntarily afforded to the Limited Partners.

                  THE  PURCHASER  RESERVES THE RIGHT TO TERMINATE  THIS EXCHANGE
                  OFFER OR TO AMEND THE TERMS AND  CONDITIONS  OF THIS  EXCHANGE
                  OFFER.

Section 2.  Acceptance of and Payment for Property Partnership Units.

         The Purchaser will pay for Property  Partnership Units validly tendered
and not withdrawn in accordance with Section 4. "Withdrawal Rights", as promptly
as  practicable  following the  Expiration  Date.  Under no  circumstances  will
distributions  be made with  respect to any Common  Units or interest be paid on
the Cash Consideration by reason of any delay in making such payment.

     In   all  cases,   exchange  or  payment  for  Property  Partnership  Units
          exchanged or purchased  pursuant to this  Exchange  Offer will be made
          only after timely receipt by the Purchaser of a properly completed and
          duly executed Accredited Investor Questionnaire,  a properly completed
          and duly executed  Letter of Transmittal (or facsimile  thereof),  and
          any other documents required by the Letter of Transmittal. See Section
          3. "Procedures for Tendering Property Partnership Units."

         If  for  any  reason  acceptance  of,  or  payment  for,  any  Property
Partnership  Units  tendered is delayed or if the Purchaser is unable to accept,
purchase or pay for Property Partnership Units tendered,  then the Purchaser may
retain tendered Property  Partnership Units and such Property  Partnership Units
may not be withdrawn  except to the extent that the tendering  Limited  Partners
are  entitled  to  withdrawal  rights as  described  in Section  4.  "Withdrawal
Rights";  provided,  however,  that the Purchaser will pay Limited  Partners (by
exchange  for Common  Units or cash  payment,  as the case may be) the Equity or
Cash Consideration, as the case may be, in respect of Property Partnership Units
tendered,  or return such Property  Partnership Units promptly after termination
or withdrawal of this Exchange Offer.

Section 3.   Procedures for Tendering Property Partnership Units.

         Valid Tender.  In order for a tendering  Limited Partner to participate
in this Exchange Offer,  Property Partnership Units must be validly tendered and
not withdrawn on or prior to the Expiration Date. A valid tender requires that a
properly  completed  and duly  executed  Letter  of  Transmittal  and any  other
documents  required by the Letter of  Transmittal  be  actually  received by the
Purchaser  on or prior to the  Expiration  Date.  A  Limited  Partner  must also
complete and return an Accredited Investor Questionnaire in order to participate
in the Exchange Offer.

         A Limited Partner must tender all of its Property  Partnership Units if
it wishes to tender any Property  Partnership  Units. A Limited Partner which is
an  Accredited   Investor  must  indicate  its  option  to  receive  the  Equity
Consideration  or the Cash  Consideration  for Units  tendered.  Pursuant to the
Property Partnership Agreement,  the general partner of the Property Partnership
has agreed in  writing to permit the  transfer  of  Property  Partnership  Units
pursuant to this Exchange Offer, and has approved the admission of the Purchaser
as a substitute Limited Partner.

         THE OFFER AND THE WITHDRAWAL  RIGHTS WILL EXPIRE AT 5:00 P.M., NEW YORK
TIME, ON FRIDAY, AUGUST 15, 1997, UNLESS EXTENDED.

         Signature Requirements. The Letter of Transmittal must be signed by the
registered holder of the Property Partnership Units, exactly as the name appears
on the register of the Property Partnership,  and payment is to be made directly
to that holder at the address indicated on the register.

         The  method of  delivery  of the  Letter of  Transmittal  and all other
required  documents  is solely at the option and risk of the  tendering  Limited
Partner,  and delivery  will be deemed made only when  actually  received by the
Purchaser. Thus, overnight courier service is recommended.

     Backup Federal Income Tax Withholding.  To prevent the possible application
of backup  Federal  income tax  withholding  with respect to payment of the Cash
Consideration,  a tendering  Non-Accredited  Participant  and a  tendering  Cash
Election Participant must provide its correct taxpayer  identification number by
completing the Substitute  Form W-9 included in the Letter of  Transmittal.  See
the  Instructions to the Letter of Transmittal  and Section 6. "Certain  Federal
Income Tax Consequences and ERISA Consequences."

         FIRPTA Withholding. To prevent the withholding of Federal income tax in
an amount  equal to 10% of the amount of the Cash  Consideration  plus  Property
Partnership  liabilities  allocable to the Property Partnership Units purchased,
each Non-Accredited Participant and each Cash Election Participant must complete
the FIRPTA  Affidavit  included  in the  Letter of  Transmittal  concerning  its
taxpayer  identification number and address and stating that it is not a foreign
person.  See the  Instructions  to the  Letter of  Transmittal  and  Section  6.
"Certain Federal Income Tax Consequences and ERISA Consequences."

         ERISA  Certification.  In order  to  avoid  having  the  assets  of the
Purchaser deemed to be "plan assets" for purposes of the fiduciary  requirements
of ERISA or the prohibited  transaction  provisions of ERISA and/or Code Section
4975,   the  Purchaser  has   determined  to  qualify  for  the   "insignificant
participation"  exception  contained in the DOL Regulation.  Therefore,  (a) the
number of Common Units received by Benefit Plan Investors will be limited to the
extent  that  the  Purchaser,  in  its  sole  discretion,   deems  necessary  or
appropriate to qualify for such  exception,  and (b) Benefit Plan Investors will
receive Cash Consideration for each Property  Partnership Unit tendered pursuant
to this Exchange Offer for which they do not receive  Common Units.  In order to
permit the Purchaser to comply with this  restriction,  each  tendering  Limited
Partner  that is not a  natural  person,  and  which is an  Accredited  Investor
tendering  any  Units  for  Equity   Consideration,   must  complete  the  ERISA
Certification  contained in the Letter of Transmittal.  See the  Instructions to
the  Letter  of  Transmittal   and  Section  6.  "Certain   Federal  Income  Tax
Consequences and ERISA Consequences."

         Other  Requirements.  By executing a Letter of  Transmittal,  a Limited
Partner  irrevocably  constitutes  and  appoints  the  Purchaser as the true and
lawful  agent and  attorney-in-fact  of such  Limited  Partner  with  respect to
Property Partnership Units tendered by such Limited Partner,  with full power of
substitution  (such power of attorney  being deemed to be an  irrevocable  power
coupled  with an  interest)  to  deliver  such  Property  Partnership  Units and
transfer  ownership thereof on the Property  Partnership books maintained by the
general  partner of the Property  Partnership,  together  with all  accompanying
evidences of transfer and  authenticity,  to or upon the order of the  Purchaser
and upon receipt by the Limited Partner of the purchase price in respect of such
Property  Partnership  Units, to receive all benefits and otherwise exercise all
rights of  beneficial  ownership  of such  Property  Partnership  Units,  all in
accordance  with the terms of this  Exchange  Offer.  Upon the  purchase of such
Property  Partnership  Units pursuant to this Exchange Offer,  all prior proxies
and consents given by such Limited  Partner with respect thereto will be revoked
and no  subsequent  proxies or  consents  may be given (and if given will not be
deemed effective).

         Determination  of Validity;  Rejection of Property  Partnership  Units;
Waiver of Defects; No Obligation to Give Notice of Defects.  All questions as to
the validity,  form,  eligibility (including time of receipt) and acceptance for
payment of any tender of Property  Partnership  Units pursuant to the procedures
described  above will be determined by the  Purchaser,  in its sole  discretion,
which  determination  shall be final and  binding.  The  Purchaser  reserves the
absolute  right to reject  any or all  tenders  if not in proper  form or if the
acceptance of, or payment for, the Property  Partnership  Units tendered may, in
the opinion of the Purchaser's counsel, be unlawful. The Purchaser also reserves
the right to waive any defect or  irregularity in any tender with respect to any
particular Property  Partnership Unit of any particular Limited Partner, and the
Purchaser's  interpretation  of the terms and  conditions of this Exchange Offer
(including the Letter of Transmittal and the Instructions thereto) will be final
and  binding.  No tender  will be deemed  validly  made  until all  defects  and
irregularities  have been cured or waived.  Neither the  Purchaser nor any other
person  will  be  under  any  duty  to  give  notification  of  any  defects  or
irregularities in the tender of any Property Partnership Units or will incur any
liability for failure to give any such notification.

         A  tender  of  Property  Partnership  Units  pursuant  to  any  of  the
procedures  described  above and the  acceptance  for  payment of such  Property
Partnership  Units will  constitute a binding  agreement  between the  tendering
Limited  Partner and the Purchaser on the terms and  conditions of this Exchange
Offer.

Section 4.  Withdrawal Rights.

         Except as otherwise provided in this Section 4, all tenders of Property
Partnership Units pursuant to this Exchange Offer are irrevocable, provided that
Property  Partnership  Units  tendered  pursuant to this  Exchange  Offer may be
withdrawn at any time prior to the Expiration Date.

         For  withdrawal  to be effective,  a written or facsimile  transmission
notice of withdrawal must be timely received by the Purchaser at the address set
forth on the last page of this Offer to Exchange.  Any such notice of withdrawal
must specify the name of the  person(s)  who  tendered the Property  Partnership
Units to be withdrawn  and must be signed by the person(s) who signed the Letter
of Transmittal in the same manner as the Letter of Transmittal was signed.

         If  exchange  or purchase  of, or  exchange  or payment  for,  Property
Partnership  Units is delayed  for any reason or if the  Purchaser  is unable to
exchange or purchase or pay for Property Partnership Units for any reason, then,
without prejudice to the Purchaser's rights under this Exchange Offer,  tendered
Property  Partnership  Units may be  retained  by the  Purchaser  and may not be
withdrawn  except to the extent that tendering  Limited Partners are entitled to
withdrawal rights as set forth in this Section 4. "Withdrawal Rights"; provided,
however,  that  the  Purchaser  will  issue  the  Equity  Consideration  or  pay
Participants the Cash Consideration,  as the case may be, in respect of Property
Partnership  Units tendered or return such Property  Partnership  Units promptly
after termination or withdrawal of this Exchange Offer.

         Any Property Partnership Units properly withdrawn will be deemed not to
be validly  tendered for purposes of this  Exchange  Offer.  Withdrawn  Property
Partnership Units may be tendered,  however,  by following any of the procedures
described in Section 3. "Procedures for Tendering Property Partnership Units" at
any time prior to the Expiration Date.

         All questions as to the form and validity  (including  time of receipt)
of  notices of  withdrawal  will be  determined  by the  Purchaser,  in its sole
discretion, whose determination will be final and binding. Neither the Purchaser
nor any other person will be under any duty to give  notification of any defects
or irregularities in any notice of withdrawal or incur any liability for failure
to give such notification.

Section 5.  Extension of Tender Period; Termination; Amendments.

         The Purchaser expressly reserves the right, in its sole discretion,  at
any time and from time to time,  (i) to extend the period of time  during  which
this Exchange Offer is open and thereby delay acceptance for payment of, and the
payment for, any Property  Partnership  Units,  (ii) to terminate  this Exchange
Offer and not accept for  payment  any  Property  Partnership  Units not already
accepted  for payment or paid for if any  conditions  referred to in Section 11.
"Conditions  of this  Exchange  Offer"  have  not  been  satisfied  or upon  the
occurrence of the events specified in Section 12. "Certain Legal Matters," (iii)
upon  the  occurrence  of  any  of  the  conditions  specified  in  Section  11.
"Conditions  of this Exchange  Offer",  to delay the  acceptance for exchange or
payment of, or payment for, any Property  Partnership Units not already accepted
for payment or paid for and (iv) to amend this Exchange Offer.

         If the Purchaser  makes a material change in the terms of this Exchange
Offer or the  information  concerning  this Exchange  Offer or waives a material
condition of this Exchange Offer,  the Purchaser will extend this Exchange Offer
and disseminate additional tender offer materials to the extent required by Rule
14(e)-1 under the  Securities  Exchange Act of 1934,  as amended (the  "Exchange
Act")  as if  this  Exchange  Offer  were  governed  by the  Exchange  Act.  The
requirement  to extend the offer will not apply to the extent that the number of
business  days   remaining   between  the  occurrence  of  the  change  and  the
then-scheduled  Expiration Date equals or exceeds the minimum  extension  period
that  would be  required  because  of such  amendment.  As used in this Offer to
Exchange,  "business  day"  means any day  other  than a  Saturday,  Sunday or a
federal  holiday,  and consists of the time period from 12:01 a.m. through 12:00
midnight, New York time.



<PAGE>



Section 6.  Certain Federal Income Tax Consequences and ERISA Consequences.

         For a  description  of certain  federal  income tax  consequences,  see
"SUMMARY OF FEDERAL INCOME TAX  CONSEQUENCES."  Plan Fiduciaries should also see
"SUMMARY OF ERISA CONSIDERATIONS."

Section 7.  Certain Information Concerning the Property Partnership.

         The  address  of  the  principal   executive  office  of  the  Property
Partnership  is  c/o  Grove  Investment  Group,  598  Asylum  Avenue,  Hartford,
Connecticut   06105.   Limited  Partners  are  referred  to  "The  Consolidation
Transactions"  and  to the  financial  and  other  information  included  in the
Property  Partnership's  (i)  financial  statements  for the fiscal  years ended
December 31, 1994, 1995 and 1996  previously  sent to Limited  Partners and (ii)
the other financial statements which are included in Appendix "I" hereto.

Section 8.  Certain Information Concerning the Purchaser.

         The Purchaser is a Delaware limited  partnership  formed on November 1,
1996, the general partner of which is Grove Property.

         For certain information concerning the trust managers and executive 
officers of Grove Property (collectively, the
"Identified Persons"), see APPENDIX I. "Management."

         Except as otherwise set forth in this Offer to Exchange or in the Proxy
Material and except for the  provisions  of the  Contribution  Agreement and the
Property Partnership Agreements,  (i) neither the Purchaser, Grove Property nor,
to the best of the Purchaser's knowledge,  any of the Identified Persons nor any
affiliate  of the  foregoing  beneficially  owns or has a right to  acquire  any
Property Partnership Units; (ii) neither the Purchaser,  Grove Property, nor, to
the best of the  Purchaser's  knowledge,  any of the Identified  Persons nor any
affiliate  thereof has effected  any  transaction  in the  Property  Partnership
Units;  (iii)  neither the  Purchaser,  Grove  Property  nor, to the best of the
Purchaser's  knowledge,   any  of  the  Identified  Persons  has  any  contract,
arrangement, understanding or relationship with any other person with respect to
any  Property  Partnership  Units,  including,  but not limited  to,  contracts,
arrangements,  understandings or relationships concerning the transfer or voting
thereof, joint venture, loan or option arrangements,  puts or calls,  guarantees
or loans,  guarantees against loss or the giving or withholding of proxies; (iv)
there  have  been no  transactions  or  business  relationships  which  would be
required to be disclosed  under the rules and regulations of the SEC between any
of the Purchaser,  Grove Property nor, to the best of the Purchaser's knowledge,
the Identified  Persons,  on the one hand,  and the Property  Partnership or its
affiliates,   on  the  other  hand;  and  (v)  there  have  been  no  contracts,
negotiations or transactions  between the Purchaser,  Grove Property nor, to the
best of the Purchaser's knowledge,  the Identified Persons, on the one hand, and
the Property  Partnership  or its  affiliates,  on the other hand,  concerning a
merger,  consolidation  or  acquisition,  tender offer or other  acquisition  of
securities,  an  election  of trust  managers  or a sale or other  transfer of a
material amount of assets.

Section 9.  Interests of Certain Persons and Certain Transactions.

         Because of the affiliations between the Purchaser,  the general partner
of the Property  Partnership and the Grove Companies,  the Property  Partnership
has advised the Purchaser that the Property  Partnership and its general partner
are making no recommendation, and are remaining neutral, as to whether a Limited
Partner should accept this Exchange Offer. See "BENEFITS TO RELATED PARTIES" and
"CONFLICTS OF INTEREST."  The general  partner of the Property  Partnership  may
also have a conflict of interest in evaluating certain alternatives available to
the  Property  Partnership,  such as the  sale or  liquidation  of the  Property
Partnership  assets,  in that such  transactions  may result in a  reduction  or
termination of fees payable to the general partner's  affiliates pursuant to the
Property Partnership Agreement or otherwise.

         Voting by the Purchaser.  By virtue of the Consolidation  Transactions,
the Purchaser is in a position to significantly  influence or control the result
of any vote by  Limited  Partners.  See  "SPECIAL  FACTORS-Ownership  of  Common
Units-Management of the Operating Partnership."

         Financing  Arrangements.  The Purchaser expects to fund its obligations
in respect of this Exchange Offer  (including funds for the purchase of tendered
Property  Partnership  Units of  Non-Accredited  Participants  and Cash Election
Participants,   to  fund  cash  distribution  requirements  of  the  Liquidating
Partnerships  and the  out-of-pocket  costs of the Purchaser in connection  with
this Exchange Offer) from the proceeds of the Credit Facility.

         Transactions  with  Affiliates.  Pursuant to the  Property  Partnership
Agreement, the general partner of the Property Partnerships and their affiliates
receive  various  fees from the Property  Partnerships.  Certain of the Property
Partnerships are required to pay Grove Property,  as successor to the Management
Company an annual fee ranging from $5,000 to $7,500.

         In addition, one or more of the Grove Companies, as general partners of
each Property Partnership or as special limited partners,  receives a percentage
of net  profits,  losses  and  distributions  of  cash  flow  of  such  Property
Partnership  of between 0.5% and 15% and  increasing to 25% to 40% of residuals,
after payment of priority  items.  Each Property  Partnership has retained Grove
Property,  as  successor to the  Management  Company,  to manage its  respective
Partnership  Properties  for a fee equal to 4% to 6% of gross  collections  (the
"Property Management Fee").

         Except as described above  concerning the  Consolidation  Transactions,
there were no material  transactions between the general partner of any Property
Partnership or its affiliates, on the one hand, and any Property Partnership, on
the other hand, during 1994, 1995 or 1996 or the five-month period ended May 31,
1997.


<PAGE>




Section 10.  Source of Funds.

         The  Purchaser  expects  that up to  approximately  $3,266,783  in Cash
Consideration  will be required in connection with this Exchange Offer if all of
the outstanding Property Partnership Units are tendered by Limited Partners whom
the Purchaser  believes are not Accredited  Investors and all Accredited Limited
Partners elect to tender for Cash Consideration. None of the required funds will
be paid by the Property  Partnership.  The Purchaser will obtain such funds from
sources described in Section 9.
"Interests of Certain Persons and Certain Transactions."

Section 11.  Conditions of this Exchange Offer.

         Notwithstanding  any other term of this Exchange  Offer,  the Purchaser
shall not be  required  to accept for  exchange or payment or to exchange or pay
for any Property  Partnership  Units tendered if all  authorizations,  consents,
orders or approvals  of, or  declarations  or filings with,  or  expirations  of
waiting  periods imposed by, any court,  administrative  agency or commission or
other governmental authority or entity,  domestic or foreign,  necessary for the
consummation of the  transactions  contemplated by this Exchange Offer shall not
have occurred,  been filed or obtained.  Furthermore,  notwithstanding any other
term of this Exchange  Offer,  the Purchaser shall not be required to accept for
exchange or payment or to exchange or pay for any Property Partnership Units not
theretofore  accepted for payment or paid for,  and may  terminate or amend this
Exchange Offer as to such Property Partnership Units if, at any time on or after
the date of this  Exchange  Offer and before  the  acceptance  of such  Property
Partnership  Units for exchange or payment or the exchange or payment  therefor,
any  of  the  following  conditions  exists:  (a)  a  preliminary  or  permanent
injunction  or  other  order  of any  federal  or  state  court,  government  or
governmental  authority  or agency  shall have been  issued and shall  remain in
effect  which (i) makes  illegal,  delays or  otherwise  directly or  indirectly
restrains or prohibits the making of this Exchange  Offer or the  acceptance for
payment of or payment for any Property Partnership Units by the Purchaser,  (ii)
imposes or confirms  limitations on the ability of the Purchaser  effectively to
exercise full rights of ownership of any Property  Partnership  Units purchased;
including,  without limitation, the right to vote any Property Partnership Units
acquired by the Purchaser  pursuant to this  Exchange  Offer or otherwise on all
matters  properly  presented to each Property  Partnership's  Limited  Partners,
(iii) requires  divestiture by the Purchaser of any Property  Partnership Units,
(iv)  causes  any  material  diminution  of the  benefits  to be  derived by the
Purchaser as a result of the transactions contemplated by this Exchange Offer or
(v)  might  materially  adversely  affect  the  business,   properties,  assets,
liabilities, financial condition, operations, results of operations or prospects
of the  Purchaser  or any  Property  Partnership;  (b) there shall be any action
taken, or any statute or rule, regulation or order proposed,  enacted, enforced,
promulgated,  issued or deemed  applicable to this Exchange Offer by any federal
or state court,  government or  governmental  authority or agency,  which might,
directly or indirectly, result in any of the consequences referred to in clauses
(i) through (v) of paragraph (a) above; (c) any change or development shall have
occurred or been threatened since the date hereof, in the business,  properties,
assets, liabilities,  financial condition,  operations, results of operations or
prospects  of the  Property  Partnership  which,  in the  sole  judgment  of the
Purchaser,  is or may be materially adverse to the Property Partnership,  or the
Purchaser  shall have become aware of any fact that in the sole  judgment of the
Purchaser,  does or may  have a  material  adverse  effect  on the  value of the
Property  Partnership  Units;  (d) there  shall have  occurred  (i) any  general
suspension  of  trading  in, or  limitation  on prices  for,  securities  on any
national  securities  exchange or in the  over-the-counter  market in the United
States, (ii) a declaration of a banking moratorium or any suspension of payments
in  respect  of  banks  in  the  United  States,  (iii)  any  limitation  by any
governmental  authority on, or other event which might affect,  the extension of
credit by lending  institutions or result in any imposition of currency controls
in the United States, (iv) a commencement of a war or armed hostilities or other
national or international  calamity directly or indirectly  involving the United
States,  (v) a material change in United States or other currency exchange rates
or a suspension  of a limitation  on the markets  thereof or (vi) in the case of
any of the foregoing  existing at the time of the  commencement of this Exchange
Offer, a material  acceleration or worsening thereof;  or (e) it shall have been
publicly  disclosed or the Purchaser shall have otherwise learned that more than
five  percent of the  outstanding  Property  Partnership  Units of any  Property
Partnership  have  been  or  are  proposed  to be  acquired  by  another  person
(including  a "group"  within the meaning of Section  13(d)(3)  of the  Exchange
Act).

         The foregoing  conditions are for the sole benefit of the Purchaser and
may be asserted by the Purchaser  regardless of the circumstances giving rise to
such  conditions,  or may be waived by the  Purchaser in whole or in part at any
time and from  time to time in its sole  discretion.  Any  determination  by the
Purchaser  concerning the events  described above will be final and binding upon
all parties.

Section 12.  Certain Legal Matters.

         General.  Except as set forth in this Section 12, the  Purchaser is not
aware of any  filings,  approvals  or other  actions by any  domestic or foreign
governmental  or  administrative  agency  that  would be  required  prior to the
acquisition  of Property  Partnership  Units by the  Purchaser  pursuant to this
Exchange Offer. Should any such approval or other action be required,  it is the
Purchaser's  present intention that such additional  approval or action would be
sought.  While  there is no present  intent to delay the  purchase  of  Property
Partnership  Units tendered  pursuant to this Exchange Offer pending  receipt of
any such additional  approval or the taking of any such action,  there can be no
assurance  that any such  additional  approval  or action,  if needed,  would be
obtained without substantial  conditions or that adverse  consequences might not
result to any  Property  Partnership's  business,  any of which  could cause the
Purchaser to elect to terminate this Exchange Offer without purchasing  Property
Partnership Units thereunder. The Purchaser's obligation to purchase and pay for
Property   Partnership  Units  is  subject  to  certain  conditions,   including
conditions related to the legal matters discussed in this Section 12.

         Antitrust.  The Purchaser  does not believe that the  Hart-Scott-Rodino
Antitrust Improvements Act of 1976, as amended, is applicable to the acquisition
of Property Partnership Units contemplated by this Exchange Offer.

         Margin  Requirements.  The Property  Partnership  Units are not "margin
securities"  under the  regulations  of the Board of  Governors  of the  Federal
Reserve System and,  accordingly,  such  regulations  are not applicable to this
Exchange Offer.

         State Takeover Laws. A number of states have adopted anti-takeover laws
which  purport,  to varying  degrees,  to be  applicable  to attempts to acquire
securities of  corporations  or other  entities which are  incorporated  in such
states or which have substantial assets,  security holders,  principal executive
offices or  principal  places of business  therein.  If any state  anti-takeover
statute is applicable to this Exchange  Offer,  the Purchaser might be unable to
accept for payment or purchase  Property  Partnership Units tendered pursuant to
this Exchange  Offer or be delayed in continuing or  consummating  this Exchange
Offer.  In such case,  the Purchaser may not be obligated to accept for purchase
or pay for any Property Partnership Units tendered.

Section 13.  Fees and Expenses.

         The  Purchaser  will pay all costs and expenses of printing and mailing
this Exchange  Offer and its legal and accounting  fees and expenses,  including
reimbursement  to Grove  Companies for the overhead  cost of personnel  directly
involved in this Exchange Offer.  The Property  Partnership will not pay for any
of these  costs.  The  Purchaser  will not pay any  fees or  commissions  to any
broker,  dealer or other person for soliciting tenders of Units pursuant to this
Exchange Offer. However,  certain trust managers,  officers and employees of the
Purchaser and its affiliates will answer questions regarding this Exchange Offer
and assist  Limited  Partners in completing  the Letter of  Transmittal  if they
request  such help.  Such trust  managers,  officers and  employees  will not be
additionally  compensated  by the Purchaser or its affiliates for answering such
questions.

Section 14.  Other Matters.

         This Exchange  Offer is not being made to (nor will tenders be accepted
from or on behalf of) Limited Partners residing in any jurisdiction in which the
making  of  this  Exchange  Offer  or the  acceptance  thereof  would  not be in
compliance  with the  securities,  blue sky or other laws of such  jurisdiction.
However,  the Purchaser may, in its discretion,  take such action as it may deem
necessary  to make this  Exchange  Offer in any  jurisdiction  and  extend  this
Exchange Offer to Limited Partners in such jurisdiction.

         The  Property  Partnership  and its General  Partner  have  advised the
Purchaser that they are not making any recommendation to any Limited Partners as
to whether to tender Property Partnership Units pursuant to this Exchange Offer.
No person has been authorized to make any  recommendation  or  representation on
behalf of the Purchaser,  any general partner of the Property  Partnership,  the
Property  Partnership  or any of their  respective  affiliates or to provide any
information  other than as contained herein or in the Letter of Transmittal and,
if given or made, such information or representation  must not be relied upon as
having been authorized.

         Facsimile copies of the Letter of Transmittal,  properly  completed and
duly  executed,  will be  accepted.  The  Letter  of  Transmittal  and any other
required  documents  should be sent or delivered to the Purchaser at its address
set forth below.

         Any questions or requests for  assistance or for  additional  copies of
this  Offer to  Exchange,  the  Letter of  Transmittal  and other  tender  offer
materials may be directed to the  Purchaser at the telephone  number and address
below.

                              GROVE OPERATING, L.P.



<PAGE>



                              GROVE OPERATING, L.P.

By Hand or Overnight Delivery             Facsimile Transmission:
c/o Grove Property Trust                  (860) 527-0401
598 Asylum Avenue                         To Confirm Receipt of
Hartford, Connecticut 06105               Facsimile Transmissions:
                                          (800) 246-1126 ext. 143 or 128

         Questions or requests for assistance or additional copies of this Offer
to Exchange and the Letter of  Transmittal  may be directed to the addresses and
telephone  numbers set forth below.  Limited  Partners  may also  contact  their
brokers, dealers, commercial banks or trust companies for assistance.

                              GROVE OPERATING, L.P.
                            c/o Grove Property Trust
                                598 Asylum Avenue
                           Hartford, Connecticut 06105
                                   Telephone:
                                 (860) 246-1126
                                 ext. 143 or 128
                       Att'n: Sheila Daley or Michele Hull



<PAGE>



                                  APPENDIX "A"
                                       to
                                 EXCHANGE OFFER



                              TEXT OF AMENDMENTS TO
                FARMINGTON SUMMIT ASSOCIATES LIMITED PARTNERSHIP
              AMENDED AND RESTATED AGREEMENT OF LIMITED PARTNERSHIP


                  The  following  shall be inserted as a new Section 5.15 of the
Property  Partnership's  partnership agreement and shall read in its entirety as
follows:

5.15
(A)  Notwithstanding  any  provision  contained  herein  to  the  contrary,   in
connection  with a  liquidation  of the  Partnership,  the  General  Partner  is
expressly  authorized to effect a distribution of the Partnership's  property or
of other property  other than cash to the General  Partner and its affiliates in
respect of their partnership interests; provided, that if such a distribution of
property  is made,  the  General  Partner  or its  affiliates  shall  make  cash
available to the  Partnership in an amount  sufficient to enable the Partnership
to make a simultaneous  cash  distribution to the Limited Partners in respect of
their partnership interests.

(B)  Notwithstanding  any provision  contained  herein to the  contrary,  if the
Partnership  effects a distribution of its property or other property other than
cash  in  connection  with a  liquidation  of the  Partnership  pursuant  to the
exchange contemplated by the Exchange Offer Statement, dated June 16, 1997, from
Grove Operating,  L.P., a Delaware limited partnership,  to the Limited Partners
(the  "Exchange  Offer  Statement"),  and the Minimum  Percentage  Condition (as
defined in the Exchange Offer Statement) is satisfied as to the Partnership, the
value of the Partnership shall be deemed to be $3,623,068.



<PAGE>



                            Legal Opinion of Counsel



<PAGE>




                                  APPENDIX "I"


Copies of  materials  filed by Grove  Property  Trust  with the  Securities  and
Exchange  Commission,  including  Grove Property  Trust's Proxy  Statement dated
February 13, 1997,  as well as copies of any of the  documents  discussed in the
Exchange Offer, are available for distribution to Limited Partners upon request.
Interested  Limited  partners  should  contact  Grove at the  address  and phone
numbers  specified in the Letter of Transmittal  that  accompanies this Exchange
Offer.  Many limited partners of the Property  Partnership were also partners in
Property Partnerships which participated in the Consolidation  Transaction,  and
received a preliminary  copy of such Proxy Statement in the form of Appendix "I"
to the Initial Exchange Offer, dated December 2, 1996. The Purchaser  encourages
Limited  Partners  who did not receive a copy of such  preliminary  proxy or who
have misplaced it to request a copy of the Proxy Statement, for more information
relating to the  Consolidation  Transactions  and the business of Grove Property
Trust, and certain risks and conflicts associated with its business, including a
pro forma  composite  financial  statement  (unaudited)  of Grove Property Trust
reflecting the consummation of the Consolidation Transactions.

Attached hereto is a copy of Form 10-QSB,  for the quarter ended March 31, 1997,
filed by Grove Property Trust with the Securities and Exchange Commission, which
contains certain Condensed  Consolidated  balance sheets,  income statements and
cash flows of Grove Property  Trust for the period ended March 31, 1997.  Please
refer to the notes that accompanying such statements.  Attached hereto is also a
copy of Grove  Property  Trust's  Current Report on Form 8-K dated May 30, 1997,
reflecting the three June, 1997 acquisitions.

Grove  Property  Trust  is  subject  to the  informational  requirements  of the
Securities  Exchange Act of 1934 and files reports,  proxy  statements and other
information  with the Securities and Exchange  Commission.  Such reports,  proxy
statements  and other  information  may be  inspected  and  copied at the public
reference facilities maintained by the SEC at Room 1024, 450 Fifth Street, N.W.,
Washington,  D.C.  20549 and at certain of its  regional  offices,  the  current
addresses of which are: New York  Regional  Office,  7 World Trade  Center,  New
York, New York 10048; and Chicago Regional Office,  Northwestern  Atrium Center,
500 West Madison,  Suite 1400, Chicago,  Illinois 60661. Copies of such material
can be obtained from the Public Reference Section of the SEC,  Washington,  D.C.
20549,  at  prescribed  rates.  In addition,  the SEC  maintains a Web site that
contains reports,  proxy statements and other information  regarding registrants
that   file   electronically   with   the   SEC   at  the   following   address:
http://www.sec.gov.  Since the  Common  Shares are also  listed on the  American
Stock Exchange,  reports,  proxy  statements and other  information  relating to
Grove  Property Trust can also be inspected at the offices of the American Stock
Exchange, Inc., 86 Trinity Place, New York, New York 10006.

The following  documents  have been filed by Grove  Property Trust with the SEC,
are available for review by interested Limited Partners, and are incorporated in
this Exchange Offer by reference:

1.       Grove Property Trust's Annual Report on Form 10-KSB for the year ended
 December 31, 1996;

2.       Grove Property Trust's Current Report on Form 8-K dated February 21, 
1997;

3.       Grove Property Trust's two Current Reports on Form 8-K dated
 March 14, 1997;

4.       Grove Property Trust's Quarterly Report on Form 10-QSB for the 
quarter ended March 31, 1997;

5.       Grove Property Trust's definitive Proxy Statement dated February 13, 
1997, distributed in connection with its Special
Meeting of Shareholders held on March 10, 1997; and

6.  Grove  Property  Trust's  definitive  Proxy  Statement  dated May 16,  1997,
distributed in connection  with its Annual Meeting of Shareholders to be held on
June 18, 1997.







(1)   Includes  Common  Units  an  Executive   Officer  may  be  deemed  to  own
      beneficially  as a result of his  ownership  of  entities  included in the
      Grove  Companies,  based solely on his pro rata ownership of the equity of
      that  entity.  One or more of the  Executive  Officers  may have  acquired
      additional  Common  Units  as a  result  of  the  Operating  Partnership's
      acquisition  of  interests in three of the  Excluded  Properties  in June,
      1997.  One or  more  of  the  Executive  Officers  may  be  deemed  to own
      beneficially  additional Common Units held by the Grove Companies pursuant
      to Rule 13d-3 under the Securities  Exchange Act of 1934, as amended, as a
      result of such Executive Officer's ability to exercise control over voting
      and/or  investment  decisions  with respect to one or more of the entities
      included in the Grove Companies.





                              GROVE OPERATING, L.P.

                                Offer to Exchange
                                 All Outstanding
                      Units of Limited Partnership Interest
                                       in
                  HERITAGE COURT ASSOCIATES LIMITED PARTNERSHIP
                              for consideration of
                   1,013 Common Units of Grove Operating, L.P.
         with an option to holders to instead receive cash consideration

                 THIS EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL
            EXPIRE AT 5:00 P.M., NEW YORK TIME, ON FRIDAY, AUGUST 15,
                             1997, UNLESS EXTENDED.

         Grove Operating,  L.P., a recently formed Delaware limited  partnership
(the "Operating Partnership"),  is offering to exchange all outstanding units of
limited  partnership  interest  ("Units") in Heritage Court  Associates  Limited
Partnership (the "Property  Partnership"),  for  consideration per Unit of 1,013
Common  Units of the  Operating  Partnership  or, at the  option of the  holder,
consideration  per Unit of $9,871 (the "Cash  Consideration")  in cash,  in each
case to be pro rated in respect of fractional  Units, upon the terms and subject
to the  conditions  set  forth  in this  Exchange  Offer  dated  June  17,  1997
(including  the  annexes  hereto,  the "Offer to  Exchange")  and in the related
Letter of Transmittal,  as each may be supplemented or amended from time to time
(all of which  constitute the "Exchange  Offer").  The Exchange Offer is made to
all  limited  partners  of  record of the  Property  Partnership  (the  "Limited
Partners") as of the date of this Exchange Offer.

     A Limited  Partner must tender all of the Units owned by it in the Property
Partnership  if it wishes to  tender  any  Units.  A Limited  Partner  must also
complete and return an Accredited Investor Questionnaire in order to participate
in the  Exchange  Offer.  See "THE  EXCHANGE  OFFER-Section  3.  Procedures  for
Tendering Property Partnership Units."

     The General Partner of the Operating Partnership is Grove Property Trust, a
Maryland  real estate  investment  trust.  See "THE  EXCHANGE  OFFER-Section  8.
Certain  Information  Concerning  the  Purchaser"  and "Section 9.  Interests of
Certain Persons and Certain Transactions."

         The Operating  Partnership  expressly  reserves the right,  in its sole
discretion,  at any time and from time to time: (i) to extend the period of time
during which this Exchange  Offer is open and thereby delay the  acceptance  for
payment of, and the payment for,  any Units;  (ii) to  terminate  this  Exchange
Offer and not accept for payment any Units not theretofore  accepted for payment
or paid for if any of the  conditions  referred  to in  Section 11 have not been
satisfied or upon the  occurrence  of the events  specified in Section 12; (iii)
upon the occurrence of any of the

June 17, 1997

conditions  specified in Section 11, to delay the  acceptance for payment of, or
payment  for,  any Units not  theretofore  accepted for payment or paid for, and
(iv) to amend this Exchange Offer. See "THE EXCHANGE OFFER."

THE COMMON  UNITS IN THE  OPERATING  PARTNERSHIP  OFFERED  HEREBY  HAVE NOT BEEN
REGISTERED  UNDER  THE  SECURITIES  ACT OF  1933,  AS  AMENDED,  NOR  UNDER  THE
SECURITIES  LAWS OF ANY STATE,  AND ARE BEING  OFFERED  AND SOLD IN  RELIANCE ON
EXEMPTIONS  FROM THE  REGISTRATION  REQUIREMENTS  OF THE SECURITIES ACT AND SUCH
LAWS.  THIS OFFER TO EXCHANGE  HAS NOT BEEN FILED WITH OR REVIEWED BY THE UNITED
STATES SECURITIES AND EXCHANGE COMMISSION PRIOR TO ITS ISSUANCE AND USE. NEITHER
THE COMMISSION NOR ANY STATE'S  SECURITIES  LAW  ADMINISTRATOR  HAS REVIEWED THE
ACCURACY OR ADEQUACY OF THE INFORMATION  PRESENTED HEREBY OR ENDORSED THE MERITS
OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

THE COMMON UNITS IN THE OPERATING  PARTNERSHIP  ARE SUBJECT TO  RESTRICTIONS  ON
TRANSFERABILITY  AND  RESALE  AND MAY NOT BE  TRANSFERRED  OR  RESOLD  EXCEPT AS
PERMITTED  UNDER THE  SECURITIES ACT OF 1933, AS AMENDED,  AND APPLICABLE  STATE
SECURITIES LAWS, PURSUANT TO REGISTRATION OR EXEMPTION THEREFROM.


EACH LIMITED  PARTNER IS URGED TO READ  CAREFULLY THIS ENTIRE OFFER TO EXCHANGE,
THE LETTER OF TRANSMITTAL AND RELATED DOCUMENTS.


<PAGE>

<TABLE>
<CAPTION>


                                                 TABLE OF CONTENTS

                                                                                       Page
<S>                                                                                    <C>
INTRODUCTION                                                                            1
FORWARD LOOKING STATEMENTS                                                              3
DISCLOSURE MATERIALS                                                                    4
THE CONSOLIDATION TRANSACTIONS                                                          5
         Background                                                                     5
         The Consolidation                                                              5
         Reasons for the Consolidation                                                  8
         Opportunity for Growth                                                        11
         Increased Marketability/Liquidity                                             11
         Alternatives to the Consolidation                                             11
         Valuation of Properties and Other Assets; Allocation of Common Units          12
SPECIAL FACTORS                                                                        14
         Ownership of Common Units                                                     14
         Risk Factors-Common Units                                                     16
RISK FACTORS                                                                           18
         Generally                                                                     18
         Potential Adverse Effects of the Exchange Offer; Risk Factors                 20
BENEFITS TO RELATED PARTIES                                                            27
CONFLICTS OF INTEREST                                                                  29
THE COMPANY                                                                            31
         The Grove Companies                                                           31
         Grove Property                                                                31
         Trust Managers and Executive Officers                                         32
         Common Units Issued to Executive Officers in Connection with Consolidation    37
         Security Ownership of Certain Beneficial Owners and Management                38
         Compensation of the Trust Managers                                            43
         Non-Competition Agreements                                                    44
         Property Management Services                                                  44
         Management Division Operations                                                45
         Accounting Services                                                           46
         Property Marketing                                                            46
         Construction Services                                                         47
         Business Operations and Operating Strategies                                  47
         Acquisition and Development Strategy                                          48
         Redevelopment                                                                 48
         Future Acquisitions                                                           48
         Markets                                                                       49
         Multifamily                                                                   50
         Rental Rates and Occupancy                                                    50
         Competition                                                                   50
PROPERTY INFORMATION                                                                   51
            Description of the Properties                                              51
            New Acquisitions                                                           52
FINANCIAL INFORMATION                                                                  53
         Selected Financial and Operating Data                                         53
VALUATION OF PARTNERSHIP UNITS                                                         53
SUMMARY OF FEDERAL INCOME TAX CONSEQUENCES                                             55
         Gain or Loss on the Exchange for Common Units                                 55
         Gain or Loss on an Exchange for Cash Consideration                            57
         Federal Income Tax Consequences of Holding Common Units in the                58
Operating
Partnership
         State and Other Tax Considerations                                            59
   SUMMARY OF ERISA CONSIDERATIONS                                                     59
         Plan Assets---In General                                                      60
         Application of DOL Regulation to GROVE PROPERTY                               60
         Application of DOL Regulation to the Purchaser                                61
THE OP PARTNERSHIP AGREEMENT                                                           62
         Management                                                                    62
         Indemnification                                                               62
         Transferability of Interests                                                  63
         Issuance of Additional Common Units                                           64
         Capital Contribution                                                          64
         Awards Under Stock Incentive Plan                                             64
         Distributions                                                                 65
         Limited Partner Redemption/Exchange Rights                                    65
         Tax Matters                                                                   65
         Operations                                                                    65
         Certain Limited Partner Approval Rights                                       65
         Term                                                                          66
ADDITIONAL INFORMATION                                                                 66
GLOSSARY                                                                               66
THE EXCHANGE OFFER                                                                     74
         Section  1.  Terms of this Exchange Offer                                     74
         Section  2.  Acceptance of and Payment for Property Partnership Units         74
         Section  3.  Procedures for Tendering Property Partnership Units              75
         Section  4.  Withdrawal Rights                                                77
         Section  5.  Extension of Tender Period; Termination; Amendments              78
         Section  6.  Certain Federal Income Tax Consequences                          79
         Section  7.  Certain Information Concerning the Property Partnership          79
         Section  8.  Certain Information Concerning the Purchaser                     79
         Section  9.  Interests of Certain Persons and Certain Transactions            80
         Section 10.  Sources of Funds                                                 81
         Section 11.  Conditions of this Exchange Offer                                81
         Section 12.  Certain Legal Matters                                            82
         Section 13.  Fees and Expenses                                                83
         Section 14.  Other Matters                                                    83


     APPENDIX A. Text of  amendments  to the Limited  Partnership  Agreement  of
Heritage Court Associates Limited Partnership, together with legal opinion

     APPENDIX I. Financial  Information  relating to Grove Property  Trust,  its
Form 10-QSB for the quarter  ended  March 31,  1997,  its Form 8-K dated May 30,
1997, and other materials available upon request

</TABLE>

<PAGE>






                                                   INTRODUCTION

         The  Purchaser  hereby  offers to  purchase  all  outstanding  units of
limited  partnership   interest   (collectively,   "Units")  of  Heritage  Court
Associates   Limited   Partnership  (the  "Property   Partnership")  for  Equity
Consideration per Unit of 1,013 units of limited partnership  interests ("Common
Units") in Grove Operating, L.P., a Delaware limited partnership (the "Operating
Partnership"  or the  "Purchaser")  (pro rated in respect of fractional  Units),
upon the terms and subject to the  conditions  set forth in this Exchange  Offer
and the related Letter of  Transmittal,  as each may be  supplemented or amended
from time to time,  with an option to holders to instead  receive cash.  See "--
Cash  Consideration."  Limited  Partners who tender Units in this Exchange Offer
will not be obligated to pay any partnership  transfer fees, which fees, if any,
will be borne by the Purchaser.

         Purpose of this Exchange  Offer.  This Exchange  Offer is being made to
the Limited Partners of Heritage Court Associates  Limited  Partnership (each, a
"Limited Partner" and, collectively, the "Limited Partners"). On March 14, 1997,
the Operating Partnership completed the "Consolidation  Transactions"  described
below. As a result of the  Consolidation  Transactions,  Grove Property Trust, a
Maryland   real  estate   investment   trust   ("Grove   Property"),   became  a
self-administered  and self-managed  real estate  investment trust ("REIT") with
control  over  a  portfolio  of  26  multifamily   residential  projects  and  a
neighborhood  shopping center in the Northeastern United States.  Grove Property
is the sole general partner of the Operating  Partnership.  The properties owned
by the Property  Partnership appear attractive to the Operating  Partnership and
satisfy  the  Operating  Partnership's  growth  strategy  to acquire  additional
multifamily  housing in the  Northeastern  United  States.  This Exchange  Offer
provides  Limited  Partners of the Property  Partnership  with an opportunity to
either  currently  liquidate their interest in the Property  Partnership,  or to
acquire an interest in the Operating  Partnership on a tax-free basis, which may
provide greater risk  diversification and enhance the opportunity for additional
growth,  with an enhanced  ability to liquidate  their interest in the Operating
Partnership within one year following the completion of this Exchange Offer.

         Conditions.  The  Exchange  Offer is  conditioned  upon the tender of a
minimum of 66-2/3% of the outstanding Units of the Property  Partnership  and/or
the receipt of proxies  representing  66-2/3% of the outstanding  Units so that,
together  with the  Units  the  Purchaser  is  acquiring  concurrently  with the
expiration  of the Exchange  Offer,  the  Purchaser  has obtained the  requisite
consent of Limited  Partners to liquidate the Property  Partnership as described
in this Exchange Offer. See  "--Liquidation of Property  Partnership." A Limited
Partner must tender all of its Units in the  Partnership  if it wishes to tender
Units, and may not tender only a portion of its Units.

         Equity  Consideration.  Each  tendering  Limited  Partner  other than a
Non-Accredited  Participant  will  receive,  upon  consummation  of the Exchange
Offer,  1,013 Common Units for each Unit so tendered in total  consideration for
the  exchange  of  such  Unit,   unless  such  holder  elects  to  receive  Cash
Consideration.  Notwithstanding the foregoing, if a tendering Limited Partner is
a "benefit  plan  investor,"  as defined in 29 CFR Section  2510.3-101,  and the
Purchaser determines, in its sole discretion, that the ownership of Common Units
by benefit plan investors should be restricted to avoid having its assets deemed
to be "plan assets" for purposes of the fiduciary  requirements  of the Employee
Retirement  Income Security Act of 1974, as amended  ("ERISA") or the prohibited
transaction  provisions of ERISA and/or Internal  Revenue Code ("Code")  Section
4975, (a) the number of Common Units received by such tendering  Limited Partner
will be limited to the extent that the Purchaser, in its sole discretion,  deems
necessary  or  appropriate,  and (b) such  Limited  Partner  will  receive  Cash
Consideration  (described below) for any Units tendered pursuant to the Exchange
Offer for which it does not receive Common Units.

         Cash  Consideration.  Each  tendering  Limited  Partner which is not an
Accredited  Investor,  and each Accredited Investor which otherwise elects, will
receive,  upon consummation of the Exchange Offer,  $9,871 in Cash Consideration
for each Unit so tendered in total  consideration for the exchange of such Unit.
The  amount of Cash  Consideration  represents  the value  placed on the  Equity
Consideration,  assuming $10.50 per Common Unit, less 7.2%,  which the Purchaser
estimates is its cost attributable to the New Equity Investment.

         The Equity  Consideration  and the Cash  Consideration  assume that the
value of a Common  Share in Grove  Property  will be $10.50,  thereby  placing a
value of $10.50 on a Common Unit. Please note that the value of a Common Unit is
fixed  for  purposes  of  this  Exchange   Offer,   and  the  amount  of  Equity
Consideration and the Cash Consideration to be received by the Participants will
not  decrease or increase if the actual  market price of Grove  Property  Common
Shares is more or less than $10.50 per Common Share.

         Liquidation of Property  Partnership.  The partnership agreement of the
Property Partnership (the "Property Partnership  Agreement") contains provisions
which would restrict the Operating  Partnership's  ability to obtain  advantages
similar to those  secured  under the  Consolidation  Transactions.  Among  other
things, the Property Partnership  Agreement restricts the Operating  Partnership
from being  admitted  as a general  partner  without  the  consent of all of the
Limited Partners. In connection with the Exchange Offer, Limited Partners of the
Property  Partnership  who tender their Units therein will also be consenting to
(i) an amendment to the Property  Partnership  Agreement to permit the "in-kind"
distribution  of the Partnership  Property to the Operating  Partnership and its
affiliates in connection with the liquidation of the Property  Partnership,  and
(ii) authorize the liquidation and dissolution of the Property Partnership.

         See  Appendix A to this  Exchange  Offer for the  complete  text of the
proposed amendment to the Property Partnership Agreement.

         Property Partnership's Position with Respect to this Exchange Offer.
The general  partner of the Property  Partnership,  Glastonbury  Realty  Limited
Partnership,  is a Connecticut limited partnership wholly owned by Damon Navarro
(16.67%), Brian Navarro (16.67%),  George Abdow (16.67%),  Ronald Abdow (16.67%)
Timothy Jones (19.166%),  and Ivan Frederickson  (14.166%),  Affiliates of Grove
Companies  and the  general  partner of the  Operating  Partnership.  Because of
affiliations  between  the  Purchaser  and the general  partner of the  Property
Partnership,  the  Property  Partnership  has  advised  the  Purchaser  that the
Property Partnership and the general partner of the Property Partnership make no
recommendation,  and are remaining  neutral,  as to whether a Limited Partner of
the Property  Partnership  should tender its Units in this Exchange  Offer.  See
"THE  EXCHANGE  OFFER-Section  9.  Interests  of  Certain  Persons  and  Certain
Transactions" and "CONFLICTS OF INTEREST."  However,  the general partner of the
Property  Partnership  hereby recommends that each Limited Partner vote in favor
of the  Property  Partnership  Amendments,  regardless  of whether  such Limited
Partner participates in the Exchange Offer, so that Limited Partners which elect
to do so are able to participate in this Exchange Offer and receive the benefits
thereof.

     Limited  Partners  who elect not to tender their Units should be aware that
there are certain  potential  detriments to this Exchange  Offer. In addition to
the risk factors described  elsewhere in this Exchange Offer Statement  relating
to an investment in Common Units and Common Shares,  Limited  Partners who elect
not  to  tender  their  Units  should  consider  the  following:  The  Operating
Partnership will vote (i) to amend the Property Partnership  Agreement to permit
an "in-kind"  distribution  to the Operating  Partnership in connection with the
liquidation  of the Property  Partnership,  and (ii) to  liquidate  the Property
Partnership and distribute its assets. The Operating Partnership will lend funds
to the Property Partnership to enable it to make cash distributions to the other
Limited  Partners upon  liquidation,  and the Partnership  Property will then be
distributed to the Operating Partnership and a cash distribution will be made to
the other Limited Partners.

         Limited  Partners  who elect not to tender  their Units should be aware
that  the  general  partner  of  the  Property  Partnership  and  the  Operating
Partnership, as a Limited Partner of the Property Partnership, intend to vote in
favor of the above-described amendment to the Property Partnership Agreement and
to liquidate the Property Partnership. Limited Partners other than the Operating
Partnership will receive a cash  distribution of  approximately  $9,871 per Unit
when the Property Partnership is liquidated.  The Operating  Partnership expects
that  this  cash   distribution   and  liquidation  will  occur  promptly  after
consummation of this Exchange Offer.

                                            FORWARD LOOKING STATEMENTS

         THIS EXCHANGE OFFER,  INCLUDING  MATERIALS  ATTACHED,  OR REFERENCED IN
APPENDIX  I HERETO,  CONTAINS  CERTAIN  FORWARD  LOOKING  STATEMENTS  WITHIN THE
MEANING OF SECTION  27A OF THE  SECURITIES  ACT OF 1933 AND  SECTION  21E OF THE
SECURITIES  EXCHANGE ACT OF 1934.  ACTUAL RESULTS COULD DIFFER  MATERIALLY  FROM
THOSE  PROJECTED  IN THE  FORWARD  LOOKING  STATEMENTS  AS A RESULT  OF  CERTAIN
UNCERTAINTIES SET FORTH BELOW AND ELSEWHERE IN THIS EXCHANGE OFFER STATEMENT.

         THE  FORWARD  LOOKING  STATEMENTS  INCLUDED  IN  THIS  EXCHANGE  OFFER,
INCLUDING  MATERIALS ATTACHED,  OR REFERENCED IN APPENDIX I HERETO,  CONCERNING,
AMONG  OTHER  THINGS,   FUTURE  RESULTS  OF   OPERATIONS,   CASH  AVAILABLE  FOR
DISTRIBUTION,  SOURCES OF GROWTH,  ECONOMIC  CONDITIONS AND TRENDS AND PLANS AND
OBJECTIVES  OF  MANAGEMENT  FOR FUTURE  OPERATIONS  ARE  NECESSARILY  SUBJECT TO
VARIOUS  RISKS  AND  UNCERTAINTIES.  ACTUAL  OUTCOMES  ARE  DEPENDENT  UPON  THE
COMPANY'S SUCCESSFUL  PERFORMANCE OF INTERNAL PLANS,  ECONOMIC CONDITIONS IN THE
SUBMARKETS IN WHICH THE COMPANY'S  PROPERTIES  ARE LOCATED SUCH AS OVERSUPPLY OF
RESIDENTIAL  MULTIFAMILY  HOUSING OR A REDUCTION IN THE DEMAND FOR SUCH HOUSING,
THE AVAILABILITY OF ACQUISITION  FINANCING,  COMPLIANCE WITH APPLICABLE LAWS AND
REGULATIONS AND THE SUCCESSFUL  MANAGEMENT OF OTHER ECONOMIC,  LEGAL,  FINANCIAL
AND GOVERNMENTAL RISKS AND UNCERTAINTIES.

                                               DISCLOSURE MATERIALS

         Included with this  Exchange  Offer  Statement  are certain  disclosure
materials attached, referenced or identified on Appendix I hereto (together with
the   materials   in  this   Exchange   Offer   Statement   under  the  captions
"Introduction,"  "The  Consolidation   Transactions,"  "Special  Factors,"  "The
Company," "Property Information,"  "Financial  Information," "Summary of Federal
Income Tax Consequences" and "Summary of ERISA  Considerations," the "Disclosure
Materials") which contain descriptions of the Operating Partnership,  the Common
Units, Grove Property Trust, the Redemption/Exchange  Rights (defined below) and
other matters.  The information in this Exchange Offer Statement is qualified in
its  entirety  by the  more  detailed  information  in  Grove  Property's  Proxy
Statement,  dated February 13, 1997 (the "Proxy  Statement").  A Limited Partner
should review the Disclosure Materials with regard to the Property  Partnership,
and to  the  business,  properties  and  financial  condition  of the  Operating
Partnership which are subsumed  generally in the descriptions of Grove Property,
including  the  sections  entitled  "Selected  Financial  and  Operating  Data,"
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations,"  and the pro forma and  historical  financial  statements  of Grove
Property,  the Property  Partnerships and the former management  company and the
notes thereto included in the Proxy Statement. With respect to the Common Units,
a Limited  Partner should review  carefully the sections in the Proxy  Statement
entitled "The  Company-General,"  "The  Company-Policies with Respect to Certain
Activities," "Approval of the Consolidation  Transactions (Proposal 1)-Potential
Adverse  Effects of the  Consolidation  Transactions;  Risk  Factors,"  "Federal
Income Tax  Considerations-Tax  Aspects of the Operating Partnership" and "ERISA
Considerations."  The  information  regarding  the Common Shares is important in
relation  to  the   Redemption/Exchange   Rights.   This  information  is  found
principally  in  the  Proxy  Statement,  particularly  in the  sections  thereof
entitled "Description of Capital Stock," "Certain Provisions of Maryland Law and
of the Company's  Declaration of Trust and Bylaws," "Shares Available for Future
Sale,"  "Federal  Income Tax  Considerations"  and "ERISA  Considerations."  The
Disclosure  Materials set forth certain  aspects of various  agreements  entered
into  as of  the  closing  of  the  Consolidation  Transactions,  including  the
Operating  Partnership's  Partnership Agreement.  Copies of these agreements are
available upon request. Limited Partners should refer to such documents for more
complete  information  and this  Exchange  Offer  Statement  is qualified in its
entirety by this reference. See "ADDITIONAL INFORMATION."



<PAGE>



                                          THE CONSOLIDATION TRANSACTIONS

Background

         Grove Property Trust (formerly Grove Real Estate Asset Trust,  "GREAT")
is a  self-administered  real estate  investment  trust  formed  pursuant to the
Maryland Real Estate Investment Act, engaged principally in multifamily property
management,  acquisition and  redevelopment.  Since the end of 1996, the Company
has undergone  significant changes in its business and operations,  as described
below  under "The  Consolidation,"  in order to seek to maximize  future  growth
potential.

         GREAT owned and operated three  multifamily  properties  (the "Original
Properties") since its inception and acquired a fourth property ("Cambridge") in
January 1996 (collectively,  the "GREAT  Properties").  The GREAT Properties are
comprised of the Dogwood Hills  Apartments  comprising 46 multifamily  apartment
homes on Evergreen Avenue in Hamden,  Connecticut,  the Hamden Center Apartments
comprising  65  multifamily   apartment   homes  on  School  Street  in  Hamden,
Connecticut,  the Baron Apartments  comprising 54 multifamily apartment homes on
Queen Street in Southington,  Connecticut,  and Cambridge Estates, comprising 92
multifamily  apartment  homes  located  in  Norwich,   Connecticut.   The  GREAT
Properties  had an aggregate  weighted  average  occupancy  rate of 97.6% during
1996.

         Grove Property was formed in 1994 to continue the multifamily  property
acquisition, management and marketing operations and related business objectives
and  strategies  of Grove  Investment  Group,  Inc., a Southern New England real
estate company formed in 1980 by Damon and Brian Navarro,  and the three limited
partnerships  from which Grove Property  acquired the Original  Properties  upon
completion of Grove Property's initial public offering in June 1994.


The Consolidation

             On March 14,  1997,  Grove  Property  completed  the  Consolidation
Transactions  described  below. As a result of the  Consolidation  Transactions,
Grove Property is now a self-administered and self-managed REIT which management
believes  to be one of the  largest  public  owners of  multifamily  residential
properties in Southern New England.  Grove Property is the sole general  partner
of the Operating Partnership. The Operating Partnership was formed to act as the
vehicle for the Consolidation Transactions and is the entity through which Grove
Property conducts substantially all of its business and owns (either directly or
indirectly  through  subsidiaries) all of its assets.  Grove Property  currently
holds  approximately 61% of the Operating  Partnership  partnership  units. This
structure is commonly referred to as an umbrella partnership REIT or UPREIT. The
Operating Partnership is governed by the Operating Partnership Agreement.

         Grove Property owns,  directly or indirectly,  100% of the interests in
the four GREAT  Properties,  in each of eight  properties  acquired from certain
limited partnerships through the Consolidation Transactions,  and in each of two
properties  acquired in June 1997.  Further,  Grove Property  controls  thirteen
additional  properties  as general  partner or through  ownership of 100% of the
general partner of the limited partnerships that own such properties,  twelve of
which were  acquired  in the  Consolidation  Transactions,  and one of which was
acquired in June 1997. All such properties are  collectively  referred to as the
"Properties," all such limited partnerships are collectively  referred to as the
"Property   Partnerships,"  and  all  the  properties  owned  by  such  Property
Partnerships are collectively referred to as the "Partnership Properties." Grove
Property provides property  management services to the Properties and other real
property  controlled by certain  companies and individuals  which are affiliated
with Grove Property (the "Grove  Companies")  using certain  acquired assets and
liabilities of Grove Property Services, L.P. ("GPS").  National Realty Services,
L.P., an affiliate of Grove Property,  is the exclusive  provider of real estate
brokerage services to Grove Property.

         An  exchange  offer  was made (the  "Initial  Exchange  Offer")  by the
Operating  Partnership  for the tender of any or all of the limited  partnership
interests of eighteen of the Property  Partnerships  (the "Property  Partnership
Units") in exchange for limited partnership units in the Operating  Partnership.
A total of 1,091,521  Common Units were issued pursuant to the Initial  Exchange
Offer. These Common Units are redeemable,  at the option of the holders thereof,
commencing  one year after  their  issuance  for cash,  based on the fair market
value of Grove Property's Common Shares,  or, at Grove Property's option, it may
exchange  Common  Shares for Common  Units on a  one-for-one  basis,  subject to
certain antidilution adjustments and exceptions.

         The Grove Companies,  pursuant to a contribution  agreement among Grove
Property,  certain  individuals  including  affiliates of Grove Property and the
Operating Partnership (the "Contribution Agreement"),  then contributed to Grove
Property and/or the Operating  Partnership certain assets and liabilities of GPS
arising from or used in connection with property  management  related  services,
and their general and limited partnership interests in each Property Partnership
(or the assets  thereof),  in exchange for an aggregate of 904,867  Common Units
issued  by the  Operating  Partnership  and the  payment  of  $177,669  by Grove
Property to the Grove Companies.

         A private placement of equity securities (the "New Equity  Investment")
took place,  pursuant to which Grove  Property sold to a group of investors (the
"New Equity  Investors")  Common Shares  totaling,  in the aggregate,  3,333,333
Common  Shares,  in exchange for total gross proceeds to Grove Property of $30.0
million.

         Grove Property contributed to the Operating Partnership:  (a) the GREAT
Properties  and related  assets in exchange  for a  partnership  interest in the
Operating  Partnership  represented by 620,102  Common Units;  and (b) the gross
proceeds of the New Equity  Investment  received by Grove Property,  in exchange
for a number of Common  Units  equal to the  number of Common  Shares  issued by
Grove Property in the New Equity Investment.

         The Operating  partnership  issued a total of 6,067,875 Common Units in
the Consolidation Transactions. As a result of the Consolidation, Grove Property
acquired approximately 65% of the Common Units. In connection with the June 1997
acquisition  of two additional  properties  and 100% of the general  partnership
interest and certain  limited  partnership  interests in a third  property,  the
Operating  Partnership  issued an  additional  426,188  Common  Units,  and as a
result, Grove Property currently holds approximately 61% of the Common Units.

         In conjunction with the Consolidation Transactions,  Grove Property and
certain  Property  Partnerships  have  entered  into two new  credit  facilities
(together,  the  "Credit  Facility")  consisting  of  (a) a  three-year  secured
revolving  acquisition  and  working  capital  facility of  approximately  $25.0
million and (b) an approximately  $15.1 million ten-year term mortgage loan. The
Operating  Partnership  used the net proceeds of the New Equity  Investment  and
borrowings  under the Credit  Facility to  refinance  the  outstanding  mortgage
indebtedness  of certain of the  Property  Partnerships  and to acquire  certain
minority interests in certain of the Property Partnerships.

         Persons  receiving  Common  Units in the  Initial  Exchange  Offer  are
restricted from transferring such Common Units for a period of one year from the
completion of the Consolidation Transactions (March 14, 1997). Persons receiving
Common  Units  pursuant  to the  Contribution  Agreement  (including  the  Grove
Companies and the Executive  Officers) are  restricted  from  transferring  such
Common Units for a period of two years from the completion of the  Consolidation
Transactions.  Each  Common  Unit is  redeemable,  at the  option of the  holder
thereof,  commencing  March 15, 1998 for cash (based on the fair market value of
the  Common  Shares  at the time of such  redemption)  or,  at Grove  Property's
option,  it may exchange Common Shares for Common Units on a one-for-one  basis,
subject to certain antidilution  adjustments and exceptions.  Grove Property has
granted certain  entities and individuals  receiving  Common Units in connection
with the Consolidation  Transactions certain registration rights with respect to
the Common  Shares  which  such  holders of Common  Units may  receive  upon the
exchange of their Common Units. Pursuant to a registration rights agreement with
certain holders of Common Units, Grove Property has agreed to file and generally
keep  continuously  effective,  beginning  one year after the  completion of the
Consolidation  Transactions,  a registration  statement covering the issuance of
Common  Shares  upon  exchange  of Common  Units and the  resale of such  Common
Shares.

         Grove Property  declared a 5% stock dividend to  shareholders of record
March 10, 1997,  payable  March 28, 1997 and declared a 1.125 to 1.0 stock split
with respect to all Common Shares outstanding on March 10, 1997, effective March
14, 1997 (together,  the "Stock Split").  As a result of the Stock Split,  Grove
Property  issued,  on a pro rata basis,  a total of 95,102  Common Shares to the
holders of the issued and outstanding 525,000 Common Shares.  Grove Property did
not issue fractional  shares in connection with the Stock Split, but rather paid
cash in lieu of fractional shares.

         In  connection  with the  Consolidation  Transactions,  Grove  Property
changed  its  distribution  policy.  The Board  concluded  that  enhancement  of
shareholder  value could better be achieved  through growth in Grove  Property's
asset value, which management  believes will be reflected in the market price of
the Common Shares,  rather than by  maintaining  or increasing the  distribution
yield on the Common Shares. Therefore, the Board voted to reduce the annual cash
distributions  to  shareholders,  from $.78 per Common  Share to $.63 per Common
Share ($.92 and $.74 respectively per Common Share prior to giving effect to the
Stock  Split).  Grove  Property  intends  to  continue  to comply  with the REIT
requirements  under the Internal  Revenue Code of 1986, as amended,  that 95% of
the Company's REIT taxable income be distributed  annually,  while retaining for
reinvestment in Grove Property the maximum amount permitted under the Code.

Reasons for the Consolidation and the Exchange Offer

         Grove Property's decision to pursue the Consolidation, and the Exchange
Offer to Heritage Court  Associates  Limited  Partnership is based,  among other
things,  upon their belief that the benefits of the  Consolidation  Transactions
and similar acquisitions outweigh the detriments to the Limited Partners.

         The benefits of the Consolidation Transactions and this Exchange Offer,
including the benefits of Grove  Property's REIT status and structure as opposed
to the status and structure of the Property Partnerships, include the following:

         o        Access to Capital.  Grove  Property's  structure  will, in the
                  judgment  of  Grove  Property,  provide  Grove  Property  with
                  greater access to capital for refinancing and growth.  Sources
                  of  capital  include  the  securities  sold in the New  Equity
                  Investment  and  possible  future  issuances of debt or equity
                  through public offerings or private placements.  The financial
                  strength  of  Grove  Property   should  enable  it  to  obtain
                  financing  at  better  rates and on better  terms  than  would
                  otherwise be available to the Property  Partnership which owns
                  one property.

     o  Growth  of  Grove  Property.   Grove  Property's  structure  will  allow
shareholders,  including  the Equity  Participants  through  their  ownership of
Common Units,  an  opportunity  to  participate in the growth of the real estate
market  through an ongoing  business  enterprise.  In addition  to the  existing
portfolio of Properties,  Grove Property gives  shareholders  an interest in all
future  acquisitions  by  Grove  Property  and  in  the  fee-producing   service
businesses  being  contributed  by the Grove  Companies to Grove  Property.  The
availability  of Common  Units for future  acquisitions  will  enable  potential
sellers of properties to Grove Property to defer taxable gain, if any.

         o        Risk Diversification. The Company's structure provides holders
                  of Common Units of the Operating Partnership a diversification
                  of risk not  available in single  asset  entities by providing
                  them with an equity  interest in an Operating  Partnership  in
                  which there has been a pooling together of similar  properties
                  and  by  consolidating  the  operating   business  and  future
                  acquisitions.

         o        Deleveraging.    The   consummation   of   the   Consolidation
                  Transactions  has  substantially  reduced the debt encumbering
                  the Properties. This reduction, with a consequent reduction in
                  debt  service,  will  increase  the  aggregate  amount of cash
                  available for  distribution  to Unit holders and  shareholders
                  and to fund the Company's  future growth.  Grove Property also
                  believes that the  Consolidation  Transactions will permit the
                  Company  to  refinance  its  existing   indebtedness  at  more
                  favorable rates.

         o        Liquidity.  The equity interests in the Property  Partnerships
                  are  typically  not  marketable.  Grove  Property's  structure
                  allows shareholders,  including the Equity  Participants,  the
                  opportunity to liquidate their capital  investment through the
                  disposition  of Common  Shares or Common Units for cash (based
                  on the fair  market  value of an  equivalent  number of Common
                  Shares at the time of such redemption) or, at Grove Property's
                  option,  it may exchange  Common Units for Common  Shares on a
                  one-for-one basis, subject to certain antidilution adjustments
                  and  exceptions.  See  "The OP  Partnership  Agreement-Limited
                  Partner Redemption/Exchange Rights."

         o        Public  Market   Valuation  of  Real  Estate   Assets.   Grove
                  Property's   structure   may  allow   investors   to   benefit
                  potentially from the current public market valuation of REITs,
                  which Grove  Property  believes is  favorable  in light of the
                  current private market valuation of comparable assets.

         o        Tax  Deferral.  The  Consolidation  Transactions  and Exchange
                  Offers like this offer provide to the Equity  Participants the
                  opportunity  to defer the tax  consequences  that would  arise
                  from a sale of their respective  properties or contribution of
                  their interests in the Partnership Properties to the Company.

         The detriments of the  Consolidation  Transactions  and exchange offers
like this Exchange  Offer,  including the  detriments of Grove  Property's  REIT
status and  structure  as opposed to the status and  structure  of the  Property
Partnership,  include  the  following  (see  also  "SPECIAL  FACTORS"  and "RISK
FACTORS"):

     o  Conflicts  of  Interest.  Management  of the  Company  has been and will
continue to be subject to a number of conflicts of interest in the  operation of
the Operating  Partnership,  as well as the formation of Grove  Property and the
current  Exchange  Offer.  Among  other  conflicts,  there  was  no  independent
valuation or appraisal of the  Consolidated  Assets or of the property  owned by
the Property Partnership,  and there can be no assurance that the value given by
the Operating  Partnership for such assets in connection with the  Consolidation
Transaction,  the current  Exchange  Offer or future  acquisitions  from related
partnerships,  are or will be equal to their fair market value.  Because certain
owners of the Grove  Companies are trust managers or officers of Grove Property,
they will have a conflict of interest with respect to enforcing  the  agreements
transferring  their  interests in certain  assets to the  Company.  In addition,
because the Grove Companies and officers of the Company may suffer different tax
consequences  than other limited partners of the Operating  Partnership upon the
sale  or  refinancing  of any of the  Partnership  Properties,  their  interests
regarding the timing and pricing of such sale or  refinancing  may conflict with
those of such other partners and the Operating Partnership.

         o        Loss of Individual Asset Growth  Opportunity.  Any given asset
                  may over time  outperform  the Common Shares and Common Units.
                  Any investor who exchanges an interest in a single asset for a
                  smaller  interest  in a group of assets  will  receive a lower
                  return on  investment  if the asset  from  which the  investor
                  traded outperforms the Common Shares and Common Units.

     o No  Anticipated  Distributions  from Asset  Sales.  Unlike  the  Property
Partnerships,  in which the net proceeds from the sale of assets were  generally
to be distributed to the partners,  the Operating Partnership is not expected to
have significant asset sales.  Moreover, the Operating Partnership may decide to
reinvest the proceeds from asset sales rather than distribute them to holders of
Common Units.  Although  shareholders will have the ability to sell their Common
Shares (subject to certain  restrictions  discussed  herein),  they would not be
able to rely upon the mere passage of time to realize  their share of the gains,
if any, that might be recognized at any point in time from a liquidation  of all
or part of the assets of the Operating Partnership.

         o        Public Market Valuation. Although the Company has been advised
                  that the public market  currently values real estate assets on
                  a basis that is attractive in relation to private  market real
                  estate  values,  there is no  assurance  that  this  will be a
                  permanent  condition.  In the  1980s,  REIT  shares  generally
                  traded at a discount to the  underlying  private market values
                  of  the  REIT  properties,  rather  than  at a  premium.  This
                  condition could return.  In addition,  an increase in interest
                  rates could  adversely  affect the market  value of the Common
                  Shares.

         o        Costs of the Transaction.  Both the Operating  Partnership and
                  the  Property  Partnership  will  incur  transaction  costs in
                  connection  with the  Exchange  Offer,  which will  impact the
                  valuation  of  the  Property   Partnership's   properties  for
                  purposes of this Exchange Offer.

         o        Costs of Operating a Public Company. Grove Property expects to
                  incur increased  expenses in connection with the  requirements
                  of  being a public  company,  including,  without  limitation,
                  preparation of financial statements and proxies,  printing and
                  filing costs and fees paid to the Company's  certified  public
                  accountants.  The Property  Partnerships,  including  Heritage
                  Court  Associates  Limited  Partnership,  have not had similar
                  expenses.

         One or more of the  Grove  Companies  is also a  general  partner  of 6
limited  partnerships which were not included in the Consolidation or subsequent
offers similar to this Exchange Offer.  Although each of these partnerships owns
a multifamily project or a retail project in Connecticut, Massachusetts or Rhode
Island, the Grove Companies and the Company have concluded that these properties
are not  attractive  acquisitions  for the  Operating  Partnership  at this time
because of the property type,  the condition of the project,  the high degree of
leverage or the  volatility  of occupancy  applicable  to such  properties.  The
Operating  Partnership  may seek to  acquire  interests  in one or more of these
partnerships  in  the  future,  and  may  offer  cash,  Common  Units  or  other
consideration  therefor.  The  Operating  Partnership  is  currently  seeking to
exchange  Common Units in the  Operating  Partnership  with three other  related
partnerships,  Grove Coastal Associates Limited  Partnership,  Farmington Summit
Associates Limited partnership, and River Grove Associates Limited partnerships.
See "SPECIAL FACTORS-Conflicts of Interest."

Opportunity for Growth

         As a  result  of the  Consolidation  Transactions  and  the  June  1997
acquisitions, the Company has become a fully integrated, diversified real estate
company, with a controlling interest in a portfolio of 26 multifamily properties
containing a total of 2,347 apartments and a neighborhood  shopping center,  and
should be provided with access to new capital. In addition, the structure of the
Consolidation  Transactions  may  facilitate  additional  property  acquisitions
through the ability to acquire  properties  with Common Units and thereby  defer
all or a portion of the seller's taxable gain.

Increased Marketability/Liquidity

         A number of Limited Partners have expressed a desire to achieve greater
marketability  and liquidity  with respect to their  investments in the Property
Partnership.  Limited  Partners who exchange  their Units for Common Units will,
following  the  first  anniversary  of the  consummation  of  the  Consolidation
Transactions or their respective  Exchange Offer, be able to redeem those Common
Units for cash (or, at the option of Grove  Property,  such Common Units will be
exchanged  for  Common   Shares).   Following  this  one-year   period,   Equity
Participants will have the flexibility of maintaining an interest in multifamily
projects and continuing to defer the federal income tax on the transfer of their
Units,  or  redeeming  their  Common  Units for cash (or,  at the  option of the
Company,  receiving  Common Shares in exchange for Common  Units).  The Exchange
Offer provide  immediate  liquidity to Limited  Partners who receive cash on the
exchange of their Units.

         Notwithstanding the possibility for improved marketability,  the Common
Units should  still be viewed as an illiquid  investment,  particularly  for the
first year following the  consummation of this Exchange Offer.  The Common Units
have not been  registered  under the Securities  Act or any state  securities or
"blue sky" laws, nor is any registration rights agreement in effect with respect
to the Common Units. The Common Units are subject to significant restrictions on
transfer,  including a one year holding  period prior to  exercising  redemption
rights, and it is not expected that any market for the sale of Common Units will
develop.  The Common  Shares  issued in exchange  for Common  Units will also be
subject  to  restrictions  on resale  under the  Securities  Act.  See  "SPECIAL
FACTORS-Ownership of Common Units."

Alternatives to the Consolidation

         The Grove Companies examined several  alternatives to the Consolidation
and this Exchange  Offer,  each of which they rejected.  The first  alternative,
maintaining  the status quo,  was not  pursued  because it would not provide any
additional  liquidity or opportunity for  diversification of the Grove Companies
or the Limited Partners.  A second  alternative,  refinancing of the Partnership
Properties,  would  not  create  material  distributable  proceeds  for  Limited
Partners in the Property Partnership, and the balance of the invested capital in
the other  Property  Partnerships  would  continue  to  remain  as a  long-term,
illiquid and relatively less marketable investment. The Grove Companies believed
that none of the Property  Partnerships  would be able at such time to refinance
their Properties on the more favorable basis that is available to Grove Property
because  of the New Equity  Investment  and the  cross-collateralization  of the
Properties,  and  therefore  would not be able to increase  cash  available  for
distribution to Limited Partners. The Grove Companies did not explore a complete
liquidation of the various Property  Partnerships  because of their belief that,
because of the continuing  slow recovery of the real estate markets in which the
Partnership  Properties are located,  the valuations that would be placed on the
Partnership  Properties in a liquidation  would be less than the values that can
be achieved  through the continued  ownership of the  Partnership  Properties as
part of a fully integrated multifamily investment and management company.

Valuation of Properties and Other Assets; Allocation of Common Units

         Allocation  of Common Units.  Set forth below is a  description  of the
methods used by the Company and the Grove  Companies  to determine  the value of
the Properties and other assets (the "Consolidated  Assets")  contributed to the
Operating  Partnership in connection with the  Consolidation  Transactions  (the
"Consolidation Valuations"). The Consolidation Valuations were used to determine
the  allocation  of  Common  Units  (or  cash,  in the  case  of  Non-Accredited
Participants   and  Cash  Election   Participants)   among  the  owners  of  the
Consolidated  Assets, with the Common Units being allocated based upon the value
of  each  party's  contribution  as a  percentage  of the  value  of  the  total
contribution.  A similar  but not  identical  method  was used by the  Operating
Partnership  to  determine  the value of the  Properties  to be  distributed  by
Heritage Court Associates Limited Partnership to the Operating Partnership.  See
"VALUATION OF PARTNERSHIP  UNITS." Although the General Partner of the Operating
Partnership  has the  discretion  and right to alter  such  valuation  method in
connection  with future  acquisitions,  it is anticipated  that a similar method
will be used in connection with future acquisitions.

         Property  Partnerships.  The Consolidation  Valuations for the Property
Partnerships  were determined by valuing their  respective  Properties using the
direct  capitalization  method.  Under this approach,  a single year's income is
converted  into a market  value for a  property  through  the  application  of a
market-derived capitalization rate (the lower the capitalization rate applied to
a property's income, the higher its value). The Consolidation Valuation for each
Partnership  Property was determined by (i) capitalizing pro forma net operating
income for that  partnership,  less a reserve  for capital  expenditures,  as of
September 30, 1996, at a  capitalization  rate ranging from 9.0% to 11.0%,  (ii)
deducting  the amount of debt on the  Partnership  Property,  (iii) adding other
assets of the Property  Partnership,  net of liabilities (such as cash, accounts
receivable,  accounts  payable and security  deposits),  and (iv)  deducting any
transfer  taxes due upon the  restructuring  of the  Property  Partnership.  The
Company and the Grove Companies  determined the appropriate  capitalization rate
for each  Partnership  Property  based  upon  their  experience  in real  estate
matters.  They sought local market sales information for comparable  properties,
estimated  actual  capitalization  rates  (net  operating  income  less  capital
reserves divided by sales price) and then evaluated the Partnership  Property in
light  of its  relative  competitive  position,  taking  into  account  property
location, occupancy rate, overall property condition and other relevant factors.
The Company and the Grove Companies believe that  arm's-length  purchasers would
base their purchase  offers on  capitalization  rates  substantially  similar to
those used to calculate the above Consolidation Valuations.  The Grove Companies
owned from less than 1.0% to 32.0% of the interests in the Property Partnerships
prior to the Consolidation Transactions.

         The  number of Common  Units to be  issued  in  exchange  for a limited
partnership interest in each Property Partnership was determined on the basis of
the applicable Property Partnership Agreement,  assuming (i) that the underlying
Partnership  Property was sold on September  30, 1996 for an amount equal to the
Consolidation  Valuation  of that  Property  and (ii) a  valuation  of $9.00 per
Common Unit. The Cash  Consideration  (as defined in the Exchange Offer) payable
to Limited Partners who are not Accredited  Investors (and certain other Limited
Partners) for each Property Partnership Unit is an amount equal to the number of
Common Units per Property  Partnership  Unit to which the Limited  Partner would
otherwise  be  entitled  times  $9.00 per Unit,  less  7.2%,  which the  Company
estimates to be its costs  attributable to raising the requisite capital for the
cash purchase.

         The  number  of  Common  Units  to be  issued  in  connection  with the
Consolidation  Transactions in exchange for a Property Partnership Unit, as well
as the Cash  Consideration  and the cash distribution to Limited Partners of the
Liquidating Partnerships upon the liquidation thereof, was subject to adjustment
if the  purchase  price per Common Share in the New Equity  Investment  was less
than or more than $9.00. In connection  with this Exchange Offer,  the number of
Common Units to be issued in exchange for a limited partnership unit in Heritage
Court Associates  Limited  Partnership has been determined upon an assumed value
of $10.50 per Common  Share,  but will not be  adjusted  in the event the market
value of such  Common  Shares are  greater or less than  $10.50 at the time this
Exchange Offer is consummated. See "VALUATION OF PARTNERSHIP UNITS".

         GREAT  Properties  Valuation.  The  Company  established  approximately
$5,581,000  as the  Consolidation  Valuation  of the net  GREAT  Assets  for the
purposes of the  Consolidation  Transactions.  This  Consolidation  Valuation is
equivalent  to the number of Common  Shares which were  outstanding  immediately
prior to consummation of the  Consolidation  Transactions  (giving effect to the
Stock Split) times the $9.00  purchase  price per Common Share in the New Equity
Investment. The Company believed that this aggregate Consolidation Valuation for
the GREAT Assets at such time was consistent with what aggregate  valuations for
the GREAT  Properties would be, applying the direct  capitalization  method used
for valuing the Partnership Properties, together with a "going concern" value of
the Company itself.

         Management Company Valuation.  The Company  established a Consolidation
Valuation  of  approximately   $6,184,000  for  the  Management   Company.   The
Consolidation  Valuation for the Management  Company was also  determined by the
direct capitalization method, determined by capitalizing pro forma net operating
income for the  Management  Company as of  September  30,  1996,  with pro forma
adjustments   to  give   effect  to  the   Consolidation   Transactions,   at  a
capitalization  rate  of  13.0%.  All of the  Management  Company's  income  was
generated  by property  management  agreements  with the  Company,  the Property
Partnerships and other limited partnerships controlled by the Grove Companies or
their  affiliates   (which  own  the  properties  not  acquired  in  either  the
Consolidation  Transactions  or the June 1997  acquisitions).  Accordingly,  the
Company believes that the proper  capitalization rate to be applied to value the
Management  Company was the rate  applicable  to the  properties  managed by it,
which would be a capitalization rate of 9.0% to 11.0%.  However, the Company and
the Grove Companies agreed to apply a 13.0%  capitalization rate, resulting in a
more favorable purchase price to the REIT.

         No independent real estate appraisals or other  third-party  valuations
were obtained with respect to any of the Consolidated  Assets. See "RISK FACTORS
- - Generally." The Company and the Grove Companies believe that the Consolidation
Valuations  were fair and  consistently  applied among all of the Properties and
other  assets  contributed  to  the  Operating   Partnership   pursuant  to  the
Consolidation   Transactions   (directly  or  through  acquisition  of  Property
Partnership interests). The income approach to valuation involves converting the
anticipated economic benefits of a property or other asset into a value estimate
through capitalization;  because this approach is based on investor expectations
for income  producing  properties,  the Company and the Grove Companies  believe
that it provides the best value indication for multifamily  residential projects
and neighborhood retail centers,  and the related property management  services.
The value of the  Common  Units will  depend on the value of the  Common  Shares
generally.


                                                  SPECIAL FACTORS

Ownership of Common Units

         The  business  in which an  Equity  Participant  will be  investing  by
participating in the Exchange Offer is the business of the Operating Partnership
described  in the  Disclosure  Materials.  The  partnership  agreement  for  the
Operating Partnership (the "OP Partnership Agreement") is available upon request
from  the  Purchaser.  See  "ADDITIONAL  INFORMATION"  and  "The OP  PARTNERSHIP
AGREEMENT." The OP Partnership Agreement will govern the rights and restrictions
relating to Common Units. Among the significant  features of owning Common Units
are the following:

             Transferability.   The  Common  Units  will  be  issued  to  Equity
         Participants in a private placement  transaction,  without registration
         or qualification  under federal or state securities laws.  Accordingly,
         the Common Units may not be resold except in a  transaction  registered
         with the Securities and Exchange  Commission (the "SEC") or pursuant to
         an exemption from such registration.  The Operating  Partnership has no
         intention or  obligation  to effect such a  registration.  In addition,
         there will be  substantial  restrictions  on the transfer of the Common
         Units. See "SUMMARY OF ERISA  CONSIDERATIONS." It is extremely unlikely
         that any market will  develop  for the Common  Units.  In the  enclosed
         Letter of Transmittal,  each Equity  Participant will represent,  among
         other things,  its intention to acquire the Common Units for investment
         purposes  and  acknowledge  its  awareness  of  these   limitations  on
         transferability.  An Equity Participant's principal source of liquidity
         will be its exercise of the Redemption/Exchange  Rights as described in
         the Disclosure Materials and in the OP Partnership Agreement.

             Distributions.  Grove Property has made, and intends to continue to
         make,   regular  quarterly   distributions  to  its  shareholders.   In
         connection with the Consolidation Transactions,  Grove Property reduced
         the amount of its quarterly distribution.  The principal source of cash
         for such  distributions  will be  distributions  to Grove  Property  as
         general partner of the Operating  Partnership.  The principal source of
         cash  for   distributions   by  the  Operating   Partnership   will  be
         distributions to it from the Property Partnerships. Generally speaking,
         each such  distribution  to Grove  Property  will be  accompanied  by a
         concurrent pro rata  distribution  to the Equity  Participants  and the
         other limited partners of the Operating  Partnership.  The distribution
         rate per Common  Unit is  expected  to be the same as the  distribution
         rate  per  Common  Share.  Although  there  can  be no  assurance  that
         operations  will  generate  sufficient  cash  flow to  permit  periodic
         distributions  to  its  limited  partners,  the  Operating  Partnership
         currently  expects  to make an annual  distribution  of $.63 per Common
         Unit.  Grove  Property's  long term goal is to  distribute  the minimum
         amount of cash  required to qualify as a REIT under the Code.  See "The
         Company - Business Objectives and Operating Strategies."

             Management of the Operating Partnership. Grove Property is the sole
         general  partner of the  Operating  Partnership.  As such, it exercises
         virtually  complete control over the Operating  Partnership and has the
         authority to enter into a wide range of  transactions,  as described in
         the OP Partnership  Agreement.  Accordingly,  the matters  described in
         "Risk Factors - Potential  Adverse  Effects of the Exchange Offer" will
         generally  apply to the Operating  Partnership as well.  Grove Property
         has  fiduciary  duties  to the  holders  of  Common  Units as a general
         partner, but it will also have duties to Grove Property's shareholders.
         While the  consent of a majority  of the  limited  partners is required
         with respect to a limited  number of types of actions by the  Operating
         Partnership, Grove Property will, for the foreseeable future, control a
         majority of the Common Units and thereby effectively be able to control
         the granting or withholding of such consent.

             Redemption/Exchange  Rights;  Registration  Rights. As noted above,
         the  principal  source of liquidity for holders of Common Units will be
         the  exercise of the right to redeem  Common  Units  pursuant to the OP
         Partnership  Agreement  (the  "Redemption/Exchange   Rights")  and  the
         registration rights to be granted to Equity Participants.  Each limited
         partner of the Operating Partnership will have the right to require the
         Operating  Partnership  to redeem part or all of their Common Units for
         cash (based on the fair market value of an equivalent  number of Common
         Shares at the time of such  redemption)  or, at the  election  of Grove
         Property,  to exchange such Common Units for Common Shares, at any time
         beginning  March  15,  1998 (one year  after the  consummation  of this
         Exchange  Offer  for  Limited  Partners  of the  Property  Partnership)
         subject,  in the case of the Grove Companies,  to the obligation of the
         Grove  Companies  to  indemnify  the  Company  in  connection  with the
         Consolidation Transactions. As described above, the Redemption/Exchange
         Rights  will not be  immediately  exercisable  by the  holder of Common
         Units and will be subject to the restrictions on ownership  referred to
         in "Risk Factors - Potential  Adverse  Effects of the Exchange  Offer."
         The Redemption/Exchange Rights are subject to certain restrictions. See
         "The OP  Partnership  Agreement - Limited  Partner  Redemption/Exchange
         Rights."  Pursuant to the  Registration  Rights  Agreement,  holders of
         Common Units may have the right to receive the Common  Shares issued in
         exchange for Common Units pursuant to a registration  with the SEC, and
         may have the resale of such Common Shares registered if necessary. This
         will result in such Common Shares being freely transferable on the open
         market  upon  receipt.  Such  registration  rights  will be  subject to
         certain  significant  conditions and restrictions,  including,  but not
         limited  to,  Grove  Property's  ability  to effect and  maintain  such
         registration,  customary  blackout  provisions  and any  procedures and
         limitations  which may be imposed by the staff of the SEC. In addition,
         there may be  additional  contractual  limitations  with respect to the
         transfer of such Common Shares,  as may be agreed to by Grove Property,
         and an Equity  Participant's  agreement to tender in the Exchange Offer
         will represent an agreement to any such restrictions.

Risk Factors-Common Units

         The  investment in the Common Units involves  certain risks,  including
 those  referred to elsewhere  herein.  In addition,  a Limited  Partner  should
 carefully consider the following:

             Uncertain  Portfolio  at Time of Election.  The exact  portfolio of
         Properties to be owned by the Company has not been finally  determined,
         and is dependent,  in part,  on the success of this Exchange  Offer and
         three other pending exchange offers,  including the satisfaction of the
         Minimum  Percentage  Condition  as to each  Property  Partnership.  The
         Operating  partnership  also intends to acquire  additional  properties
         which are either not yet  identified  or are  undergoing  due diligence
         investigation.  The  portfolio of  Properties  of Grove  Property  will
         therefore be uncertain at the time of a Limited Partner's commitment to
         participate in this Exchange Offer.

             Lower   Distributions   and  Market   Price   After   Tender.   The
         distributions  by the Operating  Partnership with respect to the Common
         Units  issued  to a  Limited  Partner  with  respect  to  its  Property
         Partnership  Units  may be lower  than the  cash  flow of the  Property
         Partnership would have been if the Property Partnership properties were
         not distributed to the Operating Partnership. In addition, no assurance
         can be given  that the  value  upon  disposition  of the  Common  Units
         acquired  in  exchange  for a Limited  Partner's  Units  will equal the
         amount that would have been  realized by the Limited  Partner in a sale
         of the  underlying  Partnership  Property  to a third  party  for cash.
         Pursuant to the  Redemption/Exchange  Rights, Grove Property may redeem
         Common  Units for cash rather  than  exchange  Common  Units for Common
         Shares.  Both the  redemption of Common Units for cash and the exchange
         of  Common   Units  for   Common   Shares  are  likely  to  be  taxable
         transactions.  There can be no  assurance  that the market value of the
         Common  Shares will not be adversely  affected by future  acquisitions,
         exchange  offers similar to this Exchange  Offer,  or by general market
         conditions. There is a possibility that the Common Shares will trade at
         prices below  amounts  that would have been  received in exchange for a
         Limited Partner's Units if the Property Partnership had been liquidated
         and its assets distributed, partly due to the fact that the fair market
         value of Grove  Property's  equity  securities  may be based on,  among
         other things, anticipated net earnings or cash flow.

             Fundamental  Change  in  Nature  and  Term  of  Investment.  Equity
         Participants  will  have  fundamentally  changed  the  nature  of their
         investment.  Each Equity  Participant  will exchange direct or indirect
         Property Partnership  interests that own two properties for an interest
         in a  consolidated  company in the  business of  acquiring,  marketing,
         managing and operating multiple real properties.  While diversification
         of assets may reduce  certain  risks of  investment  attributable  to a
         single property or entity, there can be no assurance as to the value or
         performance  of the Company or its  portfolio of properties as compared
         to  the  value  of  the  specific   Partnership  Property  or  Property
         Partnership in which a Limited Partner holds an interest.  In addition,
         while the Property  Partnerships,  including  Heritage Court Associates
         Limited  Partnership,  were  formed as  finite-life  investments,  with
         partners to receive  regular  cash  distributions  out of the  Property
         Partnership's  net cash  flow and final  distributions  to be made upon
         liquidation  (generally  of  a  single  Partnership  Property),   Grove
         Property intends to operate for an indefinite period of time and has no
         specific  intention to liquidate or to sell any substantial part of its
         assets other than in the ordinary  course of its business.  Nor are any
         special  distributions  of  liquidation  proceeds  expected to be made,
         although  quarterly cash  distributions from operations are expected to
         be made.  Instead of having their  investments  liquidated  through the
         liquidation  of  the  Operating   Partnership  or  its  assets,  Equity
         Participants  in  this  Exchange  Offer  should  expect  to be  able to
         liquidate their  investment in the Operating  Partnership  only through
         the Redemption/Exchange Rights. However, holders of Common Units and/or
         Common Shares of Grove  Property will be subject to the market risks of
         all public  companies,  particularly  in that the value of their equity
         securities  may  fluctuate  from time to time  depending  upon  general
         market conditions and the Company's future performance.

             Tax Risks from the Exchange and Related Transactions.  The Internal
         Revenue  Service  may  contest  the  tax-deferred  nature to the Equity
         Participants   of  this  Exchange  Offer.  If  any  such  contest  were
         successful,  some or all of the Equity Participants would be subject to
         tax with respect to this Exchange  Offer.  The amount of such tax could
         be  significant,  and  because  the Common  Units are subject to resale
         restrictions, Equity Participants in this Exchange Offer cannot rely on
         the resale of Common  Units to generate  funds to pay such  taxes.  See
         "SUMMARY OF FEDERAL INCOME TAX CONSEQUENCES."



<PAGE>



                                                   RISK FACTORS

Generally

         Subject to certain  conditions,  following the first anniversary of the
completion of this Exchange Offer,  each Common Unit issued to Limited  Partners
will be redeemable  for cash equal to the fair market value of a Common Share at
the time of the redemption or, at the option of Grove Property, exchangeable for
one Common Share (subject to adjustment).  Limited Partners considering a tender
of Units in exchange for Common Units should carefully consider the risk factors
applicable to an investment in Common Units and Common Shares. Such risks, among
others, include:

     o conflicts of interest,  particularly with the Grove Companies' affiliates
who are  executive  officers  of  Grove  Property,  in  connection  with (i) the
Consolidation  Transactions  and this  Exchange  Offer,  (ii)  operation  of the
Company's  on-going   businesses,   including  conflicts   associated  with  tax
consequences  to the  Grove  Companies  of sales or  refinancings  of any of the
Partnership  Properties,  which may influence the Company's  decision to sell or
refinance  the  Partnership   Properties  or  prepay  debt  secured  by  certain
Properties,  and the other business activities of the executive officers,  (iii)
Grove Property's role as property manager for the Excluded Properties,  (iv) the
Company's  agreement  to use  National  Realty  for all  real  estate  brokerage
services,  and (v) enforcement of agreements with affiliates of the Company, any
one of which could result in decisions that do not fully represent the interests
of all shareholders of Grove Property;

         o        the  valuation  of  the   Consolidated   Assets  and  Property
                  Partnership assets was not based on third-party appraisals and
                  there have not been arm's-length  negotiations with respect to
                  such valuations, resulting in the risk that the purchase price
                  of the Grove Companies' assets and of the limited  partnership
                  interests of the Property Partnerships' Properties exceeds the
                  fair  market   value   thereof,   or  the   valuation  of  the
                  Partnership's  property may be less than the fair market value
                  thereof;

         o        risks associated with borrowing,  such as the possibility that
                  the Company will not have  sufficient  funds available to make
                  balloon  or other  payments  of  principal  on debt on certain
                  Properties,  including the Credit Facility, which could result
                  in the loss of one or more of the Properties in the event of a
                  foreclosure   upon  default  and  the  possibility  that  such
                  indebtedness might be refinanced at higher interest rates, all
                  of which could adversely  affect Grove  Property's  ability to
                  make expected distributions to shareholders and its ability to
                  qualify as a REIT;

         o        geographic  concentration of a majority of the Properties in a
                  single state,  Connecticut,  and all of the  Properties in the
                  Southern New England  region,  creating a dependence on demand
                  for  housing in that market and  increasing  the risk that the
                  Company  will be  materially  adversely  affected  by  general
                  economic conditions in a limited market;

         o        possibility that the Operating Partnership may, in the future,
                  acquire  properties in geographic markets in which the Company
                  has little or no prior  experience,  and the accompanying risk
                  that the Company's  operations and financial statements may be
                  adversely affected;

         o        ability of the Board of Trust  Managers  of Grove  Property to
                  change the investment, financing, borrowing and other policies
                  of the Operating  Partnership  and Grove  Property at any time
                  without shareholder approval,  including the ability to revoke
                  Grove Property's REIT election,  thereby limiting  shareholder
                  control over these decisions;

     o absence of a limitation in the Company's  organizational documents on the
amount of indebtedness that the Company may incur,  which may increase the risks
associated with borrowing;

         o        potential anti-takeover effect of limiting ownership of Common
                  Shares to 5.0% of the  outstanding  Common  Shares and certain
                  other provisions contained in the organizational  documents of
                  Grove  Property  and the  Operating  Partnership,  such as the
                  ability  to issue  preferred  shares of  beneficial  interest,
                  staggered  terms  for the  Board  of  Trust  Managers  and the
                  super-majority  voting  requirements  to, among other  things,
                  remove trust managers, any of which may discourage a change in
                  control and limit the opportunity for  shareholders to receive
                  a premium for their Common Shares;

         o        taxation  of Grove  Property as a  corporation  if it fails to
                  qualify as a REIT for federal income tax purposes, taxation of
                  the  Operating  Partnership  as a  corporation  if it fails to
                  qualify as a partnership  for federal income tax purposes (and
                  the resulting failure of Grove Property to qualify as a REIT),
                  the Company's  liability for certain federal,  state and local
                  income taxes in any such event and the  resulting  decrease in
                  cash available for distribution;

         o        triggering  of a  taxable  event to Equity  Participants  if a
                  restructuring  or  refinancing  of the  Operating  Partnership
                  results in the repayment of outstanding debt or a reduction in
                  the amount of non-recourse indebtedness;

         o        the  distribution  requirements for REITs under federal income
                  tax laws may limit the  Company's  ability to  finance  future
                  acquisitions,  developments and expansions  without additional
                  debt or equity  financing  and may limit  cash  available  for
                  distribution;

         o        risks   associated  with  the   redevelopment  of  multifamily
                  properties,   including   the  risks  that  the  selection  of
                  particular  capital  improvements  or new  residents  will not
                  further  the  Company's  long-range  plan  for  achieving  its
                  profitability objectives;

         o        real estate investment considerations,  such as the ability of
                  tenants to make rent  payments,  the  ability of a property to
                  generate  revenues  sufficient to meet operating  expenses and
                  the illiquidity of real estate  investments,  all of which may
                  affect the Company's ability to make expected distributions;

         o        potential liability of the Company for unknown or future
                  environmental liabilities;

     o dependence of the Company on the services of its executive officers which
could  adversely  affect the  operations  of the Company in the event of loss of
services of any of such officers;

         o        potential dilution in the market price and the intrinsic value
                  of the Common  Shares  upon  issuance of  preferred  shares of
                  beneficial  interest,  which may have  preferences  over,  and
                  superior voting rights to, the Common Shares;

         o        potential  adverse  effect  that the  availability  of  Common
                  Shares for future sale,  including Common Shares issued in the
                  New Equity  Investment  and Common Shares issued upon exchange
                  of  Common  Units,  may have on the  market  price  of  Common
                  Shares;

         o        increase in market interest rates,  which may lead prospective
                  purchasers of the Common  Shares to seek a higher  anticipated
                  annual  yield  from  future  dividends,   which  in  turn  may
                  adversely affect the market price of the Common Shares;

     o potential  losses in the event of casualty or other liability that is not
insured, insurable or economically insurable; and

     o costs of compliance with the Americans with  Disabilities Act of 1990 and
similar legislation.

Potential Adverse Effects of the Exchange Offer; Risk Factors

                  The  consummation  of the  Exchange  Offer,  as well as future
acquisitions  made by similar  exchange offers,  involve various risks.  Limited
Partners should consider,  among other things, the following factors when making
a decision with respect to the  acceptance of the Exchange Offer and approval of
the proposed Property Partnership Agreement amendment.

         Risks of Equity Real Estate Investments; Adverse Impact on Ability
             to Make Distributions; Effect on Value of Properties

                  General.  Real  property  investments  are  subject to varying
degrees of risk.  The financial  returns  available  from equity  investments in
apartment  properties  depend on the amount of revenue  generated  and  expenses
incurred  in  operating  the  properties.  If the  Company's  properties  do not
generate revenue sufficient to meet operating expenses, debt service and capital
expenditures,  the ability to make  distributions to holders of Common Units and
Common Shares will be adversely  affected.  An apartment  property's  income and
value may be  adversely  affected by national and  regional  economic  climates,
local real estate conditions such as the oversupply of apartments or a reduction
in  demand  for  apartments,   availability  of  "for  purchase"  housing,   the
attractiveness  of the properties to tenants,  competition  from other apartment
properties,  the  ability of the owner to provide  adequate  maintenance  and to
obtain adequate insurance,  and increased operating costs (including real estate
taxes). In addition,  the income and value of an apartment property are affected
by such factors,  among others, as changes in zoning,  building,  environmental,
rent control and other laws and regulations,  changes in real property taxes and
interest  rates,  the  availability  of  financing  and  acts  of God  (such  as
earthquakes and floods) and other factors beyond the control of the Company. The
Company  is  exposed  to the  various  types of  litigation  that may be brought
against a property owner or manager in the ordinary course.

                  Illiquidity of Real Estate. Equity real estate investments are
relatively illiquid and, therefore,  will tend to restrict the Company's ability
to vary its portfolio of apartment properties promptly in response to changes in
economic or other conditions; consequently, if the Operating Partnership were to
be liquidated,  the proceeds  realized at such time might be less than the total
investment in the Operating Partnership.  In addition, the Code places limits on
the amount of gross income the Company may realize  from sales of real  property
assets held for fewer than four years, which may affect the Company's ability to
sell its properties  without  adversely  affecting  returns to holders of Common
Shares.

                  Future Property  Acquisitions.  The Operating  Partnership has
not identified any specific properties for acquisition other than the Properties
described  elsewhere  herein.  In the normal course of its business,  and in the
pursuit of its growth strategy, the Operating Partnership intends to continually
evaluate a number of potential  acquisitions  in the Northeast and  Mid-Atlantic
regions,  including the Excluded Properties. No assurance can be given, however,
that the  Operating  Partnership  will  have the  opportunity  to make  suitable
acquisitions on terms favorable to it, or will be able to integrate successfully
more properties into the Company's portfolio.

                  Risks of Renovation and  Acquisitions.  The Company intends to
renovate  certain  Properties and other properties it may acquire in the future.
In connection with any renovation project,  the Company will bear certain risks,
including  the risks of  construction  delays or cost overruns that may increase
project  costs and  could  make such  projects  uneconomical,  and the risk that
occupancy  or rental  rates at a completed  project  will not be  sufficient  to
enable the Company to pay operating expenses or earn its targeted rate of return
on its investment.  In case of an unsuccessful renovation project, the Company's
loss  could  exceed its  investment  in such  project.  The  Company  intends to
actively continue to acquire multifamily residential properties and neighborhood
retail  properties.  Acquisitions  entail  risks that  investments  will fail to
perform in accordance with  expectations  and that judgments with respect to the
costs of improvements to bring an acquired property up to standards  established
for the market  position  intended for that property will prove  inaccurate,  as
well as general investment risks associated with any new real estate investment.
See "THE COMPANY - Acquisition Strategy."

                  Regulation.  A number of federal,  state and local laws exist,
such  as  the  Americans  with  Disabilities  Act  ("ADA"),  which  may  require
modifications to existing buildings or restrict certain renovations by requiring
access to such buildings,  and apartments in the buildings, by disabled persons.
Additional legislation may impose further burdens or restrictions on owners with
respect to access by disabled  persons.  The costs of compliance  with such laws
may be  substantial,  and  limits  or  restrictions  on  completion  of  certain
renovations  may limit  application  of the  Company's  investment  strategy  in
certain  instances or reduce  overall  returns on its  investments.  The Company
believes that all of the  Properties  are in  substantial  compliance  with laws
currently in effect,  and will review  periodically its apartment  properties to
determine continuing  compliance with existing laws and any additional laws that
are hereafter promulgated.

                  In addition,  the Fair Housing Amendments Act of 1988 ("FHAA")
requires  apartment  communities  first  occupied  after  March  13,  1990 to be
accessible to the  handicapped.  Failure to comply with the FHAA could result in
the imposition of fines or an award of damages to private litigants. The Company
believes that those  Properties  that are subject to the FHAA are in substantial
compliance with such law.

                  Competition.   There  are  numerous  real  estate   companies,
including  those which operate in the areas in which the Properties are located,
which compete with the Company in seeking  apartment  properties for acquisition
and development,  and for tenants to occupy such properties.  The Company may be
competing with companies that have greater  resources than the Company and whose
officers  and  directors or trustees  have more  experience  than the  Company's
officers and trust managers.  In addition,  the  availability  of  single-family
housing  and  other  forms  of  multifamily  residential  properties,   such  as
manufactured housing  communities,  provide alternatives to potential tenants of
apartment  properties.  These  competitive  factors could  adversely  affect the
income generated by the Properties.

                  Real Estate Financing Risks

                  Refinancing Risks. Because the Company anticipates that only a
small portion of the  Company's  mortgage  indebtedness  will be repaid prior to
maturity  and the  Company may not have on hand funds  sufficient  to repay such
indebtedness at maturity,  it may be necessary for the Company to refinance debt
through  additional  debt  financing  or equity  offerings.  If the Company were
unable to refinance its indebtedness on acceptable terms, or at all, the Company
might be forced to dispose of one or more of the Properties upon disadvantageous
terms,  which might result in losses to the Company and might  adversely  affect
the cash available for distribution.  To the extent the Company needs consent of
limited partners in various Property  Partnerships to sell or refinance  certain
Partnership Properties,  its flexibility will be limited. If prevailing interest
rates or other  factors  at the time of  refinancing  result in higher  interest
rates on  refinancings,  the Company's  interest  expense would increase,  which
would adversely  affect the Company's cash available for  distributions  and its
ability to pay expected distributions to Shareholders.

                  No  Limitation  on Debt.  The  Company has adopted a policy to
limit its ratio of debt-to-total market  capitalization (i.e., total debt of the
Company as a percentage  of total market  capitalization,  defined as the sum of
the aggregate  market value of the  outstanding  Common Shares assuming the full
exchange of Common  Units for Common  Shares) and the total debt of the Company,
to less than 60%. The  organization  documents of the Company,  however,  do not
limit the amount or percentage of indebtedness that it may incur. Therefore, the
Board may  change  this  policy of the  Company  and the  Operating  Partnership
regarding  indebtedness,  without  the vote of the  holders of Common  Shares or
Common  Units.  If these  policies  are changed,  the Company and the  Operating
Partnership could become more highly  leveraged,  resulting in an increased risk
of default on the  obligations of the Company and the Operating  Partnership and
an increase  in debt  service  requirements  which could  affect  adversely  the
financial condition and results of operations of the Company and,  consequently,
the Company's and Operating  Partnership's ability to make expected distribution
to Shareholders and Unitholders.

                  Dependence on Key Personnel; Limited Experience of Management

                  The  Company  is  dependent  on  the  efforts  of  all  of the
Executive  Officers.  The loss of their services  could have a material  adverse
effect on the operations of the Company. Currently, the Company has no intention
to secure key-man life insurance for the Executive Officers in the near future.

                  Grove Property  Trust was formed in 1994.  Management of Grove
Property  has only three years  experience  in the  operation  of a REIT and the
operation of a public company,  although management and the Grove Companies have
substantial   experience  in  the  acquisition  and  management  of  multifamily
residential  and mixed-use  properties.  See  "MANAGEMENT  - Trust  Managers and
Executive  Officers."  This relative lack of experience in REIT  management  and
operation of a public company could adversely affect the operation and financial
results of the Company.

                  Adverse Tax Consequences of Failure to Qualify as a REIT

                  Grove Property  currently intends to continue  operating so as
to  qualify  as a REIT  under the  Code.  A REIT  generally  is not taxed at the
corporate level on income it currently distributes to shareholders so long as it
distributes at least 95% of its REIT taxable  income.  No assurance can be given
that  Grove  Property  will be able to  operate  in a manner  so as to remain so
qualified.  Qualification as a REIT involves the application of highly technical
and  complex  Code  provisions  for which  there are only  limited  judicial  or
administrative interpretations. The determination of various factual matters and
circumstances  not  entirely  within  Grove  Property's  control  may affect its
ability to continue to qualify as a REIT. The complexity of these provisions and
of the applicable  income tax regulations that have been  promulgated  under the
Code  is  greater  in the  case  of a REIT  that  holds  its  assets  through  a
partnership.  In  addition,  no  assurance  can be given that  legislation,  new
regulations,  administrative  interpretations or court decisions will not change
tax laws with  respect  to  qualification  as a REIT or the  federal  income tax
consequences of such qualification. Grove Property, however, is not aware of any
pending tax legislation  that would adversely affect its ability to operate as a
REIT.

                  If Grove  Property  fails to qualify as a REIT in any  taxable
year,  Grove  Property  will not be allowed a  deduction  for  distributions  to
Shareholders  in  computing  its  taxable  income and will be subject to federal
income tax  (including any  applicable  alternative  minimum tax) on its taxable
income at the applicable corporate rate. In addition, unless it were entitled to
relief  under  certain  statutory  provisions,  Grove  Property  also  would  be
disqualified  from treatment as a REIT for the four taxable years  following the
year during which qualification is lost. This disqualification  would reduce the
funds of Grove Property available for investment or distribution to Shareholders
because of the  additional tax liability to Grove Property for the year or years
involved.  If Grove  Property  were to fail to qualify  as a REIT,  it no longer
would be subject to the distribution requirements of the Code, and to the extent
that distributions to Shareholders would have been made in anticipation of Grove
Property's  qualifying  as a REIT,  Grove  Property  might be required to borrow
funds or to liquidate certain of its assets to pay the applicable corporate tax.

                  Although  Grove  Property  currently  intends  to operate in a
manner  designed to continue  to qualify as a REIT,  it is possible  that future
economic market, legal, tax or other considerations may cause the Board, without
the approval of the Shareholders, to decide to revoke the REIT election.

         Certain Anti-Takeover Provisions May Inhibit a Change in Control
            of the Company

                  Certain  provisions  of the  Charter,  the  Bylaws  and the OP
Partnership  Agreement  may have the effect of  discouraging  a third party from
making an acquisition  proposal for the Company and may thereby inhibit a change
in control of the Company under circumstances that could give the holders of the
Common  Shares the  opportunity  to realize a premium  over the  then-prevailing
market prices of such Common Shares.  Such provisions  include the  requirements
regarding  the  staggered  terms of the Board and removal of trust  managers set
forth in the Charter and the advance notice requirements for certain Shareholder
proposals set forth in the Bylaws.

                  Preferred Shares. The Charter permits the Board to issue up to
4.0 million  preferred shares of beneficial  interest,  par value $.01 per share
("Preferred Shares"), and to establish the preferences and rights (including the
right to vote and the right to convert into Common Shares) of any such Preferred
Shares issued.  Thus, the Board could authorize the issuance of Preferred Shares
with terms and conditions which could have the effect of discouraging a takeover
or other  transaction in which holders of some, or a majority,  of Common Shares
might receive a premium for their Common Shares over the then-prevailing  market
price of such Common Shares.

                  Ownership  Limit.  The Ownership  Limit imposed by the Charter
for the purpose of preserving Grove Property's REIT  qualification may also have
the effect of precluding an acquisition of control of Grove Property without the
approval of the Board.  The Ownership Limit might deter tender offers for Common
Shares,  which offers may be advantageous to  Shareholders,  and might limit the
opportunity  for  Shareholders  to receive a premium for the Common  Shares that
might  otherwise  exist if an investor  were  attempting  to assemble a block of
Common  Shares in excess of 5.0% of the  outstanding  Common Shares or otherwise
effect a change of control of Grove Property.

                  Possible Environmental Liabilities

                  Under various  federal,  state and local  environmental  laws,
ordinances  and  regulations,  a current or  previous  owner or operator of real
property  may be  required  to  investigate  and  clean  up  hazardous  or toxic
substances or petroleum  product  releases on,  under,  in or emitting from such
property and may be held liable to a governmental entity or to third parties for
property  damage and for  investigation  and  clean-up  costs  incurred  by such
parties in connection with the contamination.

                  Federal   legislation   requires   owners  and   landlords  of
residential housing constructed prior to 1978 to disclose to potential residents
or purchasers of the properties any known lead-paint hazards,  and impose treble
damages for failure to so notify.  In addition,  lead-based  paint in any of the
properties may result in lead poisoning in children  residing in the property if
chips or particles of such lead-based paint are ingested, and the Company may be
held  liable  under  state laws for any such  injuries  caused by  ingestion  of
lead-base paint by children living at the properties. Lead paint tests have been
conducted  at  most  of the  Properties  over  the  past  five  years  and  have
established  compliance  with all applicable  federal and state  regulations for
such Properties.

         Possible Adverse Effects on Common Share Price Arising From Shares 
Available for Current and Future Sale

                  No  prediction  can be made  as to the  effect,  if any,  that
future sales of Common Shares or the availability of such shares for future sale
will have on the market price of the Common Shares. Sales of substantial amounts
of Common Shares  (including  shares  issued  pursuant to the exchange of Common
Units for Common  Shares),  or the perception  that such sales would occur,  may
adversely affect prevailing  market prices for the Common Shares.  The Board has
the authority,  without Shareholder  approval, to issue additional Common Shares
and  other  Equity  Shares,  or to  cause  the  Operating  Partnership  to issue
additional  Common Units or other  classes of units of interest in the Operating
Partnership  in any  manner it deems  appropriate,  including  in  exchange  for
property.  Except for Morgan  Stanley  Group Inc.  and  ABKB/LaSalle  Securities
Limited,  as agent  for  Oregon  Public  Employees'  Retirement  Fund,  existing
Shareholders will have no preemptive right to purchase shares or units issued in
any such  offerings,  and any  such  offerings  might  cause a  dilution  of the
Shareholders' investment in Grove Property.

                  The Company  has  granted  certain  entities  and  individuals
receiving Common Units in connection with the Consolidation Transactions certain
registration  rights with  respect to the Common  Shares  which they may receive
upon the exchange of Common Units.  Pursuant to a Registration  Rights Agreement
with  certain  holders  of Common  Units,  the  Company  has  agreed to file and
generally keep continuously effective beginning one year after the completion of
the Consolidation Transactions a registration statement covering the issuance of
shares upon  exchange of Common  Units and the resale  thereof.  Pursuant to the
Registration Rights Agreement with New Equity Investors,  the Company has agreed
to file and generally keep continuously effective beginning six months after the
completion of the Consolidation  Transaction a registration  statement  covering
the sale of Common Shares issued in the New Equity Investment.  The Company will
also grant  individuals  receiving Common Units in connection with this Exchange
Offer certain  registration  rights with respect to the Common Shares which they
may receive upon the exchange of Common Units. See "THE OP PARTNERSHIP AGREEMENT
- - Limited Partner Redemption/Exchange Rights."

                  Changes in Investment and Financing Policies Without 
                 Shareholder Approval

                  The  Board  will   determine  the  Company's   investment  and
financing  policies,  its  growth  strategy,   and  its  debt,   capitalization,
distribution and operating policies. Although the Board has no present intention
to revise or amend these  strategies  and  policies,  the Board may do so at any
time without a vote of the Shareholders.  Accordingly, Shareholders will have no
control over changes in strategies and policies of the Company, and such changes
may not serve the interests of all  Shareholders  and could adversely affect the
Company's financial condition or results of operations.

                  Issuance  of  Additional   Securities.   Grove   Property  has
authority  to offer its  Common  Shares or other  equity or debt  securities  in
exchange  for property or  otherwise.  Similarly,  Grove  Property may cause the
Operating Partnership to offer additional Common Units or preferred units of the
Operating Partnership,  including offers in exchange for property to sellers who
seek to defer certain of the tax consequences  relating to a property  transfer.
Existing  Shareholders and holders of Common Units will have no preemptive right
to acquire any such securities, and any such issuance of equity securities could
result in dilution in an existing Shareholder's investment in Grove Property.

                  Risks Involved in Acquisitions  Through  Partnerships or Joint
Ventures.  In addition to its  investments  in the  Property  Partnerships,  the
Company may invest in apartment properties through partnership or joint ventures
instead of  purchasing  apartment  properties  directly or through  wholly-owned
subsidiaries.  Partnership  or joint  venture  investments  may,  under  certain
circumstances,  involve risks not otherwise  present in a direct  acquisition of
properties.  These  include the risk that the Company's  co-venturer  or partner
might become bankrupt;  a co-venturer or partner might at any time have economic
or  business  interests  or goals  which  are  inconsistent  with  the  business
interests or goals of the Company;  and a  co-venturer  or partner might be in a
position to take  action  contrary to the  instructions  or the  requests of the
Company or contrary to the  Company's  policies  or  objectives.  The consent of
Outside Partners who did not tender in the Consolidation Transactions and remain
in the Property  Partnerships may be required to approve certain major decisions
of the Property  Partnerships,  thereby  reducing the Company's  flexibility  in
dealing with the Partnership  Properties.  There is no limitation in the Charter
as to the  amount  of  investment  the  Company  may make in joint  ventures  or
partnerships.

         Adverse Effect on Trading Market for Common Shares; Reduction
            In Public Float

                  Reduction  in  Periodic  Distributions.  In  response  to  the
investment interests of certain potential investors in Grove Property, and Grove
Property's  evaluation of what it perceives to be a changing  philosophy in REIT
investments   generally,   Grove  Property  decided,   in  connection  with  the
Consolidation,  to reduce  periodic cash  distributions  per Common Share and to
increase the reinvestment of its cash flow in the Company.  The Company believes
that this will enable it to achieve greater long-term  capital  appreciation for
investors in the Company.  However,  there can be no assurance  that the Company
will be able to identify favorable investments in the future or that any capital
appreciation will result from this strategy.  Also, an adverse perception by the
investing public of the reason for such decision, and the continuing interest of
certain  investors  in owning  relatively  high-yield  REIT  common  stock,  may
adversely  affect the market  price of the Common  Shares and may cause  reduced
trading activity in the Common Shares on the AMEX. Such a reduction would reduce
the  liquidity of an investment  in the Common  Shares.  One of the factors that
currently may influence the price of the Common Shares in public  markets is the
amount of Grove  Property's  annual  dividend  distributions  and the yield such
distributions represent;  accordingly,  an increase in market interest rates may
lead  purchasers of Common  Shares to demand a higher annual yield,  which could
affect adversely the market price of the Common Shares.

                  Adverse Consequences of Election to Revoke REIT Election by
               the Company

                  The Board has the  authority to revoke Grove  Property's  REIT
election at any time  without  Shareholder  approval.  Although  Grove  Property
currently  intends to operate in a manner  designed  to continue to qualify as a
REIT,  Grove  Property  is  aware  that  certain  institutional  investors  have
questioned  whether  it is  preferable  for a company  to elect to be taxed as a
corporation  that is not  qualified as a REIT so that the entity is not required
to distribute to  shareholders  95% of its REIT taxable  income.  These investor
preferences,  as well as economic,  market,  legal, tax or other considerations,
may cause the Board at some time in the future to revoke Grove  Property's  REIT
election.  Such an election  may be made by the Board,  without any  Shareholder
vote.

                                            BENEFITS TO RELATED PARTIES

         In addition to the benefits  received by the Grove  Companies  from the
Consolidation  Transactions  in connection  with the exchange of their  Property
Partnership  interests  pursuant  to  the  Contribution  Agreement,   the  Grove
Companies  (including  certain  executive  officers of the Company) have or will
realize  certain other  benefits from the  Consolidation  Transactions  and this
Exchange Offer, including the following:

         o        In  connection   with  the  transfer  of  certain  assets  and
                  liabilities  of  the  Management   Company  to  the  Operating
                  Partnership  and the transfer of its interests in the Property
                  Partnerships to the Operating Partnership, the Grove Companies
                  received  an  aggregate  of  904,867  Common  Units and a cash
                  payment of $177,669.

         o        Guarantees   of   approximately   $26.8  million  of  mortgage
                  indebtedness  by Messrs.  Damon Navarro and Brian Navarro were
                  released in connection  with the repayment of  indebtedness on
                  the Partnership  Properties as part of the Refinancing.  It is
                  likely  that other loan  guarantees  given by the  Navarros in
                  connection with three of the four pending Exchange Offers will
                  also be released in  connection  with the  eventual  payoff or
                  refinancing  of  mortgage  indebtedness  that  encumbers  such
                  properties.

     o Each Executive Officer entered into a new employment agreement with Grove
Property, pursuant to which he will receive (i) a 10-year option pursuant to the
1996 Plan,  to purchase  Common  Shares at a price per share equal to the market
price of a Common  Share on the date of  grant,  (ii)  1997  base  salaries  of:
$50,000-Damon   Navarro;   $50,000-Brian   Navarro;    $50,000-Edmund   Navarro;
$50,000-Joseph  LaBrosse; and $25,000-Gerald  McNamara and (iii) annual Deferred
Stock  Grants (if  earned) in  accordance  with the 1996 Plan.  If an  Executive
Officer's  employment  with the  Company is  terminated  "without  cause" by the
Company or by the Executive Officer following a "change in control" or for "good
reason" (as such terms are defined in the employment agreements), such Executive
Officer  will be  entitled  to a lump sum  payment  equal to 200  percent of his
annual base salary plus an amount equal to the  aggregate  value of all bonuses,
whether  cash,  stock,  options or otherwise  (but  specifically  excluding  the
Deferred Stock Grants), paid to such Executive Officer for the previous year.

         o        The Grove  Companies  and  certain of its  Affiliates  will no
                  longer  be  liable  as  a  general  partner  of  the  Property
                  Partnerships,  including  Heritage  Court  Associates  Limited
                  Partnership if this Exchange  Offer is successful,  for future
                  operations of the Partnership Properties.

         o        Upon   the   successful   completion   of  the   Consolidation
                  Transactions,   the   Property   Partnerships   repaid   their
                  outstanding  indebtedness to NAVAB  Associates  (approximately
                  $1.19  million at September 30,  1996),  and received  payment
                  from NAVAB for  outstanding  receivables  (approximately  $0.7
                  million at September 30, 1996).  NAVAB is a partnership  owned
                  by Damon and Brian Navarro and George and Ronald Abdow.  NAVAB
                  Associates,  in turn,  used the net proceeds of  approximately
                  $0.5 million to repay its  outstanding  bank  indebtedness  of
                  approximately  the same amount,  which debt was  guaranteed by
                  the Navarros and the Abdows.

         o        To the extent  they  received  Common  Units  rather than cash
                  pursuant to the  Contribution  Agreement,  the Grove Companies
                  experienced  a partial  deferral  of the  federal  income  tax
                  consequences  associated with their  contribution of assets to
                  the Operating Partnership.

         o        The  Grove  Companies  obtained  improved  liquidity  of their
                  investments as a result of the Consolidation Transactions. The
                  Grove Companies  received Common Units,  which may be redeemed
                  for cash or,  at the  option  of the  Company,  exchanged  for
                  Common Shares.  Unlike  interests in real estate or a property
                  management   company,   the  Common   Shares  will  be  freely
                  transferable   (subject  to  applicable  securities  laws  and
                  certain agreements restricting transfer).

         o        In  connection  with  the  acquisition  of  three   additional
                  properties in June 1997,  as well as this  Exchange  Offer and
                  three similar exchange offers that are currently pending,  the
                  Operating  Partnership  will  reimburse  Grove  Companies  for
                  certain overhead costs related to such transactions.

                                               CONFLICTS OF INTEREST

         The Executive  Officers have interests that conflict with the interests
of the other Grove Property shareholders,  the limited partners of the Operating
Partnership  (including  the Limited  Partners who elect to  participate  in the
Exchange  Offer) and the persons who  acquired  Common  Shares in the New Equity
Investment.  Grove Property and the Grove Companies have been represented by the
same legal  counsel  and,  therefore,  neither  Grove  Property nor the Property
Partnerships  has been advised by separate legal counsel in connection  with the
Consolidation Transactions or this Exchange Offer.

         Following the  consummation of the  Consolidation,  the Grove Companies
continued  to  hold  limited  and  general  partner   interests  in  15  limited
partnerships that owned, in the aggregate,  14 multifamily  residential projects
with a total of  approximately  1,600  apartments and seven retail and mixed-use
projects  with a total of  approximately  125,000  rentable  square  feet  (such
properties comprise the "Excluded Properties"),  and the five Executive Officers
remain  officers or directors of the Grove  Companies,  including  entities that
have interests in the limited partnerships that own the Excluded Properties, and
will therefore  have conflicts of interest in allocating  their time between the
Company and such entities.  In June 1997, the Operating Partnership acquired two
of the Excluded  Properties  and acquired the general  partnership  interest and
certain limited partnership interests of a third Excluded Property.  The Company
may seek to acquire one or more of the remaining  Excluded  Properties from time
to time when and if  conditions  are  favorable  to do so, such as this  current
Exchange  Offer to the  Limited  Partners.  The  Executive  Officers  will  have
conflicts of interest in establishing the terms of such acquisitions,  including
this  Exchange  Offer,  which  will  not be  based on  independent  third  party
appraisals.  In  addition to this  Exchange  Offer,  there are three  additional
exchange offers  currently  pending for limited  partnership  interests in three
additional Excluded Properties partnerships.  Moreover,  certain of the Excluded
Properties  are  located  near or  adjacent  to one or  more  of the  Properties
acquired during the Consolidation  Transactions,  and therefore may compete with
one or more of such Properties for prospective  tenants,  resulting in potential
conflicts of interest for the Executive  officers.  In addition,  Brian Navarro,
Vice  President-Acquisition  of Grove  Property,  will  continue to serve as the
President  of  National  Realty,  which will be the  exclusive  provider of real
estate brokerage services to the Company  (including the Property  Partnerships)
and the  limited  partnerships  that  own the  Excluded  Properties.  The  Grove
Companies and each of the Executive  Officers have entered into  agreements with
the Company  which,  among other  things,  will  require  each of the  Executive
Officers to allocate a substantial amount of his working time to the Company.

         The  Management  Owners may have  conflicts  of interest as a result of
their  ownership  of National  Realty,  which  continues  to provide real estate
brokerage  services to the Company  (including the Property  Partnerships),  the
limited  partnerships  that  own  the  Excluded  Properties  and  third  parties
following the Consolidation Transactions.

         Following  the  consummation  of the  Consolidation  Transactions,  the
Operating Partnership,  pursuant to management services contracts,  has provided
certain real estate management services to the Property  Partnerships and to the
Grove  Companies  (including to the limited  partnerships  that own the Excluded
Properties),  which services were previously provided by the Management Company.
Certain Executive Officers may have conflicts of interest in the negotiation and
enforcement of such management services contracts as a result of their ownership
of the Grove Companies and interests in the Excluded Properties.

         The  Executive  Officers  had and will have  conflicts  of  interest in
establishing the terms of the  Consolidation  Transactions,  this Exchange Offer
and similar offers to related partnerships, and the provisions of the employment
agreements with the Executive Officers and the non-competition  agreements. They
will also have a conflict of interest with respect to their obligations as Trust
Managers and Executive Officers to enforce the terms of various agreements,  and
their  objectives with respect to the sale of, or repayment of indebtedness  on,
any of the  Partnership  Properties  may  differ  from  those of  other  Limited
Partners of those  partnerships  and/or the shareholders of Grove Property.  Any
decision  regarding  the  enforcement  of contracts  between the Company and the
Grove  Companies  or any  Executive  Officer,  individually,  and the  sales  or
refinancings  of  Partnership  Properties,  will be made  by a  majority  of the
members  of the Board  that are not  employed  by or  affiliated  with the Grove
Companies  (the  "Independent  Trust  Managers").  The  Executive  Officers may,
however,  use their  positions  as  executive  officers  and trust  managers  to
influence the Independent Trust Managers in this regard.

         Holders  of Common  Units may suffer  different  and more  adverse  tax
consequences than the Company or its shareholders upon the sale of, or repayment
of indebtedness  on, any of the Partnership  Properties and,  therefore,  Common
Unit holders,  including the Executive Officers of the Company,  and the Company
may have different  objectives  regarding the appropriate  pricing and timing of
any such sale or  repayment  of  indebtedness.  Limited  Partners  who remain in
certain  Property  Partnerships   following  the  Consolidation  may  also  have
different objectives from those of the Company.


<PAGE>




                                                    THE COMPANY

The Grove Companies

         Grove  Investment  Group was formed in 1980 as a Southern  New  England
real estate  company based in Hartford,  Connecticut.  Damon and Brian  Navarro,
co-founders  of the Company,  began  business  operations by buying and managing
small,  multifamily  properties with limited partners as equity investors.  From
its formation,  Grove  Property's  executive  officers have been shared with the
Grove Companies.

         As used herein,  the "Grove  Companies" means Grove  Investment  Group,
Inc. and its affiliates  (including  certain companies and individuals) that own
interests  (directly or  indirectly)  in the  Management  Company,  any Property
Partnership or any limited  partnership  which owns any Excluded  Property.  The
Grove Companies include,  without  limitation,  the Management Owners and Gerald
McNamara, each an executive officer and, in the case of Damon Navarro and Joseph
LaBrosse, a Trust Manager of Grove Property, and Ronald and George Abdow.

         At September 30, 1996, the Grove  Companies  owned general  partnership
interests in 42 limited partnerships, including the Property Partnerships (which
owned  the  Partnership  Properties  prior  to the  Consolidation)  and 15 other
limited  partnerships which own the Excluded  Properties.  The remaining limited
partnerships (other than the Property Partnerships and the partnerships that own
the Excluded  Properties)  in which the Grove  Companies own general and limited
partnership  interests  do not own  properties,  but rather are limited  purpose
partnerships formed by the Grove Companies for various other purposes.


Grove Property

         Grove  Property  is a  self-administered  REIT  formed  pursuant to the
Maryland   REIT  Act   engaging  in   multifamily   property   acquisition   and
redevelopment.  Grove  Property was formed in 1994 to continue  the  multifamily
property  acquisition,  management and marketing operations and related business
objectives and strategies of Grove Investment Group, formed in 1980 by Damon and
Brian  Navarro.  Upon  completion  of the IPO in June  1994  and the  concurrent
completion of the various transactions that occurred  simultaneously  therewith,
Grove Property  purchased its three initial properties from affiliates of Grove:
Dogwood Hills  Apartments,  Hamden Center  Apartments and Baron  Apartments.  In
1996, Grove Property purchased its fourth property,  Cambridge Estates,  from an
affiliate of Grove.

         Grove  Property  is  operated  under the  direction  of Damon  Navarro,
Chairman of the Board of Trust Managers,  President and Chief Executive Officer,
and a management team consisting of substantially all of the former personnel of
Grove, being Damon,  Brian and Edmund Navarro,  Joseph R. LaBrosse and Gerald A.
McNamara,  each an Executive Officer,  and the Trust Managers of Grove Property,
Messrs.  Damon Navarro,  Edmund  Navarro,  Joseph R. LaBrosse,  James  Twaddell,
Theodore R.  Bigman,  J.  Joseph  Garrahy and Harold  Gorman.  Grove  Property's
executive  officers are  substantially  shared with the Grove  Companies and, as
described below, the Grove Companies have been providing property management and
other support  services to Grove  Property from its  inception.  See "-The Grove
Companies" and "- Property Management Services."

         As a result of the Consolidation Transactions,  Grove Property became a
self-administered   and   self-managed   REIT.   Grove   Property  will  conduct
substantially  all of its operations  through the Operating  Partnership.  Grove
Property   currently   owns  an  interest  in  the  Operating   Partnership   of
approximately 61% and will control the Operating Partnership as the sole general
partner.  Grove Property owns, directly or indirectly,  100% of the interests in
the four GREAT  Properties,  each of the eight properties  acquired from certain
liquidating limited partnerships through the Consolidation transactions and each
of the two properties acquired in June 1997, and controls the remaining thirteen
Properties through a general partnership  interest in the Property  Partnerships
that own such Properties.

         Grove  Property  believes  that it is of the largest  public  owners of
multifamily  properties in Southern New England. The multifamily properties that
are owned or controlled by Grove Property include 2,347  residential  apartments
located in Connecticut, Massachusetts and Rhode Island and a neighborhood retail
complex  in  Longmeadow,   Massachusetts   with  net  rentable  square  feet  of
approximately 79,012. In addition,  three of the residential  properties include
leased office space with total  leasable  office space of  approximately  15,200
square feet.

         Grove Property believes that it is the only publicly traded multifamily
apartment REIT conducting  operations  exclusively in the Northeast.  Management
believes that this  concentration in a single  geographic area and the Company's
reputation  in the  Northeast  as a superior  property  management  company with
approximately  170  employees,  coupled  with a sound  performance  as a  public
company  since June 1994,  will be  attractive  to potential  investors in Grove
Property,  including owners of multifamily  properties that might be acquired by
the  Operating  Partnership  for Common  Units,  thereby  deferring  the owner's
federal income tax liability, if any, on a sale.

         Grove  Property's  executive  offices are located at 598 Asylum Avenue,
Hartford, Connecticut 06105, (860) 520-4789.

Trust Managers and Executive Officers

                  The Trust  Managers and Executive  Officers of Grove  Property
Trust,  and other key employees of Grove Property Trust,  their ages (at May 31,
1997) and their positions and offices with Grove Property Trust are as follows:



<PAGE>

<TABLE>
<CAPTION>


Name                                        Age           Positions and Offices Held
<S>                                         <C>      <C>
Trust Managers and Executive Officers           
Damon D. Navarro                            43       Chairman of the Board of Trust Managers, President
                                                     and Chief Executive Officer
Joseph R. LaBrosse                          34       Chief Financial Officer, Secretary, Treasurer and
                                                     Trust Manager
Edmund F. Navarro                           36       Vice President - Property Management and Trust
                                                     Manager
James F. Twaddell                           56       Trust Manager
Harold Gorman                               53       Trust Manager
Theodore R. Bigman                          34       Trust Manager
J. Joseph Garrahy                           66       Trust Manager
Brian A. Navarro                            42       Vice President - Acquisitions
Gerald A. McNamara                          56       Vice President - Marketing and Strategic Planning
Key Employees
Andy Mazur                                  46       Director of Site Operations - Regional Property
                                                     Manager
Karen McHugh                                39       Director of Marketing - Regional Property Manager
Paul Bengtson                               36       Director of Landscaping - Regional Property
                                                     Manager
Steven Splain                               35       Controller
Leanne Bruder                               28       Accounting Manager
</TABLE>

                  Pursuant to the terms of the  Charter  and  Bylaws,  the Board
must consist of not less than two nor more than 15 persons,  of which a majority
must be  Independent  Trust  Managers  (who are neither  executive  officers nor
affiliates  of Grove  Property).  Trust  Managers are divided into three classes
serving  staggered  three-year  terms.  Messrs.  Damon  Navarro's,  Bigman's and
Gorman's terms of office will expire at the Annual Meeting of Shareholders to be
held on June 18, 1997;  Messrs.  Twaddell's and Edmund  Navarro's term of office
will  expire at the  Annual  Meeting  of  Shareholders  to be held in 1998;  and
Messrs.  Garrahy's  and  LaBrosse's  terms of office  will  expire at the Annual
Meeting of Shareholders to be held in 1999.  Messrs.  Damon Navarro,  Bigman and
Gorman have been  nominated for  re-election  as Trust  Managers at the June 18,
1997 Annual Meeting.  Trust Managers hold office until their successors are duly
elected and qualified.

     The Charter requires majority approval by the Independent Trust Managers of
Grove  Property  Trust for all Board  decisions  relating to  transactions  with
Affiliates.  Currently,  the  Independent  Trust Managers are Messrs.  Twaddell,
Gorman and Garrahy.

                  Damon  Navarro  is  Chairman  of the Board of Trust  Managers,
President and Chief  Executive  Officer of Grove  Property  Trust.  Mr.  Navarro
previously  served as  President  of all of the  Grove  Companies,  except  GPS.
Co-founder  of  Grove  in  1980,  he  is  responsible  for  investor  relations,
marketing,  new  business  development  and  organizational  management  for the
Company and its affiliates.  Mr. Navarro is currently,  or has previously served
as, a general  partner or principal of the general partner for 42 of the limited
partnerships affiliated with the Grove Companies, including each of the Property
Partnerships,  and is the Chief Executive Officer for 27 corporations affiliated
with those limited partnerships.  Mr. Navarro is a graduate of the University of
Rhode Island with a degree in Finance.

                  Joseph  LaBrosse is Chief  Financial  Officer,  Secretary  and
Treasurer,  as well as a Trust Manager of Grove Property Trust. Mr. LaBrosse was
Chief  Financial  Officer for the Grove  Companies and their  affiliates.  He is
responsible for financing,  loan portfolio management,  financial reporting, tax
planning,  cash management,  strategic budgeting and planning.  Prior to joining
the Grove  Companies in 1988,  Mr.  LaBrosse was a real estate tax consultant at
Arthur  Andersen & Company  in  Hartford,  Connecticut.  He is a magna cum laude
graduate of the University of Connecticut  with a degree in Accounting.  He is a
licensed  Certified Public Accountant and a member of the American  Institute of
Certified  Public  Accountants,  the  Connecticut  Society of  Certified  Public
Accountants and the Real Estate Finance Association.

     James F. Twaddell is a Trust Manager of Grove Property Trust.  Mr. Twaddell
is a member of the  investment  banking  group of  Schnieder  Securities,  Inc.,
located in Providence, Rhode Island. From 1974 through 1995, Mr. Twaddell served
as  Chairman  of  Barclay  Investments,  Inc.,  a  member  firm of the  National
Association of Securities Dealers,  Inc. (the "NASD").  Mr. Twaddell also served
as Chairman of Regional  Investment  Brokers,  Inc.,  a  125-member  cooperative
association  of  regional  investment  bankers  and  broker/dealers   conducting
business throughout the United States. For the 1993-1995 term, he was elected to
serve on both the NASD District 11 Committee and the District  Business  Conduct
Committee.  He has  served as  Chairman  of the Board of First  Mutual  Fund,  a
30-year old  publicly-traded  mutual fund, since 1979. Mr. Twaddell received his
B.A. degree from Brown University in 1961.

     Harold  Gorman is a Trust  Manager of Grove  Property  Trust.  From 1968 to
1993,  Mr. Gorman served as Vice  President  and  Assistant  General  Counsel of
Heublein,  Inc.  From  October  1993  to  March  31,  1995,  he  served  as Vice
President/General  Counsel to the Paddington  Corporation.  Since April 1, 1995,
Mr.  Gorman  has served as Vice  President  and Senior  Regulatory  Counsel  for
Heublein,  Inc.,  located in Hartford,  Connecticut.  He received his B.A.  from
Wesleyan  University in 1965 and his J.D. from the University of Connecticut Law
School.  Mr. Gorman is a member of each of the Connecticut Bar Association,  the
American Bar Association and the Board of Directors of the Connecticut Arthritis
Society.

     J. Joseph Garrahy is a Trust Manager of Grove Property  Trust.  Mr. Garrahy
began his career in public service in 1962 as a Rhode Island State  Senator.  In
1968, he was elected Lieutenant Governor of The State of Rhode Island,  where he
served four two-year  terms.  In 1976, Mr.  Garrahy was elected  Governor of the
State,  and was  reelected to that office in 1978,  1980 and 1982.  He served as
Chairman of the National Governors' Association's  Subcommittee on Health Policy
in 1977 and the National  Governors'  Association's  Human Services Committee as
Chairman of the Coalition of Northeast  Governors'  Committee on Transportation.
Mr.  Garrahy was a Senior Vice  President  with the merchant  banking firm of G.
William  Miller & Company,  Inc.  of  Washington,  D.C.  from 1985 to 1990.  Mr.
Garrahy has served as  President  of J. Joseph  Garrahy &  Associates,  Inc.,  a
consulting firm, in Providence,  Rhode Island,  since its formation in 1990. Mr.
Garrahy attended the University of Buffalo and the University of Rhode Island.

     Theodore R. Bigman has been a Trust Manager of Grove  Property  since April
1997. From 1987 to 1995, he was a Director at CS First Boston in the real estate
group,   establishing   and  managing   their  REIT   effort.   He  had  primary
responsibility   for  $2.5  billion  of  initial  public   offerings  by  REITs.
Previously,  he had  extensive  real  estate  experience  in a wide  variety  of
transactions  involving  the financing  and sale of both  individual  assets and
portfolios of real estate  assets,  as well as the  acquisition  of several real
estate  companies.  Since 1995, he has been a Principal of Morgan  Stanley Asset
Management Inc., a subsidiary of Morgan Stanley Group Inc.,  responsible for its
real  estate  securities  investment  management  business.  He  graduated  from
Brandeis University in 1983 with a B.A. in Economics and received an M.B.A. from
Harvard University in 1987.

     Brian Navarro is Vice  President-Acquisitions  of Grove Property Trust. Mr.
Navarro  also  served as a vice  president  of all of the Grove  Companies.  Mr.
Navarro is  responsible  for the  acquisition  and  disposition  of property and
financing  for the Company and its  affiliates.  Prior to  co-founding  Grove in
1980,  Brian Navarro  acquired,  renovated  and resold over 30 two-,  three- and
six-family houses in the Hartford, Connecticut,  Springfield,  Massachusetts and
Westerly,  Rhode Island areas.  Mr.  Navarro is a graduate of the  University of
Connecticut with a degree in Finance and a special concentration in real estate.

     Gerald A. McNamara is Vice President - Marketing and Strategic  Planning of
Grove Property  Trust.  Mr.  McNamara has been a principal and vice president of
the Grove  Companies and their  affiliates  since 1985. He is currently,  or has
previously  served as, a general partner in many of the 42 limited  partnerships
sponsored  by the Grove  Companies.  Mr.  McNamara is involved in all aspects of
property  acquisition  and  financing,  and is  responsible  for the long  range
planning and new  product/concept  development of Grove Property Trust. Prior to
his association with the Grove Companies, Mr. McNamara was Senior Vice President
of Heublein International where he was in charge of Food and Beverage Operations
overseas. Mr. McNamara is a graduate of Trinity College with a degree in History
and Economics.

     Edmund Navarro is Vice President - Property Management of
Grove  Property  Trust  and  a  Trust  Manager.   Prior  to  the   Consolidation
Transactions,  Edmund  Navarro  wholly-owned  Grove  Services  Inc., the general
partner of GPS, and served as President of GPS. At GPS, he was  responsible  for
the  management  of  approximately  45  properties  and  180  employees  and the
marketing  and  supervision  of  construction  projects.  Mr.  Navarro  became a
principal of Grove in 1983.  Prior to his employment  with the Grove  Companies,
Mr. Navarro was a Media Marketing Planner with Vitt Median  International in New
York City.  Mr.  Navarro is a graduate of the  University of Rhode Island with a
degree in Marketing.

     Andy Mazur is Director of Site Operations and a Regional  Property  Manager
for Grove  Property  Trust.  He has been with Grove  since  1988.  Mr.  Mazur is
responsible  for  the  Service   Technician   Training  Program  and  Continuing
Development of Grove  Property Trust  maintenance  systems and  supervising  the
management  of  several  properties.   Mr.  Mazur  has  a  Masters  Degree  from
Springfield  College  and a  Bachelors  Degree from  Central  Connecticut  State
College.

     Karen McHugh is Director of Marketing and a Regional  Property  Manager for
Grove  Property  Trust.  She has been with Grove since 1991.  She  develops  and
oversees training programs for property leasing directors. Prior to joining GPS,
Ms. McHugh worked for a real estate  developer in the property  management  area
for seven years.  Ms. McHugh graduated from Mount Holyoke College with a B.A. in
English and a B.A. in Political Science.

     Paul Bengtson is Director of Landscaping  and a Regional  Property  Manager
for Grove Property Trust. He has been with Grove since 1993. Mr. Bengtson gained
his landscaping expertise while working for a landscaping  contractor throughout
high school and college.  Prior to joining  Grove he worked for four years for a
property  management  company  based in Boston.  Mr.  Bengtson  is a graduate of
Worcester State College with a B.A. degree in Business Management.

     Steven A. Splain is the  Controller  for Grove  Property  Trust and all the
Grove  Companies.  He has been  with  Grove  since  1994 and is in charge of the
financial and tax reporting and day-to-day  accounting  functions.  Between 1984
and 1994,  Mr. Splain was Tax Manager at Blum,  Shapiro,  a regional  accounting
firm in West  Hartford,  Connecticut.  Mr.  Splain  is a  graduate  of  Southern
Connecticut  State  University  with  a B.S.  in  Accounting.  He is a  licensed
Certified Public Accountant, and a member of the American Institute of Certified
Public Accountants and the Connecticut Society of Certified Public Accountants.

                  Leanne  Bruder is the  Accounting  Manager  for the  corporate
division of the Accounting  Division of Grove Property Trust.  She began working
for Grove  full-time  in January 1996 and worked part time for Grove in 1991 and
1992.  Prior to joining Grove full-time,  Leanne was a senior  accountant at the
Hartford, Connecticut office of KPMG Peat Marwick. While at KPMG, Ms. Bruder was
a member of the Real Estate  Industry  Focus Group and was  responsible  for the
audits of multi-billion dollar mortgage loan and real estate-owned portfolios of
several  prominent  insurance  companies.  She  was  also  instrumental  in  the
securitization of a large portfolio of loans and in organizing the first REIT to
be offered by one of these companies. Ms. Bruder is a graduate of the University
of Connecticut with a B.S. in accounting, and is a Certified Public Accountant.

                  Damon Navarro,  Brian Navarro and Edmund Navarro are brothers.
No family relationships exist among any of the other trust managers or executive
officers of Grove Property.  No arrangement or understanding  exists between any
Trust  Manager or Executive  Officer or any other  person  pursuant to which any
Trust Manager or Executive  Officer was selected as a Trust Manager or Executive
Officer, except that Mr. Twaddell was elected to the Board at the closing of the
IPO in 1994, for a term of one year,  pursuant to the terms of the  Underwriting
Agreement  between Grove Property Trust and the  underwriters in connection with
the IPO, Barclay  Investments,  Inc., and Mr. Bigman was elected to the Board at
the closing of the New Equity Investment pursuant to the terms of the Securities
Purchase  Agreement entered into with Morgan Stanley.  Subject to the provisions
of their  respective  employment  agreements,  if any,  executive  officers  are
elected for and serve at the discretion of the Board.

Common Units Issued to Executive Officers in Connection with Consolidation

                  In connection with the Consolidation Transactions, pursuant to
the Contribution Agreement, the Executive Officers received the number of Common
Units and the dollar  amounts set forth  opposite  their names below in exchange
for their respective  interests in the Property  Partnerships and certain assets
and liabilities of GPS. The cash payments to the Navarros represent the purchase
price for their  respective  general  partnership  interests in certain Property
Partnerships.  The balance of the Grove  Companies'  interests  in the  Property
Partnerships,  including  the economic  interests in their  general  partnership
positions  in  certain  of  the  Property  Partnerships,  were  acquired  by the
Operating  Partnership  in exchange for Common Units.  No member of the Board of
Trust Managers who is not also an Executive  Officer  transferred  any assets to
Grove Property in connection  with the  Consolidation  Transactions.  The Common
Units  received  by  such  Executive   Officers  carry  redemption   rights  and
registration rights.

         Executive Officer          Common Units(1)      Cash
         Damon D. Navarro              289,874           $85,797
         Brian A. Navarro              282,322           $85,797
         Edmund F. Navarro             247,174            $6,075
         Joseph R. LaBrosse             65,833                --
         Gerald A. McNamara             23,912                --

                  Following the consummation of the Consolidation  Transactions,
National Realty, which is 100% owned by Messrs.  Damon, Brian and Edmund Navarro
and Joseph LaBrosse,  has provided real estate brokerage and related services to
Grove Property and the Operating Partnership. The real estate brokerage services
performed by National  Realty for Grove  Property and the Operating  Partnership
include the funding,  underwriting  and  negotiation of purchase  contracts with
respect to  properties  to be acquired by the Company,  the  negotiation  of the
contracts  with respect to  properties  to be sold by the  Company,  and certain
commercial leasing services.  In connection with such services,  National Realty
will receive a 4% commission on purchases or sales  arranged by National  Realty
which are valued at up to $5.0 million and a 3% commission on purchases or sales
arranged  by National  Realty  which are valued in excess of $5.0  million.  The
brokerage  services  contracts  provide  that  the  Operating  Partnership  will
indemnify  National Realty and the Grove Companies for any liability incurred in
performing such services, except in certain circumstances.  Such agreements have
terms of one to two years,  subject to either  party's  right to cancel  upon at
least 30 days' notice.  The brokerage  services contracts were not negotiated on
an  arm's-length  basis and the owners of National  Realty may have conflicts of
interest  (due to their  ownership of National  Realty) in  connection  with the
brokerage services contracts and the provision of real estate brokerage services
by National Realty to the Company.

                  The  Operating  Partnership  owns  certain  of the  assets and
liabilities of GPS used by GPS prior to the Consolidation in connection with the
provision of real estate  management  services to the Grove  Companies and Grove
Real  Estate  Asset  Trust.  Following  the  consummation  of the  Consolidation
Transactions,   pursuant  to  management  services  agreements,   the  Operating
Partnership  provides  such  property  management  services  to certain  limited
partnerships  whose  General  Partner  is  one  of  the  Grove  Companies.  Such
management services agreements will provide that the Operating Partnership shall
receive in exchange for its  provision  of property  management  services,  with
respect  to  each  property,  a fee  equal  to  from  4% to 6% of  gross  income
(excluding  interest income).  Such management services agreements have terms of
one year, and will automatically  renew for successive one-year terms if neither
party thereto give notice of termination  within 90 days prior to the end of the
then current term.

Security Ownership of Certain Beneficial Owners and Management

                  The following table sets forth  information as of June 1, 1997
regarding  the  beneficial  ownership  of Common  Shares by each person known by
Grove  Property  to be the  beneficial  owner of more than five  percent  of the
Common Shares,  by each Trustee of Grove Property,  by each Executive Officer of
Grove  Property  named in the table below,  and by all  Trustees  and  Executive
Officers of Grove  Property as a group.  Each person  named in the table has the
sole  voting  and  investment   power  with  respect  to  all  shares  shown  as
beneficially owned by such person, except as otherwise set forth in the notes to
the table.


<PAGE>




<TABLE>
<CAPTION>

                                                                                                   Percent of          
Name and Business Address        Common Units           Common Shares           Percent of        Class of           Pro forma
Of Beneficial                  Benefically Owned     Beneficially Owned     Common Units Owned     Common       Percent of Common
Owner                                                                                            Shares Owned    Units/Shares(14)
<S>                         <C>                     <C>                         <C>                 <C>               <C>         
Damon D. Navarro
Grove Property Trust        310,406                 38,837(1)(2)                5.12                *                 5.74
598 Asylum Avenue
Hartford, CT  06105

Brian A. Navarro
Grove Property Trust        302,853                 36,001(1)(3)                4.99                *                 5.57
598 Asylum Avenue
Hartford, CT  06105

Edmund F. Navarro
Grove Property Trust        267,705                 36,001(1)(4)                4.41                *                 4.99
598 Asylum Avenue
Hartford, CT  06105

Joseph R. LaBrosse
Grove Property Trust         72,676                  9,164(1)(5)                1.20                *                 1.35
598 Asylum Avenue
Hartford, CT  06105

Gerald A. McNamara
Grove Property Trust         33,795(13)              6,790(6)                   *                   *                 *
598 Asylum Avenue
Hartford, CT  06105

James F. Twaddell
Schneider Securities, Inc.        0                 43,311(7)(8)                0                   1.1               *
2 Charles Street
Providence, Rhode Island
02904

Harold V. Gorman
Heublein, Inc.                    0                  3,542(9)                   0                   *                 *
450 Columbus Boulevard
Hartford, CT  06103

J. Joseph Garrahy
220 South Main Street             0                  3,542(10)                  0                   *                 *
Providence, Rhode Island
02903

Theodore R. Bigman
Morgan Stanley Group Inc.         0                777,778(11)                  0                  19.7              12.82
1221 Avenue of the Americas
22nd Floor
New York, NY  10020

All Trustees and Executive
Officers as a group (8      987,435                954,766                     16.27               23.7              31.65
persons)

Morgan Stanley Group Inc.
1221 Avenue of the Americas       0                777,778(11)                  0                  19.7              12.82
22nd Floor
New York, NY  10020

Oregon Public Employees'
Retirement Fund, by               0                391,392(12)                  0                   9.9               6.45
ABKB/LaSalle Securities
Limited, as agent for
Oregon Public Employees'
Retirement Fund
100 East Pratt Street
20th Floor
Baltimore, MD  21202

* less than one percent


<PAGE>




<FN>


  (1)    Includes Common Shares owned by Grove Equity Partnership, a partnership
         whose general partners are Messrs. Damon Navarro, Brian Navarro, Edmund
         Navarro and Joseph  LaBrosse,  which  beneficially  owns 35,849  Common
         Shares (less than 1% of the Common  Shares).  Each  partner's  pro rata
         shares of the  partnership's  Common  Shares has been  included  in the
         Common Shares owned by such partner.

(2)      Includes 18,231 Common Shares subject to options to purchase 
Common Shares granted      pursuant to the 1994 Plan.

(3)      Includes 16,830 Common Shares subject to options to purchase
Common Shares granted      pursuant to the 1994 Plan.

(4)      Includes 16,830 Common Shares subject to options to purchase 
Common Shares granted      pursuant to the 1994 Plan.

(5)      Includes 4,210 Common Shares subject to options to purchase 
Common Shares granted       pursuant to the 1994 Plan.

(6) Includes  2,951 Common Shares  subject to options to purchase  Common Shares
granted  pursuant to the 1994 Plan,  including 1,181 Common Shares  beneficially
owned by Mr. McNamara's daughter,  with respect to which he disclaims beneficial
ownership.

(7) Includes  3,542 Common Shares  subject to options to purchase  Common Shares
granted  pursuant to the 1994 Plan,  including 3,071 Common Shares  beneficially
owned by Mr. Twaddell's  spouse,  with respect to which he disclaims  beneficial
ownership.

  (8)    At the time of Grove  Property's  initial public  offering in 1994 (the
         "IPO"), Mr. Twaddell was a principal of Barclay Investments,  Inc., the
         managing  underwriter of the IPO, which was issued warrants to purchase
         Common  Shares  at a  price  of  $11.31  per  share  (the  "Underwriter
         Warrants"). On February 21, 1996, Barclay Investments, Inc. transferred
         11,221 of the Underwriter  Warrants to Mr. Twaddell,  which Underwriter
         Warrants are included in the Common Shares owned by Mr.  Twaddell.  The
         Underwriter  Warrants became  exercisable on the first anniversary date
         of the IPO and terminate on the fourth anniversary date of the IPO.

(9)      Includes 3,542 Common Shares subject to options to purchase Common
 Shares granted       pursuant to the 1994 Plan.

(10)     Includes 3,148 Common Shares subject to options to purchase Common
 Shares granted       pursuant to the 1994 Plan.

(11)    The Common Shares  beneficially  owned by Morgan Stanley  include Common
        Shares held in  investor  accounts  or  entities  with  respect to which
        Morgan Stanley shares  discretionary  voting and dispositive  authority.
        Morgan Stanley Asset Management Inc. ("MSAM"), a wholly-owned subsidiary
        of Morgan Stanley,  shares  discretionary  voting and dispositive  power
        over 707,071 of such Common  Shares  (17.9% of the Common  Shares) which
        are held in investor accounts or entities,  including the Morgan Stanley
        Real Estate Special Situations Fund I, L.P. (214,264 Common Shares, 5.4%
        of the  Common  Shares),  and The Morgan  Stanley  Real  Estate  Special
        Situations  Fund II, L.P.  (285,686  Common  Shares,  7.2% of the Common
        Shares),  for  which  MSAM is an  investment  advisor.  By reason of his
        relationship  with Morgan  Stanley and MSAM, Mr. Bigman may be deemed to
        have  beneficial  ownership of such shares  pursuant to Rule 13d-3 under
        the Securities Exchange Act of 1934. Pursuant to the Securities Purchase
        Agreement  entered  into with  Morgan  Stanley  in  connection  with its
        purchase of Common Shares in the New Equity  Investment,  Grove Property
        has (i) agreed to permit Morgan  Stanley to designate one person to be a
        member of the Board of Grove  Property  and to nominate  that person for
        election by the  Shareholders and (ii) granted to Morgan Stanley certain
        preemptive  rights in  connection  with future  issuances  (with certain
        exceptions)  by Grove  Property  of Common  Shares and other  securities
        convertible   into  Common  Shares   ("Convertible   Securities");   the
        preemptive  rights is to  purchase  (a) in the case of the  issuance  by
        Grove Property of Convertible Securities, up to the Percentage Amount of
        such Convertible Securities and (b) in the case of the issuance by Grove
        Property of Common  Shares,  a number of Common Shares up to that number
        of Common Shares such that Morgan  Stanley's  ownership,  following such
        issuance,  would continue to be the Percentage  Amount of the issued and
        outstanding Common Shares plus the-exercisable  "in-the-money"  employee
        stock options.  For the purposes of Morgan Stanley's Securities Purchase
        Agreement and the preemptive rights described in the preceding sentence,
        "Percentage  Amount"  means  20%,  except  in the  case of any  proposed
        issuance  of  Common  Shares  for  less  than  $9.00  per  share  or any
        Convertible  Securities  where  the  initial  conversion,   exchange  or
        exercise price, as the case may be, is less than $9.00 per Common Share,
        in which case the  "Percentage  Amount" means 25%.  Morgan  Stanley will
        retain  the right to  nominate  a  director  and the  preemptive  rights
        described  above  until  the  earlier  of (i)  Morgan  Stanley  and  its
        affiliates  ceasing to own at least 10% of the  issued  and  outstanding
        Common  Shares  and (ii) Grove  Property  consummating  an  underwritten
        public  offering of Common Shares  yielding  gross  proceeds of at least
        $40.0 million.  Pursuant to a Registration Rights Agreement entered into
        among Grove  Property,  Morgan  Stanley and other  purchasers in the New
        Equity  Investment,  Grove  Property  is  required  to  effect  a  shelf
        registration  under  the  Securities  Act of 1933,  subject  to  certain
        conditions,  of the Common Shares  beneficially  owned by Morgan Stanley
        promptly  after  September  14,  1997.  Moreover,   subject  to  certain
        conditions,  the Common Shares  beneficially owned by Morgan Stanley may
        be included in the  registration  of Common  Shares when Grove  Property
        registers its Common Shares or the Common Shares of other holders.

(12)    Pursuant to the  Securities  Purchase  Agreement  entered  into with the
        Oregon Public  Employees'  Retirement  Fund, by ABKB/LaSalle  Securities
        Limited,  as agent for the  Oregon  Public  Employees'  Retirement  Fund
        ("ABKB/LaSalle") in connection with its purchase of Common Shares in the
        New Equity  Investment,  Grove  Property  has  granted  to  ABKB/LaSalle
        certain  preemptive  rights in connection  with future  issuances  (with
        certain  exceptions) by Grove Property of Common Shares and  Convertible
        Securities;  the preemptive  right is to purchase (a) in the case of the
        issuance by Grove Property of Convertible Securities, up to 9.9% of such
        convertible  Securities  and (b) in the  case of the  issuance  by Grove
        Property of Common  Shares,  a number of Common Shares up to that number
        of Common Shares such that ABKB/LaSalle's ownership would continue to be
        9.9%  of  the  issued  and  outstanding  Common  Shares  following  such
        issuance. ABKB/LaSalle will retain the preemptive rights described above
        until the earlier of (i) ABKB/LaSalle and its affiliates  ceasing to own
        at least 5.0% of the issued and outstanding Common Shares and (ii) Grove
        Property  consummating an underwritten  public offering of Common Shares
        yielding  gross  proceeds  of at  least  $40.0  million.  Pursuant  to a
        Registration   Rights  Agreement  entered  into  among  Grove  Property,
        ABKB/LaSalle  and the other  purchasers  in the New  Equity  Investment,
        Grove  Property  is required  to effect a shelf  registration  under the
        Securities  Act of 1933,  subject to certain  conditions,  of the Common
        Shares  beneficially owned by ABKB/LaSalle  promptly after September 14,
        1997.  Moreover,  subject  to  certain  conditions,  the  Common  Shares
        beneficially  owned by ABKB/LaSalle  may be included in the registration
        of Common Shares when Grove Property  registers its Common Shares or the
        Common Shares of other holders.

(13) Includes 8,886 Common Units  beneficially  owned by Mr. McNamara's  spouse,
with respect to which he disclaims beneficial ownership.

(14) This column illustrates the proforma percent of Common Shares that would be
owned in the event all  Common  Units  owned by  holders  of Common  Units  were
redeemed for Common Shares.
</FN>
</TABLE>


Compensation of the Trust Managers

                  Grove  Property  Trust  pays its  trust  managers  who are not
employees  of Grove  Property  Trust  ("Non-Employee  Trust  Managers") a fee of
$1,000 for attending each meeting of the Board. In addition,  Grove Property may
continue  to  reimburse  the Trust  Managers  for travel  expenses  incurred  in
connection  with  their  activities  on behalf  of Grove  Property  Trust.  Each
Non-Employee  Trust Manager in office at the time of the IPO received options to
purchase 2,000 Common Shares at the IPO price ($11X per Common Share) under
Grove Property Trust's 1994 Plan. Thereafter,  beginning with the Annual Meeting
held in 1995,  each  Non-employee  Trust  Manager then in office has received an
annual  grant of options to purchase  1,000 Common  Shares,  in each case at the
then-current market price.

                  Upon the consummation of the Consideration Transactions,  each
Non-employee  Trust Manager received a grant of a non-qualified  stock option to
purchase  10,000  Common Shares under the 1996 Share  Incentive  Plan (the "1996
Plan"). The 1996 Plan provides that each Non-Employee Trust Manager who is first
elected or  appointed  after the  Consolidation  Transactions  would  receive an
automatic initial grant of a nonqualified stock option to purchase 10,000 Common
Shares.  In  addition,  promptly  following  the date of each Annual  Meeting of
Shareholders  (including  the 1997  Annual  Meeting),  each  Non-Employee  Trust
Manager elected by the Shareholders  will receive an additional  automatic grant
of an option  to  purchase  5,000  Common  Shares;  provided,  however,  that no
Non-Employee  Trust Manager will receive more than one such  automatic  grant in
any calendar year. The exercise price for grants to Non-Employee  Trust Managers
will be 100% of the Fair Market Value of the Common Shares on the date of grant.
Each such option  will expire ten years from the grant date  (subject to earlier
termination).  Upon the  consummation of the  Consolidation  Transactions,  each
Non-Employee Trust Manager received a grant of options to purchase 10,000 Common
Shares at an exercise  price equal to the Fair Market Value of the Common Shares
on the date of grant. Trust Managers who are employees of Grove Property are not
paid any trust manager fees.

Non-Competition Agreements

                  The  Executive  Officers  have  entered  into  non-competition
agreements   with  the   Company   (the   "Non-Competition   Agreements").   The
Non-Competition  Agreement of each Executive Officer precludes him from directly
or  indirectly  developing,  redeveloping,   acquiring,  managing  or  operating
multifamily or retail mixed-use properties,  other than the Excluded Properties,
which compete with Grove Property Trust  Properties or with properties  acquired
by Grove Property Trust in the future (including the Partnership Properties) for
so long as he is an Executive Officer,  Trust Manager,  significant  Shareholder
(5% or more of the outstanding  Common Shares) or employee of, or consultant to,
Grove Property, and for a period of twenty-four months after termination thereof
other  than in the event of  termination  of his  employment  by Grove  Property
without cause or by the Executive  Officer in the event of a "change in control"
or "for good reason" (as defined therein).  Grove Property also has entered into
a Non-Competition Agreement with the Grove Companies which will remain in effect
until  such time as no person  who  serves as a  director,  general  partner  or
executive  officer  of the Grove  Companies  also  serves as a Trust  Manager or
Executive Officer of Grove Property. Except for the Executive Officers, no other
Trust  Manager has an interest  in any of the Grove  Companies  and no direct or
indirect  investor in the Grove  Companies,  other than the Executive  Officers,
will be bound by the Non-Competition Agreements.

                  The  Executive  Officers  control or share  control,  and have
substantial economic interest in, the limited partnerships that own the Excluded
Properties; ownership and management of the Excluded Properties are specifically
exempted from the provisions of the  Non-Competition  Agreement.  Certain of the
Excluded Properties compete with Properties that are in close proximity thereto.

Property Management Services

       Grove Property  Services  Limited  Partnership was a Connecticut  limited
partnership,  wholly owned, directly or indirectly, by the Management Owners. In
connection with the Consolidation Transactions,  Grove Property succeeded to the
property  management  activities  of GPS,  and  the  Operating  Partnership  has
acquired all of the assets and liabilities of GPS related to property management
activities.  Following the consummation of the Consolidation  Transactions,  the
Operating  Partnership  and  National  Realty  provide to the Company and to the
Grove  Companies   (including  the  limited   partnerships   that  own  Excluded
Properties)  the  real  estate  related  services  previously  provided  by  the
Management  Company.  The assets utilized to carry out such property  management
services constitute the "Management Division" of Grove Property Trust. Edmund F.
Navarro, Vice President/Property Management of Grove Property Trust, heads Grove
Property  Trust's  property  management  team,  and  substantially  all  of  the
employees  of  GPS  have  become  employees  of  the  Operating  Partnership  in
connection with the Consolidation Transactions.

       The  Management  Division  generates  all  of its  fee  income  from  the
Properties  and the  Excluded  Properties.  In addition  to  managing  the 2,347
multifamily  apartment  units and the commercial  space in the  Properties,  the
Management  Division  manages the  remaining  Excluded  Properties,  pursuant to
management  services  contracts  between Grove Property Trust and the affiliated
limited partnerships that own the Excluded Properties.  These properties include
912  apartments  in  12  multifamily  residential  projects,  and  8  properties
consisting of 113,300 square feet of commercial  space. The management  services
agreements provide that the Operating  Partnership  receives in exchange for its
provision of property  management  services,  with  respect to each  Property or
Excluded  Property,  a fee equal to from 4% to 6% of collected income (excluding
interest income).  Such management  services  agreements have terms of one year,
and will  automatically  renew for  successive  one-year  terms if neither party
thereto gives notice of termination  within 90 days prior to the end of the then
current term.

Management Division Operations

       The  Management  Division  manages  properties  utilizing  its  staff  of
professional  and  support  personnel,  including  certified  regional  property
managers,  apartment  managers,  apartment  maintenance  technicians and leasing
agents, and the services of the Accounting Division of the Management  Division.
As of December 31, 1996, the Management Division's property management personnel
consisted of approximately 170 employees. The depth of the Management Division's
organization  is  intended  to  enable  it to  deliver  quality  services  on an
uninterrupted  basis,  thereby  promoting  resident  satisfaction  and improving
resident  retention.  The services of the  Management  Division are important to
Grove Property Trust's  implementation  of its objective to overhaul  management
procedures  of prior owners of the  properties  acquired  pursuant to its growth
strategy.  The  Management  Division has  developed,  and  continues to improve,
on-site management programs,  accounting systems, marketing systems and resident
quality control and retention procedures.

       The Management  Division's property management staff are employees of the
Operating  Partnership.  The property management team for each Property includes
on-site management and maintenance  personnel as well as off-site support staff.
Property  management  teams perform  leasing and rent  collection  functions and
coordinate   resident   services.   Substantially   all  personnel  are  trained
extensively and are encouraged, and in certain cases required, to continue their
education through Company-designed in-house courses and participation in outside
seminars.  The focus of the Management  Division's on-site management program is
to provide  prompt,  courteous  and  responsive  service to its  residents.  The
Management  Division  monitors  the  responsiveness  of its  on-site  management
through various  resident  surveys.  Service request  response cards are left in
residents'  apartments after any maintenance is performed,  soliciting  resident
feedback of the service provided.

Accounting Services

       The Accounting  Division of the Management  Division is managed by Steven
Splain, Controller of the Company. The accounting staff audits and monitors each
property's financial records, including monthly income and expense reports, bank
statement reconciliations,  rent rolls and economic occupancy reports and budget
compliance.  Staff members visit each site on a regular basis to conduct on-site
audits and supervise on-site bookkeeping. The information generated during these
visits is used by the Management  Division's  on-site  management  staff at each
site to set personal  and team goals which relate to budget and fiscal  matters,
on a weekly and monthly  basis,  subject to the  supervision  of the  Management
Division.

Property Marketing

       The rental marketing  personnel of the Management Division are trained to
assure that each  property is  marketable,  priced  realistically  and  promoted
aggressively.  The Management Division uses a full range of promotional tools in
its marketing programs:  point-of-purchase  materials, high quality curb appeal,
targeted advertising and resident referrals.  Instead of waiting until vacancies
occur,  the  Management  Division  markets  the  properties  in  its  management
portfolio on a continuous  basis. It takes steps necessary to avoid move-outs by
quality  residents,  which include quality customer service throughout the lease
term and renewal incentives.

       The Management Division has established  specific reporting  requirements
and  management  guidelines to be applied at each of the  Properties.  Marketing
reports  are  prepared  by  on-site  property  management  staff to  track  each
Property's  occupancy,  lease expiration,  prospective  resident  traffic,  unit
availability,  renewal and rental rates and resident  profile  information.  The
Management  Division's  on-site  staff,  which  consists of  property  managers,
leasing agents,  service technicians,  porters and landscapers,  participates in
weekly goal setting  sessions to evaluate  these  marketing  reports and examine
issues relating to resident underwriting,  to evaluate progress, to set the next
week's goals and to review financial  results.  These sessions are supervised by
the Management Division's marketing director and regional managers. In this way,
the Management Division encourages customer service and team empowerment.

       Marketing and leasing procedures  established by the Management  Division
are designed to ensure  compliance  with all  federal,  state and local laws and
regulations.  Individual  property  marketing  plans have been structured by the
Management Division to respond to local market conditions. Resident underwriting
guidelines for prospective residents comply with the FHA and ADA regulations and
are designed to stabilize  service  levels and cash flow through lower  resident
turnover.  None of the  Properties is currently  subject to rent control or rent
stabilization  regulation or deed restrictions.  Grove Property Trust's standard
12-month lease contracts  facilitate  uniform lease  administration  relating to
rent  collections,   security  deposit  dispositions,   evictions,  repairs  and
renewals.



<PAGE>



Construction Services

       An  employee  of  the  Operating   Partnership  functions  as  a  general
contractor, supervising the various sub-contractors who perform construction and
related services in connection with the  redevelopment of the Properties and the
Excluded Properties.

Business Objectives and Operating Strategies

         Grove  Property's  primary  business  objective  is to  pursue a growth
strategy  which  centers  on  acquisitions  and  property  redevelopment  in the
Northeastern  United  States.  This  growth  strategy,  in turn,  is intended to
increase shareholder value through maximizing investment returns with the use of
retained  cash in connection  with  acquisitions  to be made by Grove  Property.
Toward this end, Grove Property's  distribution  policy was changed as described
above. Grove Property plans to reinvest the retained balance of its cash flow in
its  properties,   including  property  redevelopment  and  additional  property
acquisitions,  the reduction of outstanding  indebtedness and, when appropriate,
the repurchase of outstanding Common Shares. Grove Property's decision to reduce
its  quarterly  cash  distribution  to  Shareholders  is  not in  response  to a
reduction in earnings (Grove Property has experienced no such reduction), nor is
such  decision in response to any other adverse  occurrence  with respect to the
business or operations of Grove Property.  Rather,  Grove Property believes that
focusing  its  distribution  and  investment   philosophy  on  total  return  to
shareholders,  rather than focusing  principally  on the amount of periodic cash
distributions  to shareholders,  will enhance  long-term  shareholder  value and
could reduce the volatility of the market price of the Common Shares.

         Management  intends to  implement  its  growth  strategy  by  acquiring
additional  properties  which offer solid and steady growth  opportunities  from
affiliates  of the Grove  Companies  or from  third  party  sellers.  Management
intends to implement its growth strategy by acquiring properties at prices below
estimated  replacement cost which can generate increased cash flow and long-term
investment  value  from   pre-acquisition   levels  through   strategic  capital
improvements  and  aggressive  property  management.  It will  seek  to  acquire
properties that (i) meet an identified market demand;  (ii) are well located and
under-performing in improving rental markets; and (iii) are capable of producing
a high component of current income through value  added/return  oriented capital
improvements to individual  apartment  units and property sites,  such as adding
new  amenities,   including  fitness  centers  and  community  rooms,  upgrading
landscaping and signage and improving the overall curb appeal of the property.

         Management  believes that its operating  strategy will result in growth
in Shareholder value through:  (i) maximizing  investment  returns as quickly as
possible; (ii) maximizing investment returns through rigorous on-site management
which implements an individualized  marketing plan for each property  responsive
to the  character of each site,  on both a short and long term basis;  and (iii)
increasing  investment yields by making  return-oriented  capital  improvements,
which  upgrade  individual  apartment  units and  property  sites and,  in turn,
promote stable occupancy rates and justify increased rents.  Management believes
that the use of retained  cash in  connection  with  acquisitions  to be made by
Grove Property will enhance Shareholder value and return on equity.

Acquisition and Development Strategy

         Management believes that Grove Property,  through its common management
with  the  Grove  Companies,  has  available  to it an  established  network  of
relationships with real estate owners,  developers,  brokers, lenders, and other
institutions,  which  may  provide  Grove  Property  with  access  to  potential
acquisitions prior to them being widely marketed.

         An acquisition  target should  furnish Grove Property with  significant
opportunity  for increasing  property value through rental  increases,  reducing
expenses or a combination of such strategies.  Local  demographics and economics
in the  target  location  should be stable  and  strong  or  showing  continuing
improvement.  When analyzing acquisition targets, Grove Property conducts market
surveys  consisting  of a study of the region,  community  and trading  area.  A
physical inspection,  a review of the resident mix, an assessment of the current
vacancies, and a complete rental analysis is performed.

         Properties  held by  affiliates  of  Grove  Property  may  satisfy  the
economic  and  other  criteria  which  form  the  basis  for  Grove   Property's
acquisition  strategy.  Grove  Property  expects  from  time  to time to seek to
acquire one or more of such properties at such time as it is able to negotiate a
fair price. See "RISK FACTORS - Generally," and "CONFLICTS OF INTEREST."

Redevelopment

         The Grove  affiliates  that  previously  owned the Original  Properties
renovated  and upgraded such  Properties  at the time of the  purchase,  and the
Operating Partnership has since completed additional renovations.  At all of the
Properties,  unit interiors are renovated and upgraded as apartments  turn over,
including  carpet  and  appliance  replacement  and  new  lighting  fixtures  as
necessary.  Additionally,  at some of the Partnership  Properties amenities have
been  added,  including  fitness  centers,  community  rooms with  large  screen
televisions and kitchen  facilities for entertaining  residents and guests,  and
billiard rooms.  Grove Property  intends to undertake  and/or  continue  similar
renovations and upgrades in connection with the Partnership Properties.

Future Acquisitions

         In the  pursuit  of its  growth  strategy,  the  Operating  Partnership
intends  and  continues  to engage in  preliminary  discussions  with  potential
sellers  of  multifamily  properties,  whether  affiliates  of  the  Company  or
third-party sellers.  Management believes that an important strategic target for
growth  opportunities  in Grove  Property's  primary  market are  portfolios  of
multi-unit apartment communities owned and operated by individuals.  The Company
believes  that  a  significant  portion  of  New  England's  multi-unit  housing
properties is older,  and that  ownership is very  fragmented.  Owners of 75- to
150-unit  complexes in the Company's market area have advised  management of the
Company that they would be interested in selling their properties, but they have
little  or no tax basis  remaining  in such  properties,  and such  owners  have
concluded  that the potential  tax liability  which may be incurred by them upon
outright sale is prohibitive.  By utilizing the Operating Partnership structure,
Grove  Property can offer  competitive  purchase  prices to such owners and make
payment of such  purchase  prices in Common  Units,  thereby  deferring all or a
portion of an owner's federal income tax liability.

         In the event  the  Company  desires  to  purchase  a  property  from an
affiliate, Grove Property's investment policies require majority approval of the
proposed purchase by the Trust Managers  independent of the Company (i.e., those
who are neither  executive  officers of the Company nor  affiliates of the Grove
Companies, the "Independent Trust Managers"). The Charter requires a majority of
Independent Trust Managers on the Board at all times.

         There can be no  assurance  that the  Company  will be able to identify
acquisition  opportunities,  that definitive contracts will be entered into with
respect to any prospective acquisitions,  or that the Operating Partnership will
acquire any property as to which it enters into a definitive contract.

Markets

       Grove  Property  Trust  believes  that  the  existing  conditions  in the
Northeast market present a substantial barrier to new development. The Northeast
is defined to include the New  England and  Mid-Atlantic  states.  The  existing
density in the Northeast  marketplace  limits the amount of developable land. In
addition,  zoning is  administered  at the local  level,  thereby  allowing  the
individual  localities to impose their own often restrictive policies within the
existing zoning and environmental  laws. The lack of developable land as well as
the  current  zoning  environment   contribute  to  the  overall  high  cost  of
construction of apartment communities and corresponding low level of multifamily
development.

       Grove Property Trust's  Properties are located in in-fill locations which
have  experienced  occupancy  rates 200 basis  points  better than the  regional
average and  approximately 300 basis points better than the national average for
1994 and 1995.  Grove  Property  Trust expects that the very low vacancy rate of
the  Properties,  combined with relatively low vacancy rates in its markets as a
whole, will enable the Company to raise rents at the rate of inflation or higher
over the next  several  years.  The rental  revenues of Grove  Property  Trust's
Properties  increased  3.5% for the twelve  months  ended  December  31, 1996 as
compared  with the same period in 1995 and 4.4% for the year ended  December 31,
1995 as compared to the year ended December 31, 1994. The following  table shows
the 1994,  1995 and 1996 vacancy rates of the  Company's  Properties as compared
with the Northeast and the United States.

                                  VACANCY RATES
                            Company
                          Properties     Northeast * United States *

                 1994        3.8%          7.1%           7.2%
                 1995        3.6%          6.9%           7.5%
                 1996        3.0%          7.1%           7.7%

         o   Source: Hanley-Wood, U.S.  Housing Markets

       Grove Property Trust believes that occupancy levels at its Properties are
increasing  principally because few new apartment communities are being built in
its markets.  For the year ended  December 31, 1995,  the occupancy  rate of the
Properties  was  96.4%,  and the  rate  increased  to 97.0%  for the year  ended
December 31, 1996. Grove Property Trust believes that the lack of new multi-unit
housing  properties,  the low ratio of rental costs relative to income in two of
its primary  markets and its high occupancy rates should result in higher rental
rates and increased  appreciation in the value of Grove Property  Trust's assets
over the next several years.

Multifamily

       Management  believes that the real estate capital shortage resulting from
the  national  and  regional  banking  crisis  and  from  residential   property
over-building  in the 1980's has severely  limited the supply of new multifamily
properties  entering the Northeast  marketplace since 1991. Grove Property Trust
expects that the high land costs and high construction costs experienced by many
Northeast  residential  property  developers and owners will continue to inhibit
new  construction in the near term.  Grove Property  Trust's resident leases are
generally for a one-year  term, so that Grove Property Trust is in a position to
increase rents annually if the market is favorable.

Rental Rates and Occupancy

       The average physical occupancy rate of Grove Property Trust's multifamily
Properties for the twelve months ended December 31, 1996 was 97.0%.  The average
monthly  rental rate for the  multifamily  Properties  has increased to $.73 per
square  foot per month for the twelve  months  ended  December  31, 1996 from an
average of $.72 per square foot per month for the twelve  months ended  December
31, 1995. The total commercial  rentable space associated with the Properties is
94,255 square feet. The average  physical  occupancy of Grove  Property  Trust's
commercial  Properties  for the twelve months ended December 31, 1996 was 98.0%.
The average rent per square foot per month for Grove Property Trust's commercial
Properties  has  increased  to $0.98 per  square  foot per month for the  twelve
months  ended  December  31,  1996 from an average of $0.78 per square  foot per
month for the twelve months ended December 31, 1995.

Competition

       There are numerous housing  alternatives that compete with the Properties
in attracting residents.  The Properties compete directly with other multifamily
properties and single family homes that are available for rent in the markets in
which the Properties are located. The Properties also compete for residents with
the new and existing home market.  In addition,  Grove  Property  Trust competes
with other investors for acquisitions and  redevelopment  projects,  and some of
these competitors have greater resources than Grove Property Trust.



<PAGE>



                              PROPERTY INFORMATION

Description of the Properties

         Set forth below is certain information  concerning the GREAT Properties
and  the  Partnership  Properties  owned  or,  in the  case  of the  Partnership
Properties,  controlled,  directly  or  indirectly,  by Grove  Property  and the
Operating   Partnership   following  the   consummation  of  the   Consolidation
Transactions,  as reported in Form 10-KSB filed by Grove Property for the fiscal
year ended December 31, 1996. For additional  financial  information relating to
the Company's  Properties and results of operations,  please see Form 10-QSB and
Form 8-K appended as part of Appendix "I" to this Exchange Offer Statement.

       The GREAT  Properties  consist of four  multifamily  apartment  complexes
located in Hamden,  Norwich and  Southington,  Connecticut,  with a total of 257
residential  apartments.  Tenant leases are generally for one year or less,  and
require security deposits.  The GREAT Properties averaged a 97.6% occupancy rate
in 1996.  No single tenant  accounts for more than 10% of the GREAT  Properties'
total revenues.

       In  connection  with the  purchase  of the  Southington  Apartments,  the
Company assumed a mortgage note which is secured by the Southington  Apartments.
The acquisition of the Cambridge  property was financed by a first mortgage from
a Bank  which is  secured  by a blanket  first  mortgage  lien on the  Cambridge
property, the Dogwood Hills and Hamden Center properties.

                                                                               
                           Approx.             Avg.  1996    Occupancy   Rental
                  Number   Rental              Unit   Avg.     at         Rates
Location and        of     Area       Year     Size   Occup- 2/28/97    Per Unit
Property Name      Units  (Sq.Ft.)     Built   (Sf)   ancy(%)  ($)         ($)
- -------------      -----  --------     -----   ----   -------  ---         ---

Norwich, CT
  Cambridge Estates
  Apartments ......   92    78,684   1977       855     98.3    100.0    682.27
Hamden, CT
  Dogwood Hills ...   46    35,512   1978       772     98.2     97.8    724.16
  Apartments
  Hamden Center ...   65    49,140   1968       756     96.7     93.9    639.23
  Apartments
Southington, CT
  Baron Apartments    54    48,600   1970       900     96.8     98.2    686.25
                      --    ------   ----       ---     ----     ----    ------

Total/Weighted Avg   257   211,936              825     97.6     97.8    680.22
                     ===   =======              ===     ====     ====    ======
                       


<PAGE>



       The  following  is a  summary  by  apartment  type for each of the  GREAT
Properties:

                                             1 Bedroom     2 Bedroom     Total
Cambridge Estates Apartments              42         50              92
Dogwood Hills Apartments                  23         23              46
Hamden Center Apartments                  31         34              65
Baron Apartments                          16         38              54
      Total                              112        145             257


New Acquisitions

       The  Consolidation  Transactions  resulted  in the  consolidation  of the
holdings and/or control by the Company of 19 multifamily  residential properties
and one neighborhood shopping center, and certain assets and liabilities of GPS.
Three acquisitions in June 1997 added three multifamily properties.

       The following  table sets forth certain  information  with respect to the
Partnership  Properties  acquired,  controlled,  directly or indirectly,  by the
Company,  as a  result  of the  Consolidation  Transactions  and the  June  1997
acquisitions:

                                               No. of Apartments
                                                and/or Commercial   Occupancy
Name of Property          Location            Square Footage at     12/31/96

Avonplace Condominiums     Avon, CT                  145            95.8%
Burgundy Studios Apts      Middletown, CT            102            99.0%
Arbor Commons              Ellington, CT           28/4,016 sf.     100.0%
Fox Hill Apartments        Enfield, CT               168             95.2%
The Longmeadow Shops       Longmeadow, MA            79,012 sf.     100.0%
208-210 Main Street        Manchester, CT            28/9,597 sf     96.4%
Loomis Manor               West Hartford, CT          43            100.0%
Dean Estates II Apts       Cranston, RI               48             95.8%
Woodbridge Apartments      Newington, CT              73             97.3%
Royale Apartments          Cranston, RI               76             94.7%
Colonial Village Apts      Plainville, CT            104             98.1%
Bradford Commons           Newington, CT              64             92.2%
Dean Estates Apartments    Taunton, MA                58             96.6%
Fox Hill Commons           Vernon, CT                 74             94.6%
Park Place West            West Hartford, CT          63             96.8%
Van Deene Manor            West Springfield, MA      109/1,630 sf   100.0%
Security Manor             Westfield, MA              63            100.0%
Westwynd Apartments        West Hartford, CT          46             97.8%
Ocean Reef Apartments      New London, CT            163             93.9%
Sandalwood Apartments      New London, CT             39             89.7%
Brook-Syde Apartments      West Hartford, CT          80             98.0%
Four Winds Apartments      Fall River, MA            168             99.0%
River's Bend Apartments    Windsor, CT               347             97.5%
                                                     ---           
Total                                            2,090/113,320 sf

         In addition to the Properties  listed above, the Operating  Partnership
is currently making an exchange offer similar to this Exchange Offer to Heritage
Court Associates  Limited  Partnership,  to three other affiliated  partnerships
identified below which also own one or more of the Excluded Properties. Heritage
Court  Associates  Limited  Partnership  owns a total of 104 apartment  units at
Heritage Court Apartments, Glastonbury, CT. Farmington Summit Associates Limited
Partnership  owns a total  of 64  apartment  units  at  Birch  Hill  Apartments,
Farmington,  CT, and 121 apartment units at Summit Apartments,  Farmington,  CT.
River-Grove Associates Limited Partnership owns a total of 48 apartment units at
River-Grove  Apartments,  Fall River,  Massachusetts.  Grove Coastal  Associates
Limited  Partnership  owns  a  total  of  31  apartment  units  at  Harbor  View
Apartments,  Warwick, Rhode Island, as well as (i) a building known as the Wharf
Building  with three retail  leases  totaling  10,565  square feet in Edgartown,
Massachusetts, and (ii) a building known as the Corner Block Building containing
approximately  4,000 square feet of retail space and 1,400 square feet of office
space, in Edgartown, Massachusetts. Grove Coastal Associates Limited Partnership
also owns four additional retail properties that would not be contributed to the
Operating Partnership.  If all four of these exchange offers are accepted,  this
will  result in the  addition  of 368  apartment  units,  14,565  square feet of
neighborhood  retail space and 4,000 square feet of  neighborhood  office space.
There  can be no  assurances  that any of these  four  exchange  offers  will be
accepted by the respective limited partners of such  partnerships.  See "SPECIAL
FACTORS- Risk Factors-Common Units - Uncertain Portfolio at Time of Election."

                              FINANCIAL INFORMATION

Selected Financial and Operating Data

         For  Condensed   Consolidated  Financial  Statements  and  Management's
Discussion and Analysis of Financial Condition and Results of Operations, please
refer to Form 10-QSB,  filed by Grove  Property  with the SEC for the  quarterly
period ended March 31, 1997,  which is appended as part of Appendix "I" attached
hereto.

                                           VALUATION OF PARTNERSHIP UNITS

         See "The Consolidation  Transactions -- Valuation of the Properties and
Other Assets;  Allocation of Common Units" for a description of the valuation of
the  Properties  acquired by the Operating  Partnership  in connection  with the
Consolidation Transactions.  The Property valuation for the Property Partnership
was determined using the direct  capitalization  method.  Under this approach, a
single year's income is converted into a market value for a property through the
application   of  a  market   derived   capitalization   rate  (the   lower  the
capitalization  rate applied to a property's  income, the higher its value). The
valuation of the  Partnership's  Property was determined by (i) capitalizing the
estimated net operating income for the Property for the period September 1, 1997
to August 31, 1998, less a reserve for capital expenditures, at a capitalization
rate of 9.25%,  (ii) deducting the amount of debt on the  Partnership  Property,
(iii) adding the other assets of the Property  Partnership,  net of  liabilities
(such as cash, accounts receivable,  accounts payable and security deposits) and
(iv)  deducting any transfer  taxes due upon the  restructuring  of the Property
Partnership.  The Operating  Partnership and the Grove Companies  determined the
appropriate  capitalization  rate for the Partnership  Property based upon their
experience in real estate  matters.  They sought local market sales  information
for comparable properties,  estimated actual capitalization rates (net operating
income less  capital  reserves  divided by sales price) and then  evaluated  the
Partnership Property in light of its relative competitive position,  taking into
account property location,  occupancy rate, overall property condition and other
relevant factors. The Operating Partnership and the Grove Companies believe that
arm's-length purchasers would base their purchase offers on capitalization rates
substantially  similar  to those  used to  calculate  the below  valuation.  The
following table  summarizes the amounts used to arrive at the net valuation of a
Partnership Unit:

Estimated gross property valuation                              $ 5,507,527
Plus:    other partnership assets, net of security deposits          15,788
Less:    Partnership liabilities (1)                             (4,488,489)
     Partnership valuation before taxes                           1,034,826
Less:    municipal transfer taxes and loan assumption fee           (88,671)
Less:    Closing costs                                             (111,651)
     Net Partnership valuation                                    $ 834,504

         Allocation of net  Partnership  valuation  among partners and number of
Common Units per Partnership Unit:

General Partners ....................................   $     8,345
Limited Partners ....................................       829,660
Number of Limited Partnership Units .................            78
     Valuation per Limited Partnership Unit .........        10,637
Valuation of one Operating Partnership ("OP") Unit ..         10.50
     Number of Common Units per Partnership Unit ....         1,013

Cash Consideration per partnership Unit:
Valuation per Limited Partnership Unit ..............        10,637
Less:  estimated cost of New Equity Investment (7.2%)          (766)
     Cash Consideration per Unit ....................   $     9,871


(1) Partnership liabilities include the following:
     Mortgage debt, including accrued interest ......   $ 4,438,507
     Accounts payable, accrued expenses, ............        46,492
     Affiliate loans payable ........................         3,490
           Total Partnership liabilities ............   $ 4,488,489



<PAGE>




                   SUMMARY OF FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a summary  of  certain  of the  federal  income  tax
consequences  of the Exchange  Offer,  and of the ownership and  disposition  of
Common  Units,  that may be  relevant  to a  Limited  Partner  as a  prospective
participant in the Exchange Offer. It is impractical,  however,  to set forth in
this  Exchange  Offer  Statement  all  aspects  of  federal  tax  law or all tax
consequences  resulting  from  the  Exchange  Offer  that may be  relevant  to a
particular  Participant.  This  summary is intended to address  only some of the
federal  income  tax  considerations  that  are  generally   applicable  to  all
Participants.  In addition,  this  summary  does not address  aspects of federal
income taxation that may be relevant to certain types of Participants subject to
special  treatment under the federal income tax laws (such as certain  financial
institutions,  tax-exempt  organizations,  life insurance companies,  dealers in
securities  or  currencies,  stockholders  holding stock as part of a conversion
transaction,  as part of a hedge or hedging  transaction,  or as a position in a
straddle for tax purposes or foreign corporations or partnerships or persons who
are not citizens or residents of the United States).  Further, the discussion of
various  aspects of federal  income  taxation  discussed  herein is based on the
Internal  Revenue  Code of 1986,  as amended,  existing  and  proposed  Treasury
Regulations  thereunder,  judicial  decisions  and  administrative  rulings  and
practice,  all of which are subject to change at any time. Additional changes in
the tax law may be enacted in the future  which could  affect the tax aspects of
the Exchange  Offer or an  investment  in the  Operating  Partnership.  Any such
changes may be  retroactive.  Consequently,  no assurance  can be given that the
federal income tax  consequences to a Participant  described  herein will not be
altered in the future.  This summary is not intended to be a complete discussion
of all tax  consequences of the Exchange Offer or the operation of the Operating
Partnership or a substitute  for careful tax planning,  and does not address the
possible consequences to Participants under the tax laws of the countries (other
than the United States),  states or localities where they reside or otherwise do
business or where the Property  Partnership  or the  Operating  Partnership  may
operate.  Further,  the federal income tax  consequences to Participants  may be
affected by matters not discussed below. The discussion set forth below is based
upon the assumption that Property Partnership interests held by Participants and
Common  Units to be  received  by  Equity  Participants  in the  Exchange  Offer
constitute  capital  assets in the hands of such  investors.  In addition,  this
discussion  assumes  that the Property  Partnership  is  classified  for federal
income tax purposes as a partnership rather than as an "association"  taxable as
a corporation or a publicly  traded  partnership.  EACH  PARTICIPANT IS URGED TO
CONSULT  ITS OWN TAX  ADVISOR  WITH  RESPECT TO THE  FEDERAL,  STATE,  LOCAL AND
FOREIGN  TAX  CONSEQUENCES  TO IT OF  PARTICIPATING  IN THE  EXCHANGE  OFFER AND
BECOMING AN OWNER OF COMMON UNITS.

Gain or Loss on the Exchange for Common Units

         As a general  rule,  the exchange of Common  Units for a  Participant's
Units in a  Property  Partnership  (the  "Exchange")  should  not  result in the
recognition  of taxable gain or loss to Equity  Participants  for Federal income
tax  purposes.  However,  there are a number of  exceptions to this general rule
and, depending on the facts associated with any particular Equity Participant or
Partnership  Property,  an Equity  Participant may be required to recognize gain
under  one or  more  of the  rules  described  below.  The  basis  to an  Equity
Participant of the Common Units should be equal to such an Equity  Participant's
adjusted  basis  in its  Property  Partnership  Units,  increased  by  any  gain
recognized upon the Exchange, as described below.

         (1)  Deemed  Cash   Distributions.   To  the  extent  the  transactions
constituting the Exchange result in a decrease in an Equity  Participant's share
of  liabilities  (taking  into  account  that a holder  of  Common  Units may be
entitled to a share of Operating Partnership liabilities after the Exchange), by
reason of the  assumption  or repayment  by the  Operating  Partnership  of such
liabilities,  such decrease will be treated as a deemed  distribution of cash to
the Equity Participant. An Equity Participant will be required to recognize gain
to the extent that this deemed distribution of cash exceeds its tax basis in its
interest in the  Operating  Partnership.  In general,  a holder of Common  Units
should  initially have a tax basis in its interest in the Operating  Partnership
equal to such holder's adjusted tax basis in the Property  Partnership  interest
contributed to the Operating Partnership.

         (2)  Disguised  Sales.  The Code  and  Treasury  Regulations  regarding
"disguised   sales"  generally  provide  that,  unless  one  of  the  prescribed
exceptions apply, a partner's contribution of property to a partnership, and the
partnership's  simultaneous or subsequent  transfer of money  (including  deemed
cash  distributions due to a reduction in liabilities and cash paid to a partner
pursuant  to  redemption  rights)  or other  property  to the  partner,  will be
presumed  to be a taxable  sale,  in whole or in part,  of such  property to the
partnership.  Exceptions to the "disguised  sale" rules include  distribution of
"operating cash flow" of the partnership as defined in Treasury  Regulations and
deemed distributions of cash attributable to "qualified  liabilities" as defined
in Treasury Regulations.  Accordingly, an Equity Participant will be required to
recognize gain to the extent the deemed  distribution of cash described above or
other cash  distributions  constitute  a  "disguised  sale" of its interest in a
Property Partnership to the Operating Partnership.

         (3) At-Risk Rules.  An Equity  Participant  who is an individual  will,
subject to certain  limitations,  be required to recognize  income to the extent
the  transactions  constituting  the Exchange  cause such  Participant to have a
negative amount "at-risk" in an activity at the close of the taxable year. While
not free from doubt,  this provision  should not apply to an Equity  Participant
who  acquired  an  interest  in  a  Partnership  Property  (either  directly  or
indirectly  through a Property  Partnership)  prior to 1987. In addition,  these
rules apply at the individual partner level, on an  activity-by-activity  basis,
and not with  respect  to an  investment  in any  particular  partnership.  As a
result,  individual Equity Participants must consider their other investments in
reviewing the impact of the "at-risk" rules.

         (4) Section 751 Assets. To the extent an Equity Participant's  interest
in the  Property  Partnership  is  attributable  to  "substantially  appreciated
inventory" or "unrealized receivables" (within the meaning of Section 751 of the
Code) (including the Property Partnership's  previously allowed depreciation and
cost recovery deductions subject to recapture) of the Property Partnership,  the
Equity  Participant  may  be  required  to  recognize  ordinary  income  on  the
contribution  of such  interest to the Operating  Partnership  to the extent the
decrease in his  ownership  interest in such assets is not offset by an increase
in his ownership  interest in similar  assets of the Operating  Partnership.  In
addition,   a  non-pro  rata   distribution  of  money   (including  the  deemed
distributions  described above) or property to an Equity  Participant may result
in  ordinary  income  to such  Participant  if  such  distribution  reduces  the
Participant's share of the Property  Partnership's  "unrealized  receivables" or
"substantially   appreciated  inventory"  items.  To  that  extent,  the  Equity
Participant  will be treated as having  exchanged such assets with the Operating
Partnership in return for a portion of the distribution made to him equal to the
fair market value of his proportionate share of the "unrealized receivables" and
"substantially   appreciated   inventory."  This  latter  deemed  exchange  will
generally  result in the Equity  Participant's  recognition  of ordinary  income
under Section 751(b) of the Code.

         The gain (if any)  described in  paragraphs  (1) through (4) above will
(except as  described in  paragraph  (4)) be taxable as long-term or  short-term
capital gain depending on whether the Equity  Participant  has held its interest
in a Property Partnership for more than one year.

         THE TAX  CONSEQUENCES  OF THE  EXCHANGE TO AN EQUITY  PARTICIPANT  WILL
DEPEND  UPON  SUCH   PARTICIPANT'S   PARTICULAR  TAX   SITUATION.   ACCORDINGLY,
PARTICIPANTS ARE URGED TO CONSULT WITH THEIR OWN TAX ADVISORS  REGARDING THE TAX
CONSEQUENCES TO THEM OF THE EXCHANGE.

Gain or Loss on an Exchange for Cash Consideration

         The  exchange  by   Non-Accredited   Participants   and  Cash  Election
Participants of their Property  Partnership Units for Cash Consideration  should
result in the  recognition of taxable loss for federal  income tax purposes,  in
the amount of  approximately  $2,400 per Unit. Gain realized by a Non-Accredited
Participant or a Cash Election Participant will generally be a long-term capital
gain,  except for the portion thereof which is taxable as ordinary income due to
the recapture of certain  types of  accelerated  depreciation,  if any. Any gain
attributable to a Non-Accredited  Participant's or a Cash Election Participant's
share of  depreciation  recapture  will be taxed at ordinary  income rates.  The
estimated  amount of gain specified  above is based on the  assumption  that the
Limited  Partner  became a partner upon  formation of the Property  Partnership.
Limited  Partners  should  consult  their tax advisers to  determine  the proper
treatment of this item.

         Assuming  that  a   Non-Accredited   Participant  or  a  Cash  Election
Participant does not "materially  participate" in the activities of the Property
Partnership,  the taxable income realized by a  Non-Accredited  Participant or a
Cash  Election   Participant   by  reason  of  the  Exchange   Offer  should  be
characterized  as  income  from a  "passive  activity"  and may be  offset  by a
Non-Accredited Participant's or a Cash Election Participant's available "passive
activity losses" (including  suspended  losses).  Losses from passive activities
may only be offset against income from passive  activities or may be deducted in
full when the  taxpayer  disposes  of the passive  activity  from which the loss
arose. The amount of each  Non-Accredited  Participant's  and each Cash Election
Participant's  available  "passive  activity  losses"  depends,  in part, on the
amount of losses previously allocated to such Non-Accredited Participant or Cash
Election Participant from the Property Partnership and the amount of such losses
that were previously applied by such Non-Accredited Participant or Cash Election
Participant to offset its taxable income from other sources.

Federal Income Tax Consequences of Holding Common Units in the Operating 
Partnership

         Because  all of the Equity  Participants  are  already  partners in the
Property  Partnership,  the tax  consequences  generally of being a partner in a
partnership   (e.g.,   taxation  of  partnerships   generally,   allocations  of
partnership  income or loss,  adjustments  to, and calculation of tax basis in a
partnership  interest,  treatment of cash  distributions  from the  partnership,
limitations on the  deductibility of partnership  losses or of a partner's share
of interest expense incurred by the partnership, and recognition of gain or loss
on the  liquidation of a  partnership)  are not discussed in this Exchange Offer
Statement.  Nevertheless,  certain  tax  consequences  of holding  Common  Units
relating directly to the Exchange Offer are discussed below.

         Code  Section  704(c)  Allocations.  Pursuant to Section  704(c) of the
Code,  income,  gain,  loss  and  deductions   attributable  to  appreciated  or
depreciated  property that is  contributed  to a partnership  in exchange for an
interest in the partnership (such as the contribution by the Equity Participants
of their interests in the Property  Partnerships)  must be allocated in a manner
such  that  the  contributing   partner  is  charged  with,  or  benefits  from,
respectively,  the  unrealized  gain or  unrealized  loss  associated  with  the
property at the time of the  contribution.  In  addition,  Treasury  Regulations
under  Section  704(c)  provide  a  partnership  with  several  methods  for the
treatment of such tax items.  As general  partner of the Operating  Partnership,
Grove Property will have the authority to select such method. The OP Partnership
Agreement  will require that  allocations  be made in a manner  consistent  with
Section 704(c) of the Code. As a result,  for federal  income tax purposes,  the
Equity Participants (as partners in the Operating  Partnership) may be allocated
lower amounts of the depreciation  deductions of the Operating  Partnership (and
Grove Property may be allocated higher amounts of such depreciation  deductions)
than such deductions  would be if determined on a pro rata basis.  Further,  any
gain  recognized  by the  Operating  Partnership  on  the  disposition  of  such
contributed Properties generally will be allocated to the Equity Participants to
the extent  attributable to the difference  between the fair market value of the
contributed Property at the time of contribution,  and the adjusted tax basis of
such Property at the time of contribution,  and Grove Property will be allocated
only its share of gains attributable to appreciation in the Properties,  if any,
occurring after the Exchange Offer.

         Sale or Exchange of Common  Units.  A holder of Common Units  generally
will  recognize  gain or loss on the sale or exchange of a Common Unit  (whether
pursuant  to  the  Redemption/  Exchange  Rights  or  otherwise)  equal  to  the
difference between the amount realized on the disposition  (generally the amount
of cash and the fair market value of Common Shares or other  property  received,
plus  the  holder's   allocable  share  of  the  liabilities  of  the  Operating
Partnership)  and the holder's  adjusted tax basis in the Common Unit. Such gain
or  loss  generally  will be  capital  gain or loss  and  will be  long-term  or
short-term,  depending  upon  whether the holder has held such Common  Units for
more than one year. Nevertheless,  to the extent that the consideration received
upon such sale or exchange is attributable to a holder's  allocable share of the
value of the Operating Partnership's "substantially appreciated inventory" items
and "unrealized receivables" (including previously allowed depreciation and cost
recovery  deductions  subject to  recapture)  within the meaning of Code Section
751, such  consideration  would be treated as having been realized from the sale
or exchange of a non-capital  asset, and the difference  between such amount and
the portion of the holder's tax basis in its Common Units  attributable  to such
items would be treated as ordinary  income  (even if a loss  otherwise  would be
recognized upon the sale of Common Units).

State and Other Tax Considerations

         The  Operating  Partnership  and the  holders  of  Common  Units may be
subject to other taxes,  such as state and local income taxes,  transfer  taxes,
unincorporated  business taxes,  gift taxes and state  inheritance or intangible
taxes  that may be imposed by various  jurisdictions.  Each  person  considering
participating  in the  Exchange  Offer is urged to  consult  with  their own tax
advisor  for advice as to state,  local or other  taxes  which may be payable in
connection with their  participation  in the Exchange Offer, or their investment
in Common Units.

         The Operating  Partnership may subsequently request Equity Participants
to provide certain certifications, including certifications signed under penalty
of perjury, as to their non-foreign status for federal income tax purposes or as
to their residency or status under similar  provisions of applicable  state law.
The  Operating  Partnership  may  be  required  to  withhold  a  portion  of the
consideration  otherwise  payable to any  Participant  who fails to provide such
certifications.

         THE  FOREGOING  IS MERELY A SUMMARY OF CERTAIN  ASPECTS OF THE  FEDERAL
INCOME TAX CONSEQUENCES TO PARTICIPANTS IN THE EXCHANGE.  IT DOES NOT PURPORT TO
BE EITHER A  COMPLETE  ANALYSIS  OR A  COMPLETE  LISTING  OF ALL  POTENTIAL  TAX
CONSIDERATIONS  OR TAX RISKS  INHERENT IN THE EXCHANGE OFFER OR IN THE OWNERSHIP
OR  DISPOSITION  OF  COMMON  UNITS IN THE  OPERATING  PARTNERSHIP,  AND IS NOT A
SUBSTITUTE   FOR  CAREFUL  TAX  PLANNING.   ACCORDINGLY,   PERSONS   CONSIDERING
PARTICIPATING  IN THE EXCHANGE OFFER ARE URGED TO CONSULT THEIR OWN TAX ADVISORS
WITH  RESPECT TO THE  FEDERAL,  STATE,  LOCAL AND  FOREIGN TAX  CONSEQUENCES  OF
PARTICIPATING  IN  THE  EXCHANGE  OFFER  AND  AN  INVESTMENT  IN  THE  OPERATING
PARTNERSHIP.

                         SUMMARY OF ERISA CONSIDERATIONS

         The  following  section  sets  forth  a  summary  of  certain  material
considerations  arising under ERISA and the provisions of Code Section 4975 that
a  Participant  that is a Plan  Fiduciary  (as defined in the  Glossary)  should
consider before deciding whether to invest in Common Units.

         A DESCRIPTION OF ALL ASPECTS OF THE  APPLICABLE  RULES IN ERISA AND THE
CODE AND,  TO THE EXTENT NOT  PRE-EMPTED,  STATE LAW THAT COULD  AFFECT  SUCH AN
INVESTMENT IS BEYOND THE SCOPE OF THIS EXCHANGE OFFER STATEMENT. THEREFORE, EACH
PARTICIPANT THAT IS A PLAN FIDUCIARY IS URGED TO SEEK ADVICE FROM HIS OR HER OWN
ADVISORS REGARDING ITS INVESTMENT IN COMMON UNITS.

         ERISA  generally  requires that the assets of an Employee  Benefit Plan
(as defined in the  Glossary)  be held in trust,  and that the trustee or a duly
authorized  investment  manager  (within the meaning of Section  3(38) of ERISA)
have the exclusive  authority and discretion to manage and control the assets of
the Plan. As discussed below, the Purchaser believes that its assets will not be
deemed to be "plan assets" of any Employee  Benefit Plan owning Common Units. In
the event that the assets of the  Purchaser are  nevertheless  deemed to be plan
assets, the Trust Managers and Executive Officers of the Company could be deemed
to be fiduciaries  with respect to certain of such Employee  Benefit  Plans.  As
such, they would be held to the fiduciary  standards of ERISA in all investments
and the Plan  Fiduciary of each affected  Employee  Benefit Plan could be liable
for investments that do not conform to such standards. In addition, if the Trust
Managers and Executive  Officers are considered  fiduciaries under ERISA and the
Code,  they would also be "parties in interest"  under ERISA (and  "disqualified
persons"  under the Code) with respect to the affected  Employee  Benefit Plans,
and one or more of their  affiliates also could be so  characterized.  ERISA and
the Code specifically prohibit an Employee Benefit Plan from engaging in certain
transactions  ("prohibited  transactions") involving plan assets with parties in
interest or disqualified persons unless an exemption applies. Under these rules,
certain of the  contemplated  transactions  between  Grove  Property,  the Trust
Managers and the Executive  Officers (and certain of their  affiliates)  and the
Purchaser could constitute  prohibited  transactions.  In such event, certain of
the  parties  involved  in  the  transaction  could  be  required  to  undo  the
transaction,  restore to the Plan any profit (or make up for any loss) realized,
and pay an excise tax. If an individual retirement account (an "IRA") engaged in
a prohibited transaction, it could lose its tax-exempt status but, in that case,
the other penalties for prohibited transactions would not apply.

Plan Assets-In General

         The United States  Department of Labor (the "DOL") has  promulgated the
DOL  Regulation  defining the term "plan  assets" for purposes of the  fiduciary
requirements of ERISA and the prohibited transaction provisions of ERISA and the
Code.  Under the DOL Regulation,  when an Employee  Benefit Plan makes an equity
investment in another entity, the underlying assets of the entity generally will
not be considered plan assets if (i) the equity interest is a "publicly  offered
security" or a security  issued by an investment  company  registered  under the
Investment  Company  Act of 1940,  (ii) the  entity is an  "operating  company,"
including  a "real  estate  operating  company"  (a  "REOC"),  or  (iii)  equity
participation  in such entity by Benefit Plan Investors is not significant  (the
"Insignificant Participation Test").

Application of DOL Regulation to Grove Property

         Grove Property  believes that its assets should not be considered to be
plan assets of any  Employee  Benefit  Plan that owns Common  Shares  within the
meaning of the DOL Regulation at the time of the Exchange Offer,  and intends to
use its best  efforts to restrict the  ownership  by Benefit  Plan  Investors of
Common Shares that are not  registered  under the Securities Act at all times so
that it continues to meet the Insignificant Participation Test.

Application of DOL Regulation to the Purchaser

         Even if the assets of Grove  Property are not deemed to be plan assets,
the assets of the  Purchaser  could be if any Employee  Benefit Plan owns Common
Units unless the Purchaser meets the  Insignificant  Participation  Test or is a
REOC.

         The DOL  Regulation  provides that a "publicly  offered  security" is a
security  that is (i) freely  transferable,  (ii) part of a class of  securities
that is owned by 100 or more investors who are independent of the issuer and one
another, and (iii) either part of a class of securities registered under Section
12(b) or (g) of the  Securities  Exchange  Act of 1934 or is sold to the plan as
part of an  offering  of  securities  to the  public  pursuant  to an  effective
registration  statement  under the Securities Act and the class of securities of
which such security is a part is registered under the Securities Exchange Act of
1934 within 120 days (or such later time as may be allowed by the SEC) after the
end of the  fiscal  year  of the  issuer  during  which  the  offering  of  such
securities  to the  public  occurred.  Since the Common  Units are not  publicly
offered securities within the meaning of the DOL Regulation,  the Purchaser must
meet the Insignificant Participation Test or qualify as a REOC.

         An  entity  will  meet  the   Insignificant   Participation   Test  if,
immediately  after the most  recent  acquisition  of any equity  interest in the
entity,  less  than 25% of each  class of its  equity  interests  is held in the
aggregate by Benefit Plan  Investors.  For this purpose,  Benefit Plan Investors
include  Employee Benefit Plans (and any other employee benefit plans whether or
not subject to ERISA),  and entities the underlying assets of which include plan
assets as a result of a Plan's investment  therein.  In computing the percentage
of a class of equity  interests that is owned by Benefit Plan Investors,  equity
interests owned by non-Benefit Plan Investors who have  discretionary  authority
over,  or who  provide  investment  advice for a fee (direct or  indirect)  with
respect to, the assets of the entity being  tested,  or any  affiliate of such a
person ("Entity  Managers"),  are disregarded.  The Insignificant  Participation
Test  must be met on the date a  Benefit  Plan  Investor  first  owns an  equity
interest and at all times thereafter.

         The Purchaser will use its best efforts to ensure that less than 25% of
the Common Units owned by persons  other than Entity  Managers  will be owned by
Benefit Plan  Investors  within the meaning of the DOL Regulation at the time of
the  effectuation  of the  Exchange  Offer,  and will not admit any  person as a
limited  partner (or permit the  exchange of any limited  partnership  interest)
unless the Insignificant  Participation Test will be met immediately  thereafter
or it has  received an opinion of counsel  that the  Purchaser is a REOC or that
another  exception in the DOL Regulation  applies.  Based on the foregoing,  and
assuming that the assets of Grove Property are not deemed to be plan assets, the
Purchaser  believes that its assets will not be considered plan assets under the
DOL Regulation.

         An entity that does not meet the Insignificant  Participation  Test may
still be exempt from plan asset  treatment if it is a REOC.  In order to qualify
as a REOC, from the date of its first investment,  and thereafter on any date in
each "annual  valuation  period" (as defined in the DOL Regulation),  the entity
seeking  REOC status must (i) invest at least 50% of its assets,  valued at cost
and without regard to short-term  investments  pending  long-term  commitment or
distribution  to investors,  in "real estate" which is "managed" or "developed,"
and with respect to which the entity has the right to substantially  participate
directly in the  management or development  activities  and (ii) engage,  in the
ordinary  course  of its  business,  directly  in  real  estate  management  and
development  activities  with  respect  to  such  real  estate  investments.  No
determination has been made whether the Purchaser can qualify as a REOC.

         A plan established and maintained by a state, any political subdivision
of a state,  or by any  agency or  instrumentality  of a state or its  political
subdivisions,  for the benefit of its employees ("a governmental  plan") that is
not  subject to ERISA or Section  4975 of the Code is subject to state  statutes
regulating its investments and the  obligations of its  fiduciaries.  No attempt
has been made in this  section to discuss any of the special  consequences  that
are relevant to a governmental plan under such state statutes.  Any fiduciary of
a  governmental  plan that owns  Units is urged to seek  advice  from his or her
advisors regarding the matters set forth in this Exchange Offer.

                          THE OP PARTNERSHIP AGREEMENT

                  The following summary of the OP Partnership  Agreement and the
description of certain  provisions set forth  elsewhere in this Exchange  Offer,
are qualified in their  entirety by reference to the OP  Partnership  Agreement,
which has been  filed  with the SEC,  and is  available  for  review by  Limited
Partners. See "AVAILABLE INFORMATION."

Management.  The Operating Partnership is a Delaware limited partnership.  Grove
Property is the sole general partner of, and currently owns approximately 61% of
the economic  interests  in, the  Operating  Partnership.  Grove  Property  will
conduct  substantially  all of its business  through the Operating  Partnership.
Generally, pursuant to the OP Partnership Agreement, Grove Property, as the sole
general  partner of the  Operating  Partnership  will have full,  exclusive  and
complete  responsibility  and  discretion in the  management  and control of the
Operating Partnership,  including the ability to cause the Operating Partnership
to enter into certain major transactions  including  acquisitions,  dispositions
and  refinancings  and to cause changes in the Operating  Partnership's  line of
business and distribution policies.

                  The limited  partners  of the  Operating  Partnership  have no
authority to transact business for, or participate in the management  activities
or  decisions  of,  the  Operating  Partnership,  except as  provided  in the OP
Partnership Agreement and as required by applicable law.

Indemnification.  To the extent  permitted by law, the OP Partnership  Agreement
provides for indemnification of Grove Property, as general partner, its officers
and trust managers and such other persons as Grove Property may designate to the
same extent  indemnification is provided to officers and trust managers of Grove
Property in its  Charter,  and limits the  liability  of Grove  Property and its
officers  and trust  managers to the  Operating  Partnership  to the same extent
liability of officers and trust  managers of Grove Property is limited under the
Charter.

Transferability  of  Interests.  Except  for  a  transaction  described  in  the
following  two  paragraphs,  the OP  Partnership  Agreement  provides that Grove
Property  may not  voluntarily  withdraw  from  the  Operating  Partnership,  or
transfer  or assign its  interest  in the  Operating  Partnership,  without  the
consent of holders of 66B% of the limited  partner  interests.  Pursuant to
the OP Partnership Agreement,  the limited partners have agreed not to transfer,
assign,  sell,  encumber or otherwise  dispose of,  without the consent of Grove
Property,  their  interest in the  Operating  Partnership,  other than to family
members  or  accredited  investors  who agree to assume the  obligations  of the
transferor under the Partnership  Agreement  subject to a right of first refusal
for the benefit of the Company.

                  The  Operating  Partnership  may  not  engage  in any  merger,
consolidation or other  combination with or into another person,  sale of all or
substantially  all of its assets or any  reclassification,  recapitalization  or
change of its outstanding equity interests (a "Termination Transaction"), unless
the  Termination  Transaction has been approved by holders of at least 66B%
of the  Common  Units  (including  Common  Units held by Grove  Property,  which
currently  represents  approximately 61% of all Common Units outstanding) and in
connection with which all holders of Common Units will receive, or will have the
right to elect to receive,  for each Common Unit an amount of cash,  securities,
or other  property equal to the product of the number of Common Shares for which
each  Common  Unit is  then  exchangeable  and  the  greatest  amount  of  cash,
securities,  or  other  property  paid to the  holder  of one  Common  Share  in
consideration of one Common Share pursuant to the Termination  Transaction.  If,
in connection with the Termination Transaction,  a purchase,  tender or exchange
offer  shall have been made to and  accepted  by the holders of more than 33% of
the outstanding Common Shares, each holder of Common Units will receive, or will
have the right to elect to receive,  the greatest amount of cash,  securities or
other  property which such holder would have received had it exercised its right
to  redemption  and  received  Common  Shares in exchange  for its Common  Units
immediately prior to the expiration of such purchase,  tender or exchange offer,
and had thereupon accepted such purchase, tender or exchange offer.

                  The Operating  Partnership may also merge or otherwise combine
its  assets  with  another  entity  if the  following  conditions  are met:  (i)
substantially  all of the assets  directly or indirectly  owned by the surviving
entity are held directly or indirectly by the Operating  Partnership  or another
limited  partnership  or limited  liability  company  which is the survivor of a
merger,  consolidation  or combination of assets with the Operating  Partnership
(in each case, the "Surviving  Partnership");  (ii) the limited  partners of the
Operating  Partnership  own a percentage  interest of the Surviving  Partnership
based on the  relative  fair  market  value of the net  assets of the  Operating
Partnership  and the other net assets of the Surviving  Partnership  immediately
prior to the consummation of such transaction; (iii) the rights, preferences and
privileges of the limited partners of the Operating Partnership in the Surviving
Partnership  are at least as favorable as those in effect  immediately  prior to
the  consummation  of such  transaction  and as those  applicable  to any  other
limited partners or non-managing members of the Surviving Partnership;  and (iv)
such rights of the limited  partners of the  Operating  Partnership  include the
right to exchange their interests in the Surviving  Partnership for at least one
of the following:  (a) the  consideration  available to such persons pursuant to
the  preceding  paragraph,  or (b) if the  ultimate  controlling  person  of the
Surviving Partnership has publicly traded common equity securities,  such common
equity  securities,  with an exchange  ratio based on the  relative  fair market
value of such securities and the Common Shares.  For purposes of this paragraph,
the determination of relative fair market values shall be reasonably  determined
by Grove  Property  as of the time of the  Termination  Transaction  and, to the
extent  applicable,  shall be no less  favorable to the limited  partners of the
Operating  Partnership  than the relative  values  reflected in the terms of the
Termination Transaction.

                  In respect of any  transaction  described in the preceding two
paragraphs,  Grove  Property  is  required  to use its  commercially  reasonable
efforts to structure such  transaction to avoid causing the limited  partners of
the Operating  Partnership  to recognize gain for federal income tax purposes by
virtue of the  occurrence of or their  participation  in such  transaction.  The
Operating Partnership will also use commercially reasonable efforts to cooperate
with the limited  partners of the  Operating  Partnership  to minimize any taxes
payable  in  connection   with  any  repayment,   refinancing,   replacement  or
restructuring of indebtedness,  or any sale, exchange,  or any other disposition
of assets, of the Operating Partnership, including, without limitation, amending
the OP Partnership  Agreement to provide obligations on the part of any affected
partner to restore  deficit  balances in its capital  accounts as of the time of
liquidation of the Operating  Partnership and to maintain a corresponding  level
of  recourse  debt  to  match  such   obligations  or  maintaining  a  level  of
non-recourse  debt that can be  allocated  to, and included in the tax basis of,
such partners, pursuant to the regulations under Section 752 of the Code.

Issuance of Additional  Common Units.  As sole general  partner of the Operating
Partnership,  Grove Property has the ability to cause the Operating  Partnership
to issue additional Common Units  representing  general and limited  partnership
interests  in  the  Operating  Partnership,  including  preferred  common  units
representing limited partnership interests.

Capital  Contribution.  The  OP  Partnership  Agreement  provides  that  if  the
Operating Partnership requires additional funds at any time or from time to time
in excess of funds  available to the Operating  Partnership  from  borrowings or
capital  contributions,  Grove  Property  may borrow such funds from a financial
institution or other lender or through public or private debt offerings and lend
such funds to the Operating  Partnership on the same terms and conditions as are
applicable to Grove  Property's  borrowing of such funds.  As an  alternative to
borrowing  funds  required by the  Operating  Partnership,  Grove  Property  may
contribute  the  amount  of  such  required  funds  as  an  additional   capital
contribution  to the Operating  Partnership.  If Grove  Property so  contributes
additional capital to the Operating  Partnership,  Grove Property's  partnership
interest in the  Operating  Partnership  will be  increased  on a  proportionate
basis.  Conversely,  the partnership  interests of the limited  partners will be
decreased  on  a  proportionate   basis  in  the  event  of  additional  capital
contributions by Grove Property.

Awards Under Share  Incentive  Plan. If Common Shares are issued  pursuant to an
award granted  under the 1996 Plan,  the OP  Partnership  Agreement and the 1996
Plan require Grove  Property to contribute to the Operating  Partnership,  as an
additional contribution, any consideration received by Grove Property Trust upon
such issuance.  Upon such contribution Grove Property will be issued a number of
Common Units in the Operating  Partnership  equal to the number of Common Shares
so issued.

Distributions.  The OP Partnership  Agreement sets forth the manner in which the
net cash flow of the Operating  Partnership  (which includes  operating revenues
and  proceeds  from sales or  refinancings  less certain  expenditures)  will be
distributed with respect to the Common Units.

Limited Partner  Redemption/Exchange  Rights.  Commencing one year following the
closing of this Exchange Offer, Limited Partners who acquire Common Units in the
Operating  Partnership will have the right to require the Operating  Partnership
to redeem part or all of their  Common  Units for cash (based on the fair market
value of an equivalent  number of Common Shares at the time of such  redemption)
or, at the election  Grove  Property  Trust,  to exchange  such Common Units for
Common  Shares.  If Grove  Property  Trust  elects to exchange  Common Units for
Common  Shares,  each Common  Unit will be  exchangeable  for one Common  Share,
subject to  adjustment  in the event of stock  splits,  distribution  of rights,
extraordinary dividends and similar events.

                  In order to  protect  Grove  Property's  status  as a REIT,  a
holder of Common  Units is  prohibited  from  exchanging  such Common  Units for
Common Shares to the extent that, as a result of such exchange, any person would
own or would be deemed to own,  actually  or  constructively,  Equity  Shares in
excess of the Ownership  Limit,  or the Executive  Officer  Ownership  Limit, as
applicable,  except to the extent such holder has been  granted an  exception to
the Ownership Limit, or would otherwise cause Grove Property to fail to continue
to qualify as a REIT.

Tax Matters.  Pursuant to the OP Partnership  Agreement,  Grove Property will be
the "tax matters  partner" of the Operating  Partnership and, as such, will have
authority  to make tax  elections  under  the Code on  behalf  of the  Operating
Partnership.

                  The  net  income  or net  loss  of the  Operating  Partnership
generally  will be  allocated  to Grove  Property  and the  limited  partners in
accordance  with their  percentage  interests,  subject to  compliance  with the
provisions of Sections 704(b),  respecting  allocations  generally,  and 704(c),
respecting allocations with respect to contributed  properties,  of the Code and
the applicable Treasury Regulations.

Operations. The OP Partnership Agreement requires that the Operating Partnership
be  operated  in a manner  that  will  enable  Grove  Property  to  satisfy  the
requirements  for  qualification  as a REIT and to avoid any  federal  income or
excise tax liability.

Certain Limited Partner Approval Rights.  The OP Partnership  Agreement provides
that if the limited  partners  own at least 5% of the  outstanding  Common Units
(including  Common Units held by Grove  Property  Trust),  Grove  Property Trust
shall not, on behalf of the  Operating  Partnership,  take any of the  following
actions  without the prior  consent of the  holders of more than 50%  (excluding
Common  Units held by Grove  Property  Trust) of the Common  Units  representing
limited partner interests:  (i) dissolve the Operating  Partnership,  other than
incident to a merger or sale of substantially  all of the Company's  assets;  or
(ii) prior to the fifth  anniversary of the  consummation  of the  Consolidation
Transactions,  sell in a  taxable  transaction  the Fox Hill  Commons,  Colonial
Village Apartments or Woodbridge Apartments Properties, other than incident to a
merger or sale of substantially all of the Company's assets.

Term.  The  Operating  Partnership  will continue in full force and effect until
December 31, 2056 or until sooner dissolved and terminated pursuant to the terms
of the OP Partnership Agreement.


                             ADDITIONAL INFORMATION

         The Purchaser  will provide any other relevant  information  reasonably
requested  which  may  provide  assistance  in  making  a  decision  whether  to
participate in the Exchange Offer.  For additional  information or copies of any
of the transaction documents referred to in this Exchange Offer Statement, or to
arrange for a meeting to discuss in detail any of the  Disclosure  Materials  or
any other matters relating to the Exchange Offer,  please contact Damon Navarro,
Grove  Investment  Group,  598  Asylum  Avenue,   Hartford,   Connecticut  06105
(telephone: (860) 246-1126).

         If a Limited  Partner has not  completed  and returned  the  Accredited
Investor  Questionnaire  sent  to  all  Limited  Partners  with  the  Letter  of
Transmittal,  it must do so in order to  participate  in the Exchange  Offer.  A
completed and signed  Questionnaire  can be returned to the  Purchaser  together
with the enclosed Letter of Transmittal. An additional copy of the Questionnaire
can be obtained as described above.



                                    GLOSSARY

         Unless the context otherwise requires,  the following capitalized terms
shall have the meanings set forth below for the purposes of this Exchange Offer:

         "Accounting Division" means the accounting division of Grove Property.

         "Accredited  Investor"  means an  "Accredited  Investor"  as defined in
Regulation D,  promulgated  under the Securities  Act, and any applicable  state
securities laws.

         "AMEX" means the American Stock Exchange, Inc.

         "Benefit Plan  Investor"  means a "benefit plan investor" as defined in
the DOL Regulation.

         "Board" means the Board of Trust Managers of Grove Property.

         "Bylaws" means Grove Property's Bylaws.

         "Cash  Consideration"  means the cash  consideration  for each Property
Partnership Unit tendered.

         "Cash Election  Participants"  means  Non-Accredited  Participants  and
Limited Partners which elect to receive cash for their Units.

         "Charter" means, as amended from time to time, Grove Property's  Second
Amended and Restated Declaration of Trust.

         "Code" means the Internal Revenue Code of 1986, as amended from time to
time.

         "Common  Shares"  means Grove  Property's  common  shares of beneficial
interest, $0.01 par value per share.

         "Common Units" means units representing ownership interests in the
Operating Partnership.

         "Company"  means Grove  Property and its  subsidiaries  (including  the
Property  Partnerships and the Operating  Partnership) on a consolidated  basis,
giving effect to the consummation of the Consolidation Transactions.

         "Consolidated Assets" means,  collectively,  the GREAT Assets,  certain
assets and  liabilities  of the  Management  Company  acquired by the  Operating
Partnership in connection with the Consolidation and the Partnership Properties.

         "Consolidation"  means the consolidation of (i) the GREAT Assets,  (ii)
ownership and/or control of the Partnership  Properties and (iii) certain assets
and liabilities of the Management Company used or arising in connection with the
provision  of  real  estate  management  related  services,   in  the  Operating
Partnership, in connection with the Consolidation Transactions.

         "Consolidation  Transactions" means the consolidation transactions more
fully described in "The Consolidation Transactions - The Consolidation".

         "Consolidation  Valuations"  means the value  assigned to the  Property
Partnerships,  the  other  Consolidated  Assets  contributed  to  the  Operating
Partnership and the Operating  Partnership in connection with the  Consolidation
Transactions.

         "Contribution  Agreement" means the contribution  agreement among Grove
Property, the Grove Companies and the Operating Partnership.

         "Credit Facility" means, together, the Long-Term Facility and the
 Revolving Credit Facility.

         "Deferred Stock Grants" means annual grants of restricted Common Shares
to be granted (if earned) to the Executive  Officers  pursuant to the 1996 Plan,
as  incentive  compensation  upon the  achievement  by the  Company  of  certain
enumerated goals.

         "Disclosure Materials" has the meaning set forth in this Exchange Offer
under  the  caption  "Disclosure   Materials",   and  includes  those  materials
identified, attached or referenced in Appendix I hereto.

         "DOL Regulation" means 29 CFR Section 2510.3-101.

         "Employee  Benefit Plan" or "Plan" means an "employee benefit plan," as
defined in and subject to ERISA  Section  3(3),  or a "plan," as defined in Code
Section 4975,  including any plan that provides  welfare  benefits or retirement
benefits to an individual or to an employer's employees and their beneficiaries,
such as a corporate  pension or  profit-sharing  plan,  a  "simplified  employee
pension plan," a so-called "Keogh" plan for self-employed individuals (including
partners),  a funded health  insurance  plan, an individual  retirement  account
described in Code Section 408 ("IRAs") and any entity,  such as a group trust or
separate account of an insurance company,  that is treated as holding the assets
of any such plan.

         "Equity  Consideration"  means  the  number  of  Common  Units for each
Property Partnership Unit tendered.

         "Equity Participant" means a tendering Limited Partner which receives 
Common Units in the Exchange Offer.

         "Equity Shares" means Common Shares and/or Preferred Shares of Grove 
Property.

         "ERISA" means the Employee  Retirement  Income Security Act of 1974, as
it may be amended from time to time.

         "Excess  Shares"  means,  pursuant to the  Charter,  any Equity  Shares
purportedly transferred which would otherwise violate the Ownership Limit in the
hands of the  purported  transferee,  or any Equity  Shares  sold,  transferred,
assigned, devised or otherwise disposed of by a Grove Property shareholder which
result in (i) Common Shares and/or Preferred Shares being owned by less than 100
shareholders;  (ii) the  Company  being  "closely  held"  within the  meaning of
Section 856(h) of the Code or (iii) the Company's failing to qualify as a REIT.

         "Exchange" means the exchange of Property  Partnership Units for Common
Units pursuant to this Exchange Offer.

         "Exchange Act" means the Securities Exchange Act of 1934, as amended.

         "Exchange Offer" means this Offer to Exchange,  dated June 17, 1997, by
the  Operating  Partnership  to the Limited  Partners,  for any and all Property
Partnership  Units in  exchange  for  Common  Units or,  in the case of  Limited
Partners who are not  Accredited  Investors and certain other Limited  Partners,
cash, as set forth in this Offer to Exchange and the Letter of  Transmittal,  as
each may be amended or supplemented from time to time.

         "Excluded Properties" means 14 multifamily residential projects with an
aggregate of  approximately  1,600 apartments and  approximately  125,000 square
feet of commercial  and mixed use property owned by 15 limited  partnerships  in
which the Grove Companies own limited and general partnership  interests,  which
properties were not acquired by the Company in connection with the Consolidation
Transactions.

         "Executive Officers" means the executive officers of Grove Property,
 Damon, Brian and Edmund Navarro, Joseph R. LaBrosse
and Gerald A. McNamara.

         "Expiration Date" means 5:00 p.m., New York time, on Friday, August 15,
1997 unless the Purchaser  shall have extended  this  Exchange  Offer,  in which
event it shall mean the latest time and date on which this Exchange Offer, as so
extended, shall expire.

         "FFO" means  Funds from  Operations  which is defined as  follows:  The
White Paper  approved by the Board of  Governors of NAREIT in March 1995 defines
FFO as net income (loss) (computed in accordance with GAAP), excluding gains (or
losses) from debt restructuring and sales of property,  plus real estate related
depreciation  and  amortization   and  after   adjustments  for   unconsolidated
partnerships and joint ventures. Management considers FFO an appropriate measure
of performance of an equity REIT because it is predicated on cash flow analyses.
The Company  computes FFO in accordance with standards  established by the White
Paper which may differ from the  methodology  for  calculating  FFO  utilized by
other equity REITs and, accordingly,  may not be comparable to such other REITs.
FFO should not be  considered as an  alternative  to net income  (determined  in
accordance with GAAP) as an indicator of the Company's financial  performance or
to cash flow from operating activities (determined in accordance with GAAP) as a
measure of the Company's  liquidity,  nor is it indicative of funds available to
fund the Company's cash needs, including its ability to make distributions.

         "GAAP" means generally accepted accounting principles in the United 
States.

         "GDC"  means  Grove  Development  Corporation  (which is owned by Grove
Companies)  and  facilitates  the  provision  of  construction  services  to the
Property  Partnerships,  the GREAT  Properties  and the Excluded  Properties  in
connection with the redevelopment of such properties.

         "GPS" means Grove Property Services Limited Partnership.

         "GREAT"  means Grove Real Estate  Asset Trust,  a Maryland  real estate
investment trust.

         "GREAT  Assets"  means  the GREAT  Properties,  together  with  certain
related assets.

         "GREAT  Properties"  means four  multifamily  residential  projects  in
Connecticut owned by Grove Property, with an aggregate of 257 units.

         "Grove" means Grove Investment Group, Inc.

         "Grove  Companies"  means certain  companies and individuals  which are
affiliated with Grove Property  (including the Executive Officers) and which own
general and limited partnership  interests in the Property  Partnerships and the
limited partnerships that own the Excluded Properties.

         "Grove Property" means Grove Property Trust, the name by which GREAT is
known following the consummation of the Consolidation Transactions.

         "Identified Persons" means, collectively, the Trust Managers and the 
Executive Officers of Grove Property.

         "Independent  Trust Managers" means Messrs.  James Twaddell,  J. Joseph
Garrahy and Harold Gorman, the members of the Board who are neither employed by,
nor affiliated with, the Grove Companies or Grove Property.

         "Initial Exchange Offer" means the exchange offer made in December 1996
by the  Operating  Partnership  for  the  tender  of  any or all of the  limited
partnership  interests  of the  Property  Partnerships  in exchange  for limited
partnership units in the Operating Partnership

         "IPO" means the initial public  offering of GREAT'S  Common Shares,  in
June 1994.

         "Limited Partners" means the limited partners of the Property
 Partnership.

         "Liquidating  Partnerships"  means those  Property  Partnerships  which
liquidated  and made a  distribution  "in-kind" of the  Partnership  Property or
Properties owned by such Property  Partnerships to the Operating  Partnership or
its affiliates, in connection with the Consolidation Transactions.

         "Long-Term  Facility" means the  approximately  $15.1 million  ten-year
term mortgage loan facility  entered into by the Company in connection  with the
Refinancing and the consummation of the Consolidation Transactions.

         "Management Company" means Grove Property Services Limited Partnership,
which provided real estate  management  services to the Properties  prior to the
Consolidation Transactions.

         "Management Owners" means Brian, Damon and Edmund Navarro and Joseph 
LaBrosse.

         "Maryland  REIT Act" means the Maryland  Real Estate  Investment  Trust
Act, as amended from time to time.

         "Minimum  Percentage  Condition"  means the minimum  number of Property
Partnership  Units that must be tendered in the Exchange Offer or voted in favor
of the Property  Partnership  Amendments  in order for the Property  Partnership
Amendments  to be adopted  with  respect  to the  Property  Partnership  and the
Exchange Offer to be effected with respect to such Property Partnership.

         "NAREIT" means the National Association of Real Estate Investment 
Trusts.

         "National  Realty" means  National  Realty  Services,  L.P., a Delaware
limited   partnership   formerly  known  as  Grove  Property   Services  Limited
Partnership,  wholly owned by the Management Owners,  which provides real estate
brokerage services.

         "NAVAB" means NAVAB  Associates,  a company owned  one-quarter  each by
Brian and Damon Navarro and Ronald and George Abdow.

         "New Equity  Investment"  means the issuance,  in  connection  with the
consummation  of the  Consolidation  Transactions,  by  Grove  Property  and the
Operating  Partnership of 3,333,333 Common Shares to the New Equity Investors in
return for gross proceeds of $30.0 million.

         "New Equity Investors" means one or more investors in the New Equity 
Investment.

         "1996 Plan" means the 1996 Share  Incentive Plan of the Company adopted
in connection with the consummation of the Consolidation Transactions.

         "Non-Accredited Participant" means a tendering Limited Partner which
 is not an Accredited Investor.

         "Non-Competition   Agreements"  means  the  non-competition  agreements
entered  into  between  each  Executive  Officer and the Company and between the
Grove  Companies and the Company,  in connection  with the  consummation  of the
Consolidation Transactions.

         "Operating Partnership" means Grove Operating, L.P., a Delaware limited
partnership  formed on November 1, 1996,  which is the operating  partnership of
Grove Property.

         "OP Partnership  Agreement" means the Agreement of Limited  Partnership
of the Operating  Partnership,  as amended from time to time,  which governs the
Operating Partnership.

         "Ownership  Limit" means the maximum  number of Equity Shares which any
holder of Grove Property's Equity Shares is permitted to own or be deemed to own
by virtue of the attribution  provisions of the Code, which is equal to 5.0% (of
the  number  or  value,  whichever  is  more  restrictive)  of  the  issued  and
outstanding Equity Shares, subject to certain exceptions.

         "Partnership   Property"   means,   with   respect  to  each   Property
Partnership, the Property or Properties owned by such Property Partnership.

         "Participants" means tendering Limited Partners.

         "Plan  Fiduciary"  means a fiduciary of an Employee  Benefit Plan which
has investment discretion with respect to the assets of such Plan.

         "Preferred  Shares"  means  up  to  4.0  million  preferred  shares  of
beneficial interest of Grove Property, par value $.01 per share, which the Board
of Trust  Managers  of Grove  Property  is  permitted  to issue  pursuant to the
Charter.

         "Property Partnership" means Heritage Court Associates Limited 
Partnership, a Connecticut Limited Partnership.

         "Property   Partnerships"  means  the  following  limited  partnerships
involved in the Consolidation  Transactions:  (i) Avonplace  Associates  Limited
Partnership, (ii) Burgundy Associates Limited Partnership, (iii) Grove-Ellington
Associates   Limited   Partnership,   (iv)   Grove-Enfield   Associates  Limited
Partnership,   (v)  Grove  Longmeadow   Associates  Limited  Partnership,   (vi)
Grove-Manchester   Associates   Limited   Partnership,   (vii)   Grove-Newington
Associates  Limited  Partnership,  (viii)  Grove  Opportunity  Fund  II  Limited
Partnership,  (ix)  Grove-Plainville  Associates Limited Partnership,  (x) Grove
Properties  III  Limited  Partnership,  (xi) Grove  Taunton  Associates  Limited
Partnership,   (xii)  Grove-Vernon   Associates  Limited   Partnership,   (xiii)
Grove-West Hartford Associates Limited Partnership, (xiv) Grove-West Springfield
Associates  Limited  Partnership,   (xv)   Grove-Westfield   Associates  Limited
Partnership,  (xvi)  Grove  Westwynd  Associates  Limited  Partnership,   (xvii)
Nautilus  Properties Limited Partnership and (xviii) Shoreline London Associates
Limited Partnership.

         "Property  Partnership  Agreement"  means,  with respect to each of the
Property  Partnerships,  the agreement of limited  partnership  of such Property
Partnership.

         "Property  Partnership  Amendment"  means, with respect to the Property
Partnership,   certain  amendments  to  such  Property   Partnership's  Property
Partnership  Agreement  which will  authorize the  Partnership  to liquidate and
dissolve  and to permit an  "in-kind"  distribution  of the related  Partnership
Property to the  Company in  connection  with the  liquidation  of the  Property
Partnership.

         "Property  Partnership  Units" or "Units"  means,  with  respect to any
Property  Partnership,  units representing limited partnership interests in that
Property Partnership.

         "Properties"  means the 27  properties  owned and/or  controlled by the
Company  following  the  Consolidation   Transactions,   which  include  the  26
multifamily residential projects and one neighborhood shopping center previously
owned by the Property Partnerships and the four multifamily residential projects
which constituted the GREAT Properties.

         "Proxy  Statement"  means the Proxy Statement of Grove Property,  dated
February 13, 1997, filed with the Securities and Exchange Commission,  a copy of
which is available upon request.

         "Purchaser" means the Operating Partnership.

         "Redemption/Exchange  Rights"  means the right of Common Unit  holders,
under certain  circumstances,  to have Common Units redeemed for cash or, at the
Company's option, exchanged for Common Shares.

         "Refinancing"  means  the  refinancing  of $39.8  million  of  mortgage
indebtedness of 17 Partnership Properties in connection with the consummation of
the Consolidation Transactions.

         "Registrable Shares" means any Common Shares which are subject to
 Registration Rights.

         "Registration Rights" means, collectively,  certain registration rights
that  the  Company  has  granted  certain  persons  receiving  Common  Units  in
connection  with the  Consolidation  Transactions  pursuant to the  Registration
Rights Agreement.

         "Registration Rights Agreement" means the Registration Rights Agreement
entered into among GREAT,  the  Operating  Partnership,  certain  holders of the
Common Units and the New Equity Investors.

         "REIT" means a real estate investment trust.

         "Revolving  Credit  Facility"  means  a  three-year  secured  revolving
acquisition and working capital  facility of up to $25.0 million entered into by
the Company in  connection  with the  Refinancing  and the  consummation  of the
Consolidation Transactions.

         "Rule 144" means Rule 144 promulgated under the Securities Exchange Act
of 1934, as amended.

         "SEC" means the Securities and Exchange Commission.

         "Securities Act" means the Securities Act of 1933, as amended.

         "Service" means the Internal Revenue Service.

         "Shareholders" means the holders of Grove Property's issued and
 outstanding Common Shares.

         "Stock  Split"  means the stock  dividend  declared and issued by Grove
Property   immediately   prior  to  the   consummation   of  the   Consolidation
Transactions,  together with the concurrent  effectuation by Grove Property of a
1.125 to 1.0 stock  split with  respect to Grove  Property's  525,000  currently
issued and  outstanding  Common Shares,  resulting in the issuance of a total of
95,102 Common Shares.

         "Trust Managers" means the Trust Managers of Grove Property: Messrs. 
Damon Navarro, Joseph R. LaBrosse, James Twaddell,
J. Joseph Garrahy and Harold Gorman.


                               THE EXCHANGE OFFER

Section 1.  Terms of this Exchange Offer.

         The  Exchange  Offer.  Under  the  terms of this  Exchange  Offer,  the
Purchaser will pay for Units validly tendered on or prior to the Expiration Date
and not  withdrawn in  accordance  with Section 4.  "Withdrawal  Rights" of this
Offer to Exchange.  The term  "Expiration  Date" shall mean 5:00 p.m.,  New York
time, on Friday,  August 15, 1997, unless the Purchaser shall have extended this
Exchange  Offer and, in such event,  the term  "Expiration  Date" shall mean the
latest time and date on which this Exchange Offer, as so extended, shall expire.

         If, prior to the  Expiration  Date,  the Purchaser  shall  increase the
Equity  Consideration  (and Cash  Consideration)  offered  to  Limited  Partners
pursuant to this Exchange Offer, such increased  consideration will be delivered
in respect of all Units of the Property  Partnership  accepted  pursuant to this
Exchange Offer, whether or not they were tendered prior to such increase.

         This  Exchange  Offer  is  conditioned  on   satisfaction   of  certain
conditions.  See Section 11.  "Conditions  of this Exchange  Offer",  which sets
forth in full the conditions of this Exchange Offer. The Purchaser  reserves the
right (but shall not be obligated),  in its sole discretion, to waive any or all
of such conditions.

         This Offer to Exchange and the related Letter of Transmittal  are being
mailed by the Purchaser to Limited Partners or beneficial owners (in the case of
Individual  Retirement  Accounts and  qualified  plans) of Property  Partnership
Units of record as of the date of the Offer to Exchange.

         Each tendering Limited Partner will receive,  upon consummation of this
Exchange Offer, the consideration  for each Property  Partnership Unit (or a pro
rata  portion  thereof for each  fractional  Unit) so tendered  set forth in the
Exchange Offer.

         This  Exchange  Offer does not give rise to  appraisal  rights and such
rights will not be voluntarily afforded to the Limited Partners.

                  THE  PURCHASER  RESERVES THE RIGHT TO TERMINATE  THIS EXCHANGE
                  OFFER OR TO AMEND THE TERMS AND  CONDITIONS  OF THIS  EXCHANGE
                  OFFER.

Section 2.  Acceptance of and Payment for Property Partnership Units.

         The Purchaser will pay for Property  Partnership Units validly tendered
and not withdrawn in accordance with Section 4. "Withdrawal Rights", as promptly
as  practicable  following the  Expiration  Date.  Under no  circumstances  will
distributions  be made with  respect to any Common  Units or interest be paid on
the Cash Consideration by reason of any delay in making such payment.

     In all cases,  exchange or payment for Property Partnership Units exchanged
or  purchased  pursuant to this  Exchange  Offer will be made only after  timely
receipt by the Purchaser of a properly  completed  and duly executed  Accredited
Investor  Questionnaire,  a  properly  completed  and duly  executed  Letter  of
Transmittal  (or facsimile  thereof),  and any other  documents  required by the
Letter of  Transmittal.  See  Section  3.  "Procedures  for  Tendering  Property
Partnership Units."

         If  for  any  reason  acceptance  of,  or  payment  for,  any  Property
Partnership  Units  tendered is delayed or if the Purchaser is unable to accept,
purchase or pay for Property Partnership Units tendered,  then the Purchaser may
retain tendered Property  Partnership Units and such Property  Partnership Units
may not be withdrawn  except to the extent that the tendering  Limited  Partners
are  entitled  to  withdrawal  rights as  described  in Section  4.  "Withdrawal
Rights";  provided,  however,  that the Purchaser will pay Limited  Partners (by
exchange  for Common  Units or cash  payment,  as the case may be) the Equity or
Cash Consideration, as the case may be, in respect of Property Partnership Units
tendered,  or return such Property  Partnership Units promptly after termination
or withdrawal of this Exchange Offer.

Section 3.   Procedures for Tendering Property Partnership Units.

         Valid Tender.  In order for a tendering  Limited Partner to participate
in this Exchange Offer,  Property Partnership Units must be validly tendered and
not withdrawn on or prior to the Expiration Date. A valid tender requires that a
properly  completed  and duly  executed  Letter  of  Transmittal  and any  other
documents  required by the Letter of  Transmittal  be  actually  received by the
Purchaser  on or prior to the  Expiration  Date.  A  Limited  Partner  must also
complete and return an Accredited Investor Questionnaire in order to participate
in the Exchange Offer.

         A Limited Partner must tender all of its Property  Partnership Units if
it wishes to tender any Property  Partnership  Units. A Limited Partner which is
an  Accredited   Investor  must  indicate  its  option  to  receive  the  Equity
Consideration  or the Cash  Consideration  for Units  tendered.  Pursuant to the
Property Partnership Agreement,  the general partner of the Property Partnership
has agreed in  writing to permit the  transfer  of  Property  Partnership  Units
pursuant to this Exchange Offer, and has approved the admission of the Purchaser
as a substitute Limited Partner.

         THE OFFER AND THE WITHDRAWAL  RIGHTS WILL EXPIRE AT 5:00 P.M., NEW YORK
TIME, ON FRIDAY, AUGUST 15, 1997, UNLESS EXTENDED.

         Signature Requirements. The Letter of Transmittal must be signed by the
registered holder of the Property Partnership Units, exactly as the name appears
on the register of the Property Partnership,  and payment is to be made directly
to that holder at the address indicated on the register.

         The  method of  delivery  of the  Letter of  Transmittal  and all other
required  documents  is solely at the option and risk of the  tendering  Limited
Partner,  and delivery  will be deemed made only when  actually  received by the
Purchaser. Thus, overnight courier service is recommended.

     Backup Federal Income Tax Withholding.  To prevent the possible application
of backup  Federal  income tax  withholding  with respect to payment of the Cash
Consideration,  a tendering  Non-Accredited  Participant  and a  tendering  Cash
Election Participant must provide its correct taxpayer  identification number by
completing the Substitute  Form W-9 included in the Letter of  Transmittal.  See
the  Instructions to the Letter of Transmittal  and Section 6. "Certain  Federal
Income Tax Consequences and ERISA Consequences."

         FIRPTA Withholding. To prevent the withholding of Federal income tax in
an amount  equal to 10% of the amount of the Cash  Consideration  plus  Property
Partnership  liabilities  allocable to the Property Partnership Units purchased,
each Non-Accredited Participant and each Cash Election Participant must complete
the FIRPTA  Affidavit  included  in the  Letter of  Transmittal  concerning  its
taxpayer  identification number and address and stating that it is not a foreign
person.  See the  Instructions  to the  Letter of  Transmittal  and  Section  6.
"Certain Federal Income Tax Consequences and ERISA Consequences."

         ERISA  Certification.  In order  to  avoid  having  the  assets  of the
Purchaser deemed to be "plan assets" for purposes of the fiduciary  requirements
of ERISA or the prohibited  transaction  provisions of ERISA and/or Code Section
4975,   the  Purchaser  has   determined  to  qualify  for  the   "insignificant
participation"  exception  contained in the DOL Regulation.  Therefore,  (a) the
number of Common Units received by Benefit Plan Investors will be limited to the
extent  that  the  Purchaser,  in  its  sole  discretion,   deems  necessary  or
appropriate to qualify for such  exception,  and (b) Benefit Plan Investors will
receive Cash Consideration for each Property  Partnership Unit tendered pursuant
to this Exchange Offer for which they do not receive  Common Units.  In order to
permit the Purchaser to comply with this  restriction,  each  tendering  Limited
Partner  that is not a  natural  person,  and  which is an  Accredited  Investor
tendering  any  Units  for  Equity   Consideration,   must  complete  the  ERISA
Certification  contained in the Letter of Transmittal.  See the  Instructions to
the  Letter  of  Transmittal   and  Section  6.  "Certain   Federal  Income  Tax
Consequences and ERISA Consequences."

         Other  Requirements.  By executing a Letter of  Transmittal,  a Limited
Partner  irrevocably  constitutes  and  appoints  the  Purchaser as the true and
lawful  agent and  attorney-in-fact  of such  Limited  Partner  with  respect to
Property Partnership Units tendered by such Limited Partner,  with full power of
substitution  (such power of attorney  being deemed to be an  irrevocable  power
coupled  with an  interest)  to  deliver  such  Property  Partnership  Units and
transfer  ownership thereof on the Property  Partnership books maintained by the
general  partner of the Property  Partnership,  together  with all  accompanying
evidences of transfer and  authenticity,  to or upon the order of the  Purchaser
and upon receipt by the Limited Partner of the purchase price in respect of such
Property  Partnership  Units, to receive all benefits and otherwise exercise all
rights of  beneficial  ownership  of such  Property  Partnership  Units,  all in
accordance  with the terms of this  Exchange  Offer.  Upon the  purchase of such
Property  Partnership  Units pursuant to this Exchange Offer,  all prior proxies
and consents given by such Limited  Partner with respect thereto will be revoked
and no  subsequent  proxies or  consents  may be given (and if given will not be
deemed effective).

         Determination  of Validity;  Rejection of Property  Partnership  Units;
Waiver of Defects; No Obligation to Give Notice of Defects.  All questions as to
the validity,  form,  eligibility (including time of receipt) and acceptance for
payment of any tender of Property  Partnership  Units pursuant to the procedures
described  above will be determined by the  Purchaser,  in its sole  discretion,
which  determination  shall be final and  binding.  The  Purchaser  reserves the
absolute  right to reject  any or all  tenders  if not in proper  form or if the
acceptance of, or payment for, the Property  Partnership  Units tendered may, in
the opinion of the Purchaser's counsel, be unlawful. The Purchaser also reserves
the right to waive any defect or  irregularity in any tender with respect to any
particular Property  Partnership Unit of any particular Limited Partner, and the
Purchaser's  interpretation  of the terms and  conditions of this Exchange Offer
(including the Letter of Transmittal and the Instructions thereto) will be final
and  binding.  No tender  will be deemed  validly  made  until all  defects  and
irregularities  have been cured or waived.  Neither the  Purchaser nor any other
person  will  be  under  any  duty  to  give  notification  of  any  defects  or
irregularities in the tender of any Property Partnership Units or will incur any
liability for failure to give any such notification.

         A  tender  of  Property  Partnership  Units  pursuant  to  any  of  the
procedures  described  above and the  acceptance  for  payment of such  Property
Partnership  Units will  constitute a binding  agreement  between the  tendering
Limited  Partner and the Purchaser on the terms and  conditions of this Exchange
Offer.

Section 4.  Withdrawal Rights.

         Except as otherwise provided in this Section 4, all tenders of Property
Partnership Units pursuant to this Exchange Offer are irrevocable, provided that
Property  Partnership  Units  tendered  pursuant to this  Exchange  Offer may be
withdrawn at any time prior to the Expiration Date.

         For  withdrawal  to be effective,  a written or facsimile  transmission
notice of withdrawal must be timely received by the Purchaser at the address set
forth on the last page of this Offer to Exchange.  Any such notice of withdrawal
must specify the name of the  person(s)  who  tendered the Property  Partnership
Units to be withdrawn  and must be signed by the person(s) who signed the Letter
of Transmittal in the same manner as the Letter of Transmittal was signed.

         If  exchange  or purchase  of, or  exchange  or payment  for,  Property
Partnership  Units is delayed  for any reason or if the  Purchaser  is unable to
exchange or purchase or pay for Property Partnership Units for any reason, then,
without prejudice to the Purchaser's rights under this Exchange Offer,  tendered
Property  Partnership  Units may be  retained  by the  Purchaser  and may not be
withdrawn  except to the extent that tendering  Limited Partners are entitled to
withdrawal rights as set forth in this Section 4. "Withdrawal Rights"; provided,
however,  that  the  Purchaser  will  issue  the  Equity  Consideration  or  pay
Participants the Cash Consideration,  as the case may be, in respect of Property
Partnership  Units tendered or return such Property  Partnership  Units promptly
after termination or withdrawal of this Exchange Offer.

         Any Property Partnership Units properly withdrawn will be deemed not to
be validly  tendered for purposes of this  Exchange  Offer.  Withdrawn  Property
Partnership Units may be tendered,  however,  by following any of the procedures
described in Section 3. "Procedures for Tendering Property Partnership Units" at
any time prior to the Expiration Date.

         All questions as to the form and validity  (including  time of receipt)
of  notices of  withdrawal  will be  determined  by the  Purchaser,  in its sole
discretion, whose determination will be final and binding. Neither the Purchaser
nor any other person will be under any duty to give  notification of any defects
or irregularities in any notice of withdrawal or incur any liability for failure
to give such notification.

Section 5.  Extension of Tender Period; Termination; Amendments.

         The Purchaser expressly reserves the right, in its sole discretion,  at
any time and from time to time,  (i) to extend the period of time  during  which
this Exchange Offer is open and thereby delay acceptance for payment of, and the
payment for, any Property  Partnership  Units,  (ii) to terminate  this Exchange
Offer and not accept for  payment  any  Property  Partnership  Units not already
accepted  for payment or paid for if any  conditions  referred to in Section 11.
"Conditions  of this  Exchange  Offer"  have  not  been  satisfied  or upon  the
occurrence of the events specified in Section 12. "Certain Legal Matters," (iii)
upon  the  occurrence  of  any  of  the  conditions  specified  in  Section  11.
"Conditions  of this Exchange  Offer," to delay the  acceptance  for exchange or
payment of, or payment for, any Property  Partnership Units not already accepted
for payment or paid for and (iv) to amend this Exchange Offer.

         If the Purchaser  makes a material change in the terms of this Exchange
Offer or the  information  concerning  this Exchange  Offer or waives a material
condition of this Exchange Offer,  the Purchaser will extend this Exchange Offer
and disseminate additional tender offer materials to the extent required by Rule
14(e)-1 under the  Securities  Exchange Act of 1934,  as amended (the  "Exchange
Act")  as if  this  Exchange  Offer  were  governed  by the  Exchange  Act.  The
requirement  to extend the offer will not apply to the extent that the number of
business  days   remaining   between  the  occurrence  of  the  change  and  the
then-scheduled  Expiration Date equals or exceeds the minimum  extension  period
that  would be  required  because  of such  amendment.  As used in this Offer to
Exchange,  "business  day"  means any day  other  than a  Saturday,  Sunday or a
federal  holiday,  and consists of the time period from 12:01 a.m. through 12:00
midnight, New York time.



<PAGE>



Section 6.  Certain Federal Income Tax Consequences and ERISA Consequences.

         For a  description  of certain  federal  income tax  consequences,  see
"SUMMARY OF FEDERAL INCOME TAX  CONSEQUENCES."  Plan Fiduciaries should also see
"SUMMARY OF ERISA CONSIDERATIONS."

Section 7.  Certain Information Concerning the Property Partnership.

         The  address  of  the  principal   executive  office  of  the  Property
Partnership  is  c/o  Grove  Investment  Group,  598  Asylum  Avenue,  Hartford,
Connecticut   06105.   Limited  Partners  are  referred  to  "The  Consolidation
Transactions"  and  to the  financial  and  other  information  included  in the
Property  Partnership's  (i)  financial  statements  for the fiscal  years ended
December 31, 1994, 1995 and 1996  previously  sent to Limited  Partners and (ii)
the other financial statements which are included in Appendix "I" hereto.

Section 8.  Certain Information Concerning the Purchaser.

         The Purchaser is a Delaware limited  partnership  formed on November 1,
1996, the general partner of which is Grove Property.

     For  certain  information  concerning  the  trust  managers  and  executive
officers  of  Grove  Property  (collectively,  the  "Identified  Persons"),  see
APPENDIX I. "Management."

         Except as otherwise set forth in this Offer to Exchange or in the Proxy
Material and except for the  provisions  of the  Contribution  Agreement and the
Property Partnership Agreements,  (i) neither the Purchaser, Grove Property nor,
to the best of the Purchaser's knowledge,  any of the Identified Persons nor any
affiliate  of the  foregoing  beneficially  owns or has a right to  acquire  any
Property Partnership Units; (ii) neither the Purchaser,  Grove Property, nor, to
the best of the  Purchaser's  knowledge,  any of the Identified  Persons nor any
affiliate  thereof has effected  any  transaction  in the  Property  Partnership
Units;  (iii)  neither the  Purchaser,  Grove  Property  nor, to the best of the
Purchaser's  knowledge,   any  of  the  Identified  Persons  has  any  contract,
arrangement, understanding or relationship with any other person with respect to
any  Property  Partnership  Units,  including,  but not limited  to,  contracts,
arrangements,  understandings or relationships concerning the transfer or voting
thereof, joint venture, loan or option arrangements,  puts or calls,  guarantees
or loans,  guarantees against loss or the giving or withholding of proxies; (iv)
there  have  been no  transactions  or  business  relationships  which  would be
required to be disclosed  under the rules and regulations of the SEC between any
of the Purchaser,  Grove Property nor, to the best of the Purchaser's knowledge,
the Identified  Persons,  on the one hand,  and the Property  Partnership or its
affiliates,   on  the  other  hand;  and  (v)  there  have  been  no  contracts,
negotiations or transactions  between the Purchaser,  Grove Property nor, to the
best of the Purchaser's knowledge,  the Identified Persons, on the one hand, and
the Property  Partnership  or its  affiliates,  on the other hand,  concerning a
merger,  consolidation  or  acquisition,  tender offer or other  acquisition  of
securities,  an  election  of trust  managers  or a sale or other  transfer of a
material amount of assets.

Section 9.  Interests of Certain Persons and Certain Transactions.

         Because of the affiliations between the Purchaser,  the general partner
of the Property  Partnership and the Grove Companies,  the Property  Partnership
has advised the Purchaser that the Property  Partnership and its general partner
are making no recommendation, and are remaining neutral, as to whether a Limited
Partner should accept this Exchange Offer. See "BENEFITS TO RELATED PARTIES" and
"CONFLICTS OF INTEREST."  The general  partner of the Property  Partnership  may
also have a conflict of interest in evaluating certain alternatives available to
the  Property  Partnership,  such as the  sale or  liquidation  of the  Property
Partnership  assets,  in that such  transactions  may result in a  reduction  or
termination of fees payable to the general partner's  affiliates pursuant to the
Property Partnership Agreement or otherwise.

         Voting by the Purchaser.  By virtue of the Consolidation  Transactions,
the Purchaser is in a position to significantly  influence or control the result
of any vote by  Limited  Partners.  See  "SPECIAL  FACTORS-Ownership  of  Common
Units-Management of the Operating Partnership."

         Financing  Arrangements.  The Purchaser expects to fund its obligations
in respect of this Exchange Offer  (including funds for the purchase of tendered
Property  Partnership  Units of  Non-Accredited  Participants  and Cash Election
Participants,   to  fund  cash  distribution  requirements  of  the  Liquidating
Partnerships  and the  out-of-pocket  costs of the Purchaser in connection  with
this Exchange Offer) from the proceeds of the Credit Facility.

         Transactions  with  Affiliates.  Pursuant to the  Property  Partnership
Agreement, the general partner of the Property Partnerships and their affiliates
receive  various  fees from the Property  Partnerships.  Certain of the Property
Partnerships are required to pay Grove Property,  as successor to the Management
Company an annual fee ranging from $5,000 to $7,500.

         In addition, one or more of the Grove Companies, as general partners of
each Property Partnership or as special limited partners,  receives a percentage
of net  profits,  losses  and  distributions  of  cash  flow  of  such  Property
Partnership  of between 0.5% and 15% and  increasing to 25% to 40% of residuals,
after payment of priority  items.  Each Property  Partnership has retained Grove
Property,  as  successor to the  Management  Company,  to manage its  respective
Partnership  Properties  for a fee equal to 4% to 6% of gross  collections  (the
"Property Management Fee").

         Except as described above  concerning the  Consolidation  Transactions,
there were no material  transactions between the general partner of any Property
Partnership or its affiliates, on the one hand, and any Property Partnership, on
the other hand, during 1994, 1995 or 1996 or the five-month period ended May 31,
1997.


<PAGE>




Section 10.  Source of Funds.

         The  Purchaser  expects  that  up to  approximately  $769,925  in  Cash
Consideration  will be required in connection with this Exchange Offer if all of
the outstanding Property Partnership Units are tendered by Limited Partners whom
the Purchaser  believes are not Accredited  Investors and all Accredited Limited
Partners elect to tender for Cash Consideration. None of the required funds will
be paid by the Property  Partnership.  The Purchaser will obtain such funds from
sources described in Section 9.
"Interests of Certain Persons and Certain Transactions."

Section 11.  Conditions of this Exchange Offer.

         Notwithstanding  any other term of this Exchange  Offer,  the Purchaser
shall not be  required  to accept for  exchange or payment or to exchange or pay
for any Property  Partnership  Units tendered if all  authorizations,  consents,
orders or approvals  of, or  declarations  or filings with,  or  expirations  of
waiting  periods imposed by, any court,  administrative  agency or commission or
other governmental authority or entity,  domestic or foreign,  necessary for the
consummation of the  transactions  contemplated by this Exchange Offer shall not
have occurred, been filed or obtained.  Further,  notwithstanding any other term
of this  Exchange  Offer,  the  Purchaser  shall not be  required  to accept for
exchange or payment or to exchange or pay for any Property Partnership Units not
theretofore  accepted for payment or paid for,  and may  terminate or amend this
Exchange Offer as to such Property Partnership Units if, at any time on or after
the date of this  Exchange  Offer and before  the  acceptance  of such  Property
Partnership  Units for exchange or payment or the exchange or payment  therefor,
any  of  the  following  conditions  exists:  (a)  a  preliminary  or  permanent
injunction  or  other  order  of any  federal  or  state  court,  government  or
governmental  authority  or agency  shall have been  issued and shall  remain in
effect  which (i) makes  illegal,  delays or  otherwise  directly or  indirectly
restrains or prohibits the making of this Exchange  Offer or the  acceptance for
payment of or payment for any Property Partnership Units by the Purchaser,  (ii)
imposes or confirms  limitations on the ability of the Purchaser  effectively to
exercise full rights of ownership of any Property  Partnership  Units purchased;
including,  without limitation, the right to vote any Property Partnership Units
acquired by the Purchaser  pursuant to this  Exchange  Offer or otherwise on all
matters  properly  presented to each Property  Partnership's  Limited  Partners,
(iii) requires  divestiture by the Purchaser of any Property  Partnership Units,
(iv)  causes  any  material  diminution  of the  benefits  to be  derived by the
Purchaser as a result of the transactions contemplated by this Exchange Offer or
(v)  might  materially  adversely  affect  the  business,   properties,  assets,
liabilities, financial condition, operations, results of operations or prospects
of the  Purchaser  or any  Property  Partnership;  (b) there shall be any action
taken, or any statute or rule, regulation or order proposed,  enacted, enforced,
promulgated,  issued or deemed  applicable to this Exchange Offer by any federal
or state court,  government or  governmental  authority or agency,  which might,
directly or indirectly, result in any of the consequences referred to in clauses
(i) through (v) of paragraph (a) above; (c) any change or development shall have
occurred or been threatened since the date hereof, in the business,  properties,
assets, liabilities,  financial condition,  operations, results of operations or
prospects  of the  Property  Partnership  which,  in the  sole  judgment  of the
Purchaser,  is or may be materially adverse to the Property Partnership,  or the
Purchaser  shall have become aware of any fact that in the sole  judgment of the
Purchaser,  does or may  have a  material  adverse  effect  on the  value of the
Property  Partnership  Units;  (d) there  shall have  occurred  (i) any  general
suspension  of  trading  in, or  limitation  on prices  for,  securities  on any
national  securities  exchange or in the  over-the-counter  market in the United
States, (ii) a declaration of a banking moratorium or any suspension of payments
in  respect  of  banks  in  the  United  States,  (iii)  any  limitation  by any
governmental  authority on, or other event which might affect,  the extension of
credit by lending  institutions or result in any imposition of currency controls
in the United States, (iv) a commencement of a war or armed hostilities or other
national or international  calamity directly or indirectly  involving the United
States,  (v) a material change in United States or other currency exchange rates
or a suspension  of a limitation  on the markets  thereof or (vi) in the case of
any of the foregoing  existing at the time of the  commencement of this Exchange
Offer, a material  acceleration or worsening thereof;  or (e) it shall have been
publicly  disclosed or the Purchaser shall have otherwise learned that more than
five  percent of the  outstanding  Property  Partnership  Units of any  Property
Partnership  have  been  or  are  proposed  to be  acquired  by  another  person
(including  a "group"  within the meaning of Section  13(d)(3)  of the  Exchange
Act).

         The foregoing  conditions are for the sole benefit of the Purchaser and
may be asserted by the Purchaser  regardless of the circumstances giving rise to
such  conditions,  or may be waived by the  Purchaser in whole or in part at any
time and from  time to time in its sole  discretion.  Any  determination  by the
Purchaser  concerning the events  described above will be final and binding upon
all parties.

Section 12.  Certain Legal Matters.

         General.  Except as set forth in this Section 12, the  Purchaser is not
aware of any  filings,  approvals  or other  actions by any  domestic or foreign
governmental  or  administrative  agency  that  would be  required  prior to the
acquisition  of Property  Partnership  Units by the  Purchaser  pursuant to this
Exchange Offer. Should any such approval or other action be required,  it is the
Purchaser's  present intention that such additional  approval or action would be
sought.  While  there is no present  intent to delay the  purchase  of  Property
Partnership  Units tendered  pursuant to this Exchange Offer pending  receipt of
any such additional  approval or the taking of any such action,  there can be no
assurance  that any such  additional  approval  or action,  if needed,  would be
obtained without substantial  conditions or that adverse  consequences might not
result to any  Property  Partnership's  business,  any of which  could cause the
Purchaser to elect to terminate this Exchange Offer without purchasing  Property
Partnership Units thereunder. The Purchaser's obligation to purchase and pay for
Property   Partnership  Units  is  subject  to  certain  conditions,   including
conditions related to the legal matters discussed in this Section 12.

         Antitrust.  The Purchaser  does not believe that the  Hart-Scott-Rodino
Antitrust Improvements Act of 1976, as amended, is applicable to the acquisition
of Property Partnership Units contemplated by this Exchange Offer.

         Margin  Requirements.  The Property  Partnership  Units are not "margin
securities"  under the  regulations  of the Board of  Governors  of the  Federal
Reserve System and,  accordingly,  such  regulations  are not applicable to this
Exchange Offer.

         State Takeover Laws. A number of states have adopted anti-takeover laws
which  purport,  to varying  degrees,  to be  applicable  to attempts to acquire
securities of  corporations  or other  entities which are  incorporated  in such
states or which have substantial assets,  security holders,  principal executive
offices or  principal  places of business  therein.  If any state  anti-takeover
statute is applicable to this Exchange  Offer,  the Purchaser might be unable to
accept for payment or purchase  Property  Partnership Units tendered pursuant to
this Exchange  Offer or be delayed in continuing or  consummating  this Exchange
Offer.  In such case,  the Purchaser may not be obligated to accept for purchase
or pay for any Property Partnership Units tendered.

Section 13.  Fees and Expenses.

         The  Purchaser  will pay all costs and expenses of printing and mailing
this Exchange  Offer and its legal and accounting  fees and expenses,  including
reimbursement  to Grove  Companies for the overhead  cost of personnel  directly
involved in this Exchange Offer.  The Property  Partnership will not pay for any
of these  costs.  The  Purchaser  will not pay any  fees or  commissions  to any
broker,  dealer or other person for soliciting tenders of Units pursuant to this
Exchange Offer. However,  certain trust managers,  officers and employees of the
Purchaser and its affiliates will answer questions regarding this Exchange Offer
and assist  Limited  Partners in completing  the Letter of  Transmittal  if they
request  such help.  Such trust  managers,  officers and  employees  will not be
additionally  compensated  by the Purchaser or its affiliates for answering such
questions.

Section 14.  Other Matters.

         This Exchange  Offer is not being made to (nor will tenders be accepted
from or on behalf of) Limited Partners residing in any jurisdiction in which the
making  of  this  Exchange  Offer  or the  acceptance  thereof  would  not be in
compliance  with the  securities,  blue sky or other laws of such  jurisdiction.
However,  the Purchaser may, in its discretion,  take such action as it may deem
necessary  to make this  Exchange  Offer in any  jurisdiction  and  extend  this
Exchange Offer to Limited Partners in such jurisdiction.

         The  Property  Partnership  and its General  Partner  have  advised the
Purchaser that they are not making any recommendation to any Limited Partners as
to whether to tender Property Partnership Units pursuant to this Exchange Offer.
No person has been authorized to make any  recommendation  or  representation on
behalf of the Purchaser,  any general partner of the Property  Partnership,  the
Property  Partnership  or any of their  respective  affiliates or to provide any
information  other than as contained herein or in the Letter of Transmittal and,
if given or made, such information or representation  must not be relied upon as
having been authorized.

         Facsimile copies of the Letter of Transmittal,  properly  completed and
duly  executed,  will be  accepted.  The  Letter  of  Transmittal  and any other
required  documents  should be sent or delivered to the Purchaser at its address
set forth below.

         Any questions or requests for  assistance or for  additional  copies of
this  Offer to  Exchange,  the  Letter of  Transmittal  and other  tender  offer
materials may be directed to the  Purchaser at the telephone  number and address
below.

                              GROVE OPERATING, L.P.




<PAGE>



                              GROVE OPERATING, L.P.

By Hand or Overnight Delivery               Facsimile Transmission:
c/o Grove Property Trust                    (860) 527-0401
598 Asylum Avenue                           To Confirm Receipt of
Hartford, Connecticut 06105                 Facsimile Transmissions:
                                            (800) 246-1126 ext. 143 or 128

         Questions or requests for assistance or additional copies of this Offer
to Exchange and the Letter of  Transmittal  may be directed to the addresses and
telephone  numbers set forth below.  Limited  Partners  may also  contact  their
brokers, dealers, commercial banks or trust companies for assistance.

                              GROVE OPERATING, L.P.
                            c/o Grove Property Trust
                                598 Asylum Avenue
                           Hartford, Connecticut 06105
                                   Telephone:
                                 (860) 246-1126
                                 ext. 143 or 128
                       Att'n: Sheila Daley or Michele Hull



<PAGE>



                                  APPENDIX "A"
                                       to
                                 EXCHANGE OFFER



                              TEXT OF AMENDMENTS TO
                  HERITAGE COURT ASSOCIATES LIMITED PARTNERSHIP
                        AGREEMENT OF LIMITED PARTNERSHIP


                  The  following  shall be inserted as a new Section 4.10 of the
Partnership's Partnership Agreement and shall read in its entirety as follows:

4.10
(A)  Notwithstanding  any  provision  contained  herein  to  the  contrary,   in
connection  with a  liquidation  of the  Partnership,  the  General  Partner  is
expressly  authorized to effect a distribution of the Partnership's  property or
of other property  other than cash to the General  Partner and its affiliates in
respect of their partnership interests; provided, that if such a distribution of
property  is made,  the  General  Partner  or its  affiliates  shall  make  cash
available to the  Partnership in an amount  sufficient to enable the Partnership
to make a simultaneous  cash  distribution to the Limited Partners in respect of
their partnership interests.

(B)  Notwithstanding  any provision  contained  herein to the  contrary,  if the
Partnership  effects a distribution of its property or other property other than
cash  in  connection  with a  liquidation  of the  Partnership  pursuant  to the
consolidation  transactions contemplated by the Exchange Offer Statement,  dated
June 17, 1997, from Grove Operating,  L.P., a Delaware limited  partnership,  to
the  Limited  Partners  (the  "Exchange  Offer  Statement"),   and  the  Minimum
Percentage  Condition (as defined in the Exchange Offer  Statement) is satisfied
as to the  Partnership,  the  value of the  Partnership  shall be  deemed  to be
$774,420.



<PAGE>



                            Legal Opinion of Counsel



<PAGE>




                                  APPENDIX "I"


Copies of  materials  filed by Grove  Property  Trust  with the  Securities  and
Exchange  Commission,  including  Grove Property  Trust's Proxy  Statement dated
February 13, 1997,  as well as copies of any of the  documents  discussed in the
Exchange Offer, are available for distribution to Limited Partners upon request.
Interested  Limited  partners  should  contact  Grove at the  address  and phone
numbers  specified in the Letter of Transmittal  that  accompanies this Exchange
Offer.  Many limited partners of the Property  Partnership were also partners in
Property Partnerships which participated in the Consolidation  Transaction,  and
received a preliminary  copy of such Proxy Statement in the form of Appendix "I"
to the Initial Exchange Offer, dated December 2, 1996. The Purchaser  encourages
Limited  Partners  who did not receive a copy of such  preliminary  proxy or who
have misplaced it to request a copy of the Proxy Statement, for more information
relating to the  Consolidation  Transactions  and the business of Grove Property
Trust, and certain risks and conflicts associated with its business, including a
pro forma  composite  financial  statement  (unaudited)  of Grove Property Trust
reflecting the consummation of the Consolidation Transactions.

Attached hereto is a copy of Form 10-QSB,  for the quarter ended March 31, 1997,
filed by Grove Property Trust with the Securities and Exchange Commission, which
contains certain Condensed  Consolidated  balance sheets,  income statements and
cash flows of Grove Property  Trust for the period ended March 31, 1997.  Please
refer to the notes that accompanying such statements.

Grove  Property  Trust  is  subject  to the  informational  requirements  of the
Securities  Exchange Act of 1934 and files reports,  proxy  statements and other
information  with the Securities and Exchange  Commission.  Such reports,  proxy
statements  and other  information  may be  inspected  and  copied at the public
reference facilities maintained by the SEC at Room 1024, 450 Fifth Street, N.W.,
Washington,  D.C.  20549 and at certain of its  regional  offices,  the  current
addresses of which are: New York  Regional  Office,  7 World Trade  Center,  New
York, New York 10048; and Chicago Regional Office,  Northwestern  Atrium Center,
500 West Madison,  Suite 1400, Chicago,  Illinois 60661. Copies of such material
can be obtained from the Public Reference Section of the SEC,  Washington,  D.C.
20549,  at  prescribed  rates.  In addition,  the SEC  maintains a Web site that
contains reports,  proxy statements and other information  regarding registrants
that   file   electronically   with   the   SEC   at  the   following   address:
http://www.sec.gov.  Since the  Common  Shares are also  listed on the  American
Stock Exchange,  reports,  proxy  statements and other  information  relating to
Grove  Property Trust can also be inspected at the offices of the American Stock
Exchange, Inc., 86 Trinity Place, New York, New York 10006.

The following  documents  have been filed by Grove  Property Trust with the SEC,
are available for review by interested Limited Partners, and are incorporated in
this Exchange Offer by reference:

1.       Grove Property Trust's Annual Report on Form 10-KSB for the year
 ended December 31, 1996;

2.       Grove Property Trust's Current Report on Form 8-K dated
February 21, 1997;

3.       Grove Property Trust's two Current Reports on Form 8-K
 dated March 14, 1997;

4.       Grove Property Trust's Quarterly Report on Form 10-QSB 
for the quarter ended March 31, 1997;

5.       Grove Property Trust's definitive Proxy Statement dated 
February 13, 1997, distributed in connection with its Special
Meeting of Shareholders held on March 10, 1997; and

6.  Grove  Property  Trust's  definitive  Proxy  Statement  dated May 16,  1997,
distributed in connection  with its Annual Meeting of Shareholders to be held on
June 18, 1997.





- --------
(1)   Includes  Common  Units  an  Executive   Officer  may  be  deemed  to  own
      beneficially  as a result of his  ownership  of  entities  included in the
      Grove  Companies,  based solely on his pro rata ownership of the equity of
      that  entity.  One or more of the  Executive  Officers  may have  acquired
      additional  Common  Units  as a  result  of  the  Operating  Partnership's
      acquisition  of  interests in three of the  Excluded  Properties  in June,
      1997.  One or  more  of  the  Executive  Officers  may  be  deemed  to own
      beneficially  additional Common Units held by the Grove Companies pursuant
      to Rule 13d-3 under the Securities  Exchange Act of 1934, as amended, as a
      result of such Executive Officer's ability to exercise control over voting
      and/or  investment  decisions  with respect to one or more of the entities
      included in the Grove Companies.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission