WELLINGTON PROPERTIES TRUST
SB-2/A, 1999-08-23
REAL ESTATE
Previous: SPANISH BROADCASTING SYSTEM INC, 10-K405/A, 1999-08-23
Next: CYBERIA HOLDINGS INC, 10QSB, 1999-08-23





     As filed with the Securities and Exchange Commission on August 23, 1999
                                            Registration Statement No. 333-84953
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                           ---------------------------

                               AMENDMENT NO. 2 to
                                    FORM SB-2
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                               ------------------
                           Wellington Properties Trust
                 (Name of Small Business Issuer in its Charter)
<TABLE>
<CAPTION>

<S>                                <C>                            <C>
      Maryland                               6798                   39-6594066
(State or Other Jurisdiction       (Primary Standard Industrial  (I.R.S. Employer
of Incorporation or Organization)   Classification Code Number)  Identification No.)
</TABLE>

                      18650 West Corporate Drive, Suite 300
                                  P.O. Box 0919
                        Brookfield, Wisconsin 53008-0919
                                 (414) 792-8900
                   (Address and telephone Number of Principal
                               Executive Offices)
                           --------------------------
                                 Robert F. Rice
                                    President
                           18650 West Corporate Drive
                                  P.O. Box 0919
                        Brookfield, Wisconsin 53008-0919
                                 (414) 792-8900
           (Name, Address, and Telephone number of agent for service)

                                   Copies to:
        Jay O. Rothman                                  Philip T. Colton
       Foley & Lardner                                  Maun & Simon PLC
  777 East Wisconsin Avenue                     2000 Midwest Plaza Building West
  Milwaukee, Wisconsin 53202                           801 Nicollet Mall
        (414) 271-2400                            Minneapolis, Minnesota 54402
                                                         (612) 904-7400

Approximate  date of  commencement  of proposed  sale to the Public:  As soon as
practicable after the effective date of this Registration Statement.

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the  Securities  Act,  check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering. [ ]

If this Form is a  post-effective  amendment filed pursuant to Rule 462(c) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

If this Form is a  post-effective  amendment filed pursuant to Rule 462(d) under
the  Securities  Act,  check  the  following  box and  list the  Securities  Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

If delivery  of the  prospectus  is  expected  to be made  pursuant to Rule 434,
please check the following box. [ ]
<TABLE>
<CAPTION>
                                          CALCULATION OF REGISTRATION FEE

=========================================== ===================== ===================== ==================== ==================
                                                                    Proposed Maximum     Proposed Maximum
          Title Of Each Class Of                Amount To Be         Offering Price     Aggregate Offering       Amount of
       Securities To Be Registered               Registered          Per Share (1)           Price (1)       Registration Fee
- ------------------------------------------- --------------------- --------------------- -------------------- ------------------
<S>                                         <C>                          <C>                <C>                  <C>
Class A Cumulative Convertible Preferred
Shares, $0.01 par value per share,
together with a sufficient number of        1,380,000 Shares (2)         $10.00             $13,800,000          $3,836.40
shares of Common Shares, $0.01 par value
per share, into which they are convertible
- ------------------------------------------- --------------------- --------------------- -------------------- ------------------

(1)    Calculated in  accordance  with Rule 457(i) under the  Securities  Act of
       1933, as amended.
(2)    Includes  180,000  shares  issuable upon exercise of an option granted to
       the Underwriters to cover overallotments.
</TABLE>
<PAGE>

The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities Act of 1933, as amended,  or until this Registration  Statement shall
become effective on such date as the Commission, acting pursuant to such Section
8(a), may determine.


<PAGE>

THE  INFORMATION IN THIS  PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.  WE MAY
NOT SELL  THESE  SECURITIES  UNTIL THE  REGISTRATION  STATEMENT  FILED  WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE.  THIS PRELIMINARY PROSPECTUS IS
NOT AN OFFER TO SELL THESE  SECURITIES  AND IT IS NOT SOLICITING AN OFFER TO BUY
THESE SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.



PROSPECTUS (Subject to Completion - Dated August 23, 1999)


            1,200,000 Class A Cumulative Convertible Preferred Shares

                             -----------------------

                           WELLINGTON PROPERTIES TRUST
                             -----------------------

       We are a real estate investment trust,  formed to acquire,  develop,  own
and  operate  investment  real  estate,   principally  office  buildings,  light
industrial facilities, community shopping centers and apartment communities.

       This prospectus  relates to the public offering of our Class A Cumulative
Convertible  Preferred  Shares  (the  "Class  A  Preferred  Shares"),  on  which
dividends  will accrue at an annual rate of 9.5%.  The Class A Preferred  Shares
may be converted by the holder into our common shares at any time.

       Our common shares are currently  listed on the Nasdaq  SmallCap Market sm
under the  symbol  "WLPT."  No public  market  currently  exists for our Class A
Preferred Shares, but we plan to list our Class A Preferred Shares on the Nasdaq
National Market sm under the symbol "WLPTA" upon the closing of this offering.

       The public offering price of our Class A Preferred  Shares will be $10.00
per share.

       An  investment  by you in our Class A  Preferred  Shares  involves a high
degree of risk.  Before  making an  investment  decision,  you should  carefully
consider the risks described under the heading "Risk Factors," beginning on page
9 of this prospectus.

       The Offering                                    Per Share     Total

       ---------------------------------------------- ------------ -------------

       Public offering price                            $10.00      $12,000,000

       Underwriting discount                            $ 0.80        $ 960,000

       Proceeds to us (before deduction of other
       offering expenses)                               $ 9.20      $11,040,000



       We are also offering our  underwriters  a 45-day option to purchase up to
180,000 additional shares,  solely to cover any  overallotments.  In addition to
the underwriters'  discount,  we will pay the underwriters an aggregate of 2% of
total  proceeds of this  offering,  up to a maximum of $250,000,  as payment for
expenses  they  incur.  We will also issue the  underwriters'  representative  a
warrant to  purchase a number of Class A  Preferred  Shares  equal to 10% of the
total number of Class A Preferred Shares sold in this offering.

       In considering an investment in our Class A Preferred Shares,  you should
rely only on the information in this prospectus.  We have not authorized  anyone
to provide you with information that is different.

       Neither the Securities and Exchange  Commission nor any state  securities
commission  has  approved  or  disapproved  of our Class A  Preferred  Shares or
determined if this prospectus is truthful or complete. Any representation to the
contrary is a criminal offense.

[logo of R. J. Steichen & Company][logo of Miller, Johnson & Kuehn Incorporated]

                          ______________________, 1999


<PAGE>



                               PROSPECTUS SUMMARY

       This summary highlights selected information  contained elsewhere in this
prospectus.  To  understand  this  offering  fully,  you should  read the entire
prospectus  carefully,  including  the risk  factors  and  financial  statements
contained in this prospectus.

       All information in this prospectus has been adjusted,  where appropriate,
to reflect a common share split on March 24, 1999,  whereby  every holder of our
common shares was issued 4.75 shares for each 3 shares held.

The Trust

       Wellington Properties Trust is a self-administered real estate investment
trust or "REIT" formed on March 15, 1994 under  Maryland law. In November  1998,
we became an umbrella  partnership REIT when we formed an operating  partnership
called Wellington Properties Investments, L.P., of which we are the sole general
partner.  Through the operating  partnership and our  subsidiaries,  we acquire,
develop, own and operate our investment properties.

       We seek to develop a  diversified  portfolio of  investment  real estate,
including office  buildings,  light industrial  facilities,  community  shopping
centers and apartment communities.

       Our  operating  partnership  or  our  subsidiaries   currently  own  five
properties:

       o      a 119,722 square-foot office building in Minneapolis, Minnesota;

       o      a 77,533 square-foot office building in St. Cloud, Minnesota;

       o      a 50,291  square-foot  light  industrial  facility in  Burnsville,
              Minnesota;

       o      a 304-unit apartment community in Madison, Wisconsin; and

       o      a 72-unit apartment community in Schofield, Wisconsin.

Our Madison,  Wisconsin apartment community is currently subject to sale under a
land purchase agreement.

       Currently,  each of our  investment  properties are managed by one of our
REITPLUS sm affiliates. We developed our REITPLUS sm strategy to create a unique
investment partnership with potential sellers of real estate properties in order
to expand our operations and attract quality properties from real estate owners.
REITPLUS sm provides potential sellers with traditional  benefits of an umbrella
partnership  REIT or "UPREIT," such as capital access,  diversification  and tax
deferral,  PLUS  it  creates  an  entrepreneurial  opportunity  uncommon  in our
industry,  in that the sellers retain  management and leasing  responsibility of
the property,  and  participate in the equity  appreciation  of our  properties.
Organizations  looking to sell, but not "sell out," will be incented to complete
UPREIT  transactions  as a  means  to  diversify  holdings  and  form  strategic
alliances.  We designed the REITPLUS sm ownership  and  management  structure to
attract these organizations and to provide them with the following benefits:

       o      the seller becomes a partner, not an employee;

       o      the seller  retains  franchise  value and name  recognition of its
              existing organization;

       o      the seller realizes benefits of our REIT tax status;

       o      the seller  aligns  itself  with a  publicly-traded  entity,  with
              access to public capital markets; and


                                       2
<PAGE>


       o      the seller maintains autonomy and entrepreneurial focus.

       Key elements of the REITPLUS sm program include:

       o      REITPLUS  sm  Investment   Strategies   (External   Growth).   Our
              investment  strategy  is to enter new  markets  and  increase  our
              penetration   in  existing   markets  by  procuring   REITPLUS  sm
              affiliates  with  a  significant  market  presence  and  operating
              history.  Typically,  our  REITPLUS  sm  investments  include  the
              issuance  of our common  shares or  operating  partnership  units,
              thereby  creating  an  ongoing   incentive  for  our  REITPLUS  sm
              affiliates to maximize long-term  shareholder value. We believe we
              have certain advantages which will enhance our ability to identify
              and capitalize on REITPLUS sm  opportunities,  including:  (1) our
              management's multiple-market expertise in identifying, structuring
              and  closing   acquisitions;   (2)   management's   experience  in
              successfully  growing and operating a public real estate  company;
              (3) management's  long-standing  relationship with customers, real
              estate brokers and  institutional  and other owners of real estate
              assets,   which   collectively   help   us   identify   investment
              opportunities;   and  (4)  our  ability  to  offer  tax   deferred
              consideration to REITPLUS sm affiliates.

       o      REITPLUS sm Operating  Strategies (Internal Growth). Our operating
              strategy  is to  serve  the  real  estate  needs  of our  existing
              customers  and expand our  customer  base.  We intend to implement
              proactive  property  management  and  leasing  programs,   achieve
              operating  efficiencies through increasing economies of scale, and
              complete ongoing  maintenance and value enhancement  improvements.
              We believe our  operating  strategy will provide  increasing  cash
              flow from our  properties  through  rental  increases  and expense
              savings.

       As we  make  future  acquisitions  of  investment  properties,  including
through the application of the proceeds of this offering, we intend to diversify
our portfolio of investment real estate by acquiring  properties  throughout the
United States and by targeting, as opportunities present themselves, each of the
office, light industrial, retail and residential market segments.

       Our principal offices are located at 18650 W. Corporate Drive, Suite 300,
Brookfield,   Wisconsin  53045  and  11000  Prairie  Lakes  Drive,   Suite  610,
Minneapolis,  Minnesota  55344.  The telephone  numbers of our offices are (414)
792-8900 (Brookfield) and (612) 826-6968 (Minneapolis).




                                       3
<PAGE>

The Offering

Class A Preferred Shares offered... 1,200,000   of  our   Class   A   Cumulative
                                    Convertible   Preferred  Shares,  $0.01  par
                                    value per share.

Underwriters' overallotment option. The  underwriters of this offering will have
                                    an  option  to  purchase  and  sell up to an
                                    additional  180,000 Class A Preferred Shares
                                    solely to cover overallotments.

Trading symbols.................... Our common  shares are listed for  quotation
                                    on the Nasdaq  SmallCap  Market sm under the
                                    symbol "WLPT."

                                    Upon the closing of the offering,  we expect
                                    that the Class A  Preferred  Shares  will be
                                    listed for quotation on the Nasdaq  National
                                    Market sm under the symbol "WLPTA."

Equity to be outstanding after
the offering......................  1,352,361   of  our   common   shares   (not
                                    including  (1)  261,773  shares  subject  to
                                    outstanding  warrants and share options, (2)
                                    an estimated  2,327,273 shares issuable upon
                                    conversion of the Class A Preferred  Shares,
                                    (3) an  estimated  678,400  shares  issuable
                                    upon   conversion  of  our  Class  B  Junior
                                    Cumulative Convertible Preferred Shares, and
                                    (4)   1,719,335    shares    issuable   upon
                                    conversion  of common units of our operating
                                    partnership);

                                    1,200,000   Class A  Preferred  Shares  (not
                                                including an additional  180,000
                                                Class A Preferred Shares subject
                                                to       our       underwriters'
                                                overallotment option or warrants
                                                we    will    issue    to    our
                                                underwriters'  representative to
                                                purchase  up to 138,000  Class A
                                                Preferred  Shares),  as  well as
                                                1,200,000   Class  A   preferred
                                                units    of    our     operating
                                                partnership that we will receive
                                                when  we   contribute   the  net
                                                proceeds of this offering to the
                                                operating   partnership  (up  to
                                                1,380,000   Class  A   preferred
                                                units   if   our   underwriters'
                                                overallotment      option     is
                                                exercised in full);

                                    349,800     of our Class B Junior Cumulative
                                                Convertible  Preferred   Shares,
                                                as  well  as   349,800  Class  B
                                                preferred  units  our  operating
                                                partnership   has  issued to us.



                                       4
<PAGE>

Voting rights...................... Each of our Class A Preferred Shares will be
                                    entitled,    at   all    meetings   of   our
                                    shareholders,  to the number of votes  equal
                                    to the  number of common  shares  into which
                                    they  are  then  convertible.   Based  on  a
                                    closing  bid  price of  $4.6875  on July 30,
                                    1999,   we   estimate   that  each  Class  A
                                    Preferred  Share will initially  entitle its
                                    holder to approximately 1.94 votes.  Holders
                                    of  our  Class  A   Preferred   Shares  will
                                    generally  vote together with holders of our
                                    common  shares  and  holders  of our Class B
                                    Junior  Cumulative   Convertible   Preferred
                                    Shares  as  a  single  class.   However,  on
                                    matters  directly  affecting  the rights and
                                    preferences of the Class A Preferred Shares,
                                    the holders of our Class A Preferred  Shares
                                    will vote as a single class.

Liquidation........................ In  the   event   of  our   dissolution   or
                                    liquidation,   holders   of  our   Class   A
                                    Preferred Shares will be entitled to receive
                                    $10.00  per  share,  plus  any  accrued  but
                                    unpaid  dividends  on the Class A  Preferred
                                    Shares,  before we make any distributions to
                                    holders of any other  existing  class of our
                                    shares.

Dividends.......................... A dividend on our Class A  Preferred  Shares
                                    equal to $0.475 per share will accrue and be
                                    payable  every  six  months,  beginning  six
                                    months  after the  initial  closing  date of
                                    this offering.  Dividends that we pay to you
                                    as a holder of Class A Preferred  Shares, to
                                    the extent of our  current  and  accumulated
                                    earnings and profits for federal  income tax
                                    purposes, will be taxable to you as ordinary
                                    dividend income.  Distributions in excess of
                                    earnings  and  profits   generally  will  be
                                    treated as a  non-taxable  reduction of your
                                    basis in the Class A Preferred Shares to the
                                    extent  thereof,  and  thereafter as taxable
                                    gain.  Such   distributions  will  have  the
                                    effect of deferring  taxation until the sale
                                    of your Class A Preferred Shares.

                                    If, at any time, we fail to declare or pay a
                                    dividend on the Class A Preferred  Shares as
                                    it   accrues,    such   dividend   will   be
                                    cumulative,  without  interest,  with future
                                    dividends.  If, at any time,  we should fail
                                    to pay a full year's  accrued  dividends  on
                                    the  Class  A  Preferred  Shares,  then  the
                                    holders of the Class A Preferred Shares will
                                    be entitled,  voting as a class,  to elect a
                                    majority  of the  members  of our  board  of
                                    trustees,  who will then  serve on the board
                                    for  so  long  as a  full  year's  dividends
                                    remain unpaid.

Conversion......................... Each of our Class A Preferred Shares will be
                                    convertible  at any time,  at the  option of
                                    the  holder,  into a  number  of our  common
                                    shares  equal to the  quotient  obtained  by
                                    dividing (1) $10.00, plus any dividends then
                                    accrued  but unpaid on the Class A Preferred
                                    Shares,  by (2) a price equal to 110% of the
                                    average  closing  bid price  for our  common
                                    shares  over the 10 trading  days  preceding
                                    the  effective  date  of  the   registration
                                    statement  covering  the  Class A  Preferred
                                    Shares, or $____.

                                       5
<PAGE>

Redemption......................... Class A  Preferred  Shares  (in  whole or in
                                    part) at a per-share  price equal to $10.00,
                                    plus any dividends  then accrued but unpaid.
                                    However,  we will  not  have  the  right  to
                                    redeem the Class A  Preferred  Shares  until
                                    two years after the initial  closing of this
                                    offering  and only if the  closing bid price
                                    of our common  shares equals or exceeds 150%
                                    of the then effective  conversion  price for
                                    20 consecutive  trading days before the date
                                    of the redemption notice.

Use of proceeds of this offering... We intend to contribute  all of the proceeds
                                    from  the  sale  of our  Class  A  Preferred
                                    Shares  in this  offering  to our  operating
                                    partnership,    principally    to    finance
                                    acquisitions   of   additional    investment
                                    properties  or  equity  securities  of other
                                    real estate investment  entities.  A portion
                                    of the  proceeds  may be  used  for  general
                                    working capital purposes.

                             Tax Status of the Trust

            We are and currently intend to remain a real estate investment trust
under Sections 856 through 860 of the Internal Revenue Code. As a result, we are
generally not subject to federal income tax if we distribute at least 95% of our
taxable  income  (excluding net capital  gains) to our  shareholders.  REITs are
subject to a number of organizational and operational  requirements.  If we fail
to qualify as a REIT in any taxable year,  we will be subject to federal  income
tax (including any applicable  alternative minimum tax) on our taxable income at
regular  corporate  rates.  We have received a written opinion of Grant Thornton
LLP that we are qualified as a REIT under the Internal Revenue Code.




                                       6
<PAGE>




                   SUMMARY CONSOLIDATED FINANCIAL INFORMATION

            We  have  set  forth  in the  table  below  certain  of our  summary
consolidated  financial  information for the periods and at the dates indicated.
Historical  data for the years  1994  through  1998 have been  derived  from our
audited   consolidated   financial   statements  for  those  years.  Since  this
information is only a summary, you should read such data in conjunction with our
financial statements, including the accompanying notes, and the section entitled
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" appearing elsewhere in this prospectus.

                           Wellington Properties Trust
                  (Dollars in thousands, except per share data)
<TABLE>
<CAPTION>

                                                 Six Months                                       Year Ended December 31,
                                               Ended June 30,                 -----------------------------------------------------
                                          Pro                              Pro
                                         Forma        Historical(d)       Forma                          Historical(d)
                                                                                        -------------------------------------------
                                      (Unaudited)      (Unaudited)     (Unaudited)
                                         1999(a)     1999      1998      1998(a)      1998     1997      1996       1995      1994
                                        -------      ----      ----      -------      ----     ----      ----       ----      ----
<S>                                     <C>         <C>        <C>        <C>       <C>      <C>       <C>        <C>        <C>
Operating Data:
  Revenue:
    Rental revenue                      $ 2,153     $3,414     $1,517     $4,229    $ 3,488  $ 2,981   $ 2,557    $ 1,209    $  196
    Other                                   374         31          -        765         21      199         9         12         1
                                        -------   --------    -------     ------    -------  -------   -------    ------     ------

    Total Revenue                         2,527      3,445      1,517      4,994      3,509    3,180     2,566      1,221       197
                                        -------   --------    -------     ------    -------  -------     -----    -------    ------

  Expenses:
    Interest                                770      1,295        634      1,657      1,417    1,398     1,339        580       103
    Depreciation and
      amortization                          430        681        294        773        694      606       552        236        34
    Property expenses                     1,007      1,589        589      1,840      1,555    1,278     1,200        671        70
    General and administrative              379        388        148        340        289      174       188        104        17
    Other nonrecurring                        -      2,613          -          -      1,010        -         -          -         -
    Provision for uncollectible
      advance related party                   -          -          -          -        240        -         -          -         -
    Termination of advisory
      agreement                               -        950          -          -        310        -         -          -         -
                                        -------   --------    -------     ------    -------  -------   -------    -------    ------
    Total expenses                        2,586      7,516      1,665      4,610      5,515    3,456     3,279      1,591       224
                                        -------   --------    -------     ------    -------  -------   -------    -------    ------

 Income (loss) before minority
     interests                              (59)    (4,071)      (148        384     (2,006)    (276)     (713)      (370)      (27)
  Loss allocated to minority
    interests                               445      2,664          -        615      1,065        -         -          -         -
                                        -------   --------    -------     ------    -------  -------   -------    -------    ------
  Net income (loss)                         386     (1,407)      (148        999       (941)    (276)     (713)      (370)      (27)
  Net income allocated to
    Preferred Shares                      (736)          -          -     (1,472)         -        -         -          -         -
                                        -------   --------    -------     ------    -------  -------   -------    -------
  Net loss allocated to
    Common Shares                       $ (350)   $(1,407)    $ (148)     $ (473)   $  (941) $  (276)  $ (713)    $ (370)    $  (27)
                                        =======   ========    =======     ======    =======  =======   =======    =======    ======
  Net loss per Common Share             $ (0.26)  $  (1.04)   $ (0.13     $(0.36)   $ (0.80) $ (0.24)  $ (0.68)   $ (0.71)   $(0.23)
                                        =======   ========    =======     =======   =======  =======   =======    =======    ======
  Cash dividends/distributions
   declared                                       $    298    $   253               $   534  $   543   $   571    $   259       $30
                                                  ========    =======               =======  =======   =======    =======    ======
  Cash dividends/distributions
    per share                                     $   0.22    $  0.22               $  0.44  $  0.49   $  0.54    $  0.52    $ 0.13
                                                  ========    =======               =======  =======   =======    =======    ======

Balance Sheet Data (as of period end):
Real estate investments, net
  of accumulated depreciation           $34,141   $ 49,250    $18,964               $49,747  $19,193   $21,249    $13,713    $1,704
Total assets                             48,361     51,016     19,919                53,527   19,785    21,871     14,679     2,201
Mortgages payable                        19,369     32,049     15,840                32,505   14,666     9,376      7,550     1,313
Total liabilities                        21,753     38,599     16,718                36,522   16,308    17,974     11,504     1,353
Minority interests                        7,292      8,755          -                12,248        -         -          -         -
Shareholders' equity                     19,316      3,662      3,201                 4,758    3,477     3,897      3,175       848

</TABLE>

                                       7
<PAGE>



                           Wellington Properties Trust
                  (Dollars in thousands, except property data)
<TABLE>
<CAPTION>

                                               Six Months
                                            Ended June 30,                                Year Ended December 31,
                                       ----------------------------        ---------------------------------------------------------
                                       Pro                              Pro
                                      Forma       Historical(d)        Forma                       Historical(d)
                                                 -----------------     -----     -------------------------------------------------
                                    (Unaudited)    (Unaudited)      (Unaudited)
                                     1999(a)      1999     1998       1998(a)       1998      1997      1996       1995     1994
                                     -------      ----     ----       -------       ----      ----      ----       ----     ----
<S>                                  <C>         <C>      <C>          <C>       <C>        <C>       <C>        <C>        <C>
Other Data:
Cash flows provided (used in):
  Operating activities                  (b)      $ 520    $ 129           (b)    $(1,187)   $   (5)   $   68       $225     $ 47
  Investing activities                  (b)        (20)     (86)          (b)       (662)    1,814      (992)    (8,921)      (1)
  Financing activities                  (b)       (555)    (188)          (b)      1,889    (1,894)      504      8,820      449
Funds from operations (c)
Weighted average shares
  outstanding (in thousands)         1,351       1,351    1,145        1,322       1,175     1,129     1,050        520      116

Property Data (as of period end):
Number of properties owned               4           5        2            4           5         2         3          3        1
Total rentable square feet
  Owned (in thousands)                 247         247        -          247         247         -         -          -        -
Total apartment units owned             72         376      376           72         376       376       410        398       34


- --------------------
(a)    The pro forma data reflects the effect, for the periods indicated, of the
       offering  of the  Class A  Preferred  Shares,  the  proposed  sale of our
       Madison,  Wisconsin  apartment  community  and the  various  transactions
       described elsewhere in this prospectus, beginning at page 60.

(b)    Pro forma  information  relating to cash flows from operating,  investing
       and financing  activities  has not been included  because we believe that
       the information would not be meaningful, due to the number of assumptions
       required in order to calculate this information.

(c)    The White Paper on Funds from Operations ("FFO") approved by the Board of
       Governors of the National  Association of Real Estate  Investment  Trusts
       ("NAREIT")  in March 1995 defines FFO as net income  (loss)  (computed in
       accordance  with generally  accepted  accounting  principles),  excluding
       gains (or losses) from debt  restructuring and sales of properties,  plus
       real  estate  related   depreciation   and  amortization  and  after  all
       adjustments  for  unconsolidated  partnerships  and  joint  ventures.  We
       believe that FFO is helpful to  investors  as a measure of the  financial
       performance  of an equity  REIT  because,  along  with the cash flow from
       operating activities,  financing activities and investing activities,  it
       provides investors with an indication of our ability to incur and service
       debt,  to make  capital  expenditures  and to fund other cash  needs.  We
       compute FFO in accordance with standards established by NAREIT, which may
       not be  comparable  to FFO reported by other REITs that do not define the
       term in accordance  with the current NAREIT  definition or that interpret
       the  current  NAREIT  definition  differently  than we do.  FFO  does not
       represent  cash  generated  from  operating   activities   determined  in
       accordance with generally accepted  accounting  principles and should not
       be considered as an alternative  to net income  (determined in accordance
       with generally  accepted  accounting  principles) as an indication of our
       financial   performance  or  to  cash  flow  from  operating   activities
       (determined in accordance with generally accepted accounting  principles)
       as a measure of our liquidity, nor is it indicative of funds available to
       fund our cash needs, including our ability to make cash distributions.

(d)    The historical  summary  consolidated  financial  information was derived
       from our audited  financial  statements,  unless  otherwise  specifically
       noted.
</TABLE>



                                       8

<PAGE>



                                  RISK FACTORS

       In  deciding  whether to purchase  our Class A  Preferred  Shares in this
offering,  you should  consider all  information in this  prospectus,  including
particularly each of the following risk factors:

We may be unable to pay accrued dividends on the Class A Preferred Shares

       If our  properties  do not  generate  revenue  sufficiently  in excess of
operating  expenses,  our cash flow and our ability to make distributions to our
shareholders,  including  to holders  of our Class A  Preferred  Shares,  may be
adversely affected.  Our properties are subject to all operating risks common to
real  estate  investment  properties  and a  number  of  risks  specific  to us,
including  the other  factors  described  below,  each of which could  adversely
affect our revenues or costs and our ability to pay dividends.

       We have  declared  but not paid  dividends  of $0.11 per common share for
each of the first and second  quarters of 1999. We expect to derive funds to pay
these  dividends  from  the  sale  or  refinancing  of  one  of  our  investment
properties.  However,  we cannot be certain  that we will be able to  complete a
transaction that will allow us to pay those outstanding dividends.

We do not own all of our investment properties directly

       Each of our Minnesota  properties is owned by our operating  partnership,
Wellington Properties Investments, L.P., in which we currently own approximately
a 8.8%  of the  common  units  and  349,800  Class  B  preferred  units,  or its
subsidiaries.  We also  anticipate  that future  investment  properties  will be
acquired  by the  operating  partnership  or its  subsidiaries.  To enable  such
acquisitions,  we will deliver all of the net  proceeds of this  offering to the
operating partnership as an additional capital contribution. While our status as
the sole general  partner of the operating  partnership  gives us management and
investment control over the operating partnership,  we will likely retain only a
minority  equity  interest  in the  operating  partnership  for the  foreseeable
future.  In part,  this  means  that,  while we will be able to sell  individual
investment  properties from time to time, the sale of  substantially  all of our
properties in a single  transaction  would require the approval of a majority of
the limited partners of the operating partnership. In addition, if the operating
partnership  were to be liquidated,  its assets would be  distributed  among its
partners generally, not among our shareholders.

Our future investments have not been identified

       We  intend  to  invest a  substantial  portion  of the  proceeds  of this
offering  in  additional  properties,  and we have not yet  identified  specific
acquisition targets. We may face significant competition from other investors in
attempting  to  acquire  properties.   We  cannot  be  certain  that  attractive
properties  will be  available,  that such  properties  may be acquired on terms
favorable to us or that any properties we ultimately acquire will perform to our
expectations.

       If, during this offering,  we identify likely material  acquisitions,  we
will supplement this prospectus to discuss such properties.  You should not rely
on the initial  disclosure  of any proposed  investment  in a  supplement  as an
assurance that we will  ultimately  consummate the proposed  transaction or that
the  information  provided  concerning the proposed  investment  will not change
between the date of the supplement and the actual investment.

We have a history of losses

       We have reported net losses for each year since our inception.  We had an
accumulated  deficit of  approximately  $5.4 million at June 30, 1999.  While we
have  implemented  a strategy to increase  revenues


                                       9
<PAGE>



and control costs through improved efficiency, there can be no assurance that we
will become profitable in the future.

Dependence on External Sources of Capital

       As with many other REITs, but unlike corporations generally,  our ability
to reduce our debt and finance growth must be funded largely by external sources
of capital because we generally will have to distribute to our  shareholders 95%
of our taxable  income from the operation of our  properties in order to qualify
as a REIT. Our access to external  capital will depend upon a number of factors,
including  the  market's  perception  of our growth  potential,  our current and
potential  future  cash  distributions  and  the  market  price  of  our  equity
securities.  The  failure to obtain  future  sources  of  capital  would have an
adverse effect on our ability to grow in accordance  with our business  strategy
and pay dividends on the Class A Preferred Shares as they become due.

We are dependent on our REITPLUS sm affiliates

       Each of our current  investment  properties and some or all of our future
acquisitions  will  be  managed  on  a  day-to-day  basis  by  our  REITPLUS  sm
affiliates.  Therefore, the revenues and costs associated with our business will
remain  largely  out of our  immediate  control.  The  bankruptcy  or failure to
perform to our  expectations  of any of these  affiliates  could have a material
adverse  effect  on the  results  of  our  operations  and  our  ability  to pay
distributions to our shareholders,  including  periodic dividends on our Class A
Preferred Shares.

We are dependent on our key personnel

       Our  ability to achieve our  strategic  business  objectives  and operate
profitably is dependent on identifying,  attracting and retaining  qualified key
management personnel. In particular,  our strategic growth and operating results
will  depend  on the  performance  and  retention  of Duane H.  Lund,  our chief
executive officer, and Robert F. Rice, our president.

Shareholders' Agreement may make management changes more difficult

       A number of our affiliated shareholders have entered into a shareholders'
agreement  that expires in November  2008.  The parties to the  agreement own or
control  an  aggregate  of 26.8% of our  common  shares as of July 31,  1999 and
assuming  conversion of  exercisable  share options held by them. The parties to
the agreement also own or control 349,800 of our Class B Preferred Shares. Under
the terms of the agreement,  each of the signing shareholders agrees to vote his
or her shares to cause Paul T.  Lambert and Steven B. Hoyt to remain  members of
our board of trustees,  to fill  vacancies  on the board with  persons  mutually
selected by Wellington Management Corporation and American Real Estate Equities,
LLC, and to cause the board of trustees to retain Arnold K. Leas as our chairman
of the board, Duane H. Lund as our chief executive officer and Robert F. Rice as
our president.  This agreement could make changes in our management less likely,
even  if such  changes  might  be in the  best  interests  of our  business  and
shareholders.

Delays in investing proceeds will have an adverse effect

       Upon the  closing of this  offering,  the  proceeds we receive may not be
invested  in real  estate for some time as we identify  and  negotiate  suitable
acquisitions.  A delay in investing  the proceeds  from this offering will delay
the receipt of any returns from such investments.  Moreover,  until we invest in
properties,  our  investment  returns  will be  limited  to the  rates of return
available on  short-term,  highly liquid  investments  that provide  appropriate
safety of principal. We expect these rates of return, which affect the amount of
cash available to make  distributions  to our  shareholders,  to be considerably
lower than we would


                                       10
<PAGE>



receive  from  property  investments  and  considerably  lower than the periodic
dividend that will accrue on the Class A Preferred Shares.

We are currently dependent on the Wisconsin and Minnesota markets

       All of our existing  properties  are located in  Wisconsin or  Minnesota.
While we intend to seek  acquisition  targets  in other  regions  of the  United
States,  our  financial   performance  is  currently   dependent  upon  economic
conditions  in these states in general and the specific  local markets where our
existing  properties  are  located.  A decline in the  economy in these  markets
generally could adversely affect our ability to pay accrued dividends to holders
of our Class A  Preferred  Shares and the value of the common  shares into which
our Class A Preferred Shares are convertible.  In addition,  the degree to which
we can achieve  geographical  diversification will depend on the funds available
to us for acquisitions.

Real estate investments entail particular risks

       Effect of Economic and Real Estate Conditions.  Real property investments
are  subject  to varying  degrees of risk.  The  yields  available  from  equity
investments in real estate depend on the amount of income generated and expenses
incurred.  If our properties do not generate revenues  sufficiently in excess of
operating expenses,  including debt service and capital  expenditures,  our cash
flow and ability to pay  distributions  to our  shareholders  will be  adversely
affected.

       An investment  property's revenues and value may be adversely affected by
a number of factors, including:

       o      the national economic climate;

       o      the local  economic  climate  (which may be adversely  impacted by
              plant closings, local industry slowdowns and other factors);

       o      local  real  estate  conditions  (such  as an  oversupply  of or a
              reduced demand for rental properties);

       o      the perceptions by prospective tenants of the safety,  convenience
              and attractiveness of properties;

       o      our  ability  to  provide  adequate  management,  maintenance  and
              insurance; and

       o      increased operating costs (including real estate taxes).

       Fixed expenses.  Certain  significant  expenditures  associated with each
equity  investment  (such as mortgage  payments,  if any,  real estate taxes and
maintenance  costs)  are  generally  not  reduced  when  circumstances  cause  a
reduction  in income  from the  investment.  If we mortgage a property to secure
payments of indebtedness,  and if we are unable to meet our mortgage payments, a
loss  could be  sustained  as a result of  foreclosure  on the  property  by the
mortgagee.

       Market  Illiquidity.   Equity  real  estate  investments  are  relatively
illiquid.  Such  illiquidity  will  limit our  ability  to alter our  portfolio,
whether  necessary to sell our properties,  to raise capital,  or in response to
changes in economic or other conditions.  In addition, the Internal Revenue Code
discourages REITs from selling properties held for a short period of time, which
may affect our ability to sell properties and to pay distributions to holders of
our Class A Preferred  Shares and may  adversely  affect the value of the common
shares issuable upon conversion of our Class A Preferred Shares.

       Operating  Risks.  Our properties  will be subject to all operating risks
common to  investment  real estate  properties  in  general,  all of which might
adversely  affect  occupancy  or rental  rates of our  properties.


                                       11
<PAGE>


In addition, increases in our operating costs due to inflation and other factors
may not necessarily be offset by increased rents. Nor can we be assured that our
tenants will be able and willing to pay increased rent or that rent control laws
or other laws regulating rental properties will not be adopted in our markets.

       Renewals.  The  profitable  operation of our investment  properties  will
depend,  in part,  on our  ability to renew  leases as they  expire and to relet
commercial and residential space as it becomes available.

       Acquisition  Risks.  Acquisitions of investment  properties  entail risks
that unforeseen liabilities will be assumed or that our investments will fail to
perform in accordance with expectations.  In addition,  improvements to acquired
properties will be costly and may not result in increases in revenue or profits.

       Competition.  Our present and future  properties  will compete with other
rental and ownership properties in attracting  occupants.  In addition,  many of
our  competitors  for  acquisitions  and  development  projects have far greater
management, financial and other resources than we do.

Our acquisition activities entail special risks

       We will incur special risks associated with our acquisition of investment
properties, including the risks that:

       o      we may assume unanticipated liabilities;

       o      occupancy  rates  and  rents at an  acquired  property  may not be
              sufficient to make the property profitable;

       o      we  may  not be  able  to  obtain,  or may  experience  delays  in
              obtaining,  necessary zoning,  land use,  building,  occupancy and
              other governmental and utility company authorizations;

       o      the relevant market may experience an economic downturn;

       o      financing may not be available on favorable terms; and

       o      lease-ups (if any) may not be completed on schedule,  resulting in
              increased debt service expense and construction costs.

Advantageous transactions may be prevented

       General.  Certain  provisions  contained in our  declaration of trust and
bylaws and under federal and Maryland laws may have the effect of discouraging a
third party from  making any  acquisition  proposal  for us. For  example,  such
provisions may

       o      deter attractive tender offers for our shares, or

       o      deter  purchases of large blocks of our shares,  thereby  limiting
              the opportunity for our shareholders (including the holders of our
              Class A Preferred  Shares) to receive a premium  for their  shares
              over then-prevailing market prices.

       Preferred  Shares.  In  addition to our Class A  Preferred  Shares  being
offered in this offering and our existing Class B Junior Cumulative  Convertible
Preferred  Shares,  our declaration of trust authorizes our board of trustees to
issue up to 8,132,200  preferred  shares and to establish  the  preferences  and
rights of any  preferred  shares  issued,  which  preferences  and rights may be
superior to those of the Class A Preferred


                                       12
<PAGE>


Shares.  The  authority of our board of trustees to issue  additional  series of
preferred shares could also be used by the board to further deter takeovers.

       Ownership Limit. In order for us to maintain our qualification as a REIT,
not more than 50% in value of our outstanding  shares may be owned,  directly or
indirectly,  by five or fewer individuals.  Further, no person may own more than
9.9% of our outstanding  common shares.  However,  AREE is subject to a separate
contractual ownership limitation of 32.0%.

Our debt service obligations will entail additional risks

       We will continue to be subject to the risks normally associated with debt
financing,   including  the  risk  that  our  funds  from   operations  will  be
insufficient  to meet required  payments of principal and interest,  or, even if
sufficient  to service our debt,  will be  insufficient  to pay dividends on the
Class A Preferred Shares as they accrue, the risk that existing  indebtedness on
our  properties  (which in most  cases  will not have been  fully  amortized  at
maturity)  will  not be  able  to be  refinanced  or  that  the  terms  of  such
refinancing will not be as favorable as the terms of the existing indebtedness.

       Our existing properties secure approximately $32.0 million of outstanding
aggregate mortgage  indebtedness,  of which $24.6 million is fixed at a weighted
average  annual rate of 7.7% and $7.4 million is variable at a weighted  average
annual rate of 9.6%.  Present and future variable rate financing and the need to
refinance  our  holdings  from  time  to  time  subjects  us to  the  risk  that
fluctuations  in  prevailing  interest  rates  may  increase  our  debt  service
obligations  beyond current  expectations.  We do not have any presently defined
source of refinancing upon the maturity of our existing debt. We are also likely
to acquire  additional debt that requires balloon payments and there is no limit
as to the amount of the debt our board of  trustees  can approve or the ratio of
debt to total market  capitalization  that we must  maintain.  Typically  only a
small  portion  of the  principal  of our  indebtedness  may be repaid  prior to
maturity  and  we  may  not  have  sufficient   funds  on  hand  to  repay  such
indebtedness,  in which case it will be necessary for us to refinance such debt,
either through  additional  debt financing  secured by individual  properties or
groups  of  properties,  by  unsecured  private  or  public  debt  offerings  or
additional equity offerings.  If prevailing interest rates on refinancing exceed
their current rates,  interest  expense would  increase,  which would  adversely
affect our funds from  operations and our ability to pay dividends to holders of
our shares,  including our Class A Preferred Shares.  In addition,  in the event
that we are  unable to secure  refinancing  of our  indebtedness  on  acceptable
terms, we might be forced to dispose of properties upon  disadvantageous  terms,
which could result in losses and might adversely  affect cash flow available for
distribution as dividends. Further, if a property or properties are mortgaged to
secure payment of indebtedness and we are unable to meet mortgage payments, such
property could be foreclosed  upon by or otherwise  transferred to the mortgagee
with a consequent loss of income and asset value to us.

Prevailing  interest  rates could also have a dramatic  effect on our  financial
condition and the price of our shares

       Because we intend to maintain a leveraged  position following the closing
of the offering and because $7.4 million of our outstanding  debt obligations is
subject to variable  interest rates,  increases in interest rates could increase
our interest expense, which could adversely affect our funds from operations and
our ability to pay dividends to our shareholders.

       An increase in market interest rates may also lead prospective holders of
our shares to demand a higher  anticipated  annual  yield than  ownership of our
shares offers. Such an increase in the required  anticipated  distribution yield
may adversely affect the market price of our Class A Preferred Shares and of our
common shares.

                                       13
<PAGE>



Conflicts of interest

       Wellington  Management  Corporation.  Arnold K. Leas, the chairman of our
board of trustees, owns, together with his affiliates,  41.8% of the outstanding
stock of Wellington Management  Corporation and Mr. Leas serves as its president
and chief executive officer.

       In connection with a series of acquisitions  that we intended to complete
in November 1998,  Wellington Management agreed to terminate an agreement we had
with them for advisory services and to transfer ownership of the office building
housing our executive offices in Brookfield,  Wisconsin.  In exchange, we agreed
to (1)  pay  Wellington  Management  $1.6  million  for the  termination  of the
advisory agreement, (2) pay $2.5 million in cash and 745,098 common units of our
operating  partnership  for the Brookfield  office  building,  and to assume the
existing mortgage obligations on the property,  (3) hire Robert F. Rice, who was
then our executive vice president and a vice president of Wellington Management,
as our  president,  (4) contract with  Wellington  Realty,  Inc., a wholly-owned
subsidiary of Wellington Management,  for day-to-day management of our Wisconsin
apartment communities, and (5) issue a warrant to Wellington Management allowing
it to purchase up to 791,667 of our common shares.

       Due to the failure to close many of the related  acquisitions  with third
parties and our  inability to finance the $2.5 million cash payment on favorable
terms,  we agreed with  Wellington  Management  that (1) the advisory  agreement
would be  terminated,  but that  Wellington  would receive only cash payments of
$550,000 we made in 1998 and 95,000 of our Class B Junior Cumulative Convertible
Preferred Shares, (2) we would not acquire the Brookfield property at that time,
(3) we would retain Mr. Rice to serve as our president,  (4) Wellington  Realty,
Inc. would manage our existing Wisconsin properties for 5% of the gross revenues
those  properties  generate,  a fee we believe is  consistent  with norms in the
industry,  and (5)  Wellington  Management  would return the warrant to purchase
common shares to us for cancellation.

       Since we  maintain  a small  corporate  staff,  we have  contracted  with
Wellington   Management   Corporation   for   accounting   and   certain   other
administrative systems and services at fees which we believe are no greater than
an unaffiliated third party would be likely to charge.

       We have in the past and may continue to contract with Wellington  Realty,
Inc., a wholly-owned subsidiary of Wellington Management  Corporation,  for real
estate  brokerage  services.  Under such agreements,  Wellington  Realty will be
entitled  to receive  real  estate  brokerage  commissions.  Currently,  we have
entered  into a listing  agreement  with  Wellington  Realty for the sale of our
Maple Grove and Lake Pointe apartment communities.  Under the listing agreement,
we would pay Wellington  Realty 3% of the sale price as a commission  upon sale.
Typically,  real  estate  brokerage  commissions  are  paid by the  seller  of a
property,  but some or all of such costs may be reflected in higher sale prices.
Though we are not actively  marketing the Lake Pointe property at this time, the
Maple Grove apartment  community is currently subject to a sale contract.  Based
on the terms of the Maple Grove contract,  Wellington would receive a commission
of approximately $501,000 upon closing.

       From  time  to  time,  we  may  also  purchase   insurance  from  another
wholly-owned  subsidiary  of  Wellington  Management   Corporation,   Wellington
Insurance Services,  Inc. If we do so, Wellington Insurance would be entitled to
a commission from the insurance companies of 15% of the premium we pay.

       American Real Estate Equities, LLC. American Real Estate Equities, LLC is
owned in equal thirds by WLPT Funding,  LLC, Lambert Equities II, LLC and Steven
B. Hoyt. Duane Lund, our chief executive officer,  owns 100% of WLPT Funding and
is its sole manager.  Paul T. Lambert, one of our trustees,  is a majority owner
and sole manager of Lambert Equities. Steven Hoyt is also one of our trustees.

       In  November  1998,  our  shareholders  approved  a  transaction  whereby
American Real Estate  Equities would  purchase  166,666 of our common shares for
$1,000,000, or $6.00 per share and would


                                       14
<PAGE>


contribute  certain  assets,  principally  our Cold Springs office center in St.
Cloud,  Minnesota  and  contracts  for the  purchase  of 29  other  real  estate
investment  properties (some of which Mr. Hoyt had an ownership interest in), to
our operating  partnership.  As consideration  for such assets, we agreed to (1)
hire Mr. Lund as our chief  executive  officer and nominate Mr.  Lambert and Mr.
Hoyt for  election  to our  board of  trustees;  (2)  issue  4,933,233  units of
beneficial  interest  in our  operating  partnership  to  American  Real  Estate
Equities or its members; (3) issue an additional 9,934,663 operating partnership
units to the owners of the properties to be acquired (including  4,510,671 units
to Mr. Hoyt and his affiliates); (4) pay cash to the owners of the properties to
be acquired and assume all third-party  mortgage  indebtedness on the properties
to be acquired; (5) issue to American Real Estate Equities a warrant to purchase
791,667 of our common shares;  and (6) reimburse certain of American Real Estate
Equities'  costs,  including  costs they incurred in obtaining  the  contractual
rights  contributed  to the operating  partnership,  upon the  completion of the
transaction.

       When  most  of  the  property  acquisitions  were  not  completed  due to
increased  financing  costs, we and American Real Estate Equities  consummated a
much smaller transaction  pursuant to which the operating  partnership  acquired
only the Cold Springs  office  center and two other  investments  properties  in
Minnesota.  We still agreed to hire Mr. Lund as our chief executive  officer and
Mr.  Lambert and Mr. Hoyt were elected to our board of  trustees.  Subsequently,
American Real Estate Equities returned the warrant to us for cancellation and we
paid no cash to American Real Estate Equities in reimbursement of the $1,356,000
they spent in  connection  with the proposed  transactions;  instead,  we issued
them,  in the third  quarter of 1999,  135,600 of our Class B Junior  Cumulative
Convertible  Preferred Shares,  which we may redeem after two years for $1 if we
fail to meet certain financial goals. Among the units our operating  partnership
issued to sellers of the acquired  properties,  Mr. Hoyt and his wife received a
total of 860,107 common units in consideration  of their ownership  interests in
those properties.

       Apart from the  foregoing  transactions,  American  Real Estate  Equities
advanced us an  aggregate of  $1,392,000  during the summer and fall of 1998 for
working  capital  purposes.  We have since issued  119,200 of our Class B Junior
Cumulative  Convertible  Preferred  Shares to them in discharge of $1,192,000 of
the  repayment  obligation.  If we complete the sale of our  Madison,  Wisconsin
apartment community,  which is currently subject to a sale contract,  we plan to
use a portion of the proceeds of the sale to repay the $200,000 balance.

       Hoyt  Properties  Inc.  Steven  B.  Hoyt,  one  of our  trustees,  is the
controlling stockholder of Hoyt Properties Inc., whom we have retained to manage
our existing commercial properties in Minnesota. As with Wellington Realty, this
agreement was not negotiated at arm's length, but we believe that the stipulated
management  fee of 5% of gross income from the managed  properties is consistent
with industry norms for similar properties.

       Future  Acquisitions.  We  anticipate  that we will enter  into  property
management  arrangements  like  those  described  above  with  new  REITPLUS  sm
affiliates in connection with future acquisitions and may also agree to nominate
principals  of our new  REITPLUS  sm  affiliates  for  election  to our board of
trustees.

Failure to continue to qualify as a REIT

       We believe that we are a qualified  REIT under the Internal  Revenue Code
and currently intend to maintain such  qualification,  although no assurance can
be given  that we will be able to remain  qualified  as a REIT in the future and
our board of trustees could elect, without the approval of our shareholders,  to
discontinue  such  qualification at any time.  Qualification  under the Internal
Revenue Code as a REIT involves the application of highly  technical and complex
Internal  Revenue Code  provisions for which there are only limited  judicial or
administrative interpretations. The determination of various factual matters and
circumstances  not entirely within our control may affect our ability to qualify
as a REIT in the future.  For example,  in order to qualify as a REIT,  at least
95% of our gross income in any year must be derived from qualifying sources, and
we must pay distributions to our shareholders  aggregating annually at least 95%
of


                                       15
<PAGE>


our REIT income (excluding net capital gains). In addition,  no assurance can be
given that new legislation, regulations, administrative interpretations or court
decisions  will  not   significantly   change  the  tax  laws  with  respect  to
qualification  as a  REIT  or  the  federal  income  tax  consequences  of  such
qualification.

       If we were to fail to  qualify as a REIT in the  future,  we would not be
allowed a deduction  for  distributions  to our  shareholders  in computing  our
taxable  income  and would be  subject to  federal  income  tax  (including  any
applicable  alternative  minimum tax) on our taxable income at regular corporate
rates.  Unless entitled to relief under certain statutory  provisions,  we would
also be  disqualified  from  treatment  as a REIT  for the  four  taxable  years
following the year during which  qualification was lost. As a result,  the funds
available for distribution to our shareholders, including holders of our Class A
Preferred  Shares,  would be reduced for each of the years  involved.  In such a
circumstance,  we could even be required to borrow funds or to liquidate certain
of our investments to pay the applicable tax.

       For our 1996 and 1997 taxable years, we unintentionally  failed to demand
certain share ownership  information of our shareholders as required in order to
meet the share ownership tests for REITs. As a consequence of that failure,  the
IRS could  contend  that we did not  qualify  as a REIT for 1996 and 1997,  even
though we did not (but for the  failure  to send the  demand  letters)  fail the
share  ownership  tests.  The IRS has given no  indication  that it  intends  to
challenge our  qualification as a REIT for failure to send such letters.  If the
IRS were  successfully to challenge our status as a REIT, it could require us to
pay tax on our income as a regular corporation, and deny our ability to re-elect
REIT status until possibly as late as 2002.  Given that we would have reported a
net taxable loss for 1996 and 1997 as an ordinary  corporation,  we believe that
the  requirement  to pay tax for those years on income as a regular  corporation
would be of little consequence.  Our inability to reelect status as a REIT until
2002, however,  could adversely affect our ability to pay scheduled dividends to
holders of our Class A Preferred  Shares and could adversely affect the value of
the common shares into which our Class A Preferred Shares are convertible.

We are subject to possible environmental liabilities

       Under various federal,  state and local environmental  laws,  ordinances,
and  regulations,  we may be required to  investigate  and clean up hazardous or
toxic  substances or petroleum  product releases at property we currently own or
previously  owned,  and may be held liable to a governmental  entity or to third
parties for property damage and for  investigation and cleanup costs incurred by
such parties in connection with the  contamination.  Such laws typically  impose
cleanup  responsibility  and liability without regard to whether the owner knows
of or caused the presence of the contaminants, and the liability under such laws
has been  interpreted  to be joint and  several  among  potentially  responsible
parties  unless  the harm is  devisable  and  there is a  reasonable  basis  for
allocation of responsibility. The costs of investigation, remediation or removal
of hazardous or toxic  substances may be very  substantial,  and the presence of
such  substances,  or the failure to properly  remediate  such  property,  could
adversely  affect our ability to sell or rent such  property or to borrow  using
such property as collateral.

       Some  environmental  laws can create liens on contaminated sites in favor
of  the  government  for  damages  and  costs  it  incurs  in  connection   with
contamination. Persons who arrange for the disposal or treatment of hazardous or
toxic  substances  also may be liable for the costs of removal or remediation of
such substances at the disposal or treatment facility, whether or not the person
owns or  operates  the  facility.  Also,  the owner of a site may be  subject to
common law claims by third parties based on damages resulting from environmental
contamination emanating from a site.

       Other federal,  state and local laws,  regulations and ordinances  govern
the removal,  encapsulation or disturbance of asbestos-containing materials when
they are in poor condition or in the event of building remodeling, renovation or
demolition.  These laws may impose  liability  for release of  asbestos  and may
allow third parties to seek recovery from owners or operators of real properties
for personal injury


                                       16
<PAGE>


associated with asbestos.  In connection with our ownership and operation of our
properties, we may be liable for such costs.

       Our limited  assessments of our existing properties have not revealed any
environmental  liability that we believe would have a material adverse effect on
our  business,  assets or  results of  operations,  nor are we aware of any such
environmental  liability.  We also intend to condition  future  acquisitions  on
satisfactory  environmental assessments.  Nevertheless,  it is possible that our
past and future  assessments  will not reveal all  environmental  liabilities or
that there are existing or future material environmental liabilities of which we
will be unaware.

Compliance with applicable laws, rules and regulations,  including the Americans
with Disabilities Act, can be costly

       All places of public  accommodation  are required to meet certain federal
requirements,  including but not limited to those  associated with the Americans
with Disabilities Act.

       A number of additional federal, state and local laws exist which also may
require  modifications to our present and future  properties or restrict certain
further  renovations  thereof,  with respect to access by disabled persons.  For
example, the Fair Housing Amendments Act of 1988 requires apartment  communities
first  occupied  after  March  13,  1990 to be  accessible  to the  handicapped.
Noncompliance  with the  Americans  with  Disabilities  Act or the Fair  Housing
Amendments Act could result in the imposition of fines or an award of damages to
private litigants.

       While we  believe  that our  existing  properties  are  substantially  in
compliance with present requirements, we have received notice of a Department of
Justice  investigation  of  the  architect  and  developer  of our  Maple  Grove
apartment  community in Madison,  Wisconsin.  In the event of a determination of
noncompliance, we may have some responsibility with respect to the last 60 units
constructed  there,  for  which we  acted as the  developer,  though  we  cannot
presently  determine the costs of any actions that may ultimately be required of
us. We have entered into an agreement to sell the Maple Grove property. However,
the  closing  of the sale is subject to a number of  conditions,  including  the
buyer's  satisfactory  completion of its due diligence review.  Liability or the
threat of liability to remediate  conditions  at the property in order to comply
with the Americans  With  Disabilities  Act could have the effect of delaying or
preventing  the sale,  or forcing us to make price or other  concessions  to the
buyer.

       Future  legislation  may impose  additional  burdens or  restrictions  on
owners  with  respect  to  access by  disabled  persons.  Although  the costs of
compliance with any additional legislation are not currently ascertainable,  the
costs could be  substantial.  Limitations or  restrictions  on the completion of
certain  renovations  may also limit  application of our investment  strategy in
certain instances or reduce overall returns on our investments.

Uninsured losses could occur

       We expect to continue to carry  comprehensive  liability,  fire, extended
coverage and rental loss insurance with respect to all of our  properties,  with
policy  specifications,  insured  limits and  deductibles  that we  believe  are
customarily carried for similar properties. There are, however, certain types of
losses (such as losses arising from wars) that are not generally insured because
insurance  is  unavailable  or  unavailable  at a  reasonable  cost.  Should  an
uninsured  loss or a loss in excess of insured  limits occur,  we could lose our
capital  invested in the affected  property,  as well as the anticipated  future
revenues from such  property and could  continue to be obligated on any mortgage
indebtedness or other obligation related to the property.



                                       17
<PAGE>



The offering price of the Class A Preferred Shares is arbitrary

       While we have based the public  offering  price for the Class A Preferred
Shares  on an  assessment  of  current  market  conditions  and  have  tied  the
conversion  ratio of the Class A Preferred  Shares to prevailing  trading prices
for our common shares,  the offering price is arbitrary and does not reflect the
prices at which the Class A  Preferred  Shares or our common  shares  will trade
following the closing of this offering.

There is no prior public market for our Class A Preferred Shares

       Prior to this  offering,  there has been no public market for our Class A
Preferred  Shares and there can be no assurance  that an active  trading  market
will develop or be  sustained  or that our Class A Preferred  Shares may ever be
resold at or above the offering price. The market value of our Class A Preferred
Shares  and  the  common  shares  into  which  they  are  convertible  could  be
substantially affected by all of the foregoing risk factors.

       While the  common  shares  into  which the Class A  Preferred  Shares are
convertible are currently  listed on the Nasdaq SmallCap Market sm, we might not
be able to meet Nasdaq's  continued  listing  qualifications  in the future.  In
addition,  trading  volumes in our common shares have  typically  been very low,
which is  typical  of  equity  securities  of  comparable  REITs.  As a  result,
investors  may have  difficulty  in  selling  our  common  shares  at  generally
prevailing prices.

We make  forward-looking  statements  in this  prospectus  which may prove to be
inaccurate

       This prospectus contains "forward-looking  statements" within the meaning
of the federal  securities  laws,  which are  intended to be covered by the safe
harbors created by those laws. You can generally identify these  forward-looking
statements because we use words such as we "believe,"  "anticipate," "expect" or
similar  words  when we make  them.  These  statements  include  our  plans  and
objectives for future  operations,  including  plans and objectives  relating to
future   growth.   These   forward-looking   statements  are  based  on  current
expectations that involve numerous risks and uncertainties, including changes in
interest rates, our ability to borrow necessary  investment capital,  changes in
demand for commercial and residential space, tenant  creditworthiness,  possible
declines in property  values or  occupancy  rates,  changes in general  economic
conditions  and changes in the federal or state tax laws  affecting  REITs.  You
should be aware that assumptions relating to our forward-looking statements also
involve  judgments  with  respect  to,  among  other  things,  future  economic,
competitive and market  conditions and future business  decisions,  all of which
are difficult or  impossible to accurately  predict and many of which are beyond
our control.  Although we believe the assumptions underlying our forward-looking
statements in this prospectus, and the forward-looking statements themselves are
reasonable, circumstances could change and any of our assumptions could prove to
be inaccurate and actual results may differ materially from our  forward-looking
statements.  In  light  of  the  significant  uncertainties  inherent  in  these
forward-looking  statements,  the  inclusion of this  information  should not be
regarded as a  representation  by us or any other person that our objectives and
plans will be achieved.




                                       18
<PAGE>




                                 USE OF PROCEEDS

       After deducting the underwriters' discount, as well as our other offering
expenses,  we expect to receive  approximately  $10,390,000 from the sale of our
Class  A  Preferred  Shares,  approximately  $12,046,000  if  the  underwriters'
overallotment option is exercised in full.

       We intend to  contribute  all of the net proceeds of this offering to our
operating  partnership for use in obtaining additional  investment properties or
equity  securities  of other real estate  investment  entities.  While we review
prospective  investment  opportunities on a continual basis, we have not entered
into  agreements or begun  negotiations  toward the  acquisition of any specific
properties at this time.

       Until our operating  partnership  uses the proceeds from this offering as
described  above,  we intend to cause our  operating  partnership  to invest the
proceeds in  short-term,  interest-bearing  securities,  including  money market
funds.





                                       19
<PAGE>




                                 DIVIDEND POLICY

       Dividends  on our shares are  declared  from time to time by our board of
trustees in their discretion.  However,  as a qualified REIT, we are required to
distribute no less than 95% of our REIT taxable  income  (excluding  net capital
gains) to our shareholders.

       Under the terms of the Class A Preferred  Shares,  we will not be able to
make  distributions  to holders  of our common  shares or holders of our Class B
Junior Cumulative  Convertible  Preferred Shares until first paying a cumulative
dividend of $0.95 per share per year on the Class A Preferred Shares.  Dividends
on the Class A Preferred Shares will accrue and be payable in equal  semi-annual
installments,  beginning  with a first  dividend  six months  after the  initial
closing of the offering.  Assuming dividends on the Class A Preferred Shares and
on our Class B Junior  Cumulative  Convertible  Preferred  Shares  are paid when
accrued,  our board of trustees may declare  dividends  on our common  shares in
which our existing classes of preferred shares will not participate.

       Dividends that we pay to you as a holder of Class A Preferred  Shares, to
the extent of our  current  and  accumulated  earnings  and  profits for federal
income  tax  purposes,  will be  taxable  to you as  ordinary  dividend  income.
Distributions  in excess of earnings and profits  generally will be treated as a
non-taxable  reduction  of your  basis in the  Class A  Preferred  Shares to the
extent thereof, and thereafter as taxable gain. Such distributions will have the
effect of deferring taxation until the sale of your Class A Preferred Shares.

       If, at any time,  we fail to  declare  or pay a  dividend  on the Class A
Preferred  Shares as it  accrues,  such  dividend  will be  cumulative,  without
interest,  with future dividends. If we should fail to pay a full year's accrued
dividends on the Class A Preferred Shares ($0.95), then the holders of the Class
A Preferred  Shares will be entitled,  voting as a class, to elect a majority of
the  members of our board of  trustees,  who will then serve on the board for so
long as a full year's dividends remain unpaid.






                                       20
<PAGE>




                                 CAPITALIZATION

       The following table sets forth, at June 30, 1999:

       o      our actual capitalization; and

       o      our capitalization as it would have been, giving effect to (1) the
              sale of  1,200,000  Class A Preferred  Shares at a price of $10.00
              per share and the receipt of the proceeds  from such sale,  net of
              underwriters'  discount and other estimated offering expenses, (2)
              the issuance of 349,800 Class B Junior Cumulative Preferred Shares
              in satisfaction of certain  liabilities to related parties and (3)
              the sale of the Maple Grove apartment  property and application of
              a portion of the proceeds to the related mortgage loans payable.

       You should  read the  following  table in  conjunction  with the  section
entitled  "Management's  Discussion  and  Analysis of  Financial  Condition  and
Results of Operations" and our financial statements,  including the accompanying
notes, appearing elsewhere in this prospectus.

       The  following  table  is  based  on  the  number  of our  common  shares
outstanding  as of June 30, 1999.  It therefore  does not reflect  common shares
issuable  upon the exercise of  outstanding  warrants and share  options or upon
conversion of our Class A Preferred Shares,  Class B Junior Cumulative Preferred
Shares or operating partnership units.
<TABLE>
<CAPTION>

                                                                                As of June 30, 1999
                                                                       ---------------------------------------
                                                                           Historical           Proforma
                                                                           ----------           --------

<S>                                                                     <C>                 <C>
Mortgage loans payable                                                  $     32,049,000    $     19,369,000
Minority interests                                                             8,755,000           7,292,000
SHAREHOLDERS' EQUITY:
Preferred Shares:
         $0.01 par value: 10,000,000 authorized, no shares
         issued and outstanding on a historical basis,                                --                  --
         1,200,000  Class A Cumulative Convertible
             Preferred Shares issued and
             outstanding on a pro forma basis                                         --              12,000
         349,800  Class B Junior Cumulative Convertible
             Preferred Shares issued and
             outstanding on a pro forma basis                                         --               3,000
Common Shares, $0.01 par value; 100,000,000 authorized;
1,351,935 issued and outstanding                                                  14,000              14,000
Additional paid-in capital                                                     9,070,000          24,406,000
Accumulated deficit                                                           (5,422,000)         (5,119,000)
                                                                        ----------------    ----------------
Total shareholders' equity                                                     3,662,000          19,316,000
                                                                        ----------------    ----------------
Total capitalization                                                    $     44,466,000    $     45,977,000
                                                                        ================    ================
</TABLE>



                                       21
<PAGE>




                   PRICE RANGE OF COMMON SHARES AND DIVIDENDS

       Our common shares are listed on the Nasdaq  SmallCap  Market sm under the
symbol WLPT. The following table sets forth, for the periods indicated, the high
and low bid prices per share for our common shares and dividends declared on our
common shares:


 1997                                           High      Low     Dividend
 ----                                           ----      ---     --------


 First Quarter..............................   $6.45    $4.59      $0.1345
 Second Quarter.............................    6.01     4.59       0.1345
 Third Quarter..............................    5.85     4.59       0.1108
 Fourth Quarter.............................    5.78     4.51       0.1103

 1998
 First Quarter..............................    5.62     3.96       0.1105
 Second Quarter.............................   10.60     4.59       0.1108
 Third Quarter..............................    6.80     5.54       0.1108
 Fourth Quarter.............................    6.25     4.19       0.1108

 1999
 First Quarter..............................    6.33     3.48       0.1100 (1)
 Second Quarter.............................    4.75    4.38        0.1100 (1)
 Third Quarter (through July 30, 1999)......    4.69    3.68

- ------------------------------

(1)    Indicates  that declared  dividends  have not been paid as of the date of
       this  prospectus.  The  failure  to pay  these  dividends  when they were
       declared is the result of insufficient  available  funds, due principally
       to  substantial  costs incurred in connection  with 30 proposed  property
       acquisitions in the fourth quarter of 1998 and our failure to close 27 of
       them due to changed market  conditions.  We expect to derive funds to pay
       these  declared  dividends  with proceeds from the sale or refinancing of
       one  of  our  investment  properties.  For  more  information  about  the
       potential sale of our Madison, Wisconsin apartment community,  please see
       page 34 of this prospectus.


       The last reported sale price of our common shares on the Nasdaq  SmallCap
Market sm as of July 30, 1999 was $4.6875 per share. As of July 30, 1999,  there
were 310 holders of record of our common shares.





                                       22
<PAGE>




           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


Overview

       As of June 30, 1999,  we owned a portfolio of two  residential  and three
commercial  properties.  Our residential properties are located in Wisconsin and
contain an  aggregate of 376 units.  Our  commercial  properties  are located in
Minnesota and contain an aggregate of 247,546  square feet of rental space.  Our
interest in the commercial properties is held through our operating partnership.
We are the sole general partner of the operating partnership and, as of June 30,
1999, we held a 8.8% interest in the operating partnership.

       The pro forma  information  below  reflects the effect of the offering of
the Class A  Preferred  Shares,  the  proposed  sale of our  Madison,  Wisconsin
apartment community and the various transactions  described elsewhere (beginning
on page 60) in this  prospectus.  It may be helpful as you read this  section to
refer  to  our  summary   financial   information  and  consolidated   financial
statements, including the notes thereto, included elsewhere in this prospectus.

Results of Operations

Pro Forma Operating Results

Comparison of the Six Months Ended June 30, 1999 on a Pro Forma Basis to the Six
Months Ended June 30, 1999 on a Historical Basis.

       Our pro forma  revenue was  approximately  $2,527,000  for the six months
ended June 30, 1999 as compared to $3,445,000 total  historical  revenue for the
six months ended June 30, 1999.  The decrease  results from our exclusion of pro
forma revenue  related to the  anticipated  sale of our Maple Grove  property of
$1,197,000  offset in part by an increase in interest income of $279,000 related
to our  investment of cash we would have received from our issuance of the Class
A Preferred Shares.

       Our pro  forma  expenses  for the six  months  ended  June 30,  1999 were
approximately   $2,586,000  as  compared  to   approximately   $7,516,000  total
historical  expenses for the six months ended June 30, 1999. The decrease is due
primarily to our exclusion of pro forma expenses totaling $1,367,000 relating to
the sale of our Maple Grove  property and our exclusion of costs relating to the
termination  of our advisory  agreement  with  Wellington  Management  and other
nonrecurring expenses aggregating $3,563,000,  since such costs are not expected
to have a continuing impact.

       As a  result  of the  above,  our pro  forma  net  loss  before  minority
interests  for the  six-month  period  ended  June 30,  1999  was  approximately
$59,000,  as  compared  to  historical  net loss  before  minority  interest  of
$4,071,000,  and our pro forma  net loss  allocated  to our  common  shares  was
$350,000  as compared  to  historical  net loss  allocated  to common  shares of
$1,407,000.

Comparison of the Year Ended  December 31, 1998 on a Pro Forma Basis to the Year
Ended December 31, 1998 on a Historical Basis.

       Our pro forma  revenue was  approximately  $4,994,000  for the year ended
December 31, 1998 as compared to  $3,509,000  total  historical  revenue for the
year ended December 31, 1998. The increase results from the following items: (1)
our inclusion of pro forma revenue of $3,392,000  from our  acquisitions  of the
commercial  properties  in  Minnesota,  and (2)  inclusion  of  interest  income
totaling  $559,000  related to our  investment  of  expected  net cash  proceeds
received from our issuance of the Class A


                                       23
<PAGE>


Preferred  Shares,  partially  offset by (3) our  exclusion of pro forma revenue
totaling $2,466,000 from the sale of our Maple Grove property.

       Our pro  forma  expenses  for the  year  ended  December  31,  1998  were
approximately   $4,610,000  as  compared  to   approximately   $5,515,000  total
historical  expenses for the year ended  December 31, 1998.  The decrease is due
primarily  to:  (1) our  exclusion  of pro forma  expenses  totaling  $2,669,000
relating to our sale of the Maple Grove property, and (2) our exclusion of costs
relating to the termination of the advisory agreement with Wellington Management
and other nonrecurring expenses aggregating $1,560,000, since such costs are not
expected to have a continuing  impact,  partially offset by (3) our inclusion of
pro forma expenses of $3,249,000  relating to our acquisitions of the commercial
properties in Minnesota,  and (4) our inclusion of additional  pro forma general
and administrative expenses totaling $75,000 relating to our acquisitions.

       As a result  of the  above,  our pro  forma net  income  before  minority
interests  for the year ended  December 31, 1998 was  approximately  $384,000 as
compared to a historical net loss before  minority  interest of $2,006,000,  and
our pro forma net loss  allocated  to common  shares was $473,000 as compared to
historical net loss allocated to common shares of $941,000.

Historical Operating Results

Comparison  of the Six Months  Ended June 30, 1999 to the Six Months  Ended June
30, 1998.

       Our rental revenue increased by approximately  $1,897,000 or 125% for the
six-month period ended June 30, 1999 compared to the six-month period ended June
30, 1998. The increased  revenue was primarily a result of our  acquisitions  in
1998.  Interest and other income increased by $31,000 during these same periods,
primarily due to interest earned on escrowed funds relating to our  acquisitions
in 1998.

       Our total  expenses  increased from  $1,665,000 for the six-month  period
ended June 30, 1998 to $7,516,000 for the six-month  period ended June 30, 1999,
an increase of $5,851,000 of which $3,563,000  represents  non-recurring charges
related to the  termination of our advisory  agreement and write-off of deferred
costs associated with our 1998 acquisition efforts. The remaining $2,288,000 was
attributable to increased  property expenses of $904,000,  increased  management
fees of $96,000, increased depreciation and amortization of $387,000,  increased
interest expense of $661,000, and increased general and administrative  expenses
of $240,000, primarily as a result of our 1998 acquisition efforts.

       Our  depreciation  and  amortization  increased  from  $294,000  for  the
six-month  period ended June 30, 1998 to $681,000 for the  comparable  period in
1999, an increase of 132%, as a result of our acquisitions in 1998. Our interest
expense  increased from $634,000 for the six-month period ended June 30, 1998 to
$1,295,000 for the comparable period in 1999, an increase of 104%,  primarily as
a result of additional borrowings associated with our acquisitions in 1998.

       Our general and  administrative  expenses increased from $148,000 for the
six-month  period ended June 30, 1998 to $388,000 for the  comparable  period in
1999,  an increase of 162%. In November  1998,  we converted  from an externally
managed REIT to a self-administered REIT and commenced administrative operations
and, as a result, incurred payroll expenses of $150,000 for the six-month period
ended June 30, 1999 not incurred in the previous comparable period.

       As a  result  of the  above,  our  net  loss  before  minority  interests
increased  from $148,000 for the six-month  period ended June 30, 1998 to a loss
of  $4,071,000  for the  six-month  period  ended  June 30,  1999.  Our net loss
increased  from  $148,000  for the  six-month  period  ended  June  30,  1998 to
$1,407,000 for the six-month period ended June 30, 1999,  attributable primarily
to the  existence  of  minority  interests


                                       24
<PAGE>



resulting from our new structure following our 1998 acquisitions, as well as the
other factors described above.

Comparison  of the Year Ended  December 31, 1998 to the Year Ended  December 31,
1997.

       Our rental revenue  increased by approximately  $507,000 or 17.0% for the
year ended  December 31, 1998 compared to the year ended  December 31, 1997. The
increased  revenue  was  primarily  a result of our  acquisitions  in 1998.  Our
interest  and other  income  decreased  by $178,000 or 89.5%,  during these same
periods,  primarily due to our gain on the sale of a residential property during
the second quarter of 1997.

       Our total expenses  increased from $3,456,000 for the year ended December
31, 1997 to  $5,515,000  for the year ended  December 31,  1998,  an increase of
59.6%,  of which  $1,560,000  represented  non-recurring  charges related to the
abandonment  of  certain  potential   transactions   associated  with  our  1998
acquisitions,  the provision for uncollectible  advances, and our termination of
the advisory  agreement with Wellington  Management.  The remaining $499,000 was
attributable to increased property expenses of $277,000,  increased depreciation
and amortization of $88,000, increased interest expense of $19,000 and increased
general and  administrative  expenses of $115,000,  primarily as a result of our
1998 acquisitions.

       Our  depreciation  and  amortization  increased  from $606,000 in 1997 to
$694,000 in 1998, an increase of 14.5%, as a result of our acquisitions in 1998.
Interest  expenses  increased from  $1,398,000 in 1997 to $1,417,000 in 1998, an
increase of 1.3%, primarily as a result of additional borrowings associated with
our acquisitions in 1998.

       Our general and  administrative  expenses increased from $174,000 in 1997
to $289,000 in 1998,  an increase of 66.1%.  During 1998,  we converted  from an
externally managed REIT to a self-administered REIT and commenced administrative
operations  and  incurred  payroll  expenses of $92,000 not incurred in previous
years.

       As a result of the above factors,  our net loss before minority interests
increased  from  $276,000  for the year  ended  December  31,  1997 to a loss of
$2,006,000  for the year ended  December 31, 1998.  Our net loss  increased from
$276,000 for 1997 to $941,000 for 1998,  attributable primarily to the existence
of  minority  interests  resulting  from our new  structure  following  our 1998
acquisitions, as well as the other factors described above.

Liquidity and Capital Resources

Short-Term and Long-Term Liquidity

       Cash provided by operations  and borrowings  from  affiliates and lending
institutions  have  generally  provided  the primary  sources of our  liquidity.
Historically,  we have used these sources to fund  operating  expenses,  satisfy
debt service obligations and fund distributions to shareholders.

       In connection  with the  offering,  we expect to sell  1,200,000  Class A
Preferred Shares. We expect the net cash proceeds to us from the offering, after
estimated  underwriting  discounts and commissions and estimated expenses of the
offering,  to be  approximately  $10,390,000  (approximately  $12,046,000 if the
underwriter's over-allotment option is exercised in full).

       Our Maple Grove apartment  community is presently under contract for sale
to an  independent  third  party.  The  contract  is subject to certain  closing
conditions and  contingencies  and provides for a purchase price of $16,700,000,
to be paid by assuming  the first  mortgage  of  approximately  $12,680,000  and
paying the balance in cash at closing.  After costs associated with the sale, we
expect net


                                       25
<PAGE>

cash proceeds,  on a pro forma basis, to be $2,437,000.  The closing of the sale
of the Maple Grove  property  (which we  describe  more fully on page 34 of this
prospectus) is  contingent on certain  conditions,  including  the  satisfactory
resolution of the U.S. Department of Justice's investigation of the property for
compliance with laws regarding accessibility by disabled persons.

       No assurance can be given that the sale of the Maple Grove  property will
be consummated and, if consummated, that it will be on terms described above.

       Currently, we have no contractual obligations for property acquisition or
material capital  expenditures,  other than tenant  improvements in the ordinary
course of business.  We expect to meet our  long-term  capital  needs  through a
combination  of cash  from  operations,  net cash  proceeds  from  sales of real
estate,  additional  borrowings,   additional  equity  issuances  of  common  or
preferred shares, and/or units of our operating partnership.

Cash Flows

Comparison  of the Six Months  Ended June 30, 1999 to the Six Months  Ended June
30, 1998.

       During the six-month period ended June 30, 1999, we generated $520,000 in
cash flows from operating  activities and $163,000 from decreased  escrowed cash
reserves.  These cash  flows  were used  primarily  for (1)  repayments  of debt
obligations  aggregating  $465,000;  (2) payment of cash  dividends,  net of our
dividend  reinvestment  plan,  totaling  $90,000;  (3) investment in real estate
ventures  aggregating  $90,000;  and (4)  additions  to  fixed  assets  totaling
$93,000.  As a result, our cash balances decreased by $55,000 to $99,000 at June
30, 1999 from $154,000 at December 31, 1998.

Comparison  of the Year Ended  December 31, 1998 to the Year Ended  December 31,
1997.

       During the year ended  December  31,  1998,  we  generated  approximately
$4,494,000 in net proceeds from  borrowings and $1,246,000  from the issuance of
common  shares.  These cash flows were used primarily for (1) repayments of debt
obligations  and financing  costs  aggregating  $3,345,000;  (2) payment of cash
dividends aggregating  approximately  $506,000;  (3) payment of costs associated
with new ventures  aggregating $98,000; (4) payment of costs associated with our
1998  acquisitions   aggregating  $564,000;  and  (5)  cash  used  in  operating
activities of approximately $1,187,000. As a result, our cash balances increased
by  approximately  $40,000 to  $154,000 at  December  31, 1998 from  $114,000 at
December 31, 1997.

Funds from Operations

       We consider funds from  operations  ("FFO") to be meaningful to investors
as a measure of the financial performance of an equity REIT when considered with
the financial data presented under  generally  accepted  accounting  principles.
Under the National Association of Real Estate Investment Trusts' definition, FFO
means net income (loss) computed using generally accepted accounting principles,
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.  Further,  if the conversion of
securities  into common shares is dilutive,  we exclude any income  allocated to
these  securities in computing  FFO. The FFO we present may not be comparable to
the FFO of  other  REITs,  since  they  may  interpret  this  definition  of FFO
differently  or they may use another  definition  of FFO. FFO is not the same as
cash generated from operating  activities or net income determined in accordance
with  generally  accepted  accounting  principles.  FFO  is not  necessarily  an
indication  of our cash flow  available  to fund cash  needs.  Additionally,  it
should not be used as an alternative to net income when evaluating our financial
performance  or to cash  flow  from  operating,  investing  and  financing  when
evaluating  our  liquidity  or  ability to make cash  distributions  or pay debt
service.



                                       26
<PAGE>


       Our FFO,  on a pro forma basis for the year ended  December  31, 1998 and
the six months ended June 30, 1999, is summarized in the following table.
<TABLE>
<CAPTION>

                                                                               Pro Forma
                                                                ------------------------------------------


                                                                   Year Ended       Six-Month Period Ended
                                                                December 31, 1998        June 30, 1999
                                                                ----------------         ------------

<S>                                                             <C>                    <C>
      Income (loss) before minority interests                   $        384,000       $      (59,000)
      Less: net income allocated to preferred shares                  (1,472,000)            (736,000)

      Add:  real estate related depreciation and
                amortization                                             721,000              359,000


      Funds from operations - basic                             $       (367,000)      $     (436,000)
                                                                ================       ==============

  Weighted average number of shares and units: basic(1)                3,041,378            3,070,065
                                                                ================       ==============
- ----------------------
(1)    Assumes exchange of all units, calculated on a weighted average basis for
       common shares.
</TABLE>

Year 2000 Issues

       Many older  computer  software  programs refer to years in terms of their
final two digits only.  Such  programs may  interpret  the year 2000 to mean the
year 1900 instead.  If not  corrected,  this could result in a system failure or
miscalculations   causing  disruption  of  operations,   including  a  temporary
inability to process transactions,  prepare financial statements,  send invoices
or engage in similar normal business activities.

       We  rely on  information  technology  systems  of  Wellington  Management
Corporation,  Wellington  Realty,  Inc. and Hoyt  Properties  Inc. on a contract
basis. Wellington Management Corporation and Wellington Realty, whose systems we
rely on for corporate and Wisconsin property management,  completed installation
and testing of new hardware and software that is certified as Year 2000 ready by
their manufacturers in November 1998. Hoyt Properties,  whose systems we rely on
for the  management  of our Minnesota  properties,  completed  installation  and
testing of hardware and  software  that is certified as Year 2000 ready by their
manufacturers in July 1999. Accordingly,  we do not anticipate material problems
in  processing   the  billing  and   collection  of  revenue,   the  payment  of
expenditures,  the  recording  of financial  transactions,  the  preparation  of
financial  statements and  maintaining and generating  system-driven  managerial
information.

       Our property  management  team has been evaluating the impact of the Year
2000 issue on the various facets of property  operating systems since July 1998.
Based on the current status of this evaluation process, we do not anticipate any
material adverse consequences of the Year 2000 on property operations.

       However,  we rely on third-party  suppliers for a number of key services.
Interruption of supplier  operations due to the Year 2000 issue could affect our
operations.  We also are  dependent  upon our tenants for revenue and cash flow.
Interruptions  in tenant  operations  due to the Year 2000 issue could result in
reduced revenue, increased receivable levels and cash flow reductions.

Inflation

       Inflation has historically  not had a significant  impact on our business
because of the relatively low rates of inflation in the markets in which we have
operated.  We do not  anticipate  that  inflation  will have a direct,  material
negative impact on our results of operations in the future,  because residential
tenants  typically  enter into  short-term  leases and because  most  commercial
leases  provide  that


                                       27
<PAGE>



tenants must pay their share of operating  expenses.  An increase in  prevailing
inflation rates could, however, have a very dramatic impact on mortgage interest
rates and the yields of alternative  investments,  with the effect of increasing
our finance costs and adversely impacting real estate markets and the market for
our debt and equity securities.



                                       28
<PAGE>




                                    BUSINESS

Introduction

       We are a self-administered  real estate investment trust or "REIT" formed
March 15, 1994 pursuant to Maryland law to acquire,  own and operate  investment
real estate.

       We  operate  under  the  direction  of our board of  trustees.  Our chief
executive officer and our president have day-to-day management responsibilities,
including identifying  prospective property  acquisitions,  marketing,  finance,
overseeing third-party managers and general administrative responsibilities.

       In November 1998, we converted to an umbrella  partnership REIT structure
by forming an operating partnership, Wellington Properties Investments, L.P., of
which we are the sole  general  partner.  On November 20,  1998,  the  operating
partnership acquired its initial three properties. We expect future acquisitions
to be made through the operating partnership.

       Our operating  partnership and our other subsidiaries  currently own five
properties:

o      a 119,722 square-foot office building in Minneapolis, Minnesota,

o      a 77,533 square-foot office building in St. Cloud, Minnesota,

o      a 50,291 square-foot light industrial facility in Burnsville, Minnesota,

o      a 304-unit apartment community in Madison, Wisconsin, and

o      a 72-unit apartment community in Schofield, Wisconsin.

Currently,   our  REITPLUS sm   affiliates  manage  each  of  our  investment
properties.

       Our Madison,  Wisconsin  apartment community is currently subject to sale
under a land purchase agreement.

       We first  qualified  as a REIT for federal  income tax  purposes  for the
taxable year ended December 31, 1996.

       Our principal offices are located at 18650 W. Corporate Drive, Suite 300,
Brookfield,   Wisconsin  53045  and  11000  Prairie  Lakes  Drive,   Suite  610,
Minneapolis,  Minnesota  55344,  and our  telephone  numbers are (414)  792-8900
(Brookfield) and (612) 826-6968 (Minneapolis).

The Operating Partnership and Operating Partnership Agreement

       Our  interests  and  those  of all  limited  partners  in  the  operating
partnership  are  represented by  partnership  units.  Currently,  the operating
partnership has issued ordinary common units (which are economically  equivalent
to our common shares) and Class B common units,  which have no current  economic
value,  but which will  automatically  convert to ordinary common units upon the
determination  of our board of  trustees  that our  funds  from  operations  (as
defined by the National  Association of Real Estate Investment  Trusts) equal or
exceed $0.55 per share,  assuming exercise of all outstanding rights to purchase
our equity  securities  and conversion of all  securities  convertible  into our
common  shares.  If  necessary,  however,  the number of Class B units that will
convert to ordinary  common units will be limited so that the current  holder of
the  operating  partnership's  outstanding  Class B units,  American Real Estate
Equities,


                                       29
<PAGE>



LLC,  will not  become  a  greater  than 10%  owner,  assuming  exercise  of all
outstanding  rights to purchase  our equity  securities  and  conversion  of all
securities convertible into our common shares.

       The operating partnership has also issued 349,800 Class B preferred units
to us,  which  are  economically  equivalent  to our  Class B Junior  Cumulative
Convertible  Preferred  Shares.  Upon  the  closing  of  this  offering  and our
contribution  of our net proceeds to the  operating  partnership,  the operating
partnership  will  also  issue  us  1,200,000  Class A  preferred  units  (up to
1,380,000   Class  A  preferred  units  if  our   underwriters   exercise  their
overallotment  option in full),  which will be  economically  equivalent  to the
Class A Preferred  Shares.  The operating  partnership may also issue additional
classes  or  series of  preferred  units on such  terms as we,  as sole  general
partner, may determine.

       Management.  The operating  partnership  was formed on July 28, 1998 as a
limited  partnership under the Delaware Revised Uniform Limited Partnership Act.
We are the sole general  partner of the operating  partnership and expect to own
only a  minority  interest  in the  operating  partnership  for the  foreseeable
future.  We will use the proceeds from the sale of the Class A Preferred  Shares
to make an  additional  capital  contribution  to the operating  partnership  in
exchange  for an equal  number  of  Class A  preferred  units  of the  operating
partnership.

       As sole general  partner,  we have the  exclusive  power and authority to
conduct the business of the operating partnership, subject to the consent of the
limited  partners in certain  limited  circumstances.  Limited  partners have no
right or authority to act for or to bind the operating  partnership.  No limited
partner  may take part in the  conduct or control of the  business or affairs of
the operating  partnership by virtue of being a holder of units.  In particular,
the  limited  partners  expressly   acknowledge  in  the  operating  partnership
agreement  that we,  as sole  general  partner,  are  acting  on  behalf  of the
operating partnership's limited partners and our shareholders, collectively, and
are under no obligation  to consider the tax  consequences  to limited  partners
when making decisions for the benefit of the operating partnership.  The limited
partners further agree that, in the event of a conflict between the interests of
our shareholders  and the limited  partners,  we, as sole general partner,  will
discharge  our  fiduciary  duties to the limited  partners by acting in the best
interests of our shareholders.

       Removal of the  General  Partner.  The  operating  partnership  agreement
provides that the limited  partners may not remove us, with or without cause, as
general partner of the operating  partnership.  In addition, we may not transfer
any of our interests as general partner in the operating partnership,  except in
connection with a merger or sale of all or substantially all of our assets.

       Redemption,   Exchange  and  Conversion  of  Units.  Subject  to  certain
limitations  in the  operating  partnership  agreement  and,  in the case of any
preferred  units,  following the conversion of such preferred  units into common
units,  holders of common  units  generally  will have the right to require  the
redemption  of their  common  units at any time  one  year  after  the  original
issuance date of such units.  Limited  partners that hold  preferred  units will
have the right to convert such preferred units into common units at a conversion
rate  established at the time any particular  class or series of preferred units
is established.  Once the conversion has occurred, a converted preferred limited
partner will also have a right to require redemption of its common units.

       Unless  we  elect to  assume  and  perform  the  operating  partnership's
obligation  with  respect  to  redemption  of common  units,  a limited  partner
demanding  redemption  will receive cash from the  operating  partnership  in an
amount equal to the market  value of the units to be redeemed.  The market value
of a unit, for this purpose, will be equal to the average of the closing bid and
ask prices of our common shares for the ten trading days before the day on which
the redemption notice was given. Instead of the operating  partnership acquiring
the  units  for  cash,  we will  have the  right to elect to  acquire  the units
directly from a limited  partner  demanding  redemption,  in exchange for either
cash or an equal number of our common  shares,  and, upon such  acquisition,  we
will become the owner of such units.  This  one-for-one  conversion



                                       30
<PAGE>

rate  will be  adjusted  appropriately  in the  event  of a share  split,  share
dividend or similar  event.  No fewer than 1,000 units (or all  remaining  units
owned by the  limited  partner if less than 1,000  units)  must be  redeemed  or
exchanged each time units are redeemed.

       We will always reserve a sufficient number of our authorized but unissued
common  shares,  solely for the purpose of unit  redemptions.  As of the date of
this  prospectus,  our operating  partnership had outstanding  1,214,086  common
units, 505,249 Class B common units and 349,800 Class B preferred units. When we
contribute  the net  proceeds  of this  offering  to the  operating  partnership
(assuming no exercise of the underwriters'  overallotment option), the operating
partnership will issue us 1,200,000 Class A preferred units.

       If a limited partner receives common shares upon redemption of units, the
limited  partner  will  receive  registration  rights for the  common  shares in
accordance with our master registration  rights agreement.  Under the agreement,
every time the  operating  partnership  issues  units,  we agree to register the
common  shares  issuable  in exchange  for the units  within one year and to use
commercially  reasonable  efforts to register  those shares for public resale by
the former unit holder.  Holders of partnership  units also have the right under
the  agreement,  subject to certain  limitations,  to include common shares they
receive in exchange for units in registrations we may make for other purposes.

       Sales of Assets. Under the operating partnership  agreement,  we, as sole
general partner,  have the exclusive authority to determine whether, when and on
what terms the assets of the operating partnership will be sold. However, a sale
of all or  substantially  all of the assets of the  operating  partnership  or a
merger of the operating  partnership with another entity  generally  requires an
affirmative  vote of the holders of a majority of the outstanding  units held by
limited partners.

       Conduct  of Our  Business  and  Distributions.  Unless  we first  get the
consent of the limited  partners,  we may not enter into or conduct any business
other  than  in   connection   with  managing  the  business  of  the  operating
partnership. Generally, we and the operating partnership will make distributions
of cash to partners and our common shareholders,  respectively, at the same time
and in equal per-share amounts,  subject, of course, to the dividend preferences
of our preferred  shares.  To do so, we may be required to borrow funds from the
operating partnership from time to time.

       Reimbursement;  Transactions  with  Affiliates.  We will not  receive any
compensation  for our services as general partner of the operating  partnership.
We will, however, as a partner in the operating partnership, have the same right
to allocations  and  distributions  as other partners  holding common units.  In
addition,  the  operating  partnership  will  reimburse  us for all our expenses
incurred in connection  with our  activities as general  partner,  our continued
existence and qualification as a REIT, and all other liabilities  incurred by us
in connection with the pursuit of our business and affairs as they may relate to
the operating partnership.

       Except as expressly permitted by the operating partnership agreement, our
affiliates will not engage in any transactions  with the operating  partnership,
except  on  terms  that are fair and  reasonable  and no less  favorable  to the
operating  partnership  than terms that would be obtained  from an  unaffiliated
third party.

       Issuance  of  Additional  Units.  We have broad  discretion  to cause the
operating  partnership  to issue  additional  units to the  limited  partners or
others (including us) for such consideration and on such terms and conditions as
we, as sole  general  partner,  deem  appropriate.  However,  if we issue common
shares,  we must contribute the net proceeds to the operating  partnership,  and
the operating partnership must issue a number of common units to us equal to the
number of common shares we issued.  The  operating  partnership  agreement  also
allows the operating  partnership to issue preferred units of different  classes
and series,  having rights,  preferences  and other  privileges,  variations and
designations  as we may  determine.  Any such  preferred  units may have  terms,
provisions and rights which are preferential to the terms, provisions and


                                       31
<PAGE>


rights of the  common  units and  existing  preferred  units.  Preferred  units,
however,  may be  issued  to us  only in  connection  with  an  offering  of our
securities  having  the same  terms and  rights as the  preferred  units and the
contribution  by us to the  operating  partnership  of the net  proceeds  of the
offering.  No  limited  partner of the  operating  partnership  has  preemptive,
preferential  or  other  similar  rights  with  respect  to  additional  capital
contributions  or loans to the operating  partnership or the issuance or sale of
any units.

       Capital  Contributions.  No partner of the operating  partnership will be
required to make additional capital contributions to the operating  partnership,
except that we are generally  required to contribute net proceeds of the sale of
our  equity  securities  to the  operating  partnership.  Except  in the case of
certain  limited  partners  who may agree to  contribute  capital to restore any
deficits in their  respective  capital  accounts at  liquidation,  no limited or
general partner will be required to pay to the operating partnership any deficit
or negative balance which may exist in its capital account.

       Exculpation  and  Indemnification.  The operating  partnership  agreement
generally provides that we, as sole general partner,  will incur no liability to
the  operating   partnership  or  any  limited  partner  for  losses  sustained,
liabilities  incurred, or benefits not derived as a result of errors in judgment
or for  anything  that we may do or refrain  from doing in  connection  with the
business and affairs of the operating  partnership  if we carried out our duties
in good faith.  We also have no liability for the loss of any limited  partner's
capital and are not responsible for any misconduct, negligent act or omission of
any consultant, contractor, or agent that we select in good faith.

       The  operating   partnership   agreement   also  requires  the  operating
partnership  to indemnify  us, our  trustees  and  officers  against any loss or
damage, including reasonable legal fees and court costs, incurred by such person
by reason of  anything  it may do or refrain  from doing for or on behalf of the
operating  partnership,  or in connection with its business or affairs,  unless:
(1) the act or omission  either was  committed in bad faith or was the result of
active and deliberate  dishonesty;  (2) the indemnified person actually received
an  improper  personal  benefit  in  money,  property  or  services;  or (3) the
indemnified  person had reasonable cause to believe that the act or omission was
unlawful.  Any such  indemnification  claims must be  satisfied  only out of the
assets of the operating partnership, and any applicable insurance proceeds.

       Amendment  of the  Operating  Partnership  Agreement.  Amendments  to the
operating  partnership  agreement  may be proposed by us or by limited  partners
owning at least 25% of the then  outstanding  units.  Generally,  the  operating
partnership  agreement can only be amended with our approval,  and a majority of
all outstanding units.

Our Business Objectives and Operating Strategies

       Our primary  business  objective is to grow our company by  strategically
deploying and implementing our proprietary  REITPLUS sm program. We believe that
our REITPLUS sm program  provides the capital,  legal and tax  advantages of the
REIT structure,  plus preserves the  entrepreneurial  opportunities  required to
attract and retain talented, local real estate operators.

       Key elements of the REITPLUS sm program include

       o      REITPLUS  sm  Investment   Strategies   (External   Growth).   Our
              investment  strategy  is to enter new  markets  and  increase  our
              penetration   in  existing   markets  by  procuring   REITPLUS  sm
              affiliates  with  a  significant  market  presence  and  operating
              history.  Typically,  our  REITPLUS  sm  investments  include  the
              issuance  of our common  shares or  operating  partnership  units,
              thereby  creating  an  ongoing   incentive  for  our  REITPLUS  sm
              affiliates to maximize long-term  shareholder value. We believe we
              have certain advantages which will enhance our ability to identify
              and  capitalize on REITPLUS sm  opportunities  including:  (1) our
              multiple-market expertise in identifying,  structuring and closing
              acquisitions; (2) our experience in successfully growing and



                                       32
<PAGE>

              operating  a public  real estate  company;  (3) our  long-standing
              relationship with customers, real estate brokers and institutional
              and other owners of real estate assets, which collectively help us
              identify  investment  opportunities;  and (4) our ability to offer
              tax deferred consideration to REITPLUS sm partners.

       o      REITPLUS sm Operating  Strategies (Internal Growth). Our operating
              strategy  is to  serve  the  real  estate  needs  of our  existing
              customers  and expand our  customer  base.  We intend to implement
              proactive  property  management  and  leasing  programs,   achieve
              operating  efficiencies through increasing economies of scale, and
              complete ongoing  maintenance and value enhancement  improvements.
              We believe our  operating  strategy will provide  increasing  cash
              flow from our  properties  through  rental  increases  and expense
              savings.

       Whenever possible,  we intend to use our operating partnership to acquire
properties. For many acquisitions,  we anticipate that a portion of the purchase
price  will  be paid in  operating  partnership  units.  The  initial  operating
partnership transaction consisted of the acquisition of two office buildings and
a light industrial building. Prior to that transaction,  we owned only apartment
communities.

       We also  intend to  continue  to utilize  the  marketing  and  management
expertise of our trustees,  our property managers and their affiliates.  We will
continue  to  conduct  market  studies  to  identify   tenant   preferences  and
acquisition and development opportunities.

       In the future, we will likely continue to incur or guarantee indebtedness
in connection with the  development  and  acquisition of real estate assets.  We
currently  intend to  maintain  a  debt-to-total-market-capitalization  ratio of
approximately   70%,  although  this  is  subject  to  change  based  on  market
conditions. The amount of leverage will vary among investment properties that we
own. Our current leverage is approximately 65%.

Acquisition and Development Strategy

       Directly  and through  our  REITPLUSK  partners,  we have  established  a
network of relationships with real estate owners, developers,  brokers, lenders,
insurance companies, governmental agencies, and other institutions. We hope that
this  network  and our  independent  research  will  provide  us with  access to
acquisition opportunities before they become widely marketed.

       We  seek to  invest  in  properties  with  one or  more of the  following
characteristics:

       o      ownership  by potential  REITPLUSK  affiliates  with  considerable
              expertise in local markets;

       o      location  in regions  where  geographic  factors  or  governmental
              policies restrict or reduce competition; and

       o      a  history  of poor  management  and/or  occupancy  and  financial
              problems.

In general,  we seek to acquire  properties  that are not more than 10 years old
and offer above average amenities.

       One of our goals is to  provide a  diversified  portfolio  of  investment
properties that will resist market  fluctuations.  We believe that by creating a
portfolio  of  properties  that is diverse as to type and  location,  we will be
better  insulated   against   fluctuations   within  specific  market  segments.
Specifically,  we will consider  investment  opportunities in office  buildings,
light  industrial  properties,   multi-family  housing,  well-anchored  shopping
centers,  community-based  residential  facilities and other types of investment
real estate.

                                       33
<PAGE>


       With  respect  to  new  construction  projects,  we  believe  that,  on a
selective basis, we may have an opportunity to achieve rental rates that justify
the risks  associated with new development.  We believe that expertise  procured
through joint ventures with our REITPLUSK  affiliates in the  development of new
properties may provide us with a competitive  advantage as the value of existing
properties  approaches   replacement  cost  and  new  development  becomes  more
attractive.

       In the  ordinary  course of our  business,  we and our  agents  engage in
preliminary   discussions  with  potential  sellers  and  buyers  of  investment
properties  on a  continual  basis.  At the  present  time,  we do not  have any
properties  under  contract  but are  engaged in  preliminary  discussions  with
potential sellers.

       Our Maple Grove apartment  community is presently under contract for sale
to an  independent  third party.  The contract  provides for a purchase price of
$16,700,000  to  be  paid  by  assuming  the  first  mortgage  of  approximately
$12,680,000  and the  balance  being paid in cash at  closing.  The  contract is
subject to closing conditions and contingencies including:

       o      approval and consent of the holder of the first mortgage;

       o      our ability to deliver clear title;

       o      the purchaser inspecting the property; and

       o      a  satisfactory  resolution  of the  issues  raised by the  United
              States  Department of Justice  concerning our compliance with fair
              housing laws as they relate to access by disabled persons.

If we complete  the sale of the Maple  Grove  property  in the near  future,  we
intend  to use a  portion  of the  net  proceeds  to pay the  dividends  we have
declared on our common shares for the first and second quarters of 1999.

Property Management

       We intend to contract for management of our properties  through the staff
of professionals and support personnel,  including  certified property managers,
apartment managers,  apartment maintenance technicians and leasing agents of our
REITPLUSK affiliates.  We intend that the depth of the REITPLUSK affiliates will
enable  us to  deliver  quality  services  on an  uninterrupted  basis,  thereby
promoting  tenant  satisfaction  and  improving  tenant  retention.  Each of our
properties will be operated by a staff specifically selected by us, based on the
size,  location,  age,  management  plan and  marketing  plan of the  individual
property.  We seek  personnel  that are carefully  trained in their  appropriate
areas of expertise,  such as property management,  marketing,  leasing, resident
relations, income generation, curb appeal and maintenance.

       Our  Minnesota  office  buildings  and  light  industrial   facility  are
currently   managed  by  Hoyt  Properties  Inc.  and  our  Wisconsin   apartment
communities are managed by another REITPLUSK affiliate, Wellington Realty, Inc.

       Our established  policies and procedures  specify reporting  requirements
and management guidelines to be applied at each of our properties.  The computer
network  we use  through  our  services  agreement  with  Wellington  Management
Corporation,  using  customized  and  conventional  software  programs,  has the
capacity to connect  our  corporate  headquarters  with each  property  manager,
providing   management  with  rapid  access  to  all  marketing  and  accounting
information. With respect to the apartment properties,  on-site managers prepare
weekly  marketing  reports  of  each  property's  occupancy,  lease  expiration,
prospective resident traffic, unit availability, renewal, rental rate and tenant
profile  information.  We also  regularly


                                       34
<PAGE>


monitor accounting elements such as receivables,  payables, rent roll status and
budget compliance through the system.

       We have designed our marketing and leasing activities and procedures with
the intent of complying with all established  federal,  state and local laws and
regulations.  We seek to offer  leases of  appropriate  terms,  consistent  with
individual  property  marketing  plans  structured  to respond  to local  market
conditions.  We establish qualifying standards for prospective tenants to comply
with the Fair Housing Amendments Act and the Americans with Disabilities Act and
attempt to stabilize  service  levels and income  streams  through  lower tenant
turnover.  None of our existing properties are currently subject to rent control
or rent stabilization regulations.

       Each of our  property  managers  receives  a property  management  fee no
greater  than 5% of  gross  rental  income  collected  in  connection  with  the
operation of our properties, a fee rate we believe is consistent with prevailing
market rates.

Property Marketing

       Through our property  managers,  we conduct certain marketing and leasing
activities  for our  properties.  Several of our officers and property  managers
actively  participate in various owners'  organizations,  including the Building
Owners and Managers  Association,  the Institute of Real Estate Management,  the
National  Apartment  Association  and  the  International  Council  of  Shopping
Centers.  Such  organizations  regularly  provide  market  information  and rent
studies which we use to supplement our own studies.

The Properties

       The properties that we currently own are:

Name & Location               Type                      Units/Square Feet
- ---------------               ----                      -----------------

Cold Spring Center            Office                   77,533 square feet
St. Cloud, MN

Thresher Square East/West     Office                  119,722 square feet
Minneapolis, MN

Nicollet VI                   Light Industrial         50,291 square feet
Burnsville, MN

Lake Pointe                   Apartments                   72 units
Schofield, WI

Maple Grove                   Apartments                  304 units
Madison, WI


       We describe each of the above  properties and their  locations in greater
detail below.

Minnesota Properties

       Cold Spring Center

                                       35
<PAGE>


       Our Cold Spring Center is a 77,533 square-foot office building located in
St. Cloud, Minnesota.  The Class A, five-story building was built in 1990 and is
100% leased. The property also has a surface parking lot which holds 318 cars.

       St.  Cloud  is  located  in  central  Minnesota,  approximately  60 miles
northwest  of the  Minneapolis/St.  Paul  metropolitan  area.  St.  Cloud is the
largest  municipality in the St. Cloud Standard  Metropolitan  Statistical  Area
which  is  comprised  of  three  central  Minnesota  counties  with  a  combined
population  of 191,000.  The city of St. Cloud is located at the junction of the
three counties and serves as the regional commerce centers for central Minnesota
and is one of the fastest growing municipalities in Minnesota, with a population
of approximately 60,000.

       Cold Spring Center is located approximately 2.5 miles west of the central
business  district  of St.  Cloud.  The St.  Cloud  office  market is  currently
experiencing  stable  overall  vacancy  rates and it is  difficult to find large
blocks of contiguous  space. No new development is expected over the next couple
of years and,  therefore,  we believe  that the market will be  experiencing  an
increase in rents.

       Nicollet VI

       Nicollet  Business  Center  VI is a 50,291  square-foot  office/warehouse
building located in Burnsville, Minnesota. The property is currently 100% leased
and was built in 1997.  Burnsville is a suburb of Minneapolis/St.  Paul, located
approximately 15 miles south of Minneapolis.

       The property is located in the southeastern portion of central Minnesota.
The Twin  Cities are ranked the 15th  largest  metropolitan  area and the eighth
fastest growing area in the United States, with an overall annual growth rate of
1.4%. As of 1996, the Twin Cities metropolitan  population was approximately 2.8
million, with 58% of the state's population residing in the Twin Cities area.

       The Twin Cities have  approximately 284 million square feet of industrial
space  with an  availability  rate of 5.27%.  Overall  availability  in the Twin
Cities  has  averaged  less  than 5% over  the  last  five  years.  The  overall
industrial market in the Twin Cities is comprised of 40%  office/warehouse,  30%
manufacturing, 20% bulk warehouse and 10% office showroom.

       Thresher Square East/West

       Thresher  Square,  which  is  located  in  Minneapolis,  consists  of two
buildings  which are separated by a common wall with interior access between the
buildings on each floor.  The  seven-story  East  building was built in 1904 and
contains  64,020  square feet.  The West building was built in 1900 and contains
55,845  square  feet.  The  buildings  were  renovated  in the mid  1990's,  are
currently 100% occupied and are on the National Register of Historic Places.

       Thresher Square is located in Minneapolis'  central business district and
is characterized by the real estate industry as a Class B office building. As of
the first quarter 1999,  the  metropolitan  area had an overall  vacancy rate of
6.25% and an office base of 53.76 million square feet. The  Minneapolis  central
business  district  contains 38% of that total square  footage and has a current
vacancy rate of 4.38%.




                                       36
<PAGE>




Commercial Property Tables

       The following tables present additional information related to commercial
properties in Minnesota:
<TABLE>
<CAPTION>

                                                                                                                 TOTALS OR
                                                                                              Light               WEIGHTED
                                               Office Properties                       Industrial Property         AVERAGE
                            ---------------------------------------------------------  -------------------       ---------
                                   Cold Springs               Thresher Square
                                  Office Center                  East/West             Nicollet Business VI
                                  St. Cloud, MN               Minneapolis, MN             Burnsville, MN

<S>                                 <C>                          <C>                         <C>                 <C>
Year Acquired                          1998                         1998                       1998

Year Built/
Renovated                              1990                      1900/1987                     1997

Rentable Square Feet                  77,533                      119,722                      N/A                197,255

GLA                                    N/A                          N/A                       50,291               50,291

Sq. Ft. % Leased
(as of July 1, 1999)                   100%                         100%                       100%                 100%

Annual Total Rental
Revenue(1)                          $1,438,190                   $1,610,431                  $529,777            $3,578,398

Annual Total Rental
Revenue Per Rentable Sq.
Ft.                                   $18.55                       $13.45                     $10.53               $14.46

Tenants  Leasing 10%                Cold Spring Granite          BRW,  Inc.(48%) -           Wakata Design
or More of Rentable                 (55%) - 4/02; Central        7/01; Search Institute      Systems (19%) -
SquareFootage as of                 MN ECSU  (14%) -             (16%) - 8/02                3/02;  Quickdraw
July 1, 1999 and                    9/02; First American                                     Design,  Inc.
Lease Expiration                    Bank (17%) - 4/05                                        (30%) - 8/02;
Date                                                                                         Xata Corporation
                                                                                             (41%) - 6/04

- -------------------

(1)    Total rental revenue is the monthly  contractual base rent as of July 31,
       1999,   multiplied   by  12,  plus  the  estimated   annualized   expense
       reimbursements under existing leases.
</TABLE>




                                       37
<PAGE>



Tenants

       We currently lease our Minnesota  properties to  approximately 25 tenants
that  engage  in a  variety  of  businesses.  The  following  table  sets  forth
information  regarding  leases  with  the 5  largest  tenants  of our  Minnesota
properties,  based upon annualized  base rent for the relevant  properties as of
July 31, 1999:
<TABLE>
<CAPTION>

                                                                                                           % of
                                     Remaining        Aggregate         % of                             Aggregate
                      Number of     Lease Term      Net Rentable      Aggregate         Annualized      Annualized
Tenant Name             Leases       in Months     Sq. Ft. Leased   leased Sq. Ft.       Base Rent       Base Rent
- -----------             ------       ---------     --------------   --------------       ---------       ---------
<S>                       <C>           <C>            <C>                <C>           <C>                <C>
Cold Spring
Granite                   1             34             42,394             54.68%        $  540,523         61.66%

BRW, Inc.(1)              4             24             55,443             46.25%        $  436,322         40.79%

Xata Corp                 1             60             25,388             50.80%        $  185,328         55.3%

Search Institute          2             38             21,781             39.00%        $  241,718         51.36%

First American
Bank                      1             70             13,520             17.44%        $  195,548         22.31%

TOTALS                    9                           158,526             64.08%(2)     $1,599,439         44.70%(2)
                          =                           =======            =======        ==========        ======

- -------------------
(1)    Space is leased in Thresher Square East and Thresher Square West.

(2)    Figures are as to all of our Minnesota commercial properties,  taken as a
       whole.


</TABLE>




                                       38
<PAGE>


Lease Expirations

         The following  table sets forth detailed lease  expiration  information
for each of our  Minnesota  properties  for leases in place as of July 31, 1999,
assuming  that none of the  tenants  exercise  renewal  options  or  termination
rights, if any, at or prior to the scheduled expirations.

<TABLE>
<CAPTION>

                                                                                                                 2009
  Year of Lease Expiration                                                                                        and
    Property Information      1999(1)    2000     2001      2002    2003  2004     2005   2006   2007   2008   thereafter    Total
    --------------------      -------    ----     ----      ----    ----  ----     ----   ----   ----   ----   ----------    -----

 Cold Springs Office Center
 --------------------------

<S>                             <C>    <C>      <C>       <C>        <C>   <C>   <C>       <C>    <C>    <C>       <C>     <C>
Square Footage of
Expiring Leases                 --      6,145     3,980    53,605    --    --     13,520   --     --     --        --       77,250

Percentage of
Total Leased Sq.                --       7.9%     5.1%      69.6%    --    --     17.4%    --     --     --        --        100%
Ft.

Final Annual Base
Rent Under
Expiring Leases(2)              --     $37,463   $58,307  $585,367   --    --    $195,548  --     --     --        --      $876,685

Final Annual Base
Rent per Sq. Ft.
Under Expiring
Leases(3)                       --      $6.10    $14.65    $10.92    --    --     $14.46   --     --     --        --       $11.35

Percentage of
Total Final Annual
Base Rent
Represented by                  --       4.3%     6.7%      66.8%    --    --     22.2%    --     --     --        --        100%
Expiring Leases

Number of Leases
Expiring                        --        2         1         2      --    --       1      --     --     --        --          6



- -------------------

(1)    Represents lease expirations from August 1, 1999 to December 31, 1999.

(2)    Represents  annual base rent for the first  annual  period in  accordance
       with lease terms.

(3)    Calculated  by dividing the annual base rent for the final annual  period
       by the net rentable square feet subject to such leases.
</TABLE>


                                       39
<PAGE>




<TABLE>
<CAPTION>

                                                                                                                    2009
 Year of Lease Expiration                                                                                            and
   Property Information      1999(1)    2000     2001    2002    2003     2004   2005    2006    2007   2008   thereafter    Total
   --------------------      -------    ----     ----    ----    ----     ----   ----    ----    ----   ----   ----------    -----

Nicollet Business VI

<S>                             <C>      <C>      <C>  <C>       <C>   <C>        <C>     <C>     <C>    <C>       <C>     <C>
Square Footage of
Expiring Leases                 --       --       --     24,586   --     25,388   --      --      --     --        --        49,974

Percentage of
Total Leased Sq.                --       --       --       49.2%  --       50.8%  --      --      --     --        --           100%
Ft.

Final Annual Base
Rent Under
Expiring Leases(2)              --       --       --   $149,748   --   $185,328   --      --      --     --        --      $335,076

Final Annual Base
Rent per Sq. Ft.
Under Expiring
Leases(3)                       --       --       --   $   6.09   --   $   7.30   --      --      --     --        --      $   6.71

Percentage of
Total Final Annual
Base Rent
Represented by                  --       --       --       44.7%  --       55.3%  --      --      --     --        --           100%
Expiring Leases

Number of Leases
Expiring                        --       --       --          2   --          1    --      --      --     --        --            3



- -------------------

(1)    Represents lease expirations from August 1, 1999 to December 31, 1999.

(2)    Represents  annual base rent for the first  annual  period in  accordance
       with lease terms.

(3)    Calculated  by dividing the annual base rent for the final annual  period
       by the net rentable square feet subject to such leases.
</TABLE>




                                       40
<PAGE>




<TABLE>
<CAPTION>


                                                                                                                   2009
  Year of Lease Expiration                                                                                         and
   Property Information.      1999(1)    2000      2001      2002     2003    2004   2005   2006   2007   2008  thereafter    Total
   ---------------------      -------    ----      ----      ----     ----    ----   ----   ----   ----   ----  ----------    -----

Thresher Square West

Square Footage of
<S>                              <C>   <C>      <C>       <C>          <C>     <C>    <C>    <C>    <C>    <C>      <C>    <C>
Expiring Leases                  --       686     33,378    21,781     --      --     --     --     --     --       --       55,845

Percentage of
Total Leased Sq.                 --       1.2%     59.8%      39.0%    --      --     --     --     --     --       --          100%
Ft.

Final Annual Base
Rent Under
Expiring Leases(2)               --    $7,546   $249,462  $213,625     --      --     --     --     --     --       --     $470,633

Final Annual Base
Rent per Sq. Ft.
Under Expiring
Leases(3)                        --    $11.00   $   7.47  $   9.81     --      --     --     --     --     --       --        $8.43

Percentage of
Total Final Annual
Base Rent
Represented by                   --       1.6%      53.0%     45.4%    --      --     --     --     --     --       --          100%
Expiring Leases

Number of Leases
Expiring                         --         1          2         2     --      --     --     --     --     --       --            5


- -------------------

(1)    Represents lease expirations from August 1, 1999 to December 31, 1999.

(2)    Represents  annual base rent for the first  annual  period in  accordance
       with lease terms.

(3)    Calculated  by dividing the annual base rent for the final annual  period
       by the net rentable square feet subject to such leases.
</TABLE>



                                       41
<PAGE>



<TABLE>
<CAPTION>

                                                                                                                   2009
Year of Lease Expiration                                                                                           and
Property Information.      1999(1)     2000      2001      2002       2003    2004   2005   2006  2007   2008   thereafter   Total
- ---------------------      -------     ----      ----      ----       ----    ----   ----   ----  ----   ----   ----------   -----


Thresher Square East

Square Footage of
<S>                        <C>       <C>       <C>       <C>        <C>         <C>    <C>    <C>   <C>    <C>       <C>   <C>
Expiring Leases              8,090(4)  4,216     27,508    13,787     10,419    --     --     --    --     --        --      64,020

Percentage of
Total Leased Sq.            12.6%        6.6%      43.0%     21.5%      16.3%   --     --     --    --     --        --         100%
Ft.

Final Annual Base
Rent Under
Expiring Leases(2)         $25,169   $34,798   $238,932  $155,775   $144,301    --     --     --    --     --        --    $598,975

Final Annual Base
Rent per Sq. Ft.
Under Expiring
Leases(3)                  $  3.11   $  8.25   $   8.69      $11.3     $13.85   --     --     --    --     --        --    $   9.36

Percentage of
Total Final Annual
Base Rent
Represented by                 4.2%      5.8%      39.9%      26.0%     24.1%   --     --     --    --     --        --         100%
Expiring Leases

Number of Leases
Expiring                        17         3          5          4         2    --     --     --    --     --        --          31


- -------------------

(1)    Represents lease expirations from August 1, 1999 to December 31, 1999.

(2)    Represents  annual base rent for the first  annual  period in  accordance
       with lease terms.

(3)    Calculated  by dividing the annual base rent for the final annual  period
       by the net rentable square feet subject to such leases.

(4)    Includes month-to-month tenants and storage leases.

</TABLE>


                                       42
<PAGE>



<TABLE>
<CAPTION>

                                                                                                                   2009
                                                                                                                    and
Year of Lease                                                                                                     there-
Expiration               1999(1)     2000      2001       2002       2003      2004      2005    2006 2007  2008   after    Total
                         -------     ----      ----       ----       ----      ----      ----    ---- ----  ----   -----    -----
Property Information
- --------------------

Consolidated Totals for All Commercial Properties

Square Footage of
<S>                     <C>       <C>        <C>       <C>         <C>       <C>       <C>         <C>  <C>   <C>   <C>  <C>
Expiring Leases           8,090(4)  11,047     64,866     113,759    10,419    25,388    13,520    --   --    --    --      247,089

Percentage of
Total Leased Sq.
Ft.                         3.3%       4.5%      26.3%       46.0%      4.2%     10.3%      5.4%   --   --    --    --          100%

Final Annual Base
Rent Under
Expiring Leases(2)      $25,169   $ 79,807   $546,701  $1,104,515  $144,301  $185,328  $195,548    --   --    --    --   $2,281,369

Final Annual Base
Rent per Sq. Ft.
Under Expiring
Leases(3)                $ 3.11    $  7.22   $   8.43  $     9.71  $  13.85  $   7.30  $  14.46    --   --    --    --   $     9.23

Percentage of
Total Final
Annual Base Rent
Represented by
Expiring Leases             1.1%      3.5%       24.0%       48.4%      6.3%      8.1%      8.6%   --   --    --    --          100%

Number of Leases
Expiring                     17          6          8          10         2         1         1    --   --    --    --           45

- -------------------

(1)    Represents lease expirations from August 1, 1999 to December 31, 1999.

(2)    Represents  annual base rent for the first  annual  period in  accordance
       with lease terms.

(3)    Calculated  by dividing the annual base rent for the final annual  period
       by the net rentable square feet subject to such leases.

(4)    Includes month-to-month leases and storage leases.
</TABLE>



                                       43
<PAGE>



Wisconsin Properties

Lake Pointe

       Lake  Pointe is located on a point of land at the  confluence  of the Eau
Claire River and Lake Wausau, in Schofield,  Wisconsin.  Schofield is a southern
suburb of Wausau,  Wisconsin  and is considered a part of the Wausau urban area.
The City of Wausau is  situated in north  central  Wisconsin  approximately  140
miles north of Madison, 150 miles east of Minneapolis and 180 miles northwest of
Milwaukee.

       Wausau,  located  in  Marathon  County,  is the  retail,  industrial  and
business  hub of north  central  Wisconsin.  While much of the county is home to
productive  dairy and crop farms,  the local economy is  diversified,  including
industries such as insurance, wood products and paper mills.

       The  greater  Wausau  area,  with a  population  of over  115,000,  is an
attractive  site for new  business and  industry,  aided by  incentives  such as
affordable  industrial  land,  revolving  loan funds  offering lower than market
rates,  job training  funds,  and an industrial  mall complete with a laser lab.
There are two  industrial  parks in the Wausau area. One is on the west side and
the  other is in the  City of  Schofield.  Major  industrial  employers  include
Weyerhauser Paper Company, Wausau Paper Mills and Land O' Lakes, Inc.

       Lake  Pointe has a unique  location  on a point,  with Lake Wausau on the
west and the Eau  Claire  River on the  east.  A private  marina is  immediately
adjacent to the entrance to the property. The apartment community is situated on
a  peninsula  of  approximately  4.13  acres and  consists  of 72 units  with 72
garages, plus 72 additional parking spaces. It was built in 1990. The property's
26 boat slips offer  opportunities for power boating,  sailing and water skiing.
The sunning deck offers a place to relax and socialize with neighbors.

       Lake Pointe won the Wausau Chamber of Commerce's  Beautification Award in
1991.  The  buildings at Lake Pointe are of a soft,  contemporary  design with a
light grey vinyl and white aluminum trim  exterior.  The property is extensively
landscaped and has an underground  sprinkling system,  picnic area and community
deck.  Each building is equipped with elevators and laundry  facilities on every
floor.

       All units have a water view, patio or balcony,  garage and fully-equipped
kitchen.  Each unit has been  professionally  decorated  with color  coordinated
carpeting,  drapes and mini blinds, oak wood trim,  European-style cabinetry and
individual  air  conditioning  and heating  units.  Some  individual  units have
walk-in closets and have a sink and mirror in the bedroom.

Maple Grove

       Maple  Grove  is a  304-unit  apartment  community  located  in  Madison,
Wisconsin.  It was  constructed in phases  between 1991 and 1996.  There are 144
two-bedroom apartments and 160 one-bedroom apartments.

       Maple Grove is presently under contract for sale to an independent  third
party.  The contract  provides for a purchase price of $16,700,000 to be paid by
assuming  the first  mortgage  of  approximately  $12.7  million  and paying the
balance in cash at  closing.  While we did not  solicit  offers to buy the Maple
Grove property,  we think that the proposed transaction is in our best interests
because of (1) our  near-term  capital  requirements  (including  the payment of
declared but unpaid dividends on our common shares for the first two quarters of
1999),  and (2) our belief  that other  investment  opportunities  may provide a
better return on capital.




                                       44
<PAGE>




       The  contract  is  subject  to  closing   conditions  and   contingencies
including:

       o      approval and consent of the holder of the first mortgage;

       o      our ability to deliver clear title;

       o      the purchaser inspecting the property; and

       o      a resolution of the issues raised by the United States  Department
              of Justice  concerning  our  compliance  with fair housing laws as
              they relate to access by disabled persons.

       Maple Grove is located in southwestern  Madison and is  approximately  10
minutes  from  downtown  Madison.  It is  situated on a  13.23-acre  parcel in a
neighborhood  which includes single family homes,  duplexes,  senior housing,  a
commercial site, a day care center and a neighborhood shopping center.

       It has 14 buildings.  Nine of the buildings include underground  parking.
There  is a club  house  with a  swimming  pool,  enclosed  whirlpool,  exercise
facility and party rooms.

       The  average  size of the  one-bedroom  units is 756 square  feet and the
two-bedroom units average 1,059 square feet. The units offer superior  amenities
with many including  fireplaces,  two balconies,  whirlpool tubs, creative floor
plans, oversized closets and in-unit washers and dryers.

       Madison is located in Dane County,  Wisconsin and is the state's  capital
and  second  largest  city.  Madison  is  located  approximately  140 miles from
Chicago, 80 miles from Milwaukee and 250 miles from Minneapolis.

       Overall,   Madison's  economy  is  weighted  heavily  to  government  and
services. This tends to provide stability in economic cycles. Employment levels,
building activity,  and consumer demand all tend to be rather stable compared to
cities more dependent upon industrial employment.

       According to a study  conducted by the Madison Gas and Electric  Company,
occupancy  of rental units in the area during the first three months of 1999 was
93.6%.





                                       45
<PAGE>




Apartment Property Tables

       The  following  table  presents  additional  information  concerning  our
apartment properties:

<TABLE>
<CAPTION>

                                                       Property and Location
                                                       ---------------------

                                            Maple Grove,                  Lake Pointe
                                         Madison, Wisconsin              Schofield, WI              Totals/Weighted Average

<S>                                          <C>                             <C>                            <C>
Year Acquired                                1995-1996                        1996                            N/A

Number of Units                                 304                            72                             376

Approximate Rentable Area (Sq. Ft.)
                                              276,496                        65,184                         341,680
Total Acreage                                  13.23                          4.13                           17.36

Year Placed in Service                       1991-1996                        1990                            N/A

Average Unit Size (Sq. Ft.)                     910                           905                             909

1998 Average Occupancy                         91.1%                         97.2%                           92.3%

Occupancy at July 1, 1999                      98.6%                          100%                           98.9%

1998 Average Monthly Rental Rates
- - Per Unit                                      $735                          $602                           $710

1998 Average Monthly Rental Rates
- - Per Sq. Ft.                                  $0.81                         $0.66                           $0.78


</TABLE>



                                       46
<PAGE>





Mortgage Indebtedness

       The following chart  summarizes the mortgage  indebtedness of each of our
properties.

<TABLE>
<CAPTION>

                                        Principal       Interest Rate                                   Amount
                         Face Amount   Balance as of         At        Amortization    Maturity        Due at       Prepayment
                         of Mortgage   July 1, 1999     July 1, 1999      (Years)        Date         Maturity       Penalty
                         -----------   ------------     ------------      -------        ----         --------       -------
Property Location

<S>                       <C>            <C>           <C>                  <C>        <C>          <C>             <C>
Nicollet Business VI      $2,350,000     $2,317,794         7.0%            30          2/8/08       $2,012,720       Yield
Burnsville, MN                                                                                                      Maintenance

Thresher Square East      $4,335,000     $3,955,000         5.5%            19          5/1/15           $0
Minneapolis, MN

Thresher Square West      $3,805,000     $2,965,000         6.5%            18          6/1/10           $0         June 1, 2000
Minneapolis, MN                                                                                                        @ 101%;
                                                                                                                    June 1, 2000
                                                                                                                       @ 100.5%;
                                                                                                                    June 2002 @ par

Cold Springs Office       $7,500,000     $7,408,491       9.25% on          20         9/30/00       $7,285,826         $20,000
Cntr., St. Cloud, MN                                   $5,533,491(1);

                                                         10.75% on
                                                       $1,875,000(1)

Maple Grove              $12,900,700     $12,680,308        8.1%            30         6/01/04      $11,960,225         Yield
Madison, WI                                                                                                         Maintenance

Lake Pointe              $ 2,750,000     $ 2,722,891        7.6%            30         3/11/28           $0             Yield
Schofield, WI                                                                                                       Maintenance

TOTAL/WEIGHTED
AVERAGE %                $33,640,000     $32,049,484        7.9%

- -------------------

(1)    Represents a variable-rate mortgage.

</TABLE>

                                       47
<PAGE>


Employees

       We intend to maintain a small  corporate  staff. At the present time, our
only  employees  are  our  chief  executive  officer,  Duane  H.  Lund,  and our
president,  Robert  F.  Rice.  Currently,  we have  contracted  with  Wellington
Management  Corporation for accounting  services for a fee of $500.00 per month.
As we acquire  additional  assets, we expect to hire additional staff to provide
accounting services internally.

       We have  entered into a property  management  agreement  with  Wellington
Realty,  Inc. with respect to our Wisconsin  properties and with Hoyt Properties
Inc. with respect to our Minnesota properties. Each of these agreements provides
for the payment of management fees equal to 5% of gross rental income,  which we
believe is consistent  with prevailing  market rates. We anticipate  that, as we
add new REITPLUSK  affiliates,  we will enter into similar  property  management
agreements.

Competition

       Our office building  properties  compete with numerous  alternatives  for
tenants in the local markets in which they are located.  The apartment community
properties compete directly with other multifamily  properties and single family
homes that are  available  for rent in the markets in which our  properties  are
located.  The apartment  community  properties also compete for tenants with the
new and  existing  home  market.  Other  office  buildings,  community  shopping
centers,  light  industrial  facilities and residential  communities that we may
acquire  in the  future  will  also  compete  for  tenants  with  other  similar
properties in the same local markets.

       In  addition,  we  compete  with other  investors  for  acquisitions  and
development  projects,  and many such competitors have greater resources than we
do, including greater cash resources,  greater access to debt and equity markets
and greater management and leasing resources and expertise.

Legal Proceedings

       Neither  we,  nor any of our  properties,  are  presently  subject to any
material litigation nor, to our knowledge, is any material litigation threatened
against us or our  properties,  other  than  routine  litigation  arising in the
ordinary  course of business  and which is  expected to be covered by  liability
insurance.  We have received notice of a Department of Justice  investigation of
the architect and developer of our Maple Grove  apartment  community  related to
handicap  accessibility.  If our Maple Grove property is not in compliance  with
applicable  laws, we may be responsible for any  deficiencies.  Though we expect
that our liability,  if any, would be limited to the last 60 units  constructed,
as to which we acted as the developer,  we cannot presently  determine the costs
of any actions that may ultimately be required of us.

Regulation

       General.  Apartment  community  properties  are subject to various  laws,
ordinances  and  regulations,  including  regulations  relating to  recreational
facilities such as swimming pools,  activity  centers and other common areas. We
believe that,  under  present  laws,  ordinances  and  regulations,  each of our
existing  properties  has  the  permits  and  approvals  necessary  to  operate.
Commercial and other properties are also subject to regulation.  Community-based
residential  facilities are extensively  regulated and are generally licensed by
the state in which they are located.

       Americans with  Disabilities  Act. All of our properties,  as well as any
newly  developed or acquired  properties,  must comply with the  Americans  with
Disabilities  Act to the extent that the properties are "public  accommodations"
and/or  "commercial  facilities" as defined by the statute.  Compliance with the
Americans with Disabilities Act requirements could require removal of structural
barriers to handicapped  access in certain public areas of our properties  where
such  removal  is  readily  achievable.  The act  does  not,  however,  consider
residential  properties,  such  as  multifamily  properties  or  community-based
residential



                                       48
<PAGE>

facilities, to be public accommodations or commercial facilities,  except to the
extent portions of such  facilities,  such as a leasing office,  are open to the
public. Commercial properties,  such as shopping centers or office buildings are
considered  public  accommodations.  To the extent possible  through leases,  we
intend to require that our  commercial  tenants  comply with the Americans  with
Disabilities  Act. We will, of course,  remain  responsible  for compliance with
respect to common areas in commercial properties.  Although we believe that each
of our existing properties  substantially complies with all present requirements
under the Americans  with  Disabilities  Act and  applicable  state laws,  final
regulations  under the Act have not yet been  promulgated.  Noncompliance  could
result in  imposition of fines or an award of damages to private  litigants.  If
required changes involve greater expenditures than we currently  anticipate,  or
if the changes must be made on a more accelerated basis than we anticipate,  our
ability to pay accrued  dividends could be adversely  affected.  We believe that
our  competitors  face  similar  costs to comply  with the  requirements  of the
Americans with Disabilities Act.

       Fair Housing  Amendments  Act of 1988.  The Fair Housing  Amendments  Act
requires  multifamily  properties  first  occupied  after  March 13,  1990 to be
accessible to the  handicapped.  Noncompliance  with the act could result in the
imposition of fines or an award of damages to private litigants.

       While we  believe  that our  existing  properties  are  substantially  in
compliance with present  requirements  under the Fair Housing Amendments Act, we
have received notice of a Department of Justice  investigation  of the architect
and developer of our Maple Grove apartment community in Madison,  Wisconsin.  If
our Maple Grove property is not in compliance with  applicable  laws, we believe
that we may be  responsible  for any  deficiencies.  Though we  expect  that our
liability,  if any,  should be limited to the last 60 units  constructed,  as to
which we acted as the developer,  we cannot presently determine the costs of any
actions that may ultimately be required of us.

       Rent  Control  Legislation.  State and local rent control laws in certain
jurisdictions  limit a property owner's ability to increase rents and to recover
from  tenants  increases  in  operating   expenses  and  the  costs  of  capital
improvements.  Enactment of such laws has been  considered  from time to time in
some  jurisdictions,  although none of the  jurisdictions  in which we presently
operate has adopted such laws. We do not presently  intend to develop or acquire
multifamily  properties in markets that are either subject to rent control or in
which rent limiting legislation exists.

Environmental Matters

       Under various federal,  state, and local environmental laws, regulations,
and  ordinances,  a current or previous  owner of real estate may be required to
investigate  and clean up hazardous  or toxic  substances  or petroleum  product
releases at such property, and may be held liable to a governmental entity or to
third  parties for  property  damage and for  investigation  and  cleanup  costs
incurred  by such  parties  in  connection  with the  contamination.  Such  laws
typically impose cleanup  responsibility  without regard to whether the owner or
operator  knew of, or caused  the  presence  of the  contaminants.  The costs of
investigation, remediation or removal of such substances may be substantial, and
the  presence of such  substances,  or the failure to  properly  remediate  such
substances,  may adversely  affect an owner's  ability to sell or rent such real
estate or to borrow  using such real estate as  collateral.  In  addition,  some
environmental  laws  create  a lien on the  contaminated  site in  favor  of the
government for damages and costs it incurs in connection with the contamination.
Persons  who  arrange  for the  disposal  or  treatment  of  hazardous  or toxic
substances may be held liable for the costs of  investigation,  remediation,  or
removal  of such  hazardous  or  toxic  substances  at or from the  disposal  or
treatment facility,  regardless of whether such facility is owned or operated by
such person. Finally, the owner of a site may be subject to common law claims by
third  parties  based  on  damages  and  costs   resulting  from   environmental
contamination emanating from a site.

       Certain federal,  state and local laws, regulations and ordinances govern
the removal,  encapsulation or disturbance of asbestos containing materials when
such  materials  are in poor  condition or in the event of building  remodeling,
renovation or demolition. Such laws may impose liability for the release of such



                                       49
<PAGE>


materials  and may provide  for third  parties to seek  recovery  from owners or
operators  of real estate for  personal  injury  associated  with  asbestos.  In
connection  with  our  ownership  and  operation  of our  properties,  we may be
potentially liable for costs in connection with these matters.

       All of our properties were subject to Phase I  environmental  assessments
at the time we acquired them in order to discover information regarding,  and to
evaluate the  environmental  condition of, the surveyed property and surrounding
properties.  The Phase I  assessments  included a  historical  review,  a public
records  review,  a  preliminary  investigation  of  the  site  and  surrounding
properties,  screening  for the  presence of asbestos and  equipment  containing
polychlorinated  biphenyls  ("PCBs"),  and  underground  storage  tanks  and the
preparation and issuance of a written report,  but did not include soil sampling
or subsurface investigations. In addition, we conducted a Phase II environmental
assessment  of our  historical  Thresher  Square  office  buildings,  which were
constructed between 1900 and 1904, at the time we acquired them.

       None  of  our  original  environmental   assessments  have  revealed  any
environmental  liability that we believe would have a material adverse effect on
our  business,  assets  or  results  of  operations,  and our  lenders  have not
requested additional  environmental  assessments.  Nevertheless,  it is possible
that these assessments do not reveal all environmental liabilities or that there
are material  environmental  liabilities of which we are unaware.  Moreover,  no
assurances  can be given that: (1) future laws,  ordinances or regulations  will
not require or impose any material  expenditures  or  liabilities  in connection
with  environmental  conditions by or on us or our  properties,  (2) the current
condition of properties in the vicinity of our properties  (such as the presence
of underground  storage tanks) may not impact us adversely,  or (3) prior owners
of our  properties  did not create  environmental  problems  of which we are not
aware.

       We believe that our  properties  are each in  compliance  in all material
respects  with all federal,  state and local laws,  ordinances  and  regulations
regarding hazardous or toxic substances or petroleum products.  We have not been
notified by any  governmental  authority,  and are not otherwise  aware,  of any
material  noncompliance,  liability  or claim  relating  to  hazardous  or toxic
substances or petroleum products in connection with any of our properties.

Insurance

       We carry comprehensive liability, fire, extended coverage and rental loss
insurance  with respect to all of our  properties,  with policy  specifications,
insured limits and deductibles customarily carried for similar properties. There
are,  however,  certain types of losses (such as losses  arising from wars) that
are not  generally  insurable.  Should an uninsured  loss or a loss in excess of
insured  limits  occur,  we could  lose our  capital  invested  in the  affected
property,  as well as the  anticipated  future  revenues  from such property and
could also  continue  to be  obligated  on any  mortgage  indebtedness  or other
obligations related to the property.

Certain Property Tax Information

       Tenants of apartment  communities generally are not required to pay their
proportionate share of any real estate taxes;  tenants of commercial  properties
do generally pay their proportionate share of real estate taxes.



                                       50
<PAGE>




       The 1998 property taxes for our properties were as follows:

                      Cold Springs                            $ 241,270

                      Thresher Square East/West               $ 296,571

                      Nicollet VI                             $  49,439  (1)

                      Maple Grove                             $ 371,990

                      Lake Pointe                             $  72,985


- ----------------------

(1)    The Nicollet VI property should be fully assessed in 2000.






                                       51
<PAGE>






                                   MANAGEMENT

Board of Trustees

       The following  biographical  descriptions  set forth certain  information
with  respect to our  trustees  and  executive  officers,  based on  information
furnished  to us by them.  The  following  information  is as of July 31,  1999,
unless otherwise specified.

Name                             Age      Title(s)
- ----                             ---      -------

Arnold K. Leas.............      65       Chairman of the Board of Trustees
Steven B. Hoyt.............      47       Trustee
Paul T. Lambert............      46       Trustee
Peter Ogden................      40       Trustee
Robert P. Ripp.............      72       Trustee
Robert D. Salmen...........      44       Trustee
Duane H. Lund..............      35       Chief Executive Officer and Treasurer
Robert F. Rice.............      48       President and Secretary

                   Class I Trustees - Terms to Expire in 2001

Paul T. Lambert,  has been a trustee since November 1998. Mr. Lambert has been a
private  investor  since 1995.  He served on the board of directors  and was the
chief operating officer of First Industrial Realty Trust, Inc., from its initial
public  offering  in June 1994 to the end of 1995.  Mr.  Lambert  was one of the
largest  contributors  to the  formation  of  First  Industrial  and  one of its
founding  shareholders.  Prior to forming  First  Industrial,  Mr.  Lambert  was
managing partner of the Midwest region for The Shidler Group, a national private
real estate  investment  company.  Prior to joining  Shidler,  Mr. Lambert was a
commercial real estate developer with Dillingham Corporation and, prior to that,
was a  consultant  with The Boston  Consulting  Group.  Mr.  Lambert  was also a
founding stockholder of CGA Group, Ltd., a holding company whose subsidiary is a
AAA-rated financial guarantor based in Bermuda.

Arnold K. Leas,  our chairman of the board of  trustees,  served as our original
president/chief  executive  officer from our  inception  in 1994 until  November
1998.  Mr.  Leas has also  served as a  director,  chief  executive  officer and
president of  Wellington  Management  Corporation  since its  inception in 1988.
Wellington Management and its subsidiary,  Wellington Investment Services Corp.,
currently  manage over $100 million  dollars of investors'  funds.  From 1984 to
1988,  Mr. Leas was  executive  vice  president  of Decade  Securities,  Inc., a
Milwaukee,   Wisconsin-based   company  that  was  involved   primarily  in  the
syndication of multi-family  apartment communities throughout the United States.
Mr.  Leas has  transacted  real  estate  acquisitions  and  sales,  directly  or
indirectly, in excess of $200,000,000.  Mr. Leas is on the board of directors of
the  Metropolitan  Milwaukee  Association of Commerce  Council of Small Business
Executives and is a graduate of the Realtors Institute.

                   Class II Trustees - Terms to Expire in 2000

Steven B. Hoyt  became a trustee in  November  1998.  He has served as  managing
general  partner of Hoyt  Development  (from  1979 to 1989) and chief  executive
officer  of Hoyt  Properties  Inc.  (from  1989  to  present).  Hoyt  Properties
currently owns over 1,000,000  square feet of industrial and office  property in
Minnesota and has developed  over 5,000,000  square feet of commercial  property
since its  inception.  From 1994 to 1995,  Mr. Hoyt served as a senior  regional
director of First  Industrial  Realty  Trust,  Inc.  Mr. Hoyt is a member of the
board of  directors  of the Better  Business  Bureau and has served in  numerous
state and national  positions for the National  Association  of  Industrial  and
Office Parks (NAIOP).



                                       52
<PAGE>



Robert P. Ripp has served as one of our  trustees  since our  inception in 1994.
Mr. Ripp is the owner of RESI Realtor,  a Milwaukee-based  real estate brokerage
firm.   Prior  to  forming  RESI  Realtor  in  1985,   Mr.  Ripp  was  the  vice
president/general  sales manager for Wauwatosa  Realty,  a real estate brokerage
firm with 27 offices in the State of Wisconsin.

                  Class III Trustees - Terms to Expire in 1999

Peter Ogden has been a trustee since our inception in 1994. Mr. Ogden has served
as the president and owner of Ogden & Company since 1990 and the vice president,
treasurer and owner of Ogden  Development  Group, Inc. since 1986, both of which
are  Milwaukee-based  providers of real estate  brokerage,  leasing and property
management   services  and  which  together  manage  over  2,500  apartment  and
condominium  units, in addition to shopping  centers and office,  industrial and
mixed-use buildings.

Robert D. Salmen joined our board of trustees in August 1999. Mr. Salmen founded
Equity   Financial   Services  in  1993.  While  continuing  to  operate  Equity
Financial's   investment  services  company,  he  co-founded  Equity  Commercial
Services in 1996 to incorporate  leasing and then property  management  services
for Equity  Financial and currently  serves as its president.  Prior to founding
Equity  Financial  Services,  Mr.  Salmen was vice  president  of  institutional
investment  sales with Welsh  Companies  for eight  years.  He  established  the
Institutional Investment division at Welsh Companies in 1985. From its inception
through 1992, he directed Welsh's sales marketing force. Prior to joining Welsh,
Mr.  Salmen  spent  over nine years with  Towle  Real  Estate.  Mr.  Salmen is a
graduate of the University of Minnesota.


                               Executive Officers

Duane H. Lund has been our chief executive officer since November 1998. Mr. Lund
was a founding  stockholder of First Industrial Realty Trust, Inc. and served as
a senior regional  director of First  Industrial from 1994 to June 1998. In such
capacity,  Mr.  Lund  acquired  and  managed  over  11,000,000  square  feet  of
commercial  property with a value in excess of $750 million.  From 1989 to 1994,
Mr.  Lund was an  acquisition  partner  with  The  Shidler  Group,  where he was
involved  in  coordinating  the  underwriting  and due  diligence  for over $200
million of commercial property.  Mr. Lund was a tax consultant with Peat Marwick
Main & Company  from 1986  until  1988.  Mr.  Lund is a member of the  boards of
directors  of  the  Wisconsin  Real  Estate  Alumni   Association  and  National
Association  of Industrial  and Office  Properties,  Minnesota  Chapter and is a
member of the advisory  boards of the Midwest Real Estate  News,  the  Minnesota
Real Estate Journal and the KPMG Peat Marwick Alumni Association.

Robert F. Rice, our president and corporate  secretary,  has served as secretary
since our inception in 1994 and as executive  vice president from May 1997 until
becoming  president in November 1998. Prior to November 1998, Mr. Rice served as
vice  president  and  general  counsel  to  Wellington  Management   Corporation
beginning in November 1993.  From 1989 to October 1993, Mr. Rice provided advice
with  respect  to  Resolution   Trust   Corporation   matters  through  Resource
Alternatives,  Inc.,  a provider  of legal and  consulting  services to the real
estate industry.  From 1984 to 1989, Mr. Rice served as a director,  officer and
general  counsel for various  affiliates of St.  Francis Bank,  F.S.B.  Mr. Rice
graduated from Marquette University Law School in 1976.

       Our board of  trustees  held  seven  meetings  during  1998.  Each of the
trustees  attended  at least 75% of the total  meetings of the board of trustees
and the committees of the board of trustees on which he served.

       There  are  no  familial  relationships  among  any of  our  trustees  or
executive officers.

                                       53
<PAGE>



       We are  currently  seeking to identify  and retain  additional  qualified
candidates with national  commercial  real estate and capital markets  expertise
and  experience  to serve as  non-employee  members  of our  board of  trustees.
Messrs.  Ripp and Ogden have executed written agreements to resign as members of
board of trustees once we have  identified  candidates  that would be willing to
serve in their stead on the board. In accordance with our bylaws,  the remaining
members  of the  board  of  trustees  may  fill the  vacancies  created  by such
resignations without submission of the matter to a vote of our shareholders.

Committees of the Board of Trustees

       Our board of trustees has appointed an Audit Committee and a Compensation
Committee.

       Audit Committee. Our Audit Committee, which held one meeting during 1998,
currently  consists of Messrs.  Ogden and Salmen.  The committee reviews related
party  transactions,   makes   recommendations   concerning  the  engagement  of
independent public accountants,  reviews with our independent public accountants
the plans and results of our audit engagement,  approves  professional  services
provided by our independent public accountants,  reviews the independence of the
independent public accountants,  considers the range of audit and non-audit fees
that we pay to our  independent  accountants and reviews the adequacy of the our
internal accounting controls.

       Compensation  Committee.  Our  Compensation  Committee,  which  held  one
meeting during 1998,  currently consists of Messrs.  Leas, Hoyt and Lambert. The
committee  makes  recommendations  and  exercises  all  powers  of the  board of
trustees in connection with certain  compensation  matters,  including incentive
compensation and benefit plans. The Compensation  Committee  administers and has
authority to grant awards under our 1998 stock incentive plan.

Trustee Compensation

       Our trustees  receive a fee of $250 for each board or  committee  meeting
attended,  plus  the  reimbursement  of all  reasonable  out-of-pocket  expenses
incurred in connection with such attendance.

Shareholders' Agreement

       In November 1998, we entered into a ten-year shareholders' agreement with
each of American Real Estate Equities, LLC, Duane H. Lund, WLPT Funding, Paul T.
Lambert,  Lambert  Equities  II,  LLC,  Steven B.  Hoyt,  Wellington  Management
Corporation,  Robert F.  Rice,  Arnold K. Leas,  Rose Marie Leas and  Gregory S.
Leas. Under the shareholders' agreement, the signing shareholders have agreed to
take whatever actions are necessary  (including,  but not limited to, the voting
of all shares  owned,  from time to time, by each of them,  whether  directly or
indirectly)  in order  to:  (1) cause  Messrs.  Lambert  and Hoyt to be,  and to
continue  to be,  elected  to our  board of  trustees;  (2)  cause  our board of
trustees to fill any vacancies on the board with a person  mutually  selected by
American Real Estate  Equities and Wellington  Management  Corporation;  and (3)
cause the board of trustees to elect Mr.  Lund as our chief  executive  officer,
Mr.  Rice  as our  president,  and Mr.  Leas as our  chairman  of the  board  of
trustees.



                                       54
<PAGE>




Executive Compensation

                              Summary Compensation

       From its  inception in 1994 through the year ended  December 31, 1997, we
were externally  managed and paid no compensation to any of executive  officers.
In 1998 the following compensation was paid:

       Name and Principal                                 Securities Underlying
            Position            Year         Salary              Options
            --------            ----         ------              -------
Duane H. Lund                   1998       $18,750(1)               --
Chief Executive Officer

Robert F. Rice                  1998       $62,500(2)            7,917(3)
President and Secretary

Arnold K. Leas                  1998           --                9,500(3)
Chairman of the Board
- ---------------

(1)    Amount reflects base annual salary of $150,000. Mr. Lund became our chief
       executive officer on November 20, 1998.

(2)    Amount  reflects  base  annual  salary  of  $150,000.  Mr.  Rice was paid
       commencing August 1, 1998.

(3)    All options  were  granted on May 27, 1998 and have an exercise  price of
       $5.37 per common share,  which was the fair market value per share on the
       date of grant. All such options are currently exercisable.


                     Options/SAR Grants in Last Fiscal Year
<TABLE>
<CAPTION>

                                Number of Common         Percentage of Total
                                Shares Underlying         Options Granted to        Exercise        Expiration
Name and principal position      Options Granted       Employees in Fiscal Year      Price             Date
- ---------------------------      ---------------       ------------------------      -----             ----
<S>                                   <C>                       <C>                    <C>            <C>
Duane H. Lund
Chief Executive Officer                --                         --                    --

Robert F. Rice
President and Secretary               7,917                     18.98%                 $5.37          5-26-08

Arnold K. Leas
Chairman of the Board                 9,500                     22.77%                 $5.37          5-26-08
</TABLE>





                                       55
<PAGE>





             Aggregated Option/SAR Exercises in Last Fiscal Year and
                        Fiscal Year End Option/SAR Values
<TABLE>
<CAPTION>


                                                                # of Securities
                                     Common                        Underlying        Value of unexercised in-the-
                                     Shares                      Options/SARs at      money options/SARs at Fiscal
                                   Acquired on      Value         Fiscal year End              Year End ($)
Name and principal position         Exercise      Realized       Exercisable(1)       Exercisable/Unexercisable(2)
- ---------------------------         --------      --------       --------------       ----------------------------
<S>                                    <C>           <C>              <C>                          <C>
Duane H. Lund                          --            --                 --                          --
Chief Executive Officer

Robert F. Rice                         --            --               7,917                        $0/--
President and Secretary

Arnold K. Leas                         --            --               9,500                        $0/--
Chairman of the Board

- ---------------

(1)    All of the options held by the named  executive  officers  are  currently
       exercisable.

(2)    Calculations  are based upon the  closing bid price of $4.30 per share as
       of December 31, 1998.
</TABLE>

Employment Agreements

       We have entered into new  employment  agreements  with Duane H. Lund, our
chief  executive  officer,  and Robert F. Rice,  our  president.  The employment
agreements,  which become  effective as of October 1, 1999,  each provide for an
initial base salary of $80,000 and, if we achieve  progressive annual targets of
earnings  per share,  our board of trustees  may elect to award Mr. Lund and Mr.
Rice a bonus  of up to  100%  of  base  salary.  In  addition,  each  employment
agreement  provides  that the officers  shall  receive  those  health,  life and
disability  and  other  benefits  extended  by the  board of  trustees  to other
similarly situated executives. Each of the employment agreements extends through
December 31, 2000,  subject to our right to terminate the agreement at any time.
In the event that we terminate either officer's  employment  without cause or in
the event such  person's  employment  discontinues  upon the  expiration  of the
employment  agreement or following a change in control,  we or, in the case of a
change in control,  our  successor,  will be obligated to pay to such officer an
amount equal to one year's base salary and continue his benefits for one year.

       In connection with the approval of the new employment agreements, we also
issued each of Mr. Lund and Mr.  Rice  options to purchase  80,000 of our common
shares at a price equal to 110% of the average  closing bid price for our common
shares over the 10 trading days preceding the effective date of the registration
statement  covering  the Class A Preferred  Shares.  These  options  will become
exercisable  as to 40,000 shares on December 31, 1999 and December 31, 2000, but
only if we meet specified financial goals for the preceding periods.

Indemnification and Insurance

       Our trustees are  accountable to us and our  shareholders  as fiduciaries
and  consequently  must exercise  good faith and  integrity in handling  company
affairs.

       Pursuant to Maryland  law and our  organizational  documents,  no trustee
shall be liable to us for any act,  omission,  loss,  damage or expense  arising
from the  performance  of his or her duty as trustee  except for such  trustee's
misfeasance, malfeasance or negligence. In addition, pursuant to Maryland law, a
trustee  shall not be liable for any claims or damages  that may result from his
or her acts in the discharge of any duty imposed or power  conferred upon him or
her by us, if, in the  exercise of ordinary  care,  such  trustee  acted in good
faith and in reliance upon the written opinion of any of our attorneys.



                                       56
<PAGE>


       Our  declaration of trust provides that we will indemnify  every eligible
indemnitee against all judgements,  penalties, fines, amounts paid in settlement
and reasonable  expenses  actually incurred by the indemnitee in connection with
any proceeding in which such  indemnitee was, is or is threatened to be named as
defendant or respondent or called as a witness,  by reason of his or her serving
or having served us if it is determined that the indemnitee conducted himself or
herself in good faith,  reasonably  believed  that his or her conduct was in our
best interests (or, in certain cases, not opposed to our best interests) and, in
the case of any criminal proceeding, had no reasonable cause to believe that his
or her conduct was  unlawful.  For  purposes of these  provisions,  an "eligible
indemnitee"  is (1) any of our present or former  trustees or officers,  (2) any
person who, while serving in any of such capacities,  served at our request as a
trustee, officer, partner,  venturer,  proprietor,  trustee,  employee, agent or
similar  functionary  of  another  trust or  other  enterprise,  (3) any  person
nominated or  designated  by our board of trustees or any  committee  thereof to
serve in any of the capacities  referred to in the preceding clauses (1) or (2),
and (4) any employee of Wellington Realty,  Inc. providing services to us. It is
the position of the Securities and Exchange Commission that  indemnification for
liabilities  arising  under the  Securities  Act of 1933 is  contrary  to public
policy and therefore unenforceable.




                                       57
<PAGE>




                             PRINCIPAL SHAREHOLDERS

       The  following  table  describes the  beneficial  ownership of our voting
shares at July 31, 1999 by:

       o      each  person  that we know  beneficially  owns more than 5% of our
              outstanding voting shares;

       o      each of our trustees;

       o      our chief executive officer and president; and

       o      all of our trustees and executive officers as a group.

       Except as described in the notes to the table, each person named has sole
voting and investment power with respect to all shares beneficially owned.
<TABLE>
<CAPTION>

                                                                                              Class B Junior
                                                            Common Shares                 Cumulative Convertible
                                                          Beneficially Owned              Preferred Shares Owned
                                                                as of                              as of
                       Name                                 July 31, 1999                       July 31, 1999
- ---------------------------------------------------     -------------------------        --------------------------
                                                         Number(1)   Percent(1)                    Number(2)
                                                         ---------   ----------                    ---------

<S>                                                         <C>         <C>                         <C>
Arnold K. Leas (3)(4)(5)...........................         190,624     14.0%                        95,000
Steven B. Hoyt  (3)(4)(6)..........................         166,666     12.3%                       254,800
Paul T. Lambert (3)(4)(7)..........................         166,666     12.3%                       254,800
Duane H. Lund (2)(3)(4)(8).........................         166,666     12.3%                       254,800
American Real Estate Equities, LLC (4)(9)..........         166,666     12.3%                       254,800
Lambert Equities II, LLC (4)(10)...................         166,666     12.3%                       254,800
WLPT Funding, LLC (4)(11)..........................         166,666     12.3%                       254,800
Wellington Management Corporation (4)(12)..........         143,767     10.6%                        95,000
Esor and Company (13)..............................          70,693      5.2%                             0
Peter Ogden (3)(14)................................           3,167       *                               0
Robert P. Ripp (3)(15).............................           4,148       *                               0
Robert D. Salmen (3)...............................               0       *                               0
Robert F. Rice (3)(4)(16)..........................           9,500       *                               0

All trustees and current executive officers as a
     group (8 persons) (17)........................         373,795     27.2%                       349,800

- ------------------------------------

*      Indicates less than one percent.

(1)    Based on 1,352,361  common shares  outstanding as of July 31, 1999.  Also
       assumes  exercise by only the  shareholder  or group named in each row of
       all options and warrants  for the  purchase of our common  shares held by
       such  shareholder  or group  and  exercisable  within 60 days of July 31,
       1999.

(2)    Our Class B Cumulative Convertible Preferred Shares are each convertible,
       at the option of the holder,  into a number of our common shares equal to
       the quotient  obtained by dividing (a) $10.00,  plus any  dividends  then
       accrued but unpaid on the Class B preferred  shares, by (b) a price equal
       to 110% of the average  closing bid price for our common  shares over the
       10  trading  days  preceding  the  effective  date  of  the  registration
       statement  covering the Class A Preferred Shares. As a result, the number
       of  common  shares  into  which  the  Class B  preferred  shares  will be
       convertible cannot be determined at this time.

(3)    The  business  address for each of our  current  trustees  and  executive
       officers is 18650 W. Corporate Drive,  Suite 300,  Brookfield,  Wisconsin
       53045.

                                       58
<PAGE>

(4)    All of these parties have entered into a ten-year agreement providing for
       the  election of  trustees  and certain  other  matters.  Each such party
       disclaims  beneficial  ownership of our common shares owned by each other
       party.

(5)    Includes  990 common  shares held by a trust for the benefit of Mr. Leas'
       wife and options to purchase  9,500 common shares  exercisable  within 60
       days of July 31,  1999.  Also  includes  143,767  common  shares  held by
       Wellington Management Corporation, of which Mr. Leas is the president and
       chief  executive  officer and with respect to which Mr. Leas,  members of
       his  immediate  family  and trusts for the  benefit of such  persons  own
       approximately  41.8% of the outstanding capital stock. The Class B Junior
       Cumulative  Convertible  Preferred  Shares  indicated  are also  owned of
       record by Wellington Management.  Mr. Leas disclaims beneficial ownership
       of common shares held for the benefit of his wife.

(6)    Does not reflect 691,690 ordinary common units and 168,417 Class B common
       units of our  operating  partnership  held by Mr.  Hoyt or members of his
       immediate   family.   The  common  shares  and  the  Class  B  Cumulative
       Convertible  Preferred  Shares indicated are held by American Real Estate
       Equities, LLC, of which Mr. Hoyt is a member.

(7)    Does  not  reflect   168,416  Class  B  common  units  of  our  operating
       partnership held by Lambert Equities II, LLC, of which Mr. Lambert is the
       controlling  majority member and sole manager.  The common shares and the
       Class B Junior Cumulative Convertible Preferred Shares indicated are held
       by American Real Estate Equities,  LLC, of which Lambert Equities II, LLC
       is a member.

(8)    Does not reflect 375,666 ordinary common units and 168,416 Class B common
       units of our operating  partnership  held by WLPT Funding,  LLC, of which
       Mr.  Lund is the owner and the sole  manager.  The common  shares and the
       Class B Junior Cumulative Convertible Preferred Shares indicated are held
       by American Real Estate Equities, LLC, of which Mr. Lund is the president
       and of which WLPT Funding, LLC is a member.

(9)    The business address for American Real Estate Equities,  LLC is 300 First
       Avenue North, Suite 115, Minneapolis, Minnesota 55401.

(10)   The business  address  from Lambert  Equities II, LLC is 4155 East Jewel,
       Suite 103,  Denver,  Colorado  80222.  Figures  indicated  do not reflect
       ownership of 168,416 Class B common units of our  operating  partnership.
       The common  shares and Class B Junior  Cumulative  Convertible  Preferred
       Shares indicated are held by American Real Estate Equities, LLC, of which
       Lambert Equities II, LLC is a member.

(11)   The  business  address  for  WLPT  Funding,   LLC  is  c/o  Golden  Acres
       Incorporated, 15315 Masons Pointe, Eden Prairie, Minnesota 55347. Figures
       do not reflect  375,666  ordinary common units and 168,416 Class B common
       units of our operating partnership.  The common shares and Class B Junior
       Cumulative  Convertible  Preferred  Shares indicated are held by American
       Real Estate Equities, LLC, of which WLPT Funding, LLC is a member.

(12)   The business  address for Wellington  Management  Corporation is 18650 W.
       Corporate Drive, Suite 300, P.O. Box 0919, Brookfield, Wisconsin 53045.

(13)   The  business  address  for Esor and  Company  is 1100 W.  Wells  Street,
       Milwaukee, Wisconsin 53233.

(14)   Consists solely of options to purchase common shares  exercisable  within
       60 days of July 31, 1999.

(15)   Includes  options to purchase 3,167 common shares  exercisable  within 60
       days of July 31, 1999.

(16)   Includes  options to purchase 7,917 common shares  exercisable  within 60
       days of July 31, 1999.

(17)   Includes  options  to  purchase  an  aggregate  of 23,651  common  shares
       exercisable  within 60 days of July 31,  1999.  Figures do not reflect an
       aggregate of 1,067,356  common units and 505,249  Class B common units of
       our operating partnership.

</TABLE>


                                       59
<PAGE>




                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


       American Real Estate Equities, LLC. American Real Estate Equities, LLC is
owned in equal thirds by WLPT Funding,  LLC, Lambert Equities II, LLC and Steven
B. Hoyt. Duane Lund, our chief executive officer,  owns 100% of WLPT Funding and
is its sole manager.  Paul T. Lambert, one of our trustees,  is a majority owner
and sole manager of Lambert Equities. Steven Hoyt is also one of our trustees.

       In  November  1998,  our  shareholders  approved  a  transaction  whereby
American Real Estate  Equities would  purchase  166,666 of our common shares for
$1,000,000, or $6.00 per share, and would contribute certain assets, principally
our Cold Springs  office  center in St.  Cloud,  Minnesota and contracts for the
purchase of 29 other real estate  investment  properties (some of which Mr. Hoyt
had  an  ownership  interest  in),  to  our  operating  partnership,  Wellington
Properties Investments, L.P. As consideration for such assets, we agreed to:

       o      hire Mr.  Lund as our chief  executive  officer and  nominate  Mr.
              Lambert and Mr. Hoyt for election to our board of trustees;

       o      issue  4,933,233  common  units of our  operating  partnership  to
              American Real Estate Equities or its members;

       o      issue an  additional  9,934,663  common units to the owners of the
              properties to be acquired  (including  4,510,671 units to Mr. Hoyt
              and his affiliates);

       o      assume $64.0 million in third-party  mortgage  indebtedness on the
              properties to be acquired;

       o      pay $31.2  million in cash to the owners of the  properties  to be
              acquired (none of which was to be paid to Mr. Hoyt);

       o      issue to  American  Real  Estate  Equities a warrant  to  purchase
              791,667  of our  common  shares at a price of $5.37 per share with
              respect to 395,833  shares,  $6.47 with respect to 197,917 shares,
              $7.74 per share with respect to 118,750 shares and $9.32 per share
              with respect to 79,167 shares; and

       o      reimburse   certain  of  American  Real  Estate  Equities'  costs,
              including costs in obtaining the contractual rights contributed to
              the operating partnership, upon the completion of the transaction.

       Following  shareholder  approval of the proposed  arrangement in November
1998, due principally to increased  financing costs, we and American Real Estate
Equities  consummated a much smaller transaction pursuant to which the operating
partnership  acquired  only  the  Cold  Springs  office  center  and  two  other
investments  properties  in  Minnesota.  Under  the final  terms of the  smaller
transaction we negotiated:

       o      we issued 2,557,707 units of our operating partnership;

       o      we assumed only $17.1 million in third-party mortgage indebtedness
              on the properties acquired;

       o      we paid no cash to the owners of the properties acquired; and

       o      we hired Mr. Lund as our chief  executive  officer and Mr. Lambert
              and Mr. Hoyt were elected to our board of trustees.

       During the second  quarter of 1999,  we entered into further  discussions
with  American   Real  Estate   Equities   because  the  original   contemplated
transactions could not be consummated. As a result of these discussions:



                                       60
<PAGE>


       o      Mr. Lund remained our chief executive  officer and Mr. Lambert and
              Mr. Hoyt remained on our board of trustees;

       o      the recipients of the operating partnership units returned 838,372
              units  to  us  for  cancellation;   of  the  1,719,335   operating
              partnership   units  still  outstanding  after  the  cancellation,
              1,214,086  units are ordinary common units and 505,249 are Class B
              common units,  which have no direct economic value, but which will
              convert to ordinary  common  units upon the  determination  of our
              board of trustees that our funds from  operations  equal or exceed
              $0.55 per share,  assuming the exercise of all outstanding  rights
              to purchase our equity securities and conversion of all securities
              convertible into our common shares;

       o      only 1,719,335 operating partnership units remain outstanding with
              the  owners  of the  three  properties  acquired  (including  only
              860,107 units to Mr. Hoyt and his affiliates);

       o      American  Real  Estate  Equities  returned  the  warrant  covering
              791,667 of our common shares to us for cancellation; and

       o      we paid no cash to American Real Estate Equities in  reimbursement
              of the  $1,356,000  it spent in connection  with the  transaction;
              instead,  we issued  American Real Estate  Equities,  in the third
              quarter  of  1999,  135,600  of  our  Class  B  Junior  Cumulative
              Convertible  Preferred Shares  (generally  having the same rights,
              terms and preferences as the Class A Preferred Shares, but ranking
              junior as to  payment  of  dividends  and  distributions  upon our
              liquidation),  all of which we have the right to redeem  for $1 if
              we do not have total assets in excess of  $150,000,000 or have not
              achieved funds from  operations  equal to at least $0.55 per share
              (on a fully-diluted basis) prior to June 30, 2002.

       Apart from the  foregoing  transactions,  American  Real Estate  Equities
advanced us an  aggregate of  $1,392,000  during the summer and fall of 1998 for
working capital purposes. Pursuant to the an agreement with American Real Estate
Equities,  we have issued 119,200 of our Class B Junior  Cumulative  Convertible
Preferred Shares to them in discharge of $1,192,000 of the repayment obligation.

       Wellington  Management  Corporation.  Our  chairman of the board,  Arnold
Leas,  is the  president and chief  executive  officer of Wellington  Management
Corporation  and owns,  together  with certain  members of his family and family
trusts,  41.8% of Wellington  Management  Corporation's  outstanding  stock. Our
president,  Robert Rice, was a vice president and general  counsel of Wellington
Management  before joining us. Mr. Rice has no ownership  interest in Wellington
Management Corporation.

       In  connection  with  the  contemplated  American  Real  Estate  Equities
transactions of November 1998 described  above, we also entered into a number of
agreements with Wellington Management Corporation pursuant to which:

       o      Mr. Rice would be appointed our president;

       o      Wellington Management would contribute the office building housing
              our executive  offices in  Brookfield,  Wisconsin to our operating
              partnership  in exchange for $2.5 million in cash,  the assumption
              of $7.3  million in mortgage  indebtedness  on the  property,  and
              745,098 operating partnership units;

       o      we would  issue to  Wellington  Management  a warrant to  purchase
              791,667  of our  common  shares at a price of $5.37 per share with
              respect to 395,833  shares,  $6.47 with respect to 197,917 shares,
              $7.74 per share with respect to 118,750 shares and $9.32 per share
              with respect to 79,167 shares;

       o      we would terminate our obligations to Wellington  Management under
              certain  advisory fee  arrangements  in exchange for $1.6 million;
              and

                                       61
<PAGE>

       o      our operating  partnership would enter into a property  management
              agreement with Wellington Realty, Inc., a wholly-owned  subsidiary
              of Wellington  Management  Corporation,  whereby Wellington Realty
              would manage the  day-to-day  operations of our current  apartment
              community properties in Wisconsin for a management fee equal to 5%
              of gross income from such properties.

         Subsequent to November 1998, we and Wellington  Management  agreed that
the  transfer of  Brookfield  office  building  could not occur  because we were
unable to arrange  financing to provide the stipulated $2.5 million cash payment
on acceptable terms. In connection with the discussions described previously, we
entered  into an  agreement  during the second  quarter of 1999 with  Wellington
Management whereby:

       o      Mr. Rice remained our president;

       o      Wellington Management returned the warrant covering 791,667 of our
              common shares to us for cancellation;

       o      the advisory fee arrangement was still  terminated,  but we agreed
              that Wellington  Management would retain cash payments received in
              1998  totaling  $550,000  and that we would  issue,  in the  third
              quarter  of 1999,  95,000  Class B Junior  Cumulative  Convertible
              Preferred Shares as consideration for the termination; and

       o      we  entered  into  the  new  property  management  agreement  with
              Wellington Realty,  Inc. on the terms contemplated by the original
              agreement.

       In January 1998, we also entered into a listing agreement with Wellington
Realty,  Inc.  whereby we agreed to pay 3% of the sale price of our Maple  Grove
and Lake Pointe apartment  communities in the event of a sale. Though we are not
presently  marketing  the Lake  Pointe  property,  we have  entered  into a sale
contract  with  respect to the Maple  Grove  property.  In  connection  with the
pending  contract  for the sale of Maple Grove  Apartments,  Wellington  Realty,
Inc., is expected to receive a fee totaling  $501,000 upon  consummation  of the
sale.

       From time to time, we may purchase insurance through another affiliate of
Wellington Management  Corporation,  Wellington Insurance Services,  Inc., which
will receive a commission of those sales equal to 15% of scheduled premiums.

       Hoyt Properties Inc. Steven Hoyt, one of our trustees is the principal of
Hoyt Properties Inc.

       On November 20, 1998, our operating  partnership  entered into a property
management agreement with Hoyt Properties. Under this agreement, Hoyt Properties
manages the  day-to-day  operations  of our  current  commercial  properties  in
Minnesota for a management fee equal to 5% of gross income from such properties,
a fee we believe is consistent with industry norms.

       As mentioned above, Steven Hoyt also owns a one-third membership interest
in American Real Estate Equities, LLC.

       Additional  advances of working  capital.  In April 1999,  our  operating
partnership borrowed $50,000 from each of American Real Estate Equities, LLC and
Wellington Management  Corporation for working capital purposes under term loans
that are  currently  due  December 31,  1999.  An interest  rate of 10% per year
accrues on the principal balance of each of these loans until repayment.

       Deferred  Salaries.  As a result of our completion of only a small number
of the acquisitions  proposed in November 1998, our chief executive  officer and
our  president  have agreed to defer their  salaries.  As of June 30, 1999,  the
deferral  amounted to $68,750 as to Mr. Lund and $50,000 as to Mr. Rice.  Of the
total amount deferred by Mr. Rice, Wellington Management has advanced $37,500 to
Mr.  Rice.  We  intend to


                                       62
<PAGE>


pay salaries in arrears and reimburse  Wellington  Management  with a portion of
the  proceeds  of the Maple Grove  sale.  If, for any reason,  the sale of Maple
Grove  is  prevented  or  delayed,  we will not use any of the  proceeds  of the
offering  of the Class A  Preferred  Shares to pay any  deferred  salaries or to
repay Wellington Management for any related advances.




                                       63
<PAGE>





                                  UNDERWRITING

       Subject to the terms and conditions of an underwriting  agreement,  dated
__________, 1999, our underwriters, for whom R.J. Steichen & Company will act as
representative,  have agreed to  purchase  from us on a  firm-commitment  basis,
1,200,000 Class A Preferred  Shares for resale to the public.  Our  underwriting
agreement  provides that the  underwriters  will be obligated to purchase all of
those shares if any are purchased.  The underwriters have agreed severally,  but
not  jointly,  to purchase  the  numbers of Class A  Preferred  Shares set forth
opposite their respective names:

                                      Underwriter       Number of Shares
                                      ----------
R.J. Steichen & Company.............................

Miller, Johnson & Kuehn Incorporated................


                                                            ---------
          Total                                             1,200,000
                                                            =========

       The underwriters have reserved the right to reoffer the Class A Preferred
Shares to selected  securities  dealers at the  offering  price set forth on the
cover page of this prospectus, less customary concessions.

       We have  agreed to pay the  underwriters  a  discount  of 8% of the gross
proceeds of this  offering,  including  the gross  proceeds from the sale of any
overallotment  shares. In addition,  we have agreed to pay to the underwriters a
non-accountable  expense  allowance of 2% of the gross proceeds of the offering,
including  proceeds  from the sale of  overallotment  shares,  up to $250,000 in
total.

       We have granted to the underwriters an overallotment option,  exercisable
for 45 days from the date of this  prospectus,  to purchase up to an  additional
180,000 of our Class A Preferred  Shares at the public offering price,  less the
8% underwriting  discount.  The  underwriters may exercise this option solely to
cover  overallotments  in the sale of the Class A Preferred Shares being offered
by this prospectus.

       At the  closing  of the  offering,  we  will  sell  to the  underwriters'
representative,  for nominal  consideration,  warrants to purchase up to 120,000
Class A  Preferred  Shares  (up to  138,000  Class  A  Preferred  Shares  if the
underwriters'  overallotment  option is  exercised in full).  The  underwriters'
warrants  will  become  exercisable  one year  after the  effective  date of the
registration  statement  covering  the  Class A  Preferred  Shares  and  will be
exercisable  for a period of four years  thereafter  at a price of  $10.00.  The
underwriter's  warrants will contain  provisions  for (1)  "cashless  exercise,"
whereby the  underwriters  may forfeit a portion of the  warrants at the time of
exercise in lieu of the cash  payment of the  exercise  price,  (2)  appropriate
adjustment   in  the  event  of  a  merger,   consolidation,   recapitalization,
reclassification,  share  dividend,  share split or similar  transaction,  (3) a
one-time  right to demand  registration  of the  common  shares  underlying  the
warrants under the Securities Act of 1933, and (4)  participation  of the common
shares  underlying  such  warrant,   on  a  "piggy-back"   basis,  in  specified
registrations by us during the duration of the underwriters' warrant and for two
years thereafter.

       In order to facilitate the offering of our Class A Preferred Shares,  the
underwriters  may engage in transactions  that stabilize,  maintain or otherwise
affect the price of our Class A Preferred Shares. Specifically, the underwriters
may sell or allot more Class A  Preferred  Shares than the  1,200,000  shares we
have agreed to sell them.  This  overallotment  would create a short position in
our Class A Preferred Shares for the account of the  underwriters.  To cover any
overallotments  or to stabilize the price of our Class A Preferred  Shares,  the


                                       64
<PAGE>



underwriters  may bid for, and purchase our Class A Preferred Shares in the open
market.  Finally,  the underwriters may reclaim selling  concessions  allowed to
dealers for distributing  our Class A Preferred  Shares in the offering,  if the
underwriters  repurchase  previously  distributed  Class A  Preferred  Shares in
transactions  to  cover  short  positions,  in  stabilization   transactions  or
otherwise.   The  underwriters  have  reserved  the  right  to  reclaim  selling
concessions  in order to encourage  dealers to distribute  our Class A Preferred
Shares for investment,  rather than for short-term  speculation.  Increasing the
proportion  of the  offering  held for  investment  may reduce the supply of our
Class  A  Preferred  Shares  available  for  short-term  trading.  Any of  these
activities  may  stabilize or maintain the market price of our Class A Preferred
Shares above  independent  market  levels.  The  underwriter  is not required to
engage in these activities, and may end any of these activities at any time.

       The  underwriters   have   conditioned   their   performance   under  the
underwriting  agreement on receipt of  agreements  from certain of our officers,
trustees and other  shareholders  prohibiting  market sales of our securities by
such  persons for a period of 180 days  following  the  initial  closing of this
offering.

       We have  agreed  to  indemnify  the  underwriters  against  any  costs or
liabilities  incurred by the underwriter by reason of misstatements or omissions
to  state  material  facts  in  connection  with  the  statements  made  in  the
registration  statement we filed and this prospectus.  The underwriters have, in
turn,  agreed to  indemnify  us against  any costs or  liabilities  by reason of
misstatements  or  omissions  to state  material  facts in  connection  with the
statements made in the registration  statement filed and this prospectus,  based
on information  relating to the underwriters and provided by them. To the extent
that  these  provisions  may  purport  to  provide   exculpation  from  possible
liabilities  arising  under the federal  securities  laws, in the opinion of the
Securities and Exchange  Commission,  such indemnification is contrary to public
policy and therefore unenforceable.

       For a more complete description of the underwriting arrangements for this
offering,  you should read the underwriting  agreement included as an exhibit to
the registration statement of which this prospectus is a part.




                                       65
<PAGE>





                            DESCRIPTION OF SECURITIES

General

       Our  declaration  of trust  provides that we may issue up to  110,000,000
shares of beneficial  interest,  consisting of 100,000,000  common  shares,  par
value $0.01 per share,  and  10,000,000  preferred  shares,  par value $0.01 per
share.  After  this  offering,  1,549,800  preferred  shares  will be issued and
outstanding,  or 1,729,800 shares if our underwriters'  overallotment  option is
exercised in full.

       Firstar  Trust  Company is the transfer  agent for our common  shares and
will be the  transfer  agent  for the Class A  Preferred  Shares  following  the
closing of this offering.

The Class A Preferred Shares

       We  have  designated  1,518,000  of  our  preferred  shares  as  Class  A
Cumulative Convertible Preferred Shares, $0.01 par value per share.

       Subject to the provisions of our declaration of trust  regarding  "excess
shares" (as described under the heading  "Restrictions on Transfer" beginning on
page 68),  a dividend  on each Class A  Preferred  Shares  equal to $0.475  will
accrue and be payable  every six months,  beginning six months after the initial
closing date of the  offering.  We may pay no  dividends  on any other  existing
class or series of our shares unless we have paid all dividends  then accrued on
the Class A Preferred Shares.  The Class A Preferred Shares will not participate
in dividends declared on our common shares.

       Upon our  liquidation,  no  distribution  of our  assets  will be made to
holders of any other  existing class or series of our shares until we have first
paid the  holders of the Class A  Preferred  Shares  $10.00 per share,  plus the
amount of all  dividends  on the Class A Preferred  Shares that are then accrued
but unpaid.

       Subject to the provisions of our  declaration of trust  regarding  excess
shares,  each of the Class A Preferred  Shares will be entitled to the number of
votes at all  meetings  of our  shareholders  equal to the  number of our common
shares into which they are then convertible. Holders of Class A Preferred Shares
will  generally  vote  together with holders of our common shares and holders of
our Class B Junior  Cumulative  Convertible  Preferred Shares as a single class,
provided that holders of Class A Preferred  Shares will vote as a separate class
on proposals  specifically  affecting the relative  rights and privileges of the
Class A Preferred Shares.

       Each of our Class A Preferred  Shares will be convertible at any time, at
the option of the holder,  into a number of common  shares equal to the quotient
obtained by dividing (1) $10.00,  plus any dividends  then accrued but unpaid on
the  Class A  Preferred  Shares;  by (2) a price  equal  to 110% of the  average
closing bid price for our common  shares over the 10 trading days  preceding the
effective  date of the  registration  statement  covering  the Class A Preferred
Shares, or $____.

       We will  have the  option to redeem  the  Class A  Preferred  Shares at a
per-share  price equal to the public  offering  price,  plus any dividends  then
accrued but unpaid,  after 30 days' notice,  any time after two years  following
the  initial  closing of the  offering  if the  closing  bid price of our common
shares  exceeds  150% of the then  effective  conversion  price  of the  Class A
Preferred Shares for 20 consecutive trading days.

       If, at any time,  we fail to  declare  or pay a  dividend  on the Class A
Preferred  Shares as it  accrues,  such  dividend  will be  cumulative,  without
interest,  with future dividends. If we should fail to pay a full year's accrued
dividends  on the Class A  Preferred  Shares,  then the  holders  of the Class A
Preferred Shares will be entitled, voting as a class, to elect a majority of the
members of our board of  trustees,  who will then serve on the board for so long
as a full year's dividends remain unpaid.

       When  issued,  the  Class A  Preferred  Shares  will be  legally  issued,
fully-paid and nonassessable.

                                       66
<PAGE>


The Class B Junior Cumulative Convertible Preferred Shares

       We have  designated  349,800  of our  preferred  shares as Class B Junior
Cumulative Convertible Preferred Shares, $0.01 par value per share, all of which
are issued and outstanding.

       The terms of the Class B preferred  shares are  identical to those of the
Class A Preferred Shares as to rights to dividends, rights to distributions upon
liquidation,  voting rights,  optional  conversion and  redemption.  The Class B
preferred  shares,  however,  rank junior to the Class A Preferred  Shares as to
dividends and distributions  upon liquidation,  so that we may not pay dividends
on the Class B shares unless all dividends on the Class A Preferred  Shares then
accrued  have been paid,  and we will not  distribute  assets to the  holders of
Class B shares upon our  liquidation  until the full  amount of the  liquidation
preference on the Class A Preferred Shares has been paid in full.

       The Class B Junior  Cumulative  Convertible  Preferred Shares also differ
from the Class A Preferred  Shares in that their holders will not be entitled to
elect a  majority  of our  board of  trustees  in the event  that a full  year's
dividends are not paid when accrued.

       Holders of Class B shares will vote as a separate class only on proposals
specifically affecting the relative rights and privileges of the Class B shares.

The Common Shares

       Subject to the preferential rights of our preferred shares (including the
Class A  Preferred  Shares  offered  by this  prospectus  and our Class B Junior
Cumulative  Convertible Preferred Shares) or any other class or series of shares
and to the provisions of our  declaration of trust  regarding  "excess  shares,"
holders  of our common  shares are  entitled  to receive  distributions  on such
shares if, as and when  authorized  and declared by the board of trustees out of
assets  legally  available  therefor and to share ratably in our assets  legally
available  for  distribution  to  shareholders  in  the  event  of  liquidation,
dissolution  or winding up after payment of, or adequate  provision  for, all of
our known debts and liabilities.  We have generally paid quarterly distributions
on our common  shares,  though the amount of dividends and the timing of payment
have varied.

       Subject to the provisions of our  declaration of trust  regarding  excess
shares,  each  outstanding  common share  entitles the holder to one vote on all
matters on which our shareholders  are entitled to vote,  including the election
of trustees, and, except as otherwise required by law or except as provided with
respect to any other class or series of shares,  the holders of such shares will
possess  the  exclusive  voting  power.  There is no  cumulative  voting  in the
election  of  trustees,  which  means  that the  holders  of a  majority  of our
outstanding  common  shares  can elect all of the  trustees  then  standing  for
election  and the  holders  of our  remaining  shares  are not able to elect any
trustees.

Warrants to Purchase Our Shares

       In connection  with prior  transactions,  we issued  warrants to purchase
47,500 of our common shares.  These warrants are currently  exercisable  have an
exercise price of $5.37 per share.

       In  connection  with the  offering  of the Class A  Shares,  we have also
agreed to issue our  underwriters'  representative  a warrant to  purchase up to
120,000  Class A  Preferred  Shares (up to 138,000  shares if the  underwriters'
overallotment  option is exercised in full) at a price of $10.00 per share.  The
underwriters' representatives warrant will become exercisable one year after the
effective  date of the  registration  statement  covering  the Class A Preferred
Shares  and will be  exercisable  for a period  of four  years  thereafter.  The
warrants  will  contain   provisions  for  "cashless   exercise,"   whereby  the
underwriters  may  forfeit a portion of the  warrants at the time of exercise in
lieu of the cash  payment  of the  exercise  price  and will  also  provide  for
customary adjustments in the event of a merger, consolidation, recapitalization,
reclassification, share dividend, share split or similar transaction.

                                       67
<PAGE>


Employee Share Options

       We have issued  options to purchase a total of 214,273  common  shares to
certain of our employees  under our 1998 stock incentive plan. A total of 54,273
of these outstanding options are all currently exercisable. The weighted average
exercise price of all our options is approximately $5.21 per share.

       The incentive plan is designed to attract and retain competent  personnel
and to provide to officers and other key employees long-term incentives for high
levels of  performance  by providing  them with a means to acquire a proprietary
interest in our success.  A total of 2,952,393  common  shares may be subject to
additional  awards under the plan, which may include  incentive or non-qualified
options.

Dividend Reinvestment Plan

       Since 1996,  we have  maintained  a dividend  reinvestment  plan  whereby
holders of our common shares may automatically reinvest cash dividends we pay in
additional common shares.  Under the plan, investors may also make optional cash
payments on a quarterly  basis to acquire even more shares.  The price of shares
sold under the plan is the average of the high and low sale prices of our common
shares on the scheduled date of reinvestment.

Operating Partnership Units

       Our  interests  and  those  of all  limited  partners  in  the  operating
partnership  are  represented by  partnership  units.  Currently,  the operating
partnership has issued ordinary common units, which are economically  equivalent
to our common  shares and Class B common  units,  which have no direct  economic
value,  but which will  automatically  convert to ordinary common units upon the
determination  of our board of  trustees  that our  funds  from  operations  (as
defined by the National  Association of Real Estate Investment  Trusts) equal or
exceed $0.55 per share,  assuming exercise of all outstanding rights to purchase
our equity  securities  and conversion of all  securities  convertible  into our
common  shares.  If  necessary,  however,  the number of Class B units that will
convert to ordinary  common units will be limited so that the current  holder of
the  operating  partnership's  outstanding  Class B units,  American Real Estate
Equities,  LLC, will not become a greater than 10% owner,  assuming  exercise of
all outstanding  rights to purchase our equity  securities and conversion of all
securities convertible into our common shares.

       The operating  partnership has also issued Class B preferred units to us,
which are economically  equivalent to our Class B Junior Cumulative  Convertible
Preferred Shares.  Upon the closing of this offering and our contribution of our
net proceeds to the operating  partnership,  the operating partnership will also
issue us 1,200,000  Class A preferred  units (up to 1,380,000  Class A preferred
units if our underwriters  exercise their  overallotment  option in full), which
will be economically  equivalent to the Class A Preferred Shares.  The operating
partnership  may also issue  additional  classes or series of preferred units on
such terms as we, as sole general partner, may determine.

       Subject to certain  limitations  in our operating  partnership  agreement
and,  in the case of any  preferred  units,  following  the  conversion  of such
preferred  units into common units,  holders of common units  generally have the
right to require the redemption of their common units at any time one year after
the original issuance date of such units.

       Unless  we  elect to  assume  and  perform  the  operating  partnership's
obligation  with  respect  to  redemption  of common  units,  a limited  partner
demanding  redemption  will receive cash from the  operating  partnership  in an
amount  equal to the market  value of the units to be  redeemed.  Instead of the
operating  partnership  acquiring  the units for cash, we will have the right to
elect to acquire the units directly from a limited partner demanding redemption,
in exchange for either cash or an equal number of our common  shares,  and, upon
such  acquisition,  we will  become the owner of such  units.  This  one-for-one
conversion  rate will be adjusted  appropriately  in the event of a share split,
share dividend or similar event.

                                       68
<PAGE>


Registration Rights

       On March 5, 1998,  we entered  into a  registration  rights  agreement in
connection  with the  issuance  to Credit  Suisse  First  Boston of a warrant to
purchase up to 47,500 of our common shares at a price of $5.37 per share.  Under
the agreement, the holders of a majority of the shares represented by the Credit
Suisse First Boston warrant have the right to require us to prepare and file one
or more registration  statements,  under certain circumstances,  with respect to
our common shares  purchasable  under the Credit Suisse First Boston warrant and
all  other  common   shares   owned  by  Credit   Suisse  First  Boston  or  the
then-holder(s) of the Credit Suisse First Boston warrant.

       Every holder of our  operating  partnership  units also has  registration
rights,  under our master  registration  rights  agreement,  with respect to the
common  shares  that we  might  issue  in  exchange  for the  units.  Under  the
agreement,  every  time the  operating  partnership  issues  units,  we agree to
register  the common  shares  issuable in exchange for the units within one year
and to use commercially  reasonable  efforts to register those shares for public
resale by the former unit  holder.  Holders of  partnership  units also have the
right under the  agreement,  subject to certain  limitations,  to include common
shares they receive in exchange for units in registrations we may make for other
purposes.

       The  underwriters'  representative's  warrant will provide for a one-time
right to demand  registration  of the shares  underlying  the warrants under the
Securities Act of 1933,  and  participation  of the common shares  issuable upon
conversion  of the  Class A  Preferred  Shares  underlying  such  warrant,  on a
"piggy-back" basis, in specified  registrations by us during the duration of the
warrant and for two years thereafter.

Restrictions on Transfer

       General.  For us to  continue  to qualify  as a REIT  under the  Internal
Revenue  Code,  our  common  shares  must be  beneficially  owned by 100 or more
persons  during  at least  335 days of a  taxable  year of 12 months or during a
proportionate  part of a shorter  taxable year.  Also,  not more than 50% of the
value of our issued and  outstanding  shares,  including  the Class A  Preferred
Shares,  may be owned,  directly  or  indirectly,  by five or fewer  individuals
during  the last half of a  taxable  year or  during a  proportionate  part of a
shorter taxable year.

       Because our board of trustees  believes it is essential for us to qualify
as a REIT, our  declaration of trust,  subject to certain  exceptions,  provides
that no  holder  may own,  or be  deemed  to own by  virtue  of the  attribution
provisions  of the  Internal  Revenue  Code,  more than 9.9% of the value of our
issued and outstanding  shares. The board of trustees,  upon receipt of a ruling
from the  Internal  Revenue  Service,  an opinion  of counsel or other  evidence
satisfactory  to the board of  trustees  and upon such other  conditions  as the
board of trustees  may direct,  may exempt a proposed  transferee  from the 9.9%
ownership limit. As a condition of such exemption,  the intended transferee must
give written  notice to us of the  proposed  transfer no later than the 50th day
prior to any  transfer  which,  if  consummated,  would  result in the  intended
transferee  owning shares in excess of the 9.9%  ownership  limit.  The board of
trustees  may require  such  opinions of counsel,  affidavits,  undertakings  or
agreements as it may deem necessary or advisable in order to determine or ensure
our status as a REIT.  Any  transfer of shares that would (1) create a direct or
indirect  ownership of shares of shares in excess of the 9.9%  ownership  limit,
(2) result in our shares being owned by fewer than 100 persons, or (3) result in
our being  "closely  held" within the meaning of Section  856(h) of the Internal
Revenue Code,  shall be null and void, and the intended  transferee will acquire
no rights to the shares.  The  foregoing  restrictions  on  transferability  and
ownership  will not  apply if our  board of  trustees  determines  that it is no
longer in our best interests to continue to qualify as a REIT.

       Any  purported  transfer of shares that would  result in a person  owning
shares  in  excess of the 9.9%  ownership  limit or cause us to become  "closely
held" under  Section  856(h) of the Internal  Revenue Code that is not otherwise
permitted  as provided  above will  constitute  "excess  shares,"  which will be
transferred  by operation of law to us as trustee for the  exclusive  benefit of
the  person or persons to whom the  excess  shares are  ultimately  transferred,
until such time as the intended transferee  retransfers the excess shares. While
these excess  shares are held in trust,  they will not be entitled to vote or to
share  in any  distributions  (except  upon


                                       69
<PAGE>


liquidation).  Subject to the 9.9%  ownership  limit,  the excess  shares may be
retransferred  by the intended  transferee  to any person (if the excess  shares
would not be excess shares in the hands of such person) at a price not to exceed
the price paid by the intended  transferee  (or, if no  consideration  was paid,
fair market  value),  at which point the excess  shares  will  automatically  be
exchanged  for the  shares to which  the  excess  shares  are  attributable.  In
addition,  such  excess  shares held in trust are subject to purchase by us at a
purchase price equal to the price paid for the shares by the intended transferee
or, if no  consideration  was paid,  fair market  value as reflected in the last
reported  sales price reported on the Nasdaq  National  Market sm on the trading
day  immediately  preceding  the relevant  date,  or if not then reported on the
Nasdaq  National  Market sm, the last reported sales price of such shares on the
trading day immediately  preceding the relevant date as reported on any exchange
or quotation system over which such shares may be traded,  or if not then traded
over any exchange or quotation  system,  then the market price of such shares on
the relevant date as determined in good faith by our board of trustees. From and
after the intended transfer to the intended transferee of the excess shares, the
intended  transferee  shall cease to be entitled to  distributions  (except upon
liquidation),  voting  rights and other  benefits  with  respect to such shares,
except  the  right to  payment  of the  purchase  price  for the  shares  or the
retransfer  of shares as provided  above.  Any  distribution  paid to a proposed
transferee  on account of excess  shares prior to the  discovery by us that such
shares have been  transferred in violation of the provisions of the  declaration
of  trust  shall  be  repaid  to us  upon  demand.  If  the  foregoing  transfer
restrictions  are  determined  to be void or  invalid  by  virtue  of any  legal
decision,  statute,  rule or  regulation,  then the intended  transferee  of any
excess  shares may be deemed,  at our  option,  to have acted as an agent on our
behalf in  acquiring  such excess  shares and to hold such excess  shares on our
behalf.

       All certificates representing our shares, including the Class A Preferred
Shares, will bear a legend that references the restrictions described above.

       All persons who own, directly or by virtue of the attribution  provisions
of the Internal Revenue Code, more than 5% (or such other percentage between 1/2
of 1% and 5%, as provided  in the rules and  regulations  promulgated  under the
Internal  Revenue  Code) of the number or value of our then  outstanding  shares
must give a written  notice to us by January 31 of each year. In addition,  each
shareholder  shall,  upon demand,  be required to disclose to us in writing such
information with respect to the direct,  indirect and constructive  ownership of
our shares as the board of trustees  deems  reasonably  necessary to comply with
the provisions of the Internal Revenue Code applicable to a REIT, to comply with
the requirements of any taxing authority or governmental agency or determine any
such compliance.

       These  ownership  limitations  could  have the effect of  discouraging  a
takeover or other  transaction  in which holders of some, or a majority,  of the
Class A Preferred  Shares might receive a premium for their shares over the then
prevailing  market price or which such holders might otherwise  believe to be in
their best interest.




                                       70
<PAGE>






                    CERTAIN PROVISIONS OF MARYLAND LAW AND OF
                       OUR DECLARATION OF TRUST AND BYLAWS

       The following summary  highlights certain provisions of Maryland law, our
declaration  of trust and our bylaws.  It is not  complete and is subject to and
qualified in its entirety by reference to Maryland law, the declaration of trust
and our bylaws for complete information.

Number of Trustees

       Our  declaration  of trust  provides  that the number of trustees  may be
established  by the board of trustees,  but may not be fewer than three nor more
than fifteen. Any vacancy of the board of trustees may be filled, at any regular
meeting or at any special meeting called for that purpose,  by a majority of the
remaining trustees.

Removal of Trustees

       Our  declaration  of trust provides that a trustee may be removed only by
the affirmative  vote of at least a majority of the votes entitled to be cast in
the election of trustees.

Amendment to the Declaration of Trust

       With  certain  exceptions,   our  declaration  of  trust,  including  its
provisions on removal of trustees,  may be amended only by the affirmative  vote
of the  holders of not less than a majority  of all of the votes  entitled to be
cast on the matter.

Dissolution of the Trust

       The  voluntary   dissolution  of  the  trust  must  be  approved  by  the
affirmative  vote of the holders of not less than a majority of all of the votes
entitled  to be cast on the  matter or the  written  consent  of all  holders of
shares entitled to vote on this matter.

Business Combinations

       Under Maryland law, certain "business  combinations"  (including  certain
mergers,  consolidations,  share exchanges, or, in certain circumstances,  asset
transfers or  issuances or  reclassifications  of equity  securities)  between a
Maryland real estate  investment  trust and an  "interested  shareholder"  or an
affiliate of the  interested  shareholder  are  prohibited for 5 years after the
most  recent  date on which the  interested  shareholder  becomes an  interested
shareholder.  An interested shareholder includes a person who beneficially owns,
and an  affiliate or associate of the trust who, at any time during the two-year
period  prior  to the  date in  question,  who was the  beneficial  owner of ten
percent of more of the  voting  power of the  trust's  then  outstanding  voting
shares.  Thereafter,  any such business  combination must be: (a) recommended by
the trustees of such trust and (b) approved by the affirmative vote of at least:
(1) 80% of the votes entitled to be cast by holders of


                                       71
<PAGE>

outstanding  voting  shares  of  beneficial  interest  of  the  trust;  and  (2)
two-thirds  of the votes  entitled to be cast by holders of  outstanding  voting
shares  of  beneficial  interest  other  than  shares  held  by  the  interested
shareholder  with whom (or with  whose  affiliate  or  associate)  the  business
combination  is to be  effected,  unless,  among other  conditions,  the trust's
common shareholders  receive a minimum price (as defined under Maryland law) for
their  shares and the  consideration  is received in cash or in the same form as
previously paid by the interested  shareholder for its shares.  These provisions
of  Maryland  law do not  apply,  however,  to  business  combinations  that are
approved  or  exempted  by the board of  trustees of the trust prior to the time
that the interested shareholder becomes an interested shareholder.  An amendment
to a Maryland  REIT's  declaration  of trust  electing  not to be subject to the
foregoing  requirements must be approved by the affirmative vote of at least 80%
of the votes  entitled  to be cast by holders of  outstanding  voting  shares of
beneficial  interest of the trust, voting together as a single voting group, and
two-thirds  of the votes  entitled to be cast by holders of  outstanding  voting
shares of beneficial  interest other than shares of beneficial  interest held by
interested  shareholders.  Any such  amendment  shall not be effective  until 18
months  after  the  vote of  shareholders  and will  not  apply to any  business
combination  of the  trust  with an  interested  shareholder  on the date of the
shareholder vote.

       Maryland's  business   combination  statute  could  have  the  effect  of
delaying,  deferring or preventing  offers to acquire us and of  increasing  the
difficulty of acting on any such offer.

Control Share Acquisitions

       Maryland  law, as applicable  to Maryland  REITs,  provides that "control
shares" of a Maryland real estate  investment trust acquired in a "control share
acquisition"  have no voting rights  except to the extent  approved by a vote of
two-thirds  of the votes  entitled  to be cast on the  matter  by  shareholders,
excluding  shares  owned by the  acquiror,  by officers  or by trustees  who are
employees  of the trust in  question.  "Control  shares"  are  voting  shares of
beneficial  interest  which,  if  aggregated  with all other  shares  previously
acquired  by such  acquiror  or in  respect  of which  the  acquiror  is able to
exercise or direct the  exercise of voting power  (except  solely by virtue of a
revocable proxy), would entitle the acquiror to exercise the voting power in the
election of trustees  within one of the following  ranges of voting  power:  (a)
one-fifth or more but less than one-third, (b) one-third or more but less than a
majority,  or (c) a majority or more of all voting power.  Control shares do not
include shares that the acquiring person is then entitled to vote as a result of
having previously obtained  shareholder  approval. A "control share acquisition"
generally means the acquisition of control shares.

Advance Notice of Trustee Nominations and New Business

       Our  bylaws  provide  that (1)  with  respect  to an  annual  meeting  of
shareholders,  nominations  of persons for election to the board of trustees and
the proposal of business to be considered by  shareholders  may be made only (a)
pursuant to our notice of the meeting, (b) by the board of trustees, or (c) by a
shareholder  who is entitled to vote at the  meeting and has  complied  with the
advance  notice  procedures  set forth in our  bylaws,  and (2) with  respect to
special meetings of shareholders,  only the business  specified in our notice of
meeting may be brought before the meeting of  shareholders,  and  nominations of
persons for  election to the board of trustees  may be made only (a) pursuant to
our notice of the meeting,  (b) by the board of trustees,  or (c) provided  that
the board of trustees  has  determined  that  trustees  shall be elected at such
meeting,  by a  shareholder  who is  entitled  to  vote at the  meeting  and has
complied with the advance notice provisions set forth in our bylaws.

Limitation of Liability and Indemnification

       The  Maryland  REIT  law  permits  a  Maryland  REIT  to  include  in its
declaration  of trust a provision  limiting  the  liability  of its trustees and
officers  to the  trust  and its  shareholders  for money  damages,  except  for
liability  resulting from (1) actual receipt of an improper benefit or profit in
money, property or services or (2) active and deliberate dishonesty  established
by a final judgment as being material to the cause of action. Our declaration of
trust contains such a provision which  eliminates  liability of our trustees and
officers to the maximum extent permitted by the Maryland REIT law.

       Our bylaws  require us to  indemnify,  without  requiring  a  preliminary
determination of the ultimate entitlement to indemnification, (1) any present of
former trustee, officer or shareholder who has been successful, on the merits or
otherwise, in the defense of a proceeding to which he was made a party by reason
of such status,  against reasonable  expenses incurred by him in connection with
the  proceeding;  (2) any present of former trustee or officer against any claim
or liability to which he may become  subject by reason of such status  unless it
is  established  that (a) his act or omission was  committed in bad faith or was
the result of active and  deliberate  dishonesty,  (b) he  actually  received an
improper personal benefit in money, property or services or (c) in the case of a
criminal proceeding, he had reasonable cause to believe that his act or omission
was unlawful;  and (3) each shareholder or former shareholder  against any claim
or  liability  to  which  he may be  subject  by  reason  of  such  status  as a
shareholder  or former  shareholder.  However,  under  Maryland  law, we may not
indemnify  for  an  adverse  judgment  in a  suit  by or in  the  right  of  the
corporation  or for a judgment of liability on the basis that  personal  benefit
was improperly  received unless, in either case, a court orders


                                       72
<PAGE>


indemnification and then only for expenses.  In addition,  our bylaws require us
to pay or reimburse, in advance of final disposition of a proceeding, reasonable
expenses incurred by a present or former trustee,  officer or shareholder made a
party  to a  proceeding  by  reason  of his  status  as a  trustee,  officer  or
shareholder  provided  that, in the case of a trustee or officer,  we shall have
received (1) a written  affirmation  by the trustee or officer of his good faith
belief  that  he has  met the  applicable  standard  of  conduct  necessary  for
indemnification as authorized by the bylaws and (2) a written undertaking by him
or on his  behalf  to repay  the  amount  paid or  reimbursed  by us if it shall
ultimately be determined  that the  applicable  standard of conduct was not met.
Our bylaws also (1) permit us, with the  approval  of our  trustees,  to provide
indemnification  and payment or reimbursement of expenses to a present or former
trustee,  officer  or  shareholder  who  served  a  predecessor  of ours in such
capacity,  and to any of our  employees or agents or those of our  predecessors,
(2) provide that any indemnification or payment or reimbursement of the expenses
permitted by our bylaws shall be furnished  in  accordance  with the  procedures
provided for  indemnification  and payment or  reimbursement  of expenses  under
Maryland law and (3) permit us to provide further  indemnification or payment or
reimbursement of expenses as may be permitted by Maryland law.

       Insofar as indemnification  for liabilities  arising under the Securities
Act of 1933 may be permitted to our trustees and officers,  we have been advised
that,  although  the validity  and scope of the  governing  statute has not been
tested in court, in the opinion of the Securities and Exchange Commission,  such
indemnification  is against public policy and is, therefore,  unenforceable.  In
addition, indemnification may be limited by state securities laws.

Maryland Asset Requirements

       To maintain our  qualification  as a Maryland REIT, the Maryland REIT law
requires that we hold, either directly or indirectly,  at least 75% of the value
of our assets in real estate assets,  mortgages or mortgage related  securities,
government  securities,  cash and cash equivalent  items.  The Maryland REIT law
also  prohibits  us from  using  or  applying  land for  farming,  agricultural,
horticultural or similar purposes.




                                       73
<PAGE>




                        FEDERAL INCOME TAX CONSIDERATIONS

       We  currently  intend to continue  to operate so as to meet the  Internal
Revenue Code requirements for qualification as a REIT. However, no assurance can
be given that we will  continue to meet such  requirements.  Such  qualification
depends  upon our ability to meet the  various  requirements  imposed  under the
Internal  Revenue Code through actual  operating  results and actions taken,  as
discussed below.

       The  following  is  a  general  summary  of  the  Internal  Revenue  Code
provisions  governing  the federal  income tax treatment of REITs and is not tax
advice.  These provisions are highly technical and complex,  and this summary is
qualified in its entirety by the applicable  Internal  Revenue Code  provisions,
rules and regulations  promulgated  thereunder,  and administrative and judicial
interpretations  thereof.  Moreover,  this  summary  does not deal  with all tax
aspects that might be relevant to you in light of your  personal  circumstances;
nor does it deal with  particular  types of  shareholders  that are  subject  to
special   treatment  under  the  Internal   Revenue  Code,  such  as  tax-exempt
organizations,  insurance  companies,  financial  institutions,  broker-dealers,
foreign corporations and persons who are not citizens or residents of the United
States.

       YOU ARE  URGED TO  CONSULT  YOUR OWN TAX  ADVISOR  WITH  RESPECT  TO YOUR
SPECIFIC  FEDERAL,  STATE,  LOCAL,  FOREIGN  AND OTHER TAX  CONSEQUENCES  OF THE
PURCHASE, HOLDING AND SALE OF THE CLASS A PREFERRED SHARES.

Taxation of the Trust as a Real Estate Investment Trust

       General.  As a REIT,  in general we are not subject to federal  corporate
income  taxes on that  portion of our  ordinary  income or capital  gain that is
currently  distributed  to  shareholders.  The REIT  provisions  of the Internal
Revenue  Code  generally  allow  a REIT  to  deduct  distributions  paid  to its
shareholders.   This   deduction   for   distributions   paid  to   shareholders
substantially  eliminates the federal "double taxation" on earnings (once at the
corporate level and once again at the shareholder  level) that generally results
from investment in a corporation.

       We are subject to federal income tax, however, as follows:

       o      First,   we  are  taxed  at   regular   corporate   rates  on  our
              undistributed  REIT taxable income,  including  undistributed  net
              capital gains.

       o      Second,  under  certain  circumstances,  we  are  subject  to  the
              "alternative  minimum tax" on our items of tax  preference  to the
              extent that the tax exceeds our regular tax.

       o      Third, if we have net income from the sale or other disposition of
              "foreclosure   property"  that  is  held  primarily  for  sale  to
              customers   in  the   ordinary   course  of   business   or  other
              non-qualifying  income  from  foreclosure  property,  it  will  be
              subject to tax at the highest corporate rate on such income.

       o      Fourth,  any net income that we have from prohibited  transactions
              (which are, in general,  certain  sales or other  dispositions  of
              property other than  foreclosure  property held primarily for sale
              to customers  in the ordinary  course of business) is subject to a
              100% tax. Losses from prohibited transactions may not offset gains
              in  computing  the 100% tax.  Such  losses,  however,  may  offset
              taxable REIT income.

       o      Fifth,  if we should  fail to satisfy  either the 75% or 95% gross
              income tests (as discussed below), and have nonetheless maintained
              our  qualifications  as a REIT because certain other  requirements
              have been met,  we will be subject to a 100% tax on the net income
              attributable to the greater of the amount by which we fail the 75%
              or 95% test,  multiplied  by a fraction  intended  to reflect  our
              profitability.



                                       74
<PAGE>

       o      Sixth,  if we fail to  distribute,  during each year, at least the
              sum of (1) 85% of our REIT ordinary  income for such year, (2) 95%
              of our REIT  capital  gain net income  for such year,  and (3) any
              undistributed  taxable income from preceding  periods,  we will be
              subject  to a 4%  excise  tax  on  the  excess  of  such  required
              distribution over the amounts actually distributed.

       o      Seventh,  if an election is made  pursuant to IRS Notice 88-19 and
              during the 10-year  period (1)  commencing on the first day of the
              first  taxable year that we  qualified  as a REIT,  we recognize a
              gain from the  disposition of an asset held by us at the beginning
              of such  period,  or (2)  commencing  on the day on which an asset
              acquired by us from a C corporation  in a transaction  in which we
              inherit  the tax basis of the  asset  from the C  corporation,  we
              recognize a gain from the disposition of such asset,  then we will
              be subject to tax at the  highest  regular  corporate  rate on the
              excess,  if any, or the fair market value over the adjusted  basis
              of any such asset as of the beginning of its recognition period.

       Requirements for  Qualification To qualify as a REIT, we must continue to
meet the requirements, discussed below, relating to our organization, sources of
income, nature of assets and distributions of income to shareholders.

       The  Internal  Revenue Code defines a REIT as a  corporation,  trust,  or
association:

       o      that is managed by one or more trustees;

       o      the  beneficial  ownership of which is  evidenced by  transferable
              shares, or by transferable certificates of beneficial interest;

       o      that would be taxable as a domestic  corporation  but for the REIT
              section of the Internal Revenue Code;

       o      that is neither a financial  institution nor an insurance  company
              within the meaning of certain  provisions of the Internal  Revenue
              Code;

       o      the beneficial ownership of which is held by 100 or more persons;

       o      during  the last  half of each  taxable  year not more than 50% in
              value of the  outstanding  shares of which is owned,  directly  or
              indirectly,  through the application of certain attribution rules,
              by five or fewer  individuals (as defined in the Internal  Revenue
              Code to include certain business entities); and

       o      which meets certain other tests,  described  below,  regarding the
              nature of its income and assets.

       The  Internal  Revenue Code  provides  that  conditions  (1) through (4),
inclusive,  must be met during the entire  taxable year and that  condition  (5)
must exist during at least 335 days of a taxable year of 12 months,  or during a
proportionate  part of a taxable  year of less than 12 months.  For  purposes of
conditions (5) and (6), pension funds and certain other tax-exempt  entities are
treated as  individuals.  However,  a trust  described in section  401(a) of the
Internal  Revenue Code and exempt from tax under section 501(a) is not generally
treated as a single  individual  for purposes of the five or fewer  requirement.
Rather, beneficiaries of such trust are treated as holding shares in the REIT in
proportion to their interests in the trust.

       Our declaration of trust includes certain restrictions regarding transfer
of our shares, which restrictions are intended (among other things) to assist us
in continuing to satisfy the share ownership  requirements  described in (5) and
(6) above.

       Income Tests. There are three percentage tests relating to the sources of
our gross income.



                                       75
<PAGE>


       o      First,  at least 75% of our gross income  (excluding  gross income
              from certain  sales of property  held  primarily for sale) must be
              directly or indirectly  derived each taxable year from investments
              relating to real property or mortgages on real property or certain
              temporary investments.

       o      Second,  at least 95% of our gross income  (excluding gross income
              from certain  sales of property  held  primarily for sale) must be
              directly or  indirectly  derived each taxable year from any of the
              sources  qualifying  for  the 75%  test  and  from  distributions,
              interest,  and gain  from the sale or  disposition  of  shares  or
              securities.

In applying these tests,  if we invest in a  partnership,  such as our operating
partnership, we will be treated as realizing our share of the income and bearing
our share of the loss of the partnership  (using special rules for determining a
REIT's share for this  purpose),  and the  character of such income or loss,  as
well as other partnership items, will be determined at the partnership level.

       Rents  received  by us will  qualify as "rents  from real  property"  for
purposes  of  satisfying  the gross  income  tests  for a REIT  only if  several
conditions are met:

       o      First,  the amount of rent must not be based, in whole or in part,
              on the income or profits of any person,  although rents  generally
              will not be  excluded  merely  because  they are  based on a fixed
              percentage of receipts or sales.

       o      Second,  rents  received  from a tenant will not qualify as "rents
              from real property" if the REIT, or an owner of 10% or more of the
              REIT, directly or constructively owns 10% or more of such tenant.

       o      Third,  if  rent  attributable  to  personal  property  leased  in
              connection  with a lease of real  property is greater  than 15% of
              the total rent received under the lease,  then the portion of rent
              attributable to such personal  property will not qualify as "rents
              from real property."

       o      Finally,  for rents to qualify as "rents  from real  property,"  a
              REIT  generally must not operate or manage the property or furnish
              or render  services  to the tenants of such  property,  other than
              through an  independent  contractor  from whom the REIT derives no
              revenue,  except that a REIT may directly  perform  services which
              are  "usually or  customarily  rendered"  in  connection  with the
              rental of space  for  occupancy,  other  than  services  which are
              considered  to be  rendered  to  the  occupant  of  the  property.
              However,  a REIT is currently  permitted to earn up to one percent
              of   its   gross   income   from   tenants,    determined   on   a
              property-by-property  basis,  by furnishing  services that are non
              customary or provided directly to the tenants, without causing the
              rental income to fail to qualify as rents from real property.

       The  term  "interest"  generally  does  not  include  any  amount  if the
determination  of such  amount  depends,  in whole or in part,  on the income or
profits of any person,  although an amount  generally  will not be excluded from
the term  "interest"  solely by reason of being based on a fixed  percentage  of
receipts or sales.

       The term "prohibited  transaction"  means a sale or other  disposition of
property  (other than  foreclosure  property) that is held primarily for sale to
customers in the ordinary course of the taxpayer's trade or business.  Any gross
income  derived from a prohibited  transaction  is subject to a 100% tax. We may
wish to occasionally dispose of selected rental property assets. We believe such
assets will not be considered  as held  primarily for sale to customers and that
the  occasional  sale of  such  assets  should  not be  considered  to be in the
ordinary course of our business. Whether property is held "primarily for sale to
customers in the ordinary course of the taxpayer's  trade or business"  depends,
however,  on the facts and circumstances in effect from time to time,  including
those relating to a particular property. As a result,  complete assurance cannot
be given  that we can  avoid  being  deemed to own  property  that the IRS later
characterizes  as property held "primarily for sale to customers in the ordinary
course of its trade or business."  The Internal  Revenue Code provides a limited
safe harbor pursuant to which certain sales by a REIT of real estate assets held
for at least four years will not


                                       76
<PAGE>

constitute prohibited transactions.  There can be no assurance,  however, that a
sale of rental property will qualify for this safe harbor.  The determination of
whether a sale not  qualifying  for the safe  harbor  constitutes  a  prohibited
transaction  will be made under the general rule described  above. To the extent
that we determine that it is beneficial to sell properties that we have held for
less than four years,  such  dispositions  will not  qualify for the  prohibited
transaction safe harbor described above.

       If we fail to satisfy  one or both of the 75% or 95% gross  income  tests
for any taxable year, we may nevertheless  qualify as a REIT for such year if we
are eligible for relief under certain  provisions of the Internal  Revenue Code.
These relief provisions will be generally  available if our failure to meet such
tests is due to  reasonable  cause and not due to willful  neglect,  we attach a
schedule  of the  sources  of  our  income  to our  return,  and  any  incorrect
information on our schedule was not due to fraud with intent to evade tax. It is
not now possible to determine the  circumstances  under which we may be entitled
to the benefit of these relief  provisions.  For example,  if we fail to satisfy
the gross income tests because non-qualifying income that we intentionally incur
exceeds the limits on such income,  the Internal  Revenue Service could conclude
that our failure to satisfy the tests was not due to reasonable  cause. If these
relief provisions apply, a 100% tax is imposed on the net income attributable to
the  greater  of the  amount  by which we  failed  the 75% test or the 95% test,
multiplied by a fraction intended to reflect our profitability.

       Asset Tests.  At the close of each quarter of our taxable  year,  we must
also satisfy  several tests  relating to the nature and  diversification  of our
assets.

       o      First,  at least  75% of the  value of our  total  assets  must be
              represented by real estate  assets,  cash,  cash items  (including
              receivables  arising in the ordinary  course of our operation) and
              government securities.

       o      Second,  not more than 25% of our total assets may be  represented
              by securities other than those includible in the 75% asset class.

       o      Third,  the value of any one issuer's  securities  owned by us may
              not exceed 5% of our total assets.

       o      Finally,  we may  not  own  more  than  10% of  any  one  issuer's
              outstanding voting securities.

For purposes of the asset  tests,  we will be treated as owning our share of the
assets of any partnership in which we invest.

       After initially  meeting the asset tests at the close of any quarter,  we
will not lose our status as a REIT for failure to satisfy the asset tests at the
end of a later  quarter  solely by reasons of  changes in asset  values.  If the
failure to satisfy the asset tests results from an  acquisition of securities or
other  property  during a quarter,  the failure can be cured by  disposition  of
sufficient  non-qualifying  assets within 30 days after the close of any quarter
as may be required to cure any noncompliance.

       Annual Distribution and Information Requirements.  In order to qualify as
a  REIT,  we are  required  to  make  distributions  (other  than  capital  gain
distributions) to our shareholders in an amount at least equal to (1) the sum of
(a) 95% of our "real estate  investment trust taxable income"  (computed without
regard to the distributions-paid deduction and our net capital gain) and (b) 95%
of the after-tax net income,  if any, from foreclosure  property,  minus (2) the
sum of certain items of non-cash income.  Such distributions must be paid in the
taxable year to which they relate,  or in the following taxable year if declared
before we timely  file our tax return for such year and if paid on or before the
date of the first regular  distribution  payment after such declaration.  To the
extent that we do not  distribute  all of our net capital gain or  distribute at
least 95%, but less than 100%,  of our "real  estate  investment  trust  taxable
income," as adjusted, we will be subject to tax thereon at regular corporate tax
rates.  In order  for us to  qualify  as a REIT,  we are also  required  to keep
certain records and to demand, by January 30 of each year,  certain  information
from our shareholders of record.



                                       77
<PAGE>

       In addition,  during our recognition period, if applicable, we dispose of
any asset subject to the built-in gain rules,  we will be required,  pursuant to
guidance issued by the Internal Revenue  Service,  to distribute at least 95% of
the built-in  gains (after tax), if any,  recognized on the  disposition  of the
asset.

       Moreover, if we should fail to distribute,  during each calendar year, at
least the sum of (1) 85% of our REIT ordinary  income for that year,  (2) 95% of
our REIT  capital  gain net  income  for that  year,  and (3) any  undistributed
taxable income from prior periods, we would be subject to a 4% excise tax on the
excess of such required distribution over the amounts actually  distributed.  We
intend  to  make  timely   distributions   sufficient  to  satisfy  this  annual
distribution requirement.

       It is possible that we, from time to time, may not have  sufficient  cash
or  other  liquid  assets  to  meet  the  95%  distribution  requirement,  or to
distribute  such  greater  amount as may be necessary to avoid income and excise
taxation, due to (among other reasons) timing differences between (1) the actual
receipt  of income  and  actual  payment  of  deductible  expenses,  and (2) the
inclusion  of such  income and  deduction  of such  expenses  in arriving at our
taxable income. In the event that such timing  differences occur, we may find it
necessary to arrange for borrowings or, if possible,  pay taxable  distributions
in order to meet the distribution requirement.

       Under certain circumstances, if as a result of a deficiency determined by
the Internal Revenue Service,  we may be able to rectify a resulting  failure to
meet  the   distribution   requirement   for  a  year  by   paying   "deficiency
distributions"  to  shareholders  in a later year,  which may be included in our
deduction for distributions paid for the earlier year. Thus,  although we may be
able to avoid being taxed on amounts distributed as deficiency distributions, we
will be required to pay interest (and  penalties,  if any) based upon the amount
of any deduction taken for deficiency distributions.

Failure to Qualify as a Real Estate Investment Trust

       Our election to be treated as a REIT will be automatically  terminated if
we fail to meet the  requirements  described  above.  In that event,  we will be
subject to tax (including  any applicable  minimum tax) on our taxable income at
regular  corporate  rates,  and our  distributions  to shareholders  will not be
deductible. All distributions to shareholders will be taxable as ordinary income
to the  extent of current  and  accumulated  earnings  and  profits  and will be
eligible   for   the  70%   distributions-received   deduction   for   corporate
shareholders. We will not be eligible again to elect REIT status until the fifth
taxable year which  begins after the year for which our election was  terminated
unless we did not  willfully  fail to file a timely  return with  respect to the
termination taxable year, inclusion of any incorrect  information in such return
was not due to fraud with intent to evade tax, and we establish  that failure to
meet the  requirement  was due to  reasonable  cause  and not  willful  neglect.
Failure to qualify for even one year could result in our  incurring  substantial
indebtedness (to the extent borrowings are feasible) or liquidating  substantial
investments in order to pay the resulting taxes.

Federal Taxation of Shareholders

       General. As long as we qualify for taxation as a REIT, distributions made
to our shareholders out of current or accumulated  earnings and profits (and not
designated as capital gain  distributions) will be includible by you as ordinary
income for federal income tax purposes.  The distributions  will not be eligible
for the distributions-received deduction for corporate shareholders.

       Distributions  in excess of current or  accumulated  earnings and profits
will not be taxable to you to the  extent  that they do not exceed the  adjusted
basis of your  shares.  You will be  required  to  reduce  the tax basis of your
shares by the amount of such distributions  until such basis has been reduced to
zero, after which such  distributions will generally be taxable as capital gain.
The tax basis,  as so reduced,  will be used in  computing  the capital  gain or
loss,  if any,  realized  upon  sale of your  shares.  Any  loss  upon a sale or
exchange  of your shares  held for six months or less  (after  applying  certain
holding period rules) will  generally be treated as a long-term  capital loss to
the extent you previously  received capital gain  distributions  with respect to
such shares.



                                       78
<PAGE>

       Capital Gain Distributions.  Distributions to our U.S.  shareholders that
are properly  designated by us as capital gain  distributions will be treated as
long-term capital gains (to the extent they do not exceed our actual net capital
gain for the  taxable  year),  without  regard  to the  period  for  which  such
shareholder has held his or her shares.  Capital gain distributions are also not
eligible for the distributions-received deduction for corporations. In addition,
corporate  shareholders  may be required  to treat up to 20% of certain  capital
gain  distributions as ordinary income. In addition,  we may elect to retain and
pay  income  tax on our  net  long-term  capital  gains.  If we so  elect,  each
shareholder  will take  into  income  the  shareholder's  share of the  retained
capital gain as  long-term  capital gain and will receive a credit or refund for
that  shareholder's  share of the tax paid by us. The shareholder  will increase
the basis of such  shareholder's  shares by an amount equal to the excess of the
retained capital gain included in the  shareholder's  income over the tax deemed
paid by such shareholder.

       You may not include in your individual  federal income tax returns any of
our net  operating  losses or capital  losses.  In  addition,  any  distribution
declared by us in October,  November or December of any year payable to you on a
specified  date in any  such  month  shall  be  treated  as both  paid by us and
received by you on December 31 of such year,  provided that the  distribution is
actually  paid by us no later than January 31 of the  following  year. We may be
required to withhold a portion of capital gain  distributions to you if you fail
to certify your non-foreign status to us.

       Passive Activity Loss and Investment Interest Limitations.  Distributions
from us and gain from the  disposition  of our  shares  will not be  treated  as
passive  activity  income,  and  therefore,  you will  not be able to apply  any
"passive  activity  losses" against such income.  Distributions  from us (to the
extent they do not constitute a return of capital or capital gain distributions)
will generally be treated as investment income for purposes of the rule limiting
the deduction of investment interest to investment income.

       Backup  Withholding.  We will  report  to you and  the  Internal  Revenue
Service the amount of  distributions  paid during each  calendar  year,  and the
amount of tax withheld,  if any. Under the backup  withholding rules, you may be
subject to backup  withholding at the rate of 31% with respect to  distributions
paid  unless you (1) are a  corporation  or come  within  certain  other  exempt
categories  and, when  required,  demonstrate  this fact, or (2) have provided a
correct taxpayer  identification number, certify as to no loss of exemption from
backup  withholding,  and otherwise  comply with applicable  requirements of the
backup  withholding  rules.  If you do not  provide  us with a correct  taxpayer
identification  number,  you may also be  subject  to  penalties  imposed by the
Internal Revenue Service. Any amount paid as backup withholding will be credited
against your income tax liability.

       Tax-Exempt  Shareholders.  The  Internal  Revenue  Service has ruled that
amounts  distributed  by a REIT to a tax exempt pension trust did not constitute
unrelated  business  taxable  income  ("UBTI").   Although  rulings  are  merely
interpretations  of law by the  Internal  Revenue  Service and may be revoked or
modified, based on this analysis, indebtedness incurred by us in connection with
the  acquisition  of an investment  should not cause any income derived from the
investment  to be treated as UBTI to a tax exempt  entity.  A tax exempt  entity
that incurs  indebtedness  to finance its purchase of shares,  however,  will be
subject to UBTI by virtue of the acquisition indebtedness rules.

       The Internal  Revenue Code requires  qualified trusts that hold more than
10% of the shares of a REIT to treat a percentage of REIT  distributions as UBTI
for taxable years  beginning  after December 31, 1993. The  requirement  applies
only if (1) the  qualification  of the REIT  depends upon the  application  of a
"look-through"  exception to the  restriction on REIT  shareholdings  by five or
fewer   individuals,   including   qualified   trusts,   and  (2)  the  REIT  is
"predominantly held" by qualified trusts. A REIT is predominantly held if either
(1) a single qualified trust held more than 25% by value of the interests in the
REIT or (2) one or more  qualified  trusts,  each owning more than 10% by value,
held,  in the  aggregate,  more  than  50% of the  interests  in the  REIT.  The
percentage of any distribution  paid (or treated as paid) to the qualified trust
that would be treated as UBTI is  determined by the amount of UBTI earned by the
REIT (treating the REIT as if it were a qualified trust,  and therefore  subject
to tax on UBTI) as a  percentage  of the total  gross  income of the REIT.  A de
minimis  exception  applies where the percentage  determined under the preceding
sentence is less than 5%. For purposes


                                       79
<PAGE>


of these  provisions,  the term  "qualified  trust" means any trust described at
ss.401(a) and exempt from tax under ss.501(a) of the Internal Revenue Code.

       Conversion of Series A Preferred  Shares to Common Shares.  Assuming that
Series A  Preferred  Shares  will not be  converted  at a time  when  there  are
distributions  in arrears,  in general,  no gain or loss will be recognized  for
federal income tax purposes upon the conversion of the Series A Preferred Shares
at the option of the holder solely into common  shares.  The basis that a holder
will have for tax purposes in the common  shares  received  will be equal to the
adjusted basis the holder had in the Series A Preferred Shares so converted and,
provided that the Series A Preferred  Shares were held as a capital  asset,  the
holding  period for the common shares  received will include the holding  period
for the Series A Preferred Shares converted.

       If a conversion occurs when there is a dividend arrearage on the Series A
Preferred  Shares and the fair  market  value of the common  shares  exceeds the
issue price of the Series A  Preferred  Shares,  a portion of the common  shares
received  might be  treated  as a dividend  distribution,  taxable  as  ordinary
income.

State and Local Taxation

       We as well as you may be  subject to state or local  taxation  in various
state  or local  jurisdictions,  including  those  in  which we or you  transact
business  or reside.  Consequently,  you should  consult  your own tax  advisors
regarding the effect of state and local tax laws on an investment in the Class A
Preferred Shares.

                                  LEGAL MATTERS

       On our behalf, Foley & Lardner, Milwaukee,  Wisconsin, will pass upon the
validity of the issuance of the  securities  being  offered by this  prospectus.
Maun & Simon PLC, Minneapolis, Minnesota, will pass upon certain matters for our
underwriters.

                                     EXPERTS

       The financial  statements included in this prospectus,  to the extent and
for the periods indicated in their reports,  have been audited by Grant Thornton
LLP,  independent  accountants,  and are  included  herein in reliance  upon the
authority of said firm as experts in accounting and auditing. In addition, Grant
Thornton has provided us their written  opinion that we are a qualified REIT for
purposes of the Internal Revenue Code.

                             ADDITIONAL INFORMATION

       We have filed a registration  statement on Form SB-2 under the Securities
Act of 1933 with the Securities and Exchange Commission in Washington, D.C. with
respect to the Class A Preferred Shares and the common shares that may be issued
upon conversion of the Class A Preferred Shares. This prospectus,  which is part
of the registration statement, does not contain all of the information set forth
in the  registration  statement  and the exhibits  and  schedules  thereto.  For
further information about us and the securities offered by this prospectus,  you
should refer to the registration  statement and the exhibits and schedules filed
with it.  Statements  contained  in this  prospectus  as to the  contents of any
agreement or any other document referred to are not necessarily complete, and in
each instance,  if such agreement or document is filed as an exhibit, you should
refer to the copy of the  agreement  or  document  filed  as an  exhibit  to the
registration  statement,  each such statement being qualified in all respects by
reference to the exhibit.

       The registration statement, including exhibits and schedules thereto, may
be inspected and copied at the principal  office of the  Securities and Exchange
Commission at Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  D.C. 20549.
Copies of  materials  may also be obtained at  prescribed  rates from the Public
Reference Section of the Securities and Exchange Commission at 450 Fifth Street,
N.W.,  Washington,  D.C. 20549. In addition,  we are required to file electronic
versions of these documents with the Securities and Exchange  Commission through
its  Electronic  Data  Gathering,  Analysis and Retrieval  (EDGAR)  system.  The
Securities  and  Exchange  Commission   maintains  a  World  Wide  Web  site  at
http://www.sec.gov  that contains


                                       80
<PAGE>


reports,  proxy and information statements and
other   information   regarding   registrants   that   file   public   documents
electronically.




                                       81
<PAGE>

                           WELLINGTON PROPERTIES TRUST
                          INDEX TO FINANCIAL STATEMENTS


I. UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

   Introduction to Pro Forma Condensed Consolidated Financial Information   F-2

   Pro Forma Condensed Consolidated Balance Sheet as of June 30, 1999       F-4

   Pro Forma Condensed Consolidated Statements of Operations for the Year
   Ended December 31, 1998 and the Six Month Period Ended June 30, 1999     F-5

   Notes and Management's Assumptions to Unaudited Pro Forma Condensed
   Consolidated Financial Statements                                        F-7


II.CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY

   Report of Independent Certified Public Accountants                      F-12

   Consolidated Balance Sheet as of December 31, 1998                      F-13

   Consolidated Statements of Operations for the
   Years Ended December 31, 1998 and December 31, 1997                     F-14

   Consolidated Statements of Shareholders' Equity for the
   Years Ended December 31, 1998 and December 31, 1997                     F-15

   Consolidated Statements of Cash Flows for the
   Years Ended December 31, 1998 and December 31, 1997                     F-17

   Notes to Consolidated Financial Statements                              F-19

   Unaudited Consolidated Balance Sheet as of June 30, 1999                F-25

   Unaudited Consolidated Statements of Operations for the
   Six Month Period Ended June 30, 1999 and June 30, 1998                  F-26

   Unaudited Consolidated Statements of Cash Flows for the
   Six Month Period Ended June 30, 1999 and June 30, 1998                  F-28

   Notes to Consolidated Financial Statements                              F-29

                                      F-1
<PAGE>

                           WELLINGTON PROPERTIES TRUST
            I. PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION

         The following sets forth the unaudited pro forma condensed consolidated
balance  sheet  of  Wellington   Properties   Trust  (the   "Company")  and  its
consolidated affiliates,  including Wellington Properties Investments, L.P. (the
"Operating  Partnership")  as of June 30,  1999,  and the  unaudited  pro  forma
condensed consolidated  statements of operations for the year ended December 31,
1998 and the six-month period ended June 30, 1999.

         In November 1998, the Operating  Partnership  acquired three commercial
properties (the "1998  Acquisition  Properties") in exchange for (a) issuance by
the Operating  Partnership  of 2,557,707  limited  partnership  units  ("Units")
(convertible,  under certain circumstances, on a one-for-one basis such that one
Unit is  convertible  into one  Common  Share,  as defined  below);  and (b) the
assumption  of  debt  aggregating  $17,066,000.  In  connection  with  the  1998
Acquisition  Properties,  the Company issued 166,666 common shares of beneficial
interest (the "Common Shares") to American Real Estate  Equities,  LLC ("AREE"),
or representatives  thereof,  in exchange for $1,000,000 in cash and the Company
received   166,666  Units  from  the  Operating   Partnership  in  exchange  for
contributing   $1,000,000  in  cash.  Simultaneous  with  the  1998  Acquisition
Properties, Wellington Management Corporation ("WMC") received a termination fee
and the  advisory  agreement  between the Company and WMC was  terminated.  (The
above   transactions   are   collectively   referred  to  herein  as  the  "1998
Transactions.")

         The  1998  Transactions  are  reflected  in  the  Company's  historical
consolidated  balance sheet as of June 30, 1999 for balance sheet purposes,  and
are included in the pro forma condensed  consolidating  statements of operations
as if they occurred on January 1, 1998.

         The  pro  forma  condensed   consolidating   financial  information  is
presented as if the following  transactions  have been  consummated  on June 30,
1999 for balance sheet  purposes,  and at the beginning of the period  presented
for purposes of the statements of operations:

         o        The  future   disposition   of  Maple  Grove   Apartments  for
                  $16,700,000.

         o        The future issuance of 1,200,000 Class A Cumulative  Preferred
                  Shares ("Class A Preferred  Shares") to the public ("Preferred
                  Offering").   The  Class  A  Preferred   Shares  will  bear  a
                  liquidation  value of  $10.00  per  share  and  will  accrue a
                  dividend equal to $0.475 per share, with such dividend payable
                  every  six  months.  The  Class  A  Preferred  Shares  will be
                  convertible  into the  number  of Common  Shares  equal to the
                  quotient  obtained by dividing  (1) $10.00 plus any  dividends
                  then  accrued but unpaid on the Class A Preferred  Shares,  by
                  (2) a price equal to 110% of the average  closing bid price of
                  Common Shares over the 10 trading days preceding the effective
                  date  of the  registration  statement  covering  the  Class  A
                  Preferred  Shares.  The Company  will have the right to redeem
                  the Class A Preferred  Shares,  under  certain  circumstances,
                  after the two year  anniversary date of the initial closing of
                  the Preferred Offering.

         o        The  agreement  in the  second  quarter  of 1999  between  the
                  Company and AREE whereby:

                  o        AREE  returned  a  warrant  covering  791,667  Common
                           Shares to the Company for cancellation.

                  o        Recipients  of 838,372  Units  returned such Units to
                           the Company for cancellation.

         o        The Company  agreed to the future  issuance of 254,800 Class B
                  Cumulative  Preferred  Shares ("Class B Preferred  Shares") to
                  AREE.

                                      F-2
<PAGE>

         o        The Class B Preferred Shares will bear the same rights,  terms
                  and preferences as the Class A Preferred Shares, but will rank
                  junior as to  payment  of  dividends  and  distributions  upon
                  liquidations.

         o        The  agreement  in the  second  quarter  of 1999  between  the
                  Company and WMC whereby,  as consideration  for termination of
                  the advisory agreement:

                  o        WMC returned a warrant covering 791,667 Common Shares
                           to the Company for cancellation.

                  o        The Company  agreed to the future  issuance of 95,000
                           Class B  Preferred  Shares to WMC and WMC will retain
                           cash payments of $550,000 received during 1998.


         This pro forma condensed  consolidated  financial information should be
read in  conjunction  with the  historical  financial  statements of the Company
included elsewhere in this prospectus.  In management's opinion, all adjustments
necessary to reflect the effects of the above  transactions have been made. This
pro forma condensed  consolidated  financial information is unaudited and is not
necessarily  indicative of what the actual financial position would have been at
June 30, 1999,  nor does it purport to represent the future  financial  position
and the results of operations of the Company.


                                      F-3
<PAGE>
<TABLE>
                                            Wellington Properties Trust
                                  Pro Forma Condensed Consolidated Balance Sheet
                                                As of June 30, 1999
                                                    (Unaudited)
                                   (Dollars in thousands, except per share data)

<CAPTION>
                                                                           Issuance of    Issuance of   Adjustment to
                                             Historical    Maple Grove       Class A        Class B        Minority
                                            Consolidated    Apartments      Preferred      Preferred      Interests      Pro Forma
                                                (A)            (B)           Shares         Shares           (E)       Consolidated
                                                                               (C)            (D)
<S>                                            <C>          <C>             <C>            <C>             <C>          <C>
Assets
    Net investments in real estate             $ 49,250     $(15,109)       $   --         $   --          $   --       $ 34,141
    Cash and cash equivalents                        98        2,437          10,390           --              --         12,925
    Escrowed cash                                   681         (254)           --             --              --            427
    Deferred costs, net                             816         (119)           --             --              --            697
    Other assets                                    171         --              --             --              --            171
                                               --------     --------        --------       --------        --------     --------
            Total Assets                       $ 51,016     $(13,045)       $ 10,390       $   --          $   --       $ 48,361
                                               ========     ========        ========       ========        ========     ========

Liabilities and shareholders' equity
Liabilities
    Mortgage loans payable                     $ 32,049     $(12,680)       $   --         $   --          $   --       $ 19,369
    Other liabilities                             6,550         (668)           --           (3,498)           --          2,384
                                               --------     --------        --------       --------        --------     --------
             Total liabilities                   38,599      (13,348)           --           (3,498)           --         21,753
                                               --------     --------        --------       --------        --------     --------

Minority Interests                                8,755         --              --             --            (1,463)       7,292

Shareholders' equity
    Common shares of beneficial interest             14         --              --             --              --             14
    Preferred shares of beneficial interest        --           --                12              3            --             15
    Additional paid in capital                    9,070         --            10,378          3,495           1,463       24,406
    Accumulated deficit                          (5,422)         303            --             --              --         (5,119)
                                               --------     --------        --------       --------        --------     --------
             Total shareholders' equity           3,662          303          10,390          3,498           1,463       19,316
                                               --------     --------        --------       --------        --------     --------

             Total liabilities and
               shareholders' equity            $ 51,016     $(13,045)       $ 10,390       $   --          $   --       $ 48,361
                                               ========     ========        ========       ========        ========     ========

</TABLE>


            See accompanying notes to pro forma financial statements


                                      F-4
<PAGE>

<TABLE>
                                            Wellington Properties Trust
                             Pro Forma Condensed Consolidated Statement of Operations
                                       For the Year Ended December 31, 1998
                                                    (Unaudited)
                                   (Dollars in thousands, except per share data)
<CAPTION>

                                     Historical   1998 Acquired        Maple          Issuance of
                                    Consolidated   Properties      Grove Apartments   Preferred Shares   Pro Forma    Pro Forma
                                        (A)           (B)                (C)                (D)         Adjustments  Consolidated
<S>                                <C>           <C>                <C>               <C>           <C>              <C>
Revenue:
    Rental revenue                 $     3,488   $      3,335 (i)   $   (2,594)(i)    $        -    $        -       $      4,229
    Other                                   21             57 (i)           128(ii)          559             -                765
                                   -----------   ------------       -----------       ----------    ----------       ------------
        Total revenue                    3,509          3,392           (2,466)              559             -              4,994
                                   -----------   ------------       -----------       ----------    ----------       ------------

Expenses:
    Property operating                   1,564          1,404 (i)       (1,128)(i)             -             -              1,840
    General and administrative             280              -              (15)(i)             -            75 (E)            340
    Interest expense                     1,417          1,275 (ii)      (1,035)(i)             -             -              1,657
    Depreciation and
      amortization                         694            570 (iii)       (491)(i)             -             -                773
    Nonrecurring expenses                1,560              -                 -                -       (1,560) (F)             -
                                   -----------   ------------       -----------       ----------    ----------       ------------
        Total expenses                   5,515          3,249           (2,669)                -       (1,485)              4,610
                                   -----------    -----------       -----------        ---------    ----------       ------------

Income (loss) before minority
    interests                           (2,006)            143             203               559         1,485                384
Minority interests in
    (income) loss                        1,065              -                -                 -          (450) (G)           615
                                   -----------   ------------       -----------       ----------    ----------       ------------

Net income (loss)                        (941)            143              203               559         1,035                999

Net income allocated to
    Preferred Shares                        -              -                -                 -         (1,472) (G)        (1,472)
                                   -----------   ------------       -----------       ----------    ----------       ------------

Net income (loss) allocated to
    Common Shares                  $     (941)   $        143       $       203       $      559    $    (437)     $        (473)
                                   ===========   ============       ===========       ==========    ==========     ==============

Net loss per share: Basic
     and diluted                   $    (0.80)                                                                     $       (0.36)
                                   ===========                                                                     ==============

Weighted average number
 of shares:
    Basic and diluted               1,175,438                                                                           1,322,043
                                   ===========                                                                     ==============

</TABLE>

            See accompanying notes to pro forma financial statements




                                      F-5
<PAGE>

<TABLE>
                                            Wellington Properties Trust
                             Pro Forma Condensed Consolidated Statement of Operations
                                   For the Six Month Period Ended June 30, 1999
                                                    (Unaudited)
                                   (Dollars in thousands, except per share data)

<CAPTION>
                                     Historical   1998 Acquired        Maple          Issuance of
                                    Consolidated   Properties      Grove Apartments   Preferred Shares   Pro Forma      Pro Forma
                                        (A)           (B)                (C)                (D)         Adjustments    Consolidated

  Revenue:
<S>                                 <C>            <C>            <C>                 <C>              <C>             <C>
      Rental revenue                $       3,414  $        -     $    (1,261)  (i)   $         -      $         -     $      2,153
      Other                                    31           -               64  (ii)          279                -              374
                                    -------------   ---------     ------------        -----------      -----------      -----------
          Total revenue                     3,445           -          (1,197)                279                -            2,527
                                    -------------   ---------     ------------        -----------      -----------      -----------

  Expenses:
      Property operating                    1,590           -            (583)  (i)             -                -            1,007
      General and administrative              387           -              (8)  (i)             -                -              379
      Interest expense                      1,295           -            (525)  (i)             -                -              770
      Depreciation and
          amortization                        681           -            (251)  (i)             -                -              430
      Nonrecurring expenses                 3,563           -                -                  -          (3,563) (F)            -
                                    -------------   ---------     ------------        -----------      -----------      -----------
          Total expenses                    7,516           -          (1,367)                  -          (3,563)            2,586
                                    -------------   ---------      -----------         ----------      -----------      -----------

  Income (loss) before minority
      interests                            (4,071)          -              170                279            3,563              (59)
  Minority interests in
      (income) loss                         2,664           -                -                  -          (2,219) (G)          445
                                    -------------   ---------     ------------        -----------      -----------      -----------

  Net income (loss)                        (1,407)          -              170                279            1,344              386
  Net income allocated to
      Preferred Shares                         -            -                -                  -            (736) (G)         (736)
                                    -------------   ---------     ------------        -----------      -----------      -----------

  Net income (loss) allocated
      to Common Shares              $     (1,407)   $       -     $        170        $       279      $       608      $      (350)
                                    ============    =========     ============        ===========      ===========      ===========

  Net loss per share:
      Basic and diluted             $      (1.04)                                                                       $     (0.26)
                                    ============                                                                        ===========

  Weighted average number
      of shares: Basic and
      diluted                          1,350,730                                                                          1,350,730
                                   =============                                                                        ===========

</TABLE>

            See accompanying notes to pro forma financial statements


                                      F-6
<PAGE>

                           WELLINGTON PROPERTIES TRUST
                      NOTES AND MANAGEMENT'S ASSUMPTIONS TO
                        PRO FORMA CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS
           (Dollars in thousands, except share and per share amounts)


1.       Basis of Presentation:

         The Company is a  self-administered  Maryland  real  estate  investment
trust. As of June 30, 1999, the Company owned a portfolio of two residential and
three commercial properties. The residential properties are located in Wisconsin
and contain an aggregate of 376 units. The commercial  properties are located in
Minnesota  and contain an aggregate of 247,546  square feet.  The Company is the
sole general partner of and, as of June 30, 1999,  holds an  approximately  8.8%
interest in the Operating  Partnership  which holds the  commercial  properties.
Because the Company controls the Operating Partnership, the Company consolidates
the net assets of the Operating Partnership with the Company.

         These pro forma condensed  consolidated  financial statements should be
read in conjunction with the historical  financial  statements and notes thereto
of the Company included elsewhere in this prospectus.  In management's  opinion,
all  adjustments  necessary  to  reflect  the  effects of the  consummated  1998
Transactions and the transactions to be consummated have been made.

2.       Adjustments to Pro Forma Condensed Consolidated Balance Sheet:

(A)      Reflects the historical consolidated balance sheet of the Company as of
         June 30, 1999.

(B)      Reflects  the sale of the Maple  Grove  Apartments  based  upon a gross
         sales price of $16,700 net of $1,169 used for costs associated with the
         sale and  $12,680  used to pay off the  mortgage  loan  payable  on the
         property.  In connection with the sale, escrowed cash reserves released
         total $254 and general  liabilities  satisfied in  connection  with the
         property  total $668.  Gain  recognized  on the sale is estimated to be
         $422 and is calculated as net sales proceeds less basis of the property
         of $15,109.  Additionally  in connection with the sale of the property,
         deferred costs of $119 are written off.

(C)      Reflects the proceeds of the Preferred Offering, based upon an offering
         of 1,200,000 Class A Preferred  Shares,  at an offering price of $10.00
         per  share,  net  of  underwriting   discounts  and  offering  expenses
         aggregating approximately $1,610.

(D)      Reflects  the  issuance of 95,000  Class B Preferred  Shares to WMC and
         254,800  Class B  Preferred  Shares  to AREE at a price of  $10.00  per
         share.

(E)      Reflects the adjustment to minority  interests.  After giving effect to
         the   transactions  to  be  consummated,   the  Company  will  hold  an
         approximately 8.8% interest in the Operating Partnership, calculated as
         follows:

                                      F-7
<PAGE>

                               Company        Transaction (1)      Consolidated
Minority interests

         Common Units         $       -   $    7,292       91.2%    $   7,292

Shareholders' equity (2)
         Common Shares            3,114          703        8.8%        3,817
                              ---------   ----------    --------    ---------

                              $   3,114   $    7,995      100.0%    $  11,109
                              =========   ==========    ========    =========

         (1)      Reflects  the impact of all  effects of the 1998  Transactions
                  and the  transactions to be consummated to minority  interests
                  and total shareholders' equity.
         (2)      Excludes Class A Preferred Shares and Class B Preferred Shares
                  aggregating $15,499.

3.       Adjustments  to  Pro  Forma   Condensed   Consolidated   Statements  of
         Operations:

(A)      Reflects the historical consolidated operations of the Company.

(B)      Reflects the combined operations of the 1998 Acquisition Properties.

                                               For the Year    For the Six Month
                                                  Ended           Period Ended
                                             December 31, 1998    June 30, 1999

(i)  Reflects  the  combined  historical
     operations of the 1998  Acquisition
     Properties  for the period  January
     1,    1998    through    date    of
     acquisition, November 20, 1998:

           Rental revenue                     $       3,335     $            -
                                              =============     ==============
           Other revenue                                 57                  -
                                              =============     ==============
           Property operating expense                 1,404                  -
                                              =============     ==============

(ii) Reflects  the  increase in interest
     expense  resulting  from  the  debt
     assumed in connection with the 1998
     Acquisition  Properties  which debt
     bears  interest at an average  rate
     of 8.3% per annum.                       $       1,275     $            -
                                              =============     ==============


                                      F-8
<PAGE>


                                             For the Year      For the Six Month
                                                  Ended        Period Ended June
                                             December 31, 1998     30, 1999

(iii) Reflects the increase in depreciation
      and amortization expense as follows:

     Depreciation  of buildings  acquired
     over   a   40-year    useful    life
     (allocating  20% to land  and 80% to
     depreciable     basis),    net    of
     historical  depreciation  expense of
     the 1998 Acquisition Properties.         $         555       $           -

     Amortization  of deferred  financing
     fees  related  to  debt  assumed  in
     connection with the 1998 Acquisition
     Properties,    net   of   historical
     amortization  expense  of  the  1998
     Acquisition Properties.                             15                   -
                                              -------------       -------------

                                              $         570       $           -
                                              =============       =============


(C)      Reflects  the  adjustments  as a result of the sale of the Maple  Grove
         Apartments.

                                             For the Year      For the Six Month
                                                  Ended        Period Ended June
                                             December 31, 1998     30, 1999

  (i)Reflects the historical operations
     of Maple Grove Apartments:

      Rental revenue                          $     (2,594)     $     (1,261)
                                              =============     =============
      Property operating expense                    (1,128)             (583)
                                              =============     =============
      General and administrative expense               (15)               (8)
                                              =============     =============
      Interest expense                              (1,035)             (525)
                                              =============     =============
      Depreciation and amortization expense           (491)             (251)
                                              =============     =============

(ii) Reflects  the  increase in interest
     income from the  investment  of net
     cash  proceeds  resulting  from the
     sale of Maple Grove  Apartments  at
     an assumed  rate of 5.25% per annum
     (which   rate   approximates   that
     earned  on United  States  Treasury
     Bonds maturing in August 2000).          $         128     $          64
                                              =============     =============


(D)      Reflects the  increase in interest  income from the  investment  of net
         cash proceeds  resulting from the Preferred Offering at an assumed rate
         of 5.25% per  annum  (which  rate  approximates  that  earned on United
         States Treasury Bonds maturing in August 2000).

(E)      Reflects additional pro forma general and administrative costs expected
         to be  incurred  as a result of the 1998  Transactions.  Such costs are
         expected to have a continuing impact on the Company.


                                      F-9
<PAGE>

(F)      In connection with the 1998  Transactions  and the settlements  between
         the  Company and AREE and the  Company  and WMC,  the Company  incurred
         nonrecurring  costs  totaling  $1,560 and $3,563  during the year ended
         December  31,  1998 and the six  month  period  ended  June  30,  1999,
         respectively.  Such costs  represent  a  combination  of the  aggregate
         termination  fee  paid  to WMC  for  the  termination  of the  advisory
         contract  between the Company and WMC and costs  incurred in connection
         with the 1998 Transactions. Such adjustments have been omitted from the
         pro forma condensed consolidated  statements of operations for the year
         ended  December  31, 1998 and for the six month  period  ended June 30,
         1999 as the events are not expected to have a continuing  impact on the
         Company.

(G)      Minority  interest in income (loss) has been reflected,  on a pro forma
         basis,  in  accordance  with  the  Operating   Partnership   Agreement.
         Consolidated  income or loss is  allocated  between the Company and the
         remaining  partners pari passu based upon total weighted average Common
         Shares and Units. The adjustments to record the income (loss) effect of
         the  minority  interest  share  of  income  (loss)  in  the  pro  forma
         statements of operations were computed as follows:

                                                                  For the Six
                                                For the Year      Month Period
                                                    Ended             Ended
                                             December 31, 1998   June 30, 1999

         Income (loss) before
           minority interests                 $        384        $       (59)

         Net income allocated to
           Preferred Shares                         (1,472)              (736)
                                               ------------       ------------

         Net income (loss) allocated to
           Units and Common Shares            $     (1,088)       $      (795)
                                               ============       ============

         Pro forma minority share
          1,719,335 Units for the year ended
          December 31, 1998 and the six month
          period ended June 30, 1999          $       (615)       $      (445)
                                               ===========        ============

         Net loss allocated to Common
          Shareholders 1,322,043 Common
          Shares for the year ended December
          31, 1998 and 1,350,730 Common
          Shares for the six months ended
          June 30, 1999                       $       (473)       $      (350)
                                               ===========        ===========


                                      F-10
<PAGE>




                           WELLINGTON PROPERTIES TRUST

              II. CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY










                                      F-11
<PAGE>


                              REPORT OF INDEPENDENT

                          CERTIFIED PUBLIC ACCOUNTANTS


To the Board of Trustees
Wellington Properties Trust and Subsidiaries

         We  have  audited  the  accompanying   consolidated  balance  sheet  of
Wellington  Properties  Trust and  Subsidiaries as of December 31, 1998, and the
related  consolidated  statements of  operations,  equity and cash flows for the
years ended  December  31, 1998 and 1997.  These  financial  statements  are the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audits.

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

         In our opinion,  the  financial  statements  referred to above  present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Wellington  Properties  Trust and  Subsidiaries as of December 31, 1998, and the
consolidated  results of their operations and their  consolidated cash flows for
the years  ended  December  31,  1998 and 1997,  in  conformity  with  generally
accepted accounting principles.



/s/ Grant Thornton LLP

Fond du Lac, Wisconsin
April 9, 1999


                                      F-12

<PAGE>


                 Wellington Properties Trust and Subsidiaries

                           CONSOLIDATED BALANCE SHEET

                                December 31, 1998


ASSETS
Real estate property - at cost (notes A2, C, D and F)
  Land and land improvements                                    $  9,013,206
  Buildings                                                       41,540,244
  Appliances and equipment                                           924,353
                                                                ------------
                                                                  51,477,803

  Accumulated depreciation                                         1,730,601
                                                                ------------
                                                                  49,747,202

  Cash                                                               153,901
  Accounts receivable                                                 15,861
  Advance-related party, net of reserve of $240,000 (note F)            --
  Prepaid expenses                                                   111,751
  Property tax and other escrow                                      843,868
  Deferred costs (note A4)                                         1,748,255
  Organization costs and loan fees, net of accumulated
      amortization of $231,995 (note A3)                             906,241
                                                                ------------
                    Total Assets                                $ 53,527,079
                                                                ============
LIABILITIES AND EQUITY
  Mortgage loans payable (note C)                               $ 32,505,152
  Line of credit (note D)                                            200,000
  Related party payable (note F)                                   1,744,423
  Accounts payable                                                   166,127
  Tenant security deposits                                           156,373
  Deferred rental revenue                                             65,372
  Accrued liabilities                                              1,241,239
  Dividends/distributions payable                                    443,018
                                                                ------------

                                                                  36,521,704
MINORITY INTEREST IN CONSOLIDATED SUBSIDIARY                      12,247,574
EQUITY
  Common shares-authorized, 100,000,000 shares of
    $.01 par value; issued                                            13,392
    and outstanding 1,339,210 shares
  Preferred shares-authorized, 10,000,000
    shares of $.01 par value; no
    shares issued or outstanding
  Common share warrants                                            1,510,000
  Additional paid-in capital                                       7,497,426
  Accumulated deficit                                             (4,263,017)
                                                                ------------
                                                                   4,757,801
                                                                ------------
                    Total Liabilities and Equity                $ 53,527,079
                                                                ============

         The accompanying notes are an integral part of this statement.


                                      F-13
<PAGE>


                  Wellington Properties Trust and Subsidiaries

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                             Year ended December 31,

                                                       1998           1997
Revenues (note A5)
         Rental revenue                            $ 3,488,481    $ 2,980,800
         Gain on sale of real estate property             --          166,753
         Interest and other                             20,955         33,443
                                                   -----------    -----------
                                                     3,509,436      3,180,996
Expenses
         Property, operating and maintenance           738,972        656,591
         Advertising and promotion                      66,968         68,491
         Property taxes and insurance                  568,905        430,057
         Depreciation and amortization                 694,366        606,388
         Interest Expense                            1,417,194      1,398,457
         General and administrative                    287,871        174,200
         Management fees (note F)                      180,889        122,391
         Other nonrecurring                          1,010,154           --
         Provision for uncollectible advance-
          related party (note F)                       240,000           --
         Termination of advisory agreement
          (note F)                                     310,000           --
                                                   -----------    -----------
                                                     5,515,319      3,456,575
                                                   -----------    -----------
         Net loss before minority interest
          in net loss of consolidated subsidiary    (2,005,883)      (275,579)

Minority interest in net loss of consolidated
 subsidiary                                          1,064,501           --
                                                   -----------    -----------

         NET LOSS ALLOCATED TO COMMON SHARES       $  (941,382)   $  (275,579)
                                                   ===========    ===========

Loss per common share
         Net loss-Basic and diluted                $     (0.80)   $     (0.24)
                                                   ===========    ===========
         Weighted average number of common
           shares outstanding(note A7)               1,175,438      1,129,061
                                                   ===========    ===========

        The accompanying notes are an integral part of these statements.



                                      F-14
<PAGE>

<TABLE>

                                   Wellington Properties Trust and Subsidiaries

                                         Consolidated Statement of Equity

                                      Years Ended December 31, 1998 and 1997

<CAPTION>
                                                                       Excess of
                                                                       purchase
                                                                       price over
                                             Common      Additional    affiliate's
                                  Common     share        Paid-in       basis in        Accumulated     Treasury
                                  shares    warrants      Capital    property acquired    deficit        shares        Total

<S>                            <C>          <C>         <C>            <C>              <C>            <C>          <C>
Balance at January 1, 1997     $   6,848    $  --       $ 6,018,071    $  (152,615)     $(1,968,930)   $  (6,818)   $ 3,896,556
Cash dividends declared             --         --              --             --           (543,482)        --         (543,482)
Issuance of common shares in
   connection with dividend
   reinvestments                     307       --           274,793           --               --           --          275,100
Release of the excess of
   purchase price over
   affiliate's basis in
   property acquired due
   to Forest Downs sale             --         --              --          152,615             --           --          152,615
Retirement of 1,080 shares
   of common shares in
   treasury                           (7)      --            (6,811)          --               --          6,818           --
Cost of 4,750 shares of
   common shares acquired
   for treasury                     --         --              --             --               --        (27,764)       (27,764)
Net loss                            --         --              --             --           (275,579)        --         (275,579)
                               ---------    -------     -----------    -----------      -----------    ---------    -----------
Balance at December 31, 1997       7,148       --         6,286,053           --         (2,787,991)     (27,764)     3,477,446


</TABLE>


         The accompanying notes are an integral part of this statement.


                                      F-15
<PAGE>

<TABLE>
                                   Wellington Properties Trust and Subsidiaries

                                    Consolidated Statement of Equity-Continued

                                      Years ended December 31, 1998 and 1997

<CAPTION>
                                                                        Excess of
                                                                        purchase
                                                                        price over
                                              Common      Additional    affiliate's
                                  Common      share        Paid-in       basis in        Accumulated     Treasury
                                  shares     warrants      Capital    property acquired    deficit        shares          Total



<S>                             <C>         <C>          <C>             <C>             <C>             <C>           <C>
Balance at January 1, 1998      $  7,148    $      --    $ 6,286,053     $       --      $(2,787,991)    $ (27,764)    $ 3,477,446
Cash dividends declared             --             --           --               --         (533,644)         --          (533,644)
Issuance of common shares
  in connection with
  dividend reinvestments             257           --        245,453             --             --            --           245,710
Issuance of common shares
  to AREE                          1,053           --        998,947             --             --            --         1,000,000
Issuance of warrants
  (note E)                          --        1,510,000         --               --             --            --         1,510,000
Cost of 66 common shares
  acquired for treasury             --             --           --               --             --            (329)           (329)
Retirement of 4,816 shares
  of common shares in
  treasury                          --             --        (28,093)            --             --          28,093            --
Net loss                            --             --           --               --         (941,382)         --          (941,382)
Reclassification due
  to effect of common
  share split                      4,934           --         (4,934)            --             --            --              --
                                --------    -----------  -----------     ------------    -----------     ---------     -----------
Balance at December 31, 1998    $ 13,392    $ 1,510,000  $ 7,497,426     $       --      $(4,263,017)    $    --       $ 4,757,801
                                ========    ===========  ===========     ============    ===========     =========     ===========

</TABLE>


         The accompanying notes are an integral part of this statement.



                                      F-16
<PAGE>

                  Wellington Properties Trust and Subsidiaries

                      Consolidated Statements of Cash Flows

                             Year ended December 31,


                                                       1998              1997
                                                       ----              ----

Cash flows from operating activities:

 Net loss                                           $  (941,382)    $  (275,579)

 Adjustments to reconcile net loss to
  net cash used in operating activities:
      Depreciation and amortization                     694,366         606,388
      Gain on sale of real estate property                 --          (166,753)
      Minority interest                              (1,064,501)           --
      (Increase) decrease in accounts receivable          4,084         (11,460)
      Increase in prepaid expenses                      (75,268)        (30,047)
      (Increase) decrease in property tax
        and other escrow                               (192,081)        147,137
      Increase (decrease) in accounts payable           106,216        (205,223)
      Increase (decrease) in tenant
        security deposits                                34,913          (9,470)
      Decrease in deferred rental revenue               (25,624)         (4,591)
      Increase (decrease) in accrued liabilities        271,835         (55,582)
                                                    -----------     -----------
                                                       (246,060)        270,399
                                                    -----------     -----------
          Net cash used in operating activities      (1,187,442)         (5,180)

Cash flows from investing activities:
      Proceeds from sale of real estate property           --         1,898,962
      Acquisitions of and additions to real
        estate properties                              (563,413)        (84,548)
      Increase in deferred costs-net                    (98,437)           --
                                                     -----------     -----------
          Net cash provided by (used in)
           investing activities                        (661,850)      1,814,414



        The accompanying notes are an integral part of these statements.



                                      F-17
<PAGE>


                  Wellington Properties Trust and Subsidiaries

                Consolidated Statements of Cash Flows - Continued

                             Year ended December 31,

                                                    1998             1997
                                                    ----             ----

Cash flows from financing activities:
    Proceeds from mortgage loans payable      $  2,750,000     $ 12,900,700
    Proceeds from line of credit                      --            815,270
    Proceeds from related party payable          1,744,423             --
    Repayments of mortgage loans payable        (1,978,038)      (7,610,011)
    Repayments of line of credit                  (600,000)        (800,000)
    Repayments on land contract and
      business note obligations                       --         (6,676,911)
    Payment of financing costs                    (766,550)        (205,958)
    Issuance of Common Shares                    1,245,710          275,100
    Cash dividends paid-common shares             (505,968)        (564,421)
    Purchase of treasury shares                       (329)         (27,764)
                                              ------------     ------------
          Net cash provided by (used in)
            financing activities                 1,889,248       (1,893,995)
                                              ------------     ------------

    NET INCREASE (DECREASE) IN CASH                 39,956          (84,761)

Cash at beginning of year                          113,945          198,706
                                              ------------     ------------
Cash at end of year                           $    153,901     $    113,945
                                              ============     ============
Supplemental disclosure of cash
 flow information:
    Cash paid during the year for:
          Interest                            $  1,326,606     $  1,509,569
                                              ============     ============


         Supplemental non-cash investing and financing activities:

                  The Trust has dividends/distributions  payable of $443,018 and
         $124,571 as of December 31, 1998 and 1997, respectively.

                  On  November  20,  1998,  the Trust  through  its  subsidiary,
         Wellington Properties Investments, L.P., acquired two office properties
         and one light industrial  property for $30,797,781 plus direct costs of
         acquisition. The acquisition were financed by the assumption of various
         long-term debt in the amount of $17,066,935 and by issuing  $13,730,846
         of Wellington Properties Investments, L.P. units (note B).

                  On November 16, 1998, the Trust issued  warrants to acquire up
         to 791,667 Common shares to each of American Real Estate Equities,  LLC
         and Wellington  Management  Corporation.  These warrants were valued at
         $1,510,000 (note E).



         The accompanying notes are an integral part of this statement.


                                      F-18
<PAGE>

                  Wellington Properties Trust and Subsidiaries

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997



NOTE A - GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

General

         Wellington  Properties Trust (Trust) is a real estate  investment trust
organized  under the laws of the state of  Maryland.  It was formed on March 15,
1994 to acquire, develop, own and operate investment real estate. The Trust owns
two  residential  and three  commercial  properties as of December 31, 1998. The
Trust is also the general partner and owns an approximately 6.1% interest, as of
December 31, 1998, of Wellington Properties Investments,  L.P. (WPI), a Delaware
limited partnership formed in 1998.

         A  summary  of  the  significant  accounting  policies  applied  in the
preparation of the accompanying consolidated financial statements follows:

1.       Principles of Consolidation

         The  consolidated  financial  statements  include  all the  accounts of
Wellington  Properties  Trust,  its  wholly-owned   subsidiaries,   Maple  Grove
Apartment Homes, Inc. and Lake Pointe Apartment Homes, Inc. and WPI. Because the
Trust  controls  WPI,  the Trust has  consolidated  the accounts of WPI with the
Trust.  Minority interest consists of limited partnership  interests in WPI. All
intercompany  accounts and transactions  have been eliminated in the preparation
of the consolidated financial statements.

2.       Real Estate Property

         Real estate property is recorded at cost less accumulated depreciation.
Depreciation is computed on a straight-line  basis over a 40-year estimated life
for  buildings and  seven-year  estimated  life for  appliances  and  equipment.
Expenditures for ordinary  maintenance and repairs are expensed to operations as
incurred and significant renovations and improvements that improve and/or extend
the  useful  life of the  asset  are  capitalized  and  depreciated  over  their
estimated useful life. A combination of straight-line and accelerated methods is
used for income tax purposes.

3.       Organization Costs and Loan Fees

         The costs  incurred in  connection  with the formation of the Trust are
amortized on a straight-line basis for over a period of fifteen years.

         Costs  incurred in obtaining and securing  financing for mortgage notes
or bonds payable are amortized  over the life of the  respective  loan using the
straight-line method.

4.       Deferred Costs

         The Trust has incurred costs in connection with the potential  purchase
of properties by WPI. These costs,  which total  approximately  $1,748,000 as of
December 31, 1998 consist  primarily  of legal and  accounting  fees and warrant
costs (note E), and are expected to be allocated among the properties  purchased
and capitalized as part of the cost of the property.

5.       Revenue Recognition

         Rental income  attributable to leases is recorded when due from tenants
and interest income is recorded on an accrual basis.



                                      F-19
<PAGE>
                  Wellington Properties Trust and Subsidiaries

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


6.       Income Taxes

         The Trust has made an election to be taxed as a REIT under Sections 856
through 860 of the Internal  Revenue Code of 1986, as amended,  commencing  with
its taxable year ending  December 31, 1996. As a REIT, the Trust  generally will
not be subject to Federal  income tax if it distributes at least 95% of its REIT
taxable  income  (excluding  capital gains) to its  shareholders.  All dividends
distributions for 1998 and 1997 were return of capital.

7.       Loss Per Share

         Net loss per share is computed based on the weighted  average number of
shares of common shares outstanding for the period. Common share equivalents, to
include  outstanding  warrants  and stock  options,  are not  included  in fully
diluted earnings per share as they would be anti-dilutive.

8.       Financial Instruments

         The  carrying  amount of  financial  instruments  at December  31, 1998
approximates fair value.

9.       Use of Estimates

         In preparing financial statements in conformity with generally accepted
accounting principles,  management is required to make estimates and assumptions
that affect the reported  amounts of assets and  liabilities,  the disclosure of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

                       NOTE B - ACQUISITION OF PROPERTIES

         On November  20,  1998,  the Trust  through  WPI,  acquired  two office
properties  and one light  industrial  property  in the  Minneapolis,  Minnesota
metropolitan  area.  The  combined  purchase  price of such  properties  totaled
approximately  $30.8 million,  excluding  closing costs. Such purchase price was
funded  through the issuance of an aggregate  of 2,557,707  limited  partnership
units  ("Units")  in WPI  (valued at $5.37 per Unit,  or an  aggregate  value of
approximately   $13.7  million)  and  the  assumption  of  certain   third-party
indebtedness  of  approximately  $17.1 million secured by such  properties.  The
Units are exchangeable,  under certain circumstances, on a one-for-one basis for
common  shares of beneficial  interest,  $.01 par value per share from and after
the one-year anniversary of the date of issuance.

         The following  represents  certain pro forma information for 1998 as if
these properties were acquired effective January 1, 1998.

Total revenue                                                $     7,007,000
Net loss before minority interest
  in net loss of consolidated subsidiary                            (431,000)
Net loss allocated to common shares                                 (148,000)
Net loss per common share-basic and diluted                  $         (0.11)



                                      F-20
<PAGE>
                  Wellington Properties Trust and Subsidiaries

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997

                             NOTE C - LONG-TERM DEBT

Long-term debt consists of the following at December 31, 1998:

8.095% mortgage note payable to American  Property  Financing,
Inc. in monthly  installments of $95,517  including  interest;
final balloon payment due June 1, 2004;  collateralized by the
Maple Grove  Apartment  Complex and an assignment of rents and
security agreement                                              $    12,738,783

7.600%  mortgage note payable to First Union  National Bank in
monthly  installments  of $19,417  including  interest;  final
balloon payment due March 11, 2008; collateralized by the Lake
Pointe  Apartment  Complex  and an  assignment  of  rents  and
security agreement                                                    2,734,512

7.000%  mortgage  note  payable  to GMAC  Commercial  Mortgage
Corporation  in  monthly  installments  of  $15,635  including
interest;   final  balloon   payment  due  February  1,  2008;
collateralized  by the Nicollet Business Campus VI Complex and
an assignment of rents and security agreement                         2,330,224

Commercial  Development  Revenue Refunding  Bonds-Series 1996A
issued by the City of Minneapolis, Minnesota; interest payable
semi-annually  at variable  rates ranging from 5.25% to 7.25%;
principal  payable  annually  on or  before  May 1 in  amounts
ranging from $140,000 to $395,000 with a final payment due May
1, 2015;  collateralized  by a letter of credit,  the Thresher
Square East Office  Complex,  equipment  and an  assignment of
rents                                                                 4,095,000

Commercial Development Revenue Refunding Bonds - dated October
1, 1992 issued by the City of Minneapolis, Minnesota; interest
payable  semi-annually at variable rates ranging from 6.50% to
7.60%;  principal  payable  annually  on or  before  June 1 in
amounts ranging from $170,000 to $375,000 with a final payment
due June 1, 2010;  collateralized  by a letter of credit,  the
Thresher Square West Office Complex and an assignment of rents
and security agreement                                                3,135,000

Note payable to Bremer Bank,  N.A. in monthly  installments of
$51,518 including  interest at a variable rate (effective rate
of 8.75% at December  31, 1998) with a final  balloon  payment
due on  October 1, 2000;  collateralized  by the Cold  Springs
Office Complex and fixtures                                           5,596,633

Note  payable to Bremer  Business  Financial  Corp.,  interest
payments due monthly at a variable  interest  rate  (effective
rate of 10.75% at December  31, 1998) with  principal  balance
due on September 30, 2000;  collateralized by the Cold Springs
Office Complex and fixtures                                           1,875,000
                                                                    -----------
                                                                $    32,505,152
                                                                    ===========



                                      F-21
<PAGE>
                  Wellington Properties Trust and Subsidiaries

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997


Aggregate maturities on long-term debt after December 31, 1998 are as follows:

         1999                        $ 575,856
         2000                        7,884,414
         2001                          551,249
         2002                          592,284
         2003                          634,634
         Thereafter                 22,266,715
                                    ----------
                                  $ 32,505,152
                                    ==========

NOTE D - LINE OF CREDIT

         During  1998,  the Trust  obtained a line of credit for  $300,000  with
Milwaukee Western Bank.  Interest-only payments are due monthly with an interest
rate of .5% above the bank's reference rate (effective rate at December 31, 1998
of 8.25%).  At December 31, 1998 the outstanding  balance was $200,000.  The due
date of  this  line of  credit  is  March  31,  1999.  The  line  of  credit  is
collateralized by the guarantee of WMC.

NOTE E - EQUITY

         During 1998,  the Trust  entered into  agreements  with  American  Real
Estate  Equities,  LLC  (AREE)  and  Wellington  Management  Corporation  (WMC).
Pursuant to the agreements the Trust entered into transactions with AREE and WMC
related to issuance of  warrants,  issuance  of Common  Shares and  contribution
agreements for various properties (note B).

         The Trust  issued  warrants to acquire up to 791,667  Common  Shares to
each of AREE and WMC. The Warrants  will become  exercisable  one year after the
date of issuance  (November  16, 1999) and will be  exercisable  for a nine-year
period  thereafter,  at an exercise price of $5.37 per Common Share with respect
to 395,833  Warrants  held by each of AREE and WMC,  $6.47 per Common Share with
respect to 197,917 Warrants held by each of AREE and WMC, $7.74 per Common Share
with  respect  to  118,750  Warrants  held by each of AREE and WMC and $9.32 per
Common  Share with  respect to 79,167  Warrants  held by each of AREE and WMC. A
value of $0.954 per warrant (based on a modified Black Scholes  calculation) for
a total of $1,510,000 has been recognized at December 31, 1998.

         The  Trust  issued  166,666  Common  Shares  to  AREE in  exchange  for
$1,000,000 during 1998.

         In March 1998, in connection  with the  refinancing  of debt, the Trust
entered into an agreement with Credit Suisse First Boston  Mortgage  Capital LLC
which provides for the granting of warrants to purchase  47,500 Common Shares on
any date through March 5, 2008 at a price of $3.949 per share. The warrants were
not exercised during the year ended December 31, 1998. The value attributable to
the  detachable  warrants was not material as of and for the year ended December
31, 1998.

         The Trust has a stock option plan (the "Old Plan")  which  provides for
the  granting of share  options to officers,  trustees and  employees at a price
determined  by a  formula  in the  Plan  agreement.  There  are



                                      F-22
<PAGE>
                  Wellington Properties Trust and Subsidiaries

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997

54,387  options  outstanding  as of  December  31,  1998.  There were no options
exercised under the plan during the year ending December 31, 1998.

         In November 1998, the Trust's shareholders approved a Share Option Plan
(the "New Plan") which  provides for the granting of share  options to officers,
trustees and employees at a price determined by a formula in the Plan agreement.
The  options  are  exercisable  over a  period  of time  determined  by the Plan
Committee,  but no  longer  than ten  years  after  the date  they are  granted.
Compensation  resulting  from the share  options is initially  measured at grant
date  based on fair  market  value of the  shares.  The Plan was  adopted  as of
November 16, 1998, and there are 54,387  options  outstanding as of December 31,
1998.  There were no options  exercised  under the Plan  during the year  ending
December 31, 1998.

         The Trust has elected to implement  the  disclosure  provisions of SFAS
123, "Accounting for Stock-Based Compensation" in its financial statements. SFAS
123 requires that if not  implemented,  the impact be disclosed in the footnotes
to the financial  statements on a pro-forma basis. The impact of SFAS 123 on the
net loss and loss per share of the Trust was not material as of and for the year
ended December 31, 1998.

NOTE F - RELATED PARTY TRANSACTIONS

Management Fees

         The Trust has entered  into  Property  Management  Agreements  with WMC
Realty,  Inc.  (WRI),  a  wholly-owned   subsidiary  of  Wellington   Management
Corporation  (WMC),  an affiliate of the Trust in which Arnold Leas (Chairman of
the Board of  Trustees)  is  President  and Chief  Executive  Officer,  and Hoyt
Properties,  Inc. (Hoyt),  an entity  controlled by Steve Hoyt (a trustee of the
Trust) to serve as  Property  Managers  of  properties  owned by the Trust.  The
Property  Managers will manage the day to day operations of properties  owned by
the Trust and will receive a management  fee for this service.  Management  fees
consisted of $31,503 to Hoyt and $149,386 to WRI for the year ended December 31,
1998 and $122,391 to WRI for the year ended December 31, 1997.

Advisor Fees

         On  August 2,  1994,  the Trust  contracted  to retain  WMC to serve as
Advisor to the Trust. In payment for these services,  the Advisor receives a fee
equal to 5% of the gross proceeds of the public share offering. Advisor fees for
the years ended December 31, 1998 and 1997 were $0. In addition,  the Advisor is
entitled to receive an Incentive  Advisory Fee equal to 10% of the realized gain
with respect to each sale or refinancing of property owned by the Trust.  In the
event a property  is sold at a loss,  no  incentive  advisory  fees will be paid
until  the  amount  of the loss has been  offset  by  gains  from  other  sales.
Incentive  advisory fees for the years ended  December 31, 1998 and 1997 were $0
and $18,265, respectively.

         In  addition,  the  Advisor is  entitled  to recover  certain  expenses
including  travel,  legal,  accounting  and insurance.  These  expenses  totaled
$149,178  and  $114,133  for  the  years  ended  December  31,  1998  and  1997,
respectively.  Fees for services, such as legal and accounting,  provided by the
Advisor's  employees,  in the  opinion of the  Advisor  may not exceed fees that
would have been charged by independent third parties.

Termination Fees

         In  connection  with the  purchase of  properties  by WPI (note B), the
Trust  terminated  the advisory  agreement  with WMC on November  20, 1998.  The
termination  fee,  payable  to WMC,  is  determined  by  taking  1% of the first
$150,000,000  of the aggregate  gross purchase price for properties  acquired by
WPI plus .25% of the aggregate  gross purchase price for properties  acquired in
excess of  $150,000,000.



                                      F-23
<PAGE>
                  Wellington Properties Trust and Subsidiaries

             Notes to Consolidated Financial Statements - Continued

                           December 31, 1998 and 1997

Termination  fees paid to WMC,  which are  expensed  as  incurred,  amounted  to
$310,000 and $0 for the years ended December 31, 1998 and 1997, respectively.

Reimbursement of Certain Expenses by Related Parties

         WPI is in negotiations  with AREE regarding the reimbursement by WPI to
AREE of  certain  expenses  incurred  by AREE in the  potential  acquisition  of
properties and certain administrative  expenses.  The accompanying  consolidated
financial  statements  reflect all expenses incurred by AREE on behalf of WPI in
connection  with  the  acquisitions,  with a  corresponding  liability  to  AREE
totaling $1,504,423.  In the event that the negotiations result in reimbursement
of certain expenses at a later date, that recovery will then be reflected in the
financial statements.

         In connection  with the  negotiation  by the Trust of the  contribution
agreement  between AREE and WPI, a $240,000  advance was paid to WMC by AREE for
the benefit of WPI.  This amount was reflected as an advance to related party in
accompanying  financial  statements,  with a related  liability  recorded due to
AREE.  Under the terms of the  contribution  agreement,  the  advance  was to be
repaid to AREE in the event  certain  transactions  closed  before  December 31,
1998.

         In connection with the negotiations discussed above, WMC management has
stated that the advance from WPI represents  reimbursement from WPI for services
rendered by WMC in the  organization  of WPI and the  acquisition of properties.
WMC  management  has  stated  that it does not intend to  reimburse  WPI for the
$240,000 advance.  Due to the uncertainty of the collectibility of this advance,
the  entire  amount  has been  reserved  as  uncollectible  in the  accompanying
financial statements.

NOTE G - OPERATING LEASES

         The Trust and its subsidiaries  lease  residential and commercial space
to  individual  and  corporate  tenants.  These leases  expire at various  times
through  2005.  The following is a schedule by year of minimum  operating  lease
receipts under such operating leases.

             Year
             1999                                              $3,733,271
             2000                                               2,197,655
             2001                                               1,923,698
             2002                                                 995,421
             2003                                                 426,689
          Thereafter                                              358,477
                                                               ----------
               TOTAL                                           $9,635,211
                                                               ==========

         One of the commercial  properties has one primary tenant who leases 55%
of the property's  rentable square footage.  The future minimum  operating lease
receipts from this tenant represent approximately 19% of the above total.

NOTE H - SUBSEQUENT EVENT

         In March 1999,  the Trust  declared a Common Share split of 4.75 shares
for 3 shares. All Common Share amounts in the accompanying  financial statements
have been restated to reflect the Common Share split.


                                      F-24
<PAGE>


                           Wellington Properties Trust
                           Consolidated Balance Sheet
                            June 30, 1999 (Unaudited)

Assets
    Real Estate Property
      Land                                                $  9,009,936
      Building                                              41,540,143
      Tenant improvements                                       43,809
      Appliances and equipment                                 976,096
                                                          ------------
                                                            51,569,984
      Accumulated depreciation                              (2,319,925)
                                                          ------------
                                                            49,250,059
   Cash                                                         98,397
   Escrowed cash                                               680,511
   Accounts receivable                                          32,458
   Prepaid expenses                                             23,550
   Investment in unconsolidated subsidiary                      90,000
   Deferred financing costs, net                               815,662
   Other assets                                                 25,000
                                                          ------------
            Total Assets                                  $ 51,015,637
                                                          ============

Liabilities and shareholders' equity
Liabilities
    Mortgage loans payable                                $ 32,049,484
    Line of credit                                             190,000
    Accounts payable and accrued liabilities                 1,336,559
    Related party payable                                    3,926,878
    Deferred rental revenue                                     66,648
    Tenant security deposits                                   158,744
    Dividends/distributions payable                            871,100
                                                          ------------
             Total liabilities                              38,599,413
                                                          ------------
Minority interests in consolidated subsidiary                8,755,376

Shareholders' equity
    Common shares - 100,000,000 authorized;
         1,351,935 shares issued and outstanding;
         par value $0.01                                        13,519
    Preferred Stock - 10,000,000 authorized; no shares
          issued and outstanding; par value $0.01                  ---
    Additional paid in capital                               9,069,682
    Accumulated deficit                                     (5,422,353)
                                                          ------------
             Total shareholders' equity                      3,660,848
                                                          ------------
Total liabilities and shareholders' equity                $ 51,015,637
                                                          ============


        The accompanying notes are an integral part of these statements.



                                      F-25
<PAGE>

                           Wellington Properties Trust
                      Consolidated Statements of Operations
                                   (Unaudited)
                         For the Six Month Period Ended



                                               June 30, 1999    June 30, 1998
Revenue:
    Rental revenue and tenant reimbursements     $ 3,414,376     $ 1,516,511
    Interest and other                                30,513             273
                                                 -----------     -----------
        Total revenue                              3,444,889       1,516,784
                                                 -----------     -----------

Expenses:
    Property operating and maintenance               822,468         295,608
    Real estate taxes and insurance                  596,233         219,290
    Depreciation and amortization                    681,103         293,879
    Interest expense                               1,295,213         633,928
    General and administrative                       387,480         147,745
    Management fees                                  170,015          74,515
    Termination of advisory agreement                950,000            --
    Nonrecurring expenses                          2,613,383            --
                                                 -----------     -----------
        Total expenses                             7,515,895       1,664,965
                                                 -----------     -----------

Loss before minority interests                    (4,071,006)       (148,181)
Less: Minority interests                           2,664,093            --
                                                 -----------     -----------

Loss allocated to Common Shares                  $(1,406,913)    $  (148,181)
                                                 ===========     ===========

Loss per share:  Basic and diluted               $     (1.04)    $     (0.13)
                                                 ===========     ===========

Weighted average number of shares:
     Basic and diluted                             1,350,730       1,144,793
                                                 ===========     ===========




        The accompanying notes are an integral part of these statements.




                                      F-26
<PAGE>

                           Wellington Properties Trust
                      Consolidated Statements of Operations
                                   (Unaudited)
                        For the Three Month Period Ended






                                               June 30, 1999   June 30, 1998
Revenue:
    Rental revenue and tenant reimbursements    $ 1,756,158     $   750,581
    Interest and other                               16,076             210
                                                -----------     -----------
        Total revenue                             1,772,234         750,791
                                                -----------     -----------

Expenses:
    Property operating and maintenance              450,153         135,118
    Real estate taxes and insurance                 279,368         109,645
    Depreciation and amortization                   357,526         148,283
    Interest expense                                650,225         319,511
    General and administrative                      192,721          74,598
    Management fees                                  87,390          36,907
    Termination of advisory agreement               950,000            --
    Nonrecurring expenses                         2,613,383            --
                                                -----------     -----------
        Total expenses                            5,580,766         824,062
                                                -----------     -----------

Loss before minority interests                   (3,808,532)        (73,271)
Less: Minority interests                          2,491,018            --
                                                -----------     -----------

Loss allocated to Common Shares                 $(1,317,514)    $   (73,271)
                                                ===========     ===========

Loss per share:  Basic and diluted              $     (0.97)    $     (0.06)
                                                ===========     ===========

Weighted average number of shares:
Basic and diluted                                 1,351,891       1,144,793
                                                ===========     ===========


        The accompanying notes are an integral part of these statements.


                                      F-27
<PAGE>
<TABLE>
                           Wellington Properties Trust
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                         For the Six Month Period Ended
<CAPTION>

                                                      June 30, 1999    June 30, 1998
<S>                                                    <C>             <C>
Cash flows from operating activities:
   Net Loss                                            $(4,071,006)    $  (148,181)
   Adjustments to reconcile net loss to net
     cash provided by operating activities:
     Depreciation and amortization                         681,103         293,879
   Changes in assets and liabilities:
     Decrease (increase) in accounts receivable
      and prepaid expenses                                  71,604         (50,861)
     Decrease in deferred costs                          1,723,255            --
     Decrease in accounts payable and
      accrued liabilities                                  (70,809)        (13,423)
     Increase in accounts payable related party          2,182,455          41,883
      Increase in tenant security deposits
       and deferred rents                                    3,409           5,308
                                                       -----------     -----------
         Net cash provided by operating activities     $   520,011     $   128,605
                                                       -----------     -----------


Cash flows from investing activities:
   Capital expenditures paid                               (93,380)        (40,806)
   Investment in unconsolidated subsidiary                 (90,000)           --
   Decrease (increase) in escrowed cash                    163,357         (45,137)
                                                       -----------     -----------
         Net cash flow used in investing activities        (20,023)        (85,943)
                                                       -----------     -----------

Cash flows from financing activities:
   Proceeds from mortgage loans payable                       --         2,750,000
   Loan fees                                                  --          (436,285)
   Payments on mortgage note                              (455,668)     (2,376,180)
   Payments on line of credit                              (10,000)           --
   Dividends paid                                          (89,824)       (125,794)
                                                       -----------     -----------
         Net cash flow used in financing activities       (555,492)       (188,259)
                                                       -----------     -----------

Net decrease in cash                                       (55,504)       (145,597)

   Cash at beginning of period                             153,901         113,945
                                                       -----------     -----------
   Cash at end of period                               $    98,397     $   (31,652)
                                                       ===========     ===========

   Supplemental Data:
         Interest paid                                 $ 1,318,972     $   641,035

         Dividends paid through issuance of
           Common Shares                               $   (62,383)    $  (124,287)
         Issuance of Common Shares                     $    62,383     $   124,287
                                                       -----------     -----------
                                                       $      --       $       --
                                                       ===========     ===========
</TABLE>


        The accompanying notes are an integral part of these statements.


                                      F-28
<PAGE>

                           WELLINGTON PROPERTIES TRUST
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1999
                                   (Unaudited)

NOTE A - ORGANIZATION

Wellington  Properties  Trust  ("Company")  is a real  estate  investment  trust
("REIT") organized in the state of Maryland. The Company was formed on March 15,
1994 to acquire, develop, own and operate investment real estate. As of June 30,
1999, the Company owned two  residential  and three  commercial  properties that
contain a total of 376 apartment  units and 247,546  commercial  rentable square
feet.  The  Company's  interest in the  commercial  properties  is held  through
Wellington Properties Investments, LP (the "Operating Partnership"),  a Delaware
limited  partnership  formed in 1998. The Company is the general partner of, and
as of June 30,  1999,  owns an  approximately  8.8%  interest  in the  Operating
Partnership. On March 4, 1999, the Company acquired an 8% interest in Highlander
Acquisition  Company,  LLC  ("Highlander")  which  owns  a  154  unit  apartment
community.


NOTE B - BASIS OF PRESENTATION

The consolidated financial statements have been prepared by the Company without
audit  pursuant to the rules and  regulations  of the  Securities  and  Exchange
Commission.  Certain information and footnote  disclosures  normally included in
the  financial   statements  prepared  in  accordance  with  generally  accepted
accounting  principles have been condensed or omitted pursuant to such rules and
regulations,  although the Company  believes that the included  disclosures  are
adequate to make the information presented not misleading. In the opinion of the
Company, all adjustments  (consisting solely of normal recurring matters, except
with  respect to the  nonrecurring  expense)  necessary  to fairly  present  the
financial  position  of the  Company  as of June 30,  1999,  the  results of its
operations for the six month periods and three month periods ended June 30, 1999
and 1998,  and its cash flows for the six month  periods ended June 30, 1999 and
1998  have been  included.  During  the  second  quarter  of 1999,  the  Company
concluded  that costs  incurred  and  deferred  in 1998 in  connection  with the
potential  acquisition  of 27  properties  had  no  future  value  because  such
potential acquisitions would not occur. Such costs approximated $2.6 million and
were  expensed  in the  second  quarter  along with the costs to  terminate  the
advisory  agreement of $950,000 (See Note H). The results of operations for such
interim periods are not  necessarily  indicative of the results for a full year.
For  further  information,   refer  to  the  Company's   consolidated  financial
statements and footnotes included in the Annual Report of Form  10-KSB/Amendment
No. 1 for the year ended December 31, 1998.


NOTE C - ACQUISITION OF PROPERTIES

On March 4, 1999,  the Company  acquired an 8% interest in Highlander at a cost
of $90,000  funded in cash.  The Company  believes that cost  approximates  fair
value.

On November 20, 1998, the Company through the Operating  Partnership,  acquired
two office  properties  and one light  industrial  property in the  Minneapolis,
Minnesota  metropolitan  area. The combined  purchase  price of such  properties
totaled  approximately  $31.1 million,  including  closing costs.  Such purchase
price was funded  through the  issuance of an  aggregate  of  2,557,707  limited
partnership  units ("Units") in the Operating  Partnership  (valued at $5.37 per
Unit, or an aggregate value of  approximately  $13.7 million) and the assumption
of certain  third-party  indebtedness of approximately  $17.1 million secured by
such properties. The Units are exchangeable,  under certain circumstances,  on a
one-for-one basis for common shares of beneficial  interest,  $.01 par value per
share from and after the one-year anniversary of the date of issuance. (See Note
H).

                                      F-29
<PAGE>



                           WELLINGTON PROPERTIES TRUST
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1999


NOTE D - MORTGAGE NOTES PAYABLE AND OTHER FINANCING

Maple Grove

The mortgage  payable with  respect to Maple Grove is  collateralized  by Maple
Grove and an assignment of rents and had a principal balance as of June 30, 1999
of  $12,680,308.  The  interest  rate is fixed at  8.095%.  Payments  are due in
monthly  installments  of principal and interest of $95,517 with a final balloon
payment due June 1, 2004.
(See Note I.)

Lake Pointe

As of June 30,  1999,  the  Company  was liable on a mortgage  note  payable of
$2,722,891.  The note requires monthly payments of $19,417 including interest at
7.6%.  The  mortgage  is due March  2008 and is  secured  by Lake  Pointe and an
assignment of rents.

Thresher Square East

The financing  consists of Commercial  Development  Revenue  Refunding  Bonds -
Series  1996A issued by the City of  Minneapolis,  Minnesota;  interest  payable
semi-annually at variable rates ranging from 5.25% to 7.25%;  principal  payable
annually on or before May 1 in amounts  ranging from $140,000 to $395,000 with a
final  payment  due May 1,  2015;  collateralized  by a letter  of  credit,  the
Thresher Square East Office Complex, equipment and an assignment of rents. As of
June 30, 1999 the principal balance was $3,955,000.

Thresher Square West

The financing  consists of Commercial  Development  Revenue  Refunding  Bonds -
dated  October 1, 1992 issued by the City of  Minneapolis,  Minnesota;  interest
payable  semi-annually at variable rates ranging from 6.50% to 7.60%;  principal
payable  annually  on or before  June 1 in  amounts  ranging  from  $170,000  to
$375,000  with a final payment due June 1, 2010;  collateralized  by a letter of
credit,  the Thresher  Square West Office Complex and an assignment of rents and
security agreement. As of June 30, 1999 the principal balance was $2,965,000.

Cold Springs

The  financing  consists  of a note  payable to Bremer  Bank,  N.A.  in monthly
installments of $51,518 including interest at a variable rate (effective rate of
9.25% at June 30, 1999) with a final balloon payment due on October 1, 2000; and
collateralized  by the Cold Springs Office Complex and fixtures.  As of June 30,
1999 the principal balance was $5,533,491.

Additionally  there is a note  payable  to  Bremer  Business  Financial  Corp.,
interest  payments due monthly at a variable  interest rate  (effective  rate of
10.75% at June 30, 1999) with  principal  balance due on September 30, 2000; and
collateralized  by the Cold Springs Office Complex and fixtures.  As of June 30,
1999 the principal balance was $1,875,000.



                                      F-30
<PAGE>

                           WELLINGTON PROPERTIES TRUST
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1999


NOTE D - MORTGAGE NOTES PAYABLE AND OTHER FINANCING - Continued

Nicollet VI

The financing  consists of a 7.000%  mortgage  note payable to GMAC  Commercial
Mortgage  Corporation in monthly  installments  of $15,635  including  interest;
final balloon payment due February 1, 2008; and  collateralized  by the Nicollet
Business Campus VI Complex and an assignment of rents and security agreement. As
of June 30, 1999 the principal balance was $2,317,794.

Line of Credit

During 1998, the Company  obtained a line of credit for $300,000 with Milwaukee
Western Bank. Payments of $5,000 of principal plus interest are due monthly with
the final  principal  payment due on September 30, 1999. The interest rate is at
0.5% above the bank's reference rate (effective rate at June 30, 1999 of 8.75%).
At June 30, 1999, the  outstanding  balance was $190,000.  The line of credit is
collateralized by the guarantee of Wellington Management Corporation ("WMC").


NOTE E - EQUITY

During 1998,  the Company  entered into  agreements  with  American Real Estate
Equities,  LLC ("AREE") and WMC.  Pursuant to the agreements the Company entered
into transactions with AREE and WMC related to issuance of warrants, issuance of
Common Shares and contribution agreements for various properties.

On November  16,  1998,  the Company  issued  warrants to acquire up to 791,667
Common Shares to each of AREE and WMC. The Warrants  were to become  exercisable
one year after the date of issuance (November 16, 1999) and would be exercisable
for a nine-year  period  thereafter,  at an  exercise  price of $5.37 per Common
Share with respect to 395,833  Warrants held by each of AREE and WMC,  $6.47 per
Common  Share with  respect to  197,917  Warrants  held by each of AREE and WMC,
$7.74 per Common Share with respect to 118,750 Warrants held by each of AREE and
WMC and $9.32 per Common Share with respect to 79,167  Warrants  held by each of
AREE and WMC.  Effective  June 30, 1999,  all such warrants were returned to the
Company and canceled. (See Note H).


                                      F-31
<PAGE>

                           WELLINGTON PROPERTIES TRUST
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1999

NOTE F - DISTRIBUTIONS

On March 16, 1999, the Board of Trustees declared a split of 4.75 Common Shares
for each 3.00  Common  Shares  effective  on March 24, 1999 to  shareholders  of
record  as  of  March  22,  1999  ("Stock  Split").  The  Operating  Partnership
simultaneously  declared a split of 4.75 Units for each 3.00 Units  effective on
March 24, 1999 to unitholders of record as of March 22, 1999. All amounts herein
have been adjusted to give effect to the Stock Split.

On March 30, 1999, the Board of Trustees  declared a cash distribution of $0.11
per share totaling  approximately $148,679 to shareholders of record as of March
31, 1999.  The Operating  Partnership  simultaneously  declared a $0.11 per unit
cash distribution to holders of Units. Such distribution  totals $189,127.  (See
Note H.)

On July 15, 1999, the Board of Trustees  declared a cash  distribution of $0.11
per share totaling  approximately  $148,679 to shareholders of record as of June
30, 1999.  The Operating  Partnership  simultaneously  declared a $0.11 per unit
cash distribution to holders of Units. Such distribution  totals $189,127.  (See
Note H.)

The  Board of  Trustees  further  voted  to  defer  payment  of both  1999  cash
distributions.


NOTE G - LOSS PER COMMON SHARE

Net loss per Common Share is computed  based on the weighted  average  number of
Common Shares outstanding for the period.  Common share equivalents,  consisting
of  outstanding  warrants and options,  are not included in the diluted loss per
Common Share as they would be anti-dilutive.


NOTE H - RELATED PARTY TRANSACTIONS

Reimbursement of Certain Expenses by Related Parties

The  Operating  Partnership  has been in  negotiations  with AREE  regarding the
reimbursement by the Operating  Partnership to AREE of certain expenses incurred
by AREE in the potential  acquisition of properties  and certain  administrative
expenses.

In  connection  with  the  negotiations  during  1998  by  the  Company  of  the
contribution  agreement between AREE and the Operating  Partnership,  a $240,000
advance was paid to WMC by AREE for the benefit of the Operating Partnership. As
of December 31, 1998,  this amount was  reflected as an advance to related party
in accompanying  financial statements,  with a related liability recorded due to
AREE.  Under the terms of the  contribution  agreement,  the  advance  was to be
repaid to AREE in the event  certain  transactions  closed  before  December 31,
1998. Due to the uncertainty of the  collectibility of this advance,  the entire
amount was reserved as  uncollectible  as of December 31, 1998 and in connection
with the agreement discussed below, has been written off as of June 30, 1999. Of
the 30 properties to be acquired, three properties have been acquired as of June
30, 1999. Further,  in connection with the agreements  discussed below, WMC will
retain cash received totaling $550,000 as partial  consideration for termination
of the advisory agreement.


                                      F-32
<PAGE>


                           WELLINGTON PROPERTIES TRUST
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                                  June 30, 1999

Management Fees

The Company has entered into  Property  Management  Agreements  with WMC Realty,
Inc. ("WRI"),  a wholly-owned  subsidiary of WMC, an affiliate of the Company in
which Arnold Leas  (Chairman  of the Board of  Trustees) is President  and Chief
Executive Officer,  and Hoyt Properties Inc.  ("Hoyt"),  an entity controlled by
Steve  Hoyt (a  trustee  of the  Company)  to  serve  as  Property  Managers  of
properties  owned by the Company.  The Property  Managers  manage the day to day
operations of properties  owned by the Company and receive a management  fee for
this service.  Management  fees for the period  January 1, 1999 through June 30,
1999 totaled $95,112 to Hoyt and $74,903 to WRI.  Management fees for the period
January 1, 1998 through June 30, 1998 totaled $0 to Hoyt  (management  agreement
commenced November 1998) and $74,515 to WRI.

Advisor Fees

On August 2, 1994,  the Company  contracted to retain WMC to serve as Advisor to
the Company. In payment for these services,  the Advisor receives a fee equal to
5% of the  gross  proceeds  of the  public  offering  of  common  shares,  which
terminated October 1995. No advisor fees have been paid during 1999.

In addition,  the Advisor is entitled to receive an Incentive Advisory Fee equal
to 10% of the realized gain with respect to each sale or refinancing of property
owned by the  Company.  In the event a property is sold at a loss,  no Incentive
Advisory Fees will be paid until the amount of the loss has been offset by gains
from other sales.  No  Incentive  Advisory  Fees have been paid during 1999.  In
addition,  the Advisor is entitled to recover certain expenses including travel,
legal,  accounting,  and  insurance.  Fees  for  services,  such  as  legal  and
accounting,  provided by the Advisor's employees, in the opinion of the Advisor,
may not exceed fees that would have been charged by  independent  third parties.
The  initial  term of the  agreement  ended on  December  31,  1995 and had been
renewed  automatically  each year.  The  agreement  was  subject to  termination
without cause, by either party, on 60 days written notice and by the Company for
cause immediately upon written notice.

Termination of Advisory Agreement

In connection with the purchase of properties by the Operating Partnership, the
Company  terminated  the advisory  agreement  with WMC on November 20, 1998. The
termination  fee,  payable to WMC,  was  estimated at $1.6 million and was to be
determined  by  taking  1% of the  first  $150,000,000  of the  aggregate  gross
purchase price for properties  acquired by the Operating  Partnership plus 0.25%
of the  aggregate  gross  purchase  price for  properties  acquired in excess of
$150,000,000. See agreement as of June 30, 1999 discussed below.


                                      F-33
<PAGE>


                           WELLINGTON PROPERTIES TRUST
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1999

NOTE H - RELATED PARTY TRANSACTIONS - Continued

Agreements:  June 30, 1999

In the second  quarter of 1999,  due  principally to the fact that the Operating
Partnership was able to acquire only three  properties  since November 1998, the
Company  entered  into  discussion  with  AREE  and WMC.  As a  result  of these
discussions, effective as of June 30, 1999:

o    Recipients of 838,372 Units,  received in the November 1998 acquisitions as
     described  in  Note  C,  have  returned  such  Units  to  the  Company  for
     cancellation.

o    AREE has  returned  the  warrant  covering  791,667  Common  Shares  to the
     Company.  Further,  the Company has agreed to issue  254,800 Class B Junior
     Cumulative  Convertible  Preferred  Shares ("Class B Preferred  Shares") to
     AREE in the third  quarter of 1999 as  consideration  for an  aggregate  of
     $2,548,000  representing  advances  to  the  Company  for  working  capital
     purposes and costs incurred in connection with the 1998  Transactions.  The
     Class B Preferred  Shares will bear the same rights,  terms and preferences
     as the Class A Preferred Shares (defined below), but will rank junior as to
     payment of dividends  and  distributions  upon  liquidations.  Of the total
     Class B Preferred  Shares to be issued to AREE,  135,600 will be redeemable
     by the  Company for $1.00 if certain  conditions  are not met prior to June
     30, 2002.

o    As consideration for the Termination of the Advisory  Agreement between the
     Company and WMC,  WMC has  returned  the warrant  covering  791,667  Common
     Shares to the  Company,  the  Company  has agreed to issue  95,000  Class B
     Preferred  Shares to WMC in the third  quarter of 1999 and WMC will  retain
     cash payments of $550,000 received during 1998.

The  obligation  by the Company to issue the Class B  Preferred  Shares has been
reflected as a liability  aggregating  $3,498,000 on the Company's balance sheet
as of June 30, 1999.

Listing Agreement

In January  1998,  the Company  entered into a listing  agreement  with WRI. The
agreement  provides  that WRI would receive a fee equal to 3% of the sales price
in the event of a sale of either of the  Company's  residential  properties.  In
connection  with the pending  contract  for the sale of Maple Grove  Apartments,
discussed  below,  WRI is  expected  to  receive a fee  totaling  $501,000  upon
consummation of the sale.

NOTE I - SUBSEQUENT EVENTS

The Company  anticipates filing a Preliminary  Registration  Statement in August
1999 under the Securities Act of 1933 on Form SB-2 in order to commence the sale
of 1,200,000 Class A Cumulative Convertible Preferred Shares ("Class A Preferred
Shares") to the public ("Preferred Offering"). The Class A Preferred Shares will
bear a liquidation value of $10.00 per share and will accrue a dividend equal to
$0.475 per share,  with such  dividend  payable  every six  months.  The Class A
Preferred  Shares will be convertible  into the number of Common Shares equal to
the quotient obtained by dividing (1) $10.00 plus any dividends then accrued but
unpaid  on the Class A  Preferred  Shares,  by (2) a price  equal to 110% of the
average  closing bid price of Common  Shares over the 10 trading days  preceding
the effective date of the registration  statement covering the Class A Preferred
Shares. The Company


                                      F-34
<PAGE>

                           WELLINGTON PROPERTIES TRUST
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
                                  June 30, 1999


 NOTE I - SUBSEQUENT EVENTS - Continued

will have the  right to  redeem  the Class A  Preferred  Shares,  under  certain
circumstances, after the two year anniversary date of the initial closing of the
Preferred Offering.

The Company expects to use the net proceeds from the Preferred Offering to fund
the continued growth of the Company.

Maple Grove is presently under contract for sale to an independent  third party.
The  contract is subject to normal  closing  conditions  and  contingencies  and
provides for a purchase  price of  $16,700,000  to be paid by assuming the first
mortgage of approximately $12,680,000 and paying the balance in cash at closing.

No assurance can be given that the Preferred Offering or the sale of Maple Grove
will be consummated  and if  consummated,  would be on terms  described above or
otherwise.


                                      F-35
<PAGE>
====================================    ========================================
No  dealer,   salesperson  or  other
individual  has been  authorized  to
give  any  information  or make  any
representation not contained in this
prospectus  in  connection  with the
offering covered by this prospectus.
If given or made,  such  information
or   representations   must  not  be
relied    upon   as   having    been
authorized  by us.  This  prospectus
does  not  constitute  an  offer  to
sell, or a solicitation. Neither the
delivery of this  prospectus nor any
sale made hereunder shall, under any
circumstances, create an implication
that  there has not been any  change
in  the  facts  set  forth  in  this
prospectus  or in our affairs  since
the date hereof.                                      1,200,000 Shares
                                               Class A Cumulative Convertible
                                                      Preferred Shares

          TABLE OF CONTENTS

Prospectus Summary.................2
Risk Factors.......................9
Use of Proceeds...................19
Dividend Policy...................20
Capitalization....................21
Price Range of Common
 Shares and Dividends.............22
Management Discussion and
 Analysis of Financial                      WELLINGTON PROPERTIES TRUST
 Condition and Results of
 Operations.......................23
Business..........................29
Management........................52
Principal Shareholders............58
Certain Relationships and
 Related Transactions.............60
Underwriting......................63
Description of Securities.........65
Certain Provisions of Maryland
 Law and of Our Declaration
 of Trust and Bylaws..............70
Federal Income Tax Consequences...73
Legal Matters.....................79
Experts...........................79
Additional Information............79
Financial Statements.............F-1




Until  ______,  1999 (25 days  after
the  date of this  prospectus),  all
dealers  effecting  transactions  in     [logo of R.J. Steichen & Company]
the   Class  A   Preferred   Shares,
whether or not participating in this
distribution,  may  be  required  to   [Miller, Johnson & Kuehn Incorporated]
deliver  a current  prospectus  with
respect to those  Class A  Preferred
Shares to  purchasers  thereof prior           ________________, 1999
to or concurrent with the receipt of
the  confirmation  of  the  sale  of
those Class A Preferred Shares.

====================================   =========================================
<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24.  Indemnification of Directors and Officers.

         The  Declaration  of Trust and the Bylaws of the Trust provide that the
Trust may indemnify  officers,  directors,  employees and agents of the Trust to
the fullest  extent  permitted by Maryland  law.  Pursuant to Maryland  law, the
Trust  generally  has the power to indemnify  its present and former  directors,
officers,  agents and employees, or persons serving as such in another entity at
the  Trust's  request,   against  expenses   (including   attorneys'  fees)  and
liabilities  incurred by them in any action,  suit,  or proceeding to which they
are, or are  threatened  to be made, a party by reason of their  serving in such
positions,  so long as they acted in good faith and in a manner they  reasonably
believed to be in or not opposed to the best  interests of the Trust,  or in the
case of a criminal proceeding,  had no reasonable cause to believe their conduct
was  unlawful.  In  respect  of  suits  by or in the  right  of the  Trust,  the
indemnification is generally limited to expenses (including attorneys' fees) and
is not available in respect of any claim where such person is adjudged liable to
the Trust, unless the court determines that  indemnification is appropriate.  To
the extent  such  person is  successful  in the  defense of any suit,  action or
proceeding,  indemnification  against  expenses  (including  attorneys' fees) is
mandatory.  The Trust has the power to purchase and maintain  insurance for such
persons and indemnification. The indemnification provided by Maryland law is not
exclusive of other rights to  indemnification  which any person may otherwise be
entitled under any bylaw, agreement, shareholder or disinterested director vote,
or otherwise.

Item 25.  Other Expenses of Issuance and Distribution.

         The  estimated  expenses  payable by the Trust in  connection  with the
offering  described in this  Registration  Statement  (other than  underwriters'
discounts and expenses) are as follows:

       SEC registration fee                                  $    3,836
       Nasdaq filing fee                                         33,750
       NASD filing fee                                            1,880
       Printing, engraving & Edgar expenses
       Legal fees and expenses
       Accounting fees and expenses                              37,500
       Transfer agent's fees
       Other                                                 ----------
                         Total                               $

Item 26.  Recent Sales of Unregistered Securities.

         In the third quarter of 1999, the Registrant issued 95,000 of its Class
B Junior  Cumulative  Convertible  Preferred  Shares  to  Wellington  Management
Corporation  ("WMC") as partial  consideration  for  termination of an agreement
retaining  WMC to provide  certain  advisory  services to the  Registrant.  Such
issuance  was exempt from  registration  under the  Securities  Act  pursuant to
Section 4(2) thereof.

         In November 1998,  the Registrant  sold 166,666 of its Common Shares to
American Real Estate  Equities,  LLC ("AREE") for $6.00 per share.  In a related
transaction,  AREE  contributed  certain real estate and  contractual  rights to
acquire  certain  other real  estate to an  operating  partnership  of which the
Registrant  is  the  sole  general  partner  in  exchange  for  135,600  of  the
Registrant's  Class B Junior Cumulative  Convertible  Preferred Shares. All such
issuances  were exempt from  registration  under the  Securities Act pursuant to
Section 4(2) thereof.



                                      II-1
<PAGE>

         In the third quarter of 1999, pursuant to a cost-sharing agreement with
AREE, the Registrant also issued 119,200 shares of its Class B Junior Cumulative
Convertible  Preferred Shares.  Such issuance was exempt from registration under
the Securities Act pursuant to Section 4(2) thereof.

         On November 20, 1998, the Registrant issued to certain investors,  upon
their  contribution  of  real  estate  assets  to  the  Registrant's   operating
partnership,  1,214,086 Units of the Registrant's operating  partnership,  which
Units  may be  converted  under  certain  circumstances,  at the  option  of the
Registrant,  into the Registrant's Common Shares. All such issuances were exempt
from registration under the Securities Act pursuant to Section 4(2) thereof.

         On March 5, 1998, the Registrant issued a warrant to purchase 47,500 of
its Common Shares to Credit Suisse First Boston in partial  consideration of the
extension  of  credit  to  the   Registrant.   Such  issuance  was  exempt  from
registration under the Securities Act pursuant to Section 4(2) thereof.

Item 27.  Exhibits.

         The  exhibits  to this  Registration  Statement  appear on the Index to
Exhibits hereto.

Item 28.  Undertakings.

         The Registrant hereby undertakes that it will:

         (1) file, during any period in which it offers or sells  securities,  a
post-effective  amendment  to this  registration  statement  to: (i) include any
prospectus  required by section  10(a)(3) of the Securities Act; (ii) reflect in
the prospectus any facts or events which, individually or together,  represent a
fundamental  change  in the  information  in  the  registration  statement;  and
notwithstanding the foregoing,  any increase or decrease in volume of securities
offered (if the total dollar value of  securities  offered would not exceed that
which  was  registered)  and any  deviation  from  the  low or  high  end of the
estimated  maximum  offering  range may be reflected  in the form of  prospectus
filed  with  the  Commission  pursuant  to  Rule  424(b)  of this  chapter  (ss.
230.424(b) of this chapter) if, in the aggregate,  the changes in the volume and
price  represent  no more than a 20% change in the  maximum  aggregate  offering
price set forth in the "Calculation of Registration  Fee" table in the effective
registration  statement;  and (iii) include any  additional or changed  material
information on the plan of distribution.

         (2) for  determining  liability  under the  Securities  Act, treat each
post-effective  amendment  as a new  registration  statement  of the  securities
offered,  and the offering of the securities at that time to be the initial bona
fide offering.

         (3) file a post-effective  amendment to remove from registration any of
the securities that remain unsold at the end of the offering.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 (the "Act") may be permitted to directors,  officers and controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the Act and is, therefore, unenforceable.

         In the event that a claim for indemnification  against such liabilities
(other than the  payment by the  Registrant  of  expenses  incurred or paid by a
director,  officer or  controlling  person of the  Registrant in the  successful
defense of any action, suit or proceeding) is asserted by such director, officer
or controlling  person in connection with the securities being  registered,  the
Registrant  will,  unless in the  opinion  of its  counsel  the  matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the question of whether such  indemnification  by it is against public policy as
expressed in the Securities  Act and will be governed by the final  adjudication
of such issue.


                                      II-2
<PAGE>


                                   SIGNATURES



         In accordance with the  requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements of filing on Form SB-2 and authorized this amendment to the
registration  statement  to be signed on its behalf by the  undersigned,  in the
City of Minneapolis, State of Minnesota, on August 23, 1999.


                                    WELLINGTON PROPERTIES TRUST


                                    By:  /s/ Duane H. Lund
                                         -----------------------------
                                         Duane H. Lund
                                         Chief Executive Officer
                                         (Principal Executive Officer)



         In accordance with the requirements of the Securities Act of 1933, this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates stated.

/s/ Duane H. Lund              Chief Executive Officer         August 23, 1999
- --------------------------     (Principal Executive Officer)
Duane H. Lund

/s/ Robert F. Rice             President                       August 23, 1999
- --------------------------
Robert F. Rice

/s/ Arnold K. Leas*            Chairman of the Board           August 23, 1999
- --------------------------
Arnold K. Leas

/s/ Steven B. Hoyt*            Trustee                         August 23, 1999
- --------------------------
Steven B. Hoyt

/s/ Paul T. Lambert*           Trustee                         August 23, 1999
- --------------------------
Paul T. Lambert

/s/ Peter Ogden*               Trustee                         August 23, 1999
- --------------------------
Peter Ogden

/s/ Robert P. Ripp*            Trustee                         August 23, 1999
- --------------------------
Robert P. Ripp

/s/ Robert D. Salmen*          Trustee                         August 23, 1999
- --------------------------
Robert D. Salmen


*By:  /s/ Duane H. Lund
- --------------------------
Duane H. Lund
Attorney-in-Fact

                                      II-3
<PAGE>

                                INDEX TO EXHIBITS

        Exhibit                    Description

         1        Underwriting  Agreement (filed on August 11, 1999 as Exhibit 1
                  to this Registration Statement)

         2        Amended  and  Restated  Contribution   Agreement  between  the
                  Company,  the  Operating  Partnership,  AREE and other limited
                  partnership Unit recipients dated as of August 31, 1998 (filed
                  as Exhibit A with the  Company's  Schedule  14A on November 6,
                  1998 and incorporated herein by reference)

         3.1      Articles of Amendment and  Restatement  of the  Declaration of
                  Trust (filed as Exhibit E with the  Company's  Schedule 14A on
                  November 6, 1998 and incorporated herein by reference)

         3.2*     Amended and Restated Bylaws of the Company.

         4.1      Common Stock Purchase  Warrant by the Company to Credit Suisse
                  First Boston  Mortgage  Capital LLC, dated as of March 5, 1998
                  (filed with the Company's Current Report on Form 8-K on August
                  31, 1998 and incorporated herein by reference)

         4.2      Form of Class A Preferred Stock Purchase  Warrant to be issued
                  to  underwriters   pursuant  to  the  Underwriting   Agreement
                  included as Exhibit 1 to this Registration Statement (filed on
                  August 11, 1999 as Exhibit 4.2 to this Registration Statement)

         4.3*     Shareholders' Agreement, dated as of November 16, 1998 between
                  the Company and the  shareholders  identified on the signature
                  page thereto.

         5        Opinion Letter of Foley & Lardner (filed on August 11, 1999 as
                  Exhibit 5 to this Registration Statement)

         8*       Tax Opinion Letter of Grant Thornton LLP

         10.1     Agreement of Limited Partnership of the Operating  Partnership
                  dated as of  August  31,  1998  (filed  as  Exhibit C with the
                  Company's  Schedule  14A on November 6, 1998 and  incorporated
                  herein by reference)

         10.2     Master  Registration  Rights  Agreement dated as of August 31,
                  1998  (filed  as  Exhibit E of  Exhibit  C with the  Company's
                  Schedule  14A on November 6, 1998 and  incorporated  herein by
                  reference)

         10.3     Business Credit Agreement  between  Milwaukee Western Bank and
                  the  Company  dated  as of  March  6,  1998  (filed  with  the
                  Company's  Current  Report on Form 8-K on August 31, 1998, and
                  incorporated herein by reference)

         10.4     Guaranty by the Company for the benefit of Credit Suisse First
                  Boston  Mortgage  Capital LLC dated as of March 5, 1998 (filed
                  with the  Company's  Current  Report on Form 8-K on August 31,
                  1998 and incorporated herein by reference)

         10.5     Promissory Note for $2,750,000 by Lake Pointe Apartment Homes,
                  Inc.,  to Credit  Suisse First Boston  Mortgage  Capital,  LLC
                  dated as of March 5, 1998  (filed with the  Company's  Current
                  Report on Form 8-K on August 31, 1998 and incorporated  herein
                  by reference)

         10.6     Mortgage,   Assignment   of  Leases  and  Rents  and  Security
                  Agreement  between Lake Pointe Apartment Homes, Inc. to Credit
                  Suisse First Boston Mortgage Capital, LLC dated as of March 5,
                  1998 (filed with the Company's  Current  Report on Form 8-K on
                  August 31, 1998 and incorporated herein by reference)



                                      II-4
<PAGE>

         10.7     Registration  Rights Agreement  between the Company and Credit
                  Suisse First Boston Mortgage Capital, LLC dated as of March 5,
                  1998 (filed with the Company's  Current  Report on Form 8-K on
                  August 31, 1998 and incorporated herein by reference)

         10.8     Note between Maple Grove  Apartment  Homes,  Inc. and American
                  Property  Financing,  Inc. dated as of May 6, 1997 (filed with
                  the  Company's  Current  Report on Form 8-K on August 31, 1998
                  and incorporated herein by reference)

         10.9     Mortgage,   Assignment   of  Leases  and  Rents  and  Security
                  Agreement  between  Maple  Grove  Apartment  Homes,  Inc.  and
                  American  Property  Financing,  Inc.,  dated as of May 6, 1997
                  (filed with the Company's Current Report on Form 8-K on August
                  31, 1998 and incorporated herein by reference)

         10.10    Wellington  Properties  Trust 1998 Share Option Plan (filed as
                  Exhibit F with the Company's  Schedule 14A on November 6, 1998
                  and incorporated herein by reference)

         10.11    Wellington  Properties  Trust Dividend  Reinvestment and Share
                  Purchase Plan (filed with the Company's Registration Statement
                  on Form S-3 on  January  3,  1996 and  incorporated  herein by
                  reference)

         10.12*   Subscription Agreement, dated as of June 30, 1999, between the
                  Company and Wellington Management Corporation

         10.13*   Subscription Agreement, dated as of June 30, 1999, between the
                  Company and American Real Estate Equities, LLC

         10.14*   Employment  Agreement,  dated as of November 16, 1998, between
                  the Company and Duane H. Lund.

         10.15*   Employment  Agreement,  dated as of November 16, 1998, between
                  the Company and Robert F. Rice.

         10.16    Purchase  Agreement,  dated as of July 2, 1999,  between Maple
                  Grove Apartment Home, Inc. and The Shelard Group,  Inc. (filed
                  on  August  11,  1999 as  Exhibit  10.16 to this  Registration
                  Statement)

         21*      List of subsidiaries

         23.1     Consent of Grant  Thornton  LLP  (filed on August 11,  1999 as
                  Exhibit 23.1 to this Registration Statement)

         23.2     Consent of Foley & Lardner (Included in Exhibit 5 hereto)

         24       Power of Attorney.  (Included on the signature  page hereof as
                  filed on August 11, 1999)

- -------------
*    To be filed by amendment



                                      II-5


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission