UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                _________________

                                    FORM 10-Q

              (Mark One)
             X QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
            ---
                       THE SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ended: September 30, 1998

                                       OR

              TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
           ---
                       THE SECURITIES EXCHANGE ACT OF 1934

               For the transition period from ________ to ________

                         Commission File Number: 1-11852
                            ________________________

                      HEALTHCARE REALTY TRUST INCORPORATED
             (Exact name of Registrant as specified in its charter)

             Maryland 62                               1507028
  (State or other jurisdiction of                  (I.R.S. Employer
   incorporation or organization)                 Identification No.)

                              3310 West End Avenue
                                    Suite 700
                           Nashville, Tennessee 37203
                    (Address of principal executive offices)

                                 (615) 269-8175
              (Registrant's telephone number, including area code)

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

     As of November 1, 1998, 39,775,629 shares of the Registrant's Common Stock,
$.01 par value, were outstanding.



                             HEALTHCARE REALTY TRUST
                                  INCORPORATED

                                    FORM 10-Q

                               September 30, 1998

                                TABLE OF CONTENTS

                                                                   
Part I - Financial Information
    Item 1. Financial Statements                                      Page
            Condensed Consolidated Balance Sheets                        1
            Condensed Consolidated Statements of Income                  2
            Condensed Consolidated Statements of Cash Flows              4
            Notes to Condensed Consolidated Financial Statements         5

    Item 2. Managemen's Discussion and Analysis of Financial Condition
            and Results of Operations                                   13

Part II - Other Information

    Item 6. Reports on Form 8-K                                         22

Signature                                                               23

    1


Item 1.
                                    Healthcare Realty Trust Incorporated
                                   Condensed Consolidated Balance Sheets
                                           (Dollars in thousands)

                                                                               (Unaudited)          (1)
ASSETS                                                                        Sept 30, 1998    Dec. 31, 1997
- - ------                                                                        -------------    -------------
                                                                                         
Real estate properties:
      Land                                                                          $62,046          $58,424
      Buildings and improvements                                                    504,054          423,618
      Personal property                                                               4,592            4,492
      Construction in progress                                                       10,996           19,165
                                                                                     ------           ------
                                                                                    581,688          505,699
      Less accumulated depreciation                                                 (43,728)         (34,718)
                                                                                    -------          ------- 
           Total real estate properties, net                                        537,960          470,981

Cash and cash equivalents                                                             2,368            5,325

Other assets, net                                                                    34,248           12,208
                                                                                     ------           ------

Total assets                                                                       $574,576         $488,514
                                                                                   ========         ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
      Notes payable                                                                $156,600         $101,300

      Accounts payable and accrued liabilities                                        9,103            6,879

      Other liabilities                                                               4,101            3,863

      Minority interest                                                                   0                0

      Commitments and contingencies                                                       0                0
                                                                                          -                -
Total liabilities                                                                   169,804          112,042
                                                                                    -------          -------

Stockholders' equity:
      Preferred stock, $.01 par value; 50,000,000 shares
           authorized; none outstanding                                                   0                0
      Common stock, $.01 par value; 150,000,000 shares authorized; 20,868,720
           issued and outstanding at Sept 30, 1998 and 19,285,927 at 
           Dec. 31, 1997                                                                209              193

      Additional paid-in capital                                                    444,617          402,607

      Deferred compensation                                                         (11,022)          (7,689)

      Cumulative net income                                                         109,904           88,867

      Cumulative dividends                                                         (138,936)        (107,506)
                                                                                   --------         -------- 
Total stockholders' equity                                                          404,772          376,472
                                                                                    -------          -------

Total liabilities and stockholders' equity                                         $574,576         $488,514
                                                                                   ========         ========

     (1) The  balance  sheet at Dec.  31,  1997 has been  derived  from  audited
financial  statements  at that date but does not include all of the  information
and footnotes required by generally accepted accounting  principles for complete
financial statements.

     (The  accompanying  notes,  together  with the  Notes  to the  Consolidated
Financial  Statements,  included in the Company's Annual Report on Form 10-K for
the year ended  December  31,  1997,  are an  integral  part of these  financial
statements.)

    2


                                    Healthcare Realty Trust Incorporated
                                Condensed Consolidated Statements of Income
                           For the Three Months Ended September 30, 1998 and 1997
                                                (Unaudited)
                               (Dollars in thousands, except per share data)



                                                                                             
                                                                                       1998             1997
                                                                                       ----             ----
REVENUES:
      Master lease rental income                                                     $8,770           $9,536
      Property operating income                                                       8,372            5,116
      Management fees                                                                   425              382
      Interest and other income                                                         758              831
                                                                                        ---              ---
                                                                                     18,325           15,865
                                                                                     ------           ------

EXPENSES:
      General and administrative                                                      7,216              922
      Property operating expenses                                                     2,852            1,726
      Interest                                                                        1,951            1,939
      Depreciation                                                                    3,172            2,874
      Amortization                                                                       84               76
                                                                                         --               --
                                                                                     15,275            7,537
                                                                                     ------            -----

NET INCOME                                                                           $3,050           $8,328
                                                                                     ======           ======

NET INCOME PER SHARE - BASIC                                                          $0.15            $0.44
                                                                                      =====            =====

NET INCOME PER SHARE - DILUTED                                                        $0.15            $0.43
                                                                                      =====            =====

SHARES OUTSTANDING - BASIC                                                       20,333,500       18,883,433
                                                                                 ==========       ==========

SHARES OUTSTANDING - DILUTED                                                     20,773,400       19,234,675
                                                                                 ==========       ==========


     (The  accompanying  notes,  together  with the  Notes  to the  Consolidated
Financial  Statements,  included in the Company's Annual Report on Form 10-K for
the year ended  December  31,  1997,  are an  integral  part of these  financial
statements.)

    3


                                    Healthcare Realty Trust Incorporated
                                Condensed Consolidated Statements of Income
                           For the Nine Months Ended September 30, 1998 and 1997
                                                (Unaudited)
                               (Dollars in thousands, except per share data)



                                                                                       1998             1997
                                                                                       ----             ----
                                                                                             
REVENUES:
      Master lease rental income                                                    $27,025          $30,164
      Property operating income                                                      23,341            9,495
      Management fees                                                                 1,357            1,004
      Interest and other income                                                       1,665            2,309
                                                                                      -----            -----
                                                                                     53,388           42,972
                                                                                     ------           ------

EXPENSES:
      General and administrative                                                      9,714            2,396
      Property operating expenses                                                     7,586            3,005
      Interest                                                                        5,406            6,106
      Depreciation                                                                    9,392            8,372
      Amortization                                                                      253              257
                                                                                        ---              ---
                                                                                     32,351           20,136
                                                                                     ------           ------

NET INCOME                                                                          $21,037          $22,836
                                                                                    =======          =======

NET INCOME PER SHARE - BASIC                                                          $1.05            $1.27
                                                                                      =====            =====

NET INCOME PER SHARE - DILUTED                                                        $1.03            $1.24
                                                                                      =====            =====

SHARES OUTSTANDING - BASIC                                                       19,957,091       17,995,710
                                                                                 ==========       ==========

SHARES OUTSTANDING - DILUTED                                                     20,406,289       18,357,406
                                                                                 ==========       ==========


     (The  accompanying  notes,  together  with the  Notes  to the  Consolidated
Financial  Statements,  included in the Company's Annual Report on Form 10-K for
the year ended  December  31,  1997,  are an  integral  part of these  financial
statements.)

    4


                                    Healthcare Realty Trust Incorporated
                              Condensed Consolidated Statements of Cash Flows
                           For the Nine Months Ended September 30, 1998 and 1997
                                                (Unaudited)
                                           (Dollars in thousands)



                                                                                       1998             1997
                                                                                       ----             ----
                                                                                               
Cash flows from operating activities:
      Net income                                                                    $21,037          $22,836
           Adjustments to reconcile net income to cash provided by operating
           activities:
                Depreciation and amortization                                         9,862            8,831
                Deferred compensation                                                   941              501
                Increase in other liabilities                                           236              357
                Increase in short-term investments                                        0          (18,000)
                Increase in other assets                                            (14,847)          (3,467)
                Decrease in accounts payable and accrued liabilities                  2,225           (2,610)
                                                                                      -----           ------ 
           Net cash provided by operating activities                                 19,454            8,448
                                                                                     ------            -----

Cash flows from investing activities:
      Acquisition of real estate properties                                         (83,828)         (51,755)
      Disbursement of security deposits                                                   0             (510)
                                                                                          -             ---- 
           Net cash used in investing activities                                    (83,828)         (52,265)
                                                                                    -------          ------- 

Cash flows from financing activities:
      Borrowings on long-term notes payable                                          66,599           19,000
      Repayments on long-term notes payable                                         (11,300)         (78,618)
      Deferred financing and organization costs paid                                      0              (31)
      Dividends paid                                                                (31,430)         (26,029)
      Proceeds from issuance of common stock                                         37,548          133,804
                                                                                     ------          -------
           Net cash provided by financing activities                                 61,417           48,126
                                                                                     ------           ------

Increase in cash and cash equivalents                                                (2,957)           4,308
Cash and cash equivalents, beginning of period                                        5,325            1,354
                                                                                      -----            -----
Cash and cash equivalents, end of period                                             $2,368           $5,662
                                                                                     ======           ======

     (The  accompanying  notes,  together  with the  Notes  to the  Consolidated
Financial  Statements,  included in the Company's Annual Report on Form 10-K for
the year ended  December  31,  1997,  are an  integral  part of these  financial
statements.)
    5

                             Healthcare Realty Trust
                                  Incorporated
              Notes to Condensed Consolidated Financial Statements
                               September 30, 1998
                                   (Unaudited)

Note 1.  Basis of Presentation

     The accompanying  unaudited condensed  consolidated financial statements of
Healthcare  Realty Trust  Incorporated  (the  "Company")  have been  prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X.  Accordingly,  they do not include  all of the  information  and  footnotes
required by generally  accepted  accounting  principles  for complete  financial
statements  which are included in the  Company's  Annual Report on Form 10-K for
the year ended December 31, 1997. In the opinion of management,  all adjustments
(consisting  of  normal  recurring  accruals)  considered  necessary  for a fair
presentation  have been included.  These financial  statements should be read in
conjunction  with the  financial  statements  included in the  Company's  Annual
Report on Form 10-K for the year ended December 31, 1997.

     The results of operations for the three-month and nine-month periods ending
September  30, 1998 are not  necessarily  indicative  of the results that may be
expected for the year ending December 31, 1998.

     Certain  reclassifications  have  been  made for the  period  July 1,  1997
through  September 30, 1997 and for the period January 1, 1997 through September
30, 1997 to conform to the 1998  presentation.  These  reclassifications  had no
effect on the results of operations as previously reported.

Note 2.  Organization

     The Company invests in healthcare-related properties located throughout the
United  States.  The Company  provides  management,  leasing  and  build-to-suit
development,  and capital for the  construction of new facilities as well as for
the  acquisition of existing  properties.  As of September 30, 1998, the Company
had invested or committed to invest in 95 properties (the "Properties")  located
in 48  markets  in 15  states,  which  are  supported  by 17  healthcare-related
entities. The Properties include:

    6


                                                       Number of       (in thousands)
                                                      Properties         Investment
                                                                    
          Ancillary hospital facilities                       42            $285,604
          Medical office buildings                             5              15,804
          Physician clinics                                   17              47,132
          Long-term care facilities                           18             104,008
          Comprehensive ambulatory care centers                4              43,839
          Clinical laboratories                                2              13,075
          Ambulatory surgery centers                           3               6,886
          Inpatient rehabilitation facilities                  4              61,618
          Corporate property                                   0               3,356
                                                               -               -----
                                                              95            $581,322
                                                              ==            ========


Note 3.  Funds From Operations

     Funds from operations  ("FFO"),  as defined by the National  Association of
Real Estate  Investment  Trusts,  Inc.  ("NAREIT")  1995 White Paper,  means net
income (computed in accordance with generally accepted  accounting  principles),
excluding gains (or losses) from debt restructuring and sales of property,  plus
depreciation from real estate assets.

     The Company  considers FFO to be an informative  measure of the performance
of an equity  REIT and  consistent  with  measures  used by analysts to evaluate
equity REITs. FFO does not represent cash generated from operating activities in
accordance with generally  accepted  accounting  principles,  is not necessarily
indicative of cash available to fund cash needs, and should not be considered as
an  alternative  to  net  income  as an  indicator  of the  Company's  operating
performance or as an alternative to cash flow as a measure of liquidity. FFO for
the three months ended September 30, 1998 and 1997, was $12.4 million,  or $0.61
per basic share ($0.60 per diluted share) and $11.1 million,  or $0.59 per basic
share  ($0.58 per diluted  share),  respectively.  FFO for the nine months ended
September 30, 1998 and 1997, was $36.3 million,  or $1.82 per basic share ($1.78
per  diluted  share)  and $31.1  million,  or $1.73 per basic  share  ($1.69 per
diluted share), respectively.

    7



                                        Funds from Operations

                                                   (Dollars in thousands, except per share data)
                                                         Three Months Ended September 30,
                                                         --------------------------------
                                                            1998                1997
                                                            ----                ----
                                                                    
  Net Income (1)                                          $3,050              $8,328

       Non-recurring items                                 6,308                   0

       Gain or loss on dispositions                            0                   0

       Straight line rents                                     0                   0

  ADD:

       Depreciation
         Real estate                                       3,010               2,794
         Office F,F&E                                          0                   0
         Leasehold improvements                                0                   0
         Other non-revenue producing assets                    0                   0
                                                               -                   -

                                                           3,010               2,794
                                                           -----               -----
       Amortization
         Acquired property contracts                           0                   0
         Other non-revenue producing assets                    0                   0
         Organization costs                                    0                   0
                                                               -                   -
                                                               0                   0
                                                               -                   -

       Deferred financing costs                                0                   0
                                                               -                   -

       Total Adjustments                                   9,318               2,794
                                                           -----               -----

  Funds From Operations                                $  12,368           $  11,122
                                                       =========           =========

  Shares Outstanding - Basic                          20,333,500          18,883,433
                                                      ==========          ==========

  Shares Outstanding - Diluted                        20,771,296          19,234,675
                                                      ==========          ==========

  Funds From Operations Per Share - Basic               $   0.61            $   0.59
                                                        ========            ========

  Funds From Operations Per Share - Diluted             $   0.60            $   0.58
                                                        ========            ========

     (1) Net income  includes  $315,862  in 1998 and  $168,657  in 1997 of stock
based, long-term incentive compensation expense. This expense never requires the
disbursement of cash.

    8


                                       Funds from Operations

                                                   (Dollars in thousands, except per share data)
                                                         Nine Months Ended September 30,
                                                         -------------------------------
                                                            1998                1997
                                                            ----                ----
                                                                    
  Net Income (1)                                         $21,037             $22,836

       Non-recurring items                                 6,308                 112

       Gain or loss on dispositions                            0                   0

       Straight line rents                                     0                   0

  ADD:

       Depreciation
         Real estate                                       8,943               8,103
         Office F,F&E                                          0                   0
         Leasehold improvements                                0                   0
         Other non-revenue producing assets                    0                   0
                                                               -                   -

                                                           8,943               8,103
                                                           -----               -----
       Amortization
         Acquired property contracts                           0                   0
         Other non-revenue producing assets                    0                   0
         Organization costs                                    0                   0
                                                               -                   -
                                                               0                   0
                                                               -                   -

       Deferred financing costs                                0                   0

       Total Adjustments                                  15,251               8,215
                                                          ------               -----

  Funds From Operations                                $  36,288           $  31,051
                                                       =========           =========

  Shares Outstanding - Basic                          19,957,091          17,995,710
                                                      ==========          ==========

  Shares Outstanding - Diluted                        20,404,306          18,357,406
                                                      ==========          ==========

  Funds From Operations Per Share - Basic               $   1.82            $   1.73
                                                        ========            ========

  Funds From Operations Per Share - Diluted             $   1.78            $   1.69
                                                        ========            ========


     (1) Net income  includes  $940,950  in 1998 and  $502,141  in 1997 of stock
based, long-term incentive compensation expense. This expense never requires the
disbursement of cash.

    9
Note 4.  Notes Payable

     Notes  payable  at  September  30,  1998  consisted  of the  following  (in
thousands):


                                                  
                  Unsecured notes                        $72,000
                  Unsecured credit facility               84,600
                                                          ------
                                                        $156,600
                                                        ========

Unsecured Notes

     On  September  18, 1995,  the Company  privately  placed  $90.0  million of
unsecured notes (the "Unsecured  Notes") with sixteen credit  institutions.  The
Unsecured  Notes bear interest at 7.41%,  payable  semi-annually,  and mature on
September  1, 2002.  Beginning  on  September  1, 1998 and on each  September  1
through 2002,  the Company must repay $18.0  million of  principal.  The Company
made the first of these  scheduled  payments  on  September  1,  1998.  The note
agreements  pursuant to which the Unsecured Notes were purchased contain certain
representations,  warranties and financial and other covenants customary in such
loan agreements.


Unsecured Credit Facility

     On December 26, 1996, the Company's $75.0 million unsecured credit facility
(the"Unsecured  Credit  Facility") with four commercial  banks was increased to
$100.0  million and extended to December 30, 1999. At the option of the Company,
borrowings bear interest at one of the banks' base rate or LIBOR plus 1.125%. In
addition,  the  Company  pays a  commitment  fee of .225 of 1% per  annum on the
unused  portion of funds  available for  borrowings  under the Unsecured  Credit
Facility.  The  Unsecured  Credit  Facility  contains  certain  representations,
warranties and financial and other covenants  customary in such loan agreements.
At  September  30,  1998,  the  Company had  borrowed  $84.6  million  under the
Unsecured  Credit  Facility  which resulted in available  borrowing  capacity of
$15.4 million.  The $100.0 million  Unsecured  Credit Facility was refinanced on
October 15, 1998. The Company entered into new credit facilities totaling $465.0
million upon completion of the Capstone  merger  described in Note 7, the Merger
(see also "Liquidity and Capital Resources").


Serial and Term Bonds Payable

     In conjunction with the acquisition of certain facilities in 1994 and 1996,
the Company assumed serial and term bonds payable,  totaling $7.2 million. These
bonds payable were repaid or defeased  during 1996 and 1997.  The Company placed
funds in an irrevocable  trust to defease $2.9 million of serial and term bonds,
which paid interest  semi-annually  at interest rates ranging from 6.9% to 8.1%.
The resulting loss from the defeasance was not material.

    10
Note 5.  Deferred Compensation

     During 1998, 145,230 restricted shares,  bringing the total to 517,940,  of
the Company's common stock previously reserved were released to certain officers
of the Company upon the achievement of the Company's  performance based criteria
in accordance with the terms of the First  Implementation  of the Company's 1993
Employees  Stock  Incentive  Plan.  These  restricted  shares require  continued
employment, generally for 12 years from the date of release, prior to vesting.


Note 6.  Commitments

     As of September 30, 1998, the Company had a net investment of approximately
$17.9 million in one build-to-suit  development in progress and one expansion of
an  existing  facility,  which  have a total  remaining  funding  commitment  of
approximately $2.4 million.

     As of September  30, 1998,  the Company,  in the normal course of business,
had entered into definitive  contracts to acquire 16 acres of land and a medical
office building, both in Pennsylvania, totaling approximately $5.7 million.


Note 7.  Merger

     On June 8, 1998,  the Company  announced a definitive  agreement to acquire
Capstone  Capital  Corporation  ("Capstone").  This  merger was  consummated  on
October 15, 1998. Pursuant to this agreement, the Company acquired Capstone in a
stock-for-stock  merger in which the  stockholders of Capstone  received a fixed
ratio of .8518 share of the  Company's  common stock and the holders of Capstone
preferred  stock received one share of the Company's  voting  preferred stock in
exchange for each share of Capstone preferred stock. Subsequent to this closing,
the Company  owns,  or will be  committed  to  acquire,  277  properties  in 126
markets, leased to 62 healthcare providers.  The Company also assumed Capstone's
unsecured credit facilities,  its 6.55% convertible  subordinated debentures and
its 10.50%  convertible  subordinated  debentures  (see  "Liquidity  and Capital
Resources").


Note 8.  Stockholders' Equity

     In February,  1998, the Company  participated in two unit investment  trust
offerings  and sold an aggregate of 1,224,026  shares of its common  stock.  The
Company  received  an  aggregate  of $33.3  million in net  proceeds  from these
transactions.  The proceeds were used to fully repay the outstanding  borrowings
under the Unsecured Credit Facility, acquisitions,  developments and for general
corporate purposes.

     During April and May,  1998, the Company sold an aggregate of 49,953 shares
of common  stock to a single  institutional  investor.  The Company  received an
aggregate of $1.4 million in net proceeds from these transactions.  The proceeds
were used to repay  outstanding  borrowings under the Unsecured Credit Facility,
development and for general corporate purposes.

    11
     On July  1,  1998,  warrants  for  128,149  shares  of  common  stock  were
exercised.  The company received $2.4 million in proceeds from the exercise. The
Company  has no other  warrants  outstanding.  The  proceeds  were  used to fund
developments and for general corporate purposes.

Note 9.  Net Income Per Share

     The table below sets forth the  computation  of basic and diluted  earnings
per share as  required by FASB  Statement  No. 128 for the three and nine months
ended September 30, 1998 and 1997.


                                               Healthcare Realty Trust Inc.
                                        Computation of Per Share Earnings and FFO

                                                        Three Months Ended Sept 30,            Nine Months Ended Sept 30,  
                                                            1998               1997                1998               1997
                                                            ----               ----                ----               ----
                                                                                                         
Basic EPS

  Average Shares Outstanding                            20,863,443         19,266,066          20,487,034         18,378,343
    Actual Restricted Stock Shares                        (529,943)          (382,633)           (529,943)          (382,633)
                                                          --------           --------            --------           -------- 
  Denominator                                           20,333,500         18,883,433          19,957,091         17,995,710
                                                        ==========         ==========          ==========         ==========
  Numerator                                             $3,049,966         $8,327,817         $21,036,549        $22,835,776
                                                        ==========         ==========         ===========        ===========
  Per share amount                                           $0.15              $0.44               $1.05              $1.27
                                                             =====              =====               =====              =====

Diluted EPS

  Denominator for Basic EPS                             20,333,500         18,883,433          19,957,091         17,995,710
    Restricted Shares - Treasury                           424,106            278,645             399,832            287,693
    Dilution For Employee Stock
      Purchase Plan                                         13,690             22,017              17,808             27,147
    Dilution For Warrants                                        0             50,580              29,575             46,856
                                                                 -             ------              ------             ------
  Denominator                                           20,771,296         19,234,675          20,404,306         18,357,406
                                                        ==========         ==========          ==========         ==========
  Numerator                                             $3,049,966         $8,327,817         $21,036,549        $22,835,776
                                                        ==========         ==========         ===========        ===========
  Per share amount                                           $0.15              $0.43               $1.03              $1.24
                                                             =====              =====               =====              =====


Note 10.  Changes in Accounting Principles

     In June 1997, the FASB issued Statement No. 130,  "Reporting  Comprehensive
Income," which establishes standards for reporting and displaying  comprehensive
income and its components in a full set of general purpose financial statements.
Statement  130 is  effective  for interim  and annual  periods  beginning  after
December 15, 1997. Comprehensive income encompasses all changes in shareholders'
equity  (except  those arising from  transactions  with owners) and includes net
income,  net unrealized capital gains or losses on available for sale securities
and foreign currency translation  adjustments.  Comprehensive income is the same
as net income for the Company.


    12

     In June  1997,  the FASB  issued  Statement  No.  131,  "Disclosures  about
Segments of an Enterprise and Related  Information, "which establishes standards
for  the  way  public  business  enterprises  are to  report  information  about
operating segments in annual financial statements and requires those enterprises
to report selected  information  about operating  segments in interim  financial
reports  issued to  shareholders.  It also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
Statement No. 131 is effective for annual periods  beginning  after December 15,
1997.  Management of the Company is currently  evaluating the  applicability  of
Statement No. 131, which may result in expanded segment disclosures.

     The Emerging Issues Task Force ("EITF") has been considering the accounting
for internal  acquisition  costs for real estate  properties.  In the past,  the
Company  has  capitalized   certain  internal  costs  incurred  in  identifying,
acquiring  and  developing  real  estate  properties  and  has  depreciated  the
capitalized costs over the life of the related  property.  At its March 19, 1998
meeting,  the EITF  reached a  consensus  on Issue No.  97-11,  "Accounting  for
Internal  Costs  Relating to Real Estate  Property  Acquisition,"  that internal
pre-acquisition  costs relating to the purchase of an operating  property should
be expensed as incurred.  At a previous  meeting,  the Task Force concluded that
internal pre-acquisition costs related to the purchase of non-operating property
could  be   capitalized   in   specified   circumstances.   Expensing   internal
pre-acquisition  costs  related to the  purchase of  operating  properties  will
accelerate  the  recognition  of  these  costs,  negatively  impacting  reported
earnings and funds from operations of the Company.  The adoption of this EITF is
not expected to be material to the Company's  financial  position or its results
of operations.

    13

     Item 2.  Management's  Discussion  and Analysis of Financial  Condition and
Results of Operations



Operating Results

Third Quarter 1998 Compared to Third Quarter 1997

     Net income for the  quarter  ended  September  30, 1988  decreased  to $3.1
million,  or $0.15 per basic share ($0.15 per diluted  share) from $8.3 million,
or $0.44 per basic share ($0.43 per diluted  share) for the same period in 1997,
a 63.4%  decrease  in net income or 65.9% per basic  share  (65.1%  per  diluted
share). This decrease is primarily  attributable to a $6.3 million non-recurring
charge  in 1998  related  to the  Capstone  merger as  described  in Note 7, the
Merger.  Total  revenues  for the quarter  ended  September  30, 1998 were $18.3
million  compared to $15.9  million for the quarter  ended  September  30, 1997,
which is an increase of $2.5 million or 15.5%.  The increase is primarily due to
master  lease  rental  income  and  property   operating   income  derived  from
approximately $90.7 million of property acquisitions and properties reclassified
from construction in progress subsequent to September 30, 1997. While the number
of managed  properties  rose from 109  properties  at September  30, 1997 to 246
properties   at   September   30,  1998,   management   fees  did  not  increase
proportionately due to the elimination in consolidation of Company owned managed
properties.  Management fees increased  $43,000 for the quarter ending September
30, 1998,  compared to the same period in 1997 substantially due to the addition
of third party  management  contracts  in Florida and Texas.  Interest and other
income for the  quarter  ended  September  30,  1998 was  $758,000  compared  to
$831,000 for the quarter  ended  September  30, 1997.  During the quarter  ended
September  30,  1997,  the Company  maintained  an average  cash and  short-term
investment  balance of approximately  $25.5 million compared to $4.1 million for
the same period in 1998 which resulted in  significantly  higher interest income
in 1997.  Additionally,  in 1998, the Company earned interest of $265,000 from a
mortgage  note related to a  development  project,  earned  $204,000 from a note
receivable, and received project reimbursements of $229,000.

     Total expenses for the quarter ended  September 30, 1998 were $15.3 million
compared to $7.5 million for the quarter ended  September 30, 1997,  which is an
increase of $7.7 million or 102.7%.  This increase is mainly attributable to the
$6.3  million   non-recurring  charge  described  in  the  preceding  paragraph.
Excluding the effect of this non-recurring charge, total expenses increased $1.4
million,  or 19.0%.  The  remaining  increase  is due mainly to an  increase  in
property  operating  expenses  and  depreciation  expense.   Property  operating
expenses  increased $1.1 million,  or 65.2%, for the quarter ended September 30,
1998 compared to 1997 due to the acquisition of or conversion from master leases
of 12 company  owned/controlled  and managed properties  subsequent to September
30, 1997.  Depreciation  expense increased  $298,000,  or 10.4%, for the quarter
ended  September 30, 1998 compared to 1997 due to the  acquisition of additional
properties  and the  completion of properties  under  construction  in which the
Company currently has invested approximately $90.7 million.

    14

Nine Months ended September 30, 1998 Compared to Nine Months ended September 30,
1997

     Net income for the nine months ended  September 30, 1998 decreased to $21.0
million or $1.05 per basic share ($1.03 per diluted share) from $22.8 million or
$1.27 per basic share  ($1.24 per diluted  share) for the same period in 1997, a
7.9% decrease in net income or 17.3% per basic share (16.9% per diluted  share).
This decrease is primarily  attributable to a $6.3 million non-recurring charge,
in the third  quarter of 1998,  related to the  Capstone  merger as described in
Note 7, the Merger.  Total revenues for the nine months ended September 30, 1998
were $53.4 million compared to $43.0 million for the nine months ended September
30,  1997,  which is an increase of $10.4  million,  or 24.2%.  The  increase is
primarily  due to master  lease  rental  income and  property  operating  income
derived from approximately $90.7 million of property acquisitions and properties
reclassified from construction in progress subsequent to September 30, 1997. For
the nine  months  ended  September  30, 1998  compared to the nine months  ended
September 30, 1997,  there was a $353,000  increase in property  management fees
substantially due to the addition of third party management contracts in Florida
and Texas. At September 30, 1998, the Company managed 246 properties compared to
109  properties  at September 30, 1997.  While the number of managed  properties
increased significantly, management fees did not increase proportionately due to
the elimination in consolidation of fees from Company owned managed  properties.
Interest and other income for the nine months ended September 30, 1998 decreased
to $1.7 million from $2.3 million for the nine months ended  September 30, 1997.
During the first quarter of 1997, the Company completed a secondary offering and
maintained an average cash and  short-term  investment  balance of $30.5 million
during the nine months ending September 30, 1997 compared to $7.9 million during
the nine months ending  September 30, 1998.  Additionally,  in 1998, the Company
earned  interest  of  $570,000  from a mortgage  note  related to a  development
project,   earned  $319,000  from  a  note  receivable,   and  received  project
reimbursements of $405,000.

     Total  expenses  for the nine months  ended  September  30, 1998 were $32.4
million  compared to $20.1 million for the nine months ended September 30, 1997,
which is an  increase  of $12.2  million,  or  60.7%.  This  increase  is mainly
attributable to the $6.3 million non-recurring charge described in the preceding
paragraph.  Excluding the effect of this  non-recurring  charge,  total expenses
increased $5.9 million, or 29.3%.  Excluding this non-recurring charge,  general
and administrative  expenses increased $1.0 million, or 42.2%,  primarily due to
an  increase  in  non-reimbursed  employees  associated  with  the  increase  in
management  contracts.  Property operating  expenses increased $4.6 million,  or
15.3%,  for the nine months ended September 30, 1998 compared to 1997 due to the
acquisition of or conversion  from master leases of 12 Company  owned/controlled
and managed properties  subsequent to September 30, 1997.  Depreciation expenses
increased  $1.0  million,  or  12.2%,  due  to  the  acquisition  of  additional
properties  and the  completion of properties  under  construction  in which the
Company  currently has invested  approximately  $90.7 million.  Interest expense
decreased from $6.1 million to $5.4 million for the nine months ended  September
30, 1998 and 1997,  respectively.  During the nine months  ended  September  30,
1998, the Company had an average  outstanding balance under the unsecured credit
facility of $5.9 million compared to $15.5 million in 1997.

Liquidity and Capital Resources

     As of September 30, 1998, the Company had invested, or committed to invest,
in 95  properties  (the  "Properties")  for an  aggregate  investment  of $581.3
million located in 48 markets

    15

in 15 states, which are supported by 17 healthcare-related entities. The Company
has  financed  its  acquisitions  to date through the sale or exchange of common
stock, long-term indebtedness,  borrowings under its credit facilities,  and the
assumption of bonds.

     In February,  1998, the Company  participated in two unit investment  trust
offerings  and sold an aggregate of 1,224,026  shares of its common  stock.  The
Company  received  an  aggregate  of $33.3  million in net  proceeds  from these
transactions.  The proceeds were used to fully repay the outstanding  borrowings
under the Company's  existing  Unsecured Credit Facility  (described in Note 4),
and for acquisitions, developments and for general corporate purposes.

     During April and May,  1998, the Company sold an aggregate of 49,953 shares
of its common stock to a single institutional  investor. The Company received an
aggregate of $1.4 million in net proceeds from these transactions.  The proceeds
were used to repay outstanding  borrowings under the Company's  Unsecured Credit
Facility, fund developments and for general corporate purposes.

     On  September  18, 1995,  the Company  privately  placed  $90.0  million of
unsecured notes (the "Unsecured  Notes") with sixteen credit  institutions.  The
Unsecured  Notes bear interest at 7.41%,  payable  semi-annually,  and mature on
September  1, 2002.  Beginning  on  September  1, 1998 and on each  September  1
through 2002,  the Company must repay $18.0  million of  principal.  The Company
made the  first of these  scheduled  payments  on  September  1,  1998 from cash
provided by Company  operations  and from proceeds  borrowed under the Company's
Unsecured Credit Facility.  The note agreements  pursuant to which the Unsecured
Notes were purchased contain certain  representations,  warranties and financial
and other covenants customary in such loan agreements.

     At September  30, 1998,  the Company had borrowed  $84.6  million under its
Unsecured  Credit  Facility  which resulted in available  borrowing  capacity of
$15.4 million.

     At  September  30,  1998,  the Company had  stockholders'  equity of $404.8
million.  The debt to total  capitalization ratio was approximately 0.28 to 1.00
at September 30, 1998.

     During the quarter ended  September 30, 1998,  the Company  funded a net of
approximately  $3.7 million for construction in progress and capital  additions.
The sources of these funds were cash provided by Company  operations or proceeds
borrowed under its Unsecured Credit Facility.

     On August 17,  1998,  the Company paid a dividend of $0.52 per share to the
holders of its common stock as of the close of business on August 6, 1998.  This
dividend  related to the period from April 1, 1998  through  June 30,  1998.  In
September 1998, the Company  announced payment of a dividend of $0.525 per share
to the  holders of common  shares on October  12,  1998.  The  dividend  will be
payable on November  16, 1998.  The dividend  relates to the period July 1, 1998
through September 30, 1998.

     As of September 30, 1998, the Company had a net investment of $17.9 million
in one  build-to-suit  development  in progress and one expansion of an existing
facility, which have a total remaining funding commitment of $2.4 million. As of
September 30, 1998, the Company, in the

    16

normal course of business,  had entered into definitive  contracts to acquire 16
acres of land and a medical  office  building,  both in  Pennsylvania,  totaling
approximately  $5.7 million.  As a result of the merger (discussed  below),  the
Company  assumed  Capstone  investment  commitments,   resulting  in  additional
committed amounts of approximately $140,000,000.

     On July  1,  1998,  warrants  for  128,149  shares  of  common  stock  were
exercised.  The Company received $2.4 million in proceeds from the exercise. The
Company  has no other  warrants  outstanding.  The  proceeds  were  used to fund
development and for general corporate purposes.

     FFO increased to $12.4 million, or $0.61 per basic share ($0.60 per diluted
share) for the quarter ended  September 30, 1998 compared to $11.1  million,  or
$0.59 per basic  share  ($0.58 per  diluted  share) for the same period in 1997.
Although FFO is not based upon generally  accepted  accounting  principles,  the
Company  considers  it to be an  informative  measure of the  performance  of an
equity REIT and  consistent  with measures  used by analysts to evaluate  equity
REITs.

     On June 8, 1998,  the Company  announced a definitive  agreement to acquire
Capstone  Capital  Corporation  ("Capstone").  This  merger was  consummated  on
October 18,  1998.  As part of the  Capstone  merger,  the  Company  assumed the
outstanding  principal amount of Capstone's unsecured credit facility. As of the
merger date, the outstanding  principal  balance was $221.8 million.  Concurrent
with the  merger,  the Company  repaid the  outstanding  balances  under its and
Capstone's  unsecured credit facilities and entered into a $265.0 million senior
revolving  credit  facility (the "Senior  Revolving  Credit  Facility") with ten
commercial  banks.  The Senior Revolving Credit Facility bears interest at LIBOR
plus 1.0%, payable quarterly,  and matures on October 15, 2001. In addition, the
Company pays, quarterly,  a commitment fee of .20 of 1% on the unused portion of
funds available for borrowings under the Senior  Revolving Credit Facility.  The
Senior Revolving Credit Facility contains certain  representations,  warranties,
and financial and other covenants  customary in such loan agreements.  As of the
merger date, the Company had borrowed $141.0 million under the Senior  Revolving
Credit Facility.

     Effective as of the Capstone merger date, the Company entered into a $200.0
million term loan (the "Senior Term Loan Facility") with NationsBank,  which was
funded as of the date of merger. The Senior Term Loan Facility bears interest at
LIBOR plus 1.00%, payable quarterly,  and matures on April 16, 1999. The Company
has an option to extend the maturity date for an additional six month period, in
consideration  of an  extension  payment  of .30 of 1%.  The  Senior  Term  Loan
Facility  contains certain  representations,  warranties and financial and other
covenants customary in such loan agreements.

     As part of the Capstone  merger,  the Company  assumed  approximately  $3.8
million aggregate principal amount of 10.50% Convertible Subordinated Debentures
of Capstone.  The 10.50%  Debentures  mature on April 1, 2002,  unless  redeemed
earlier by the Company or converted by the holders.  Payments of interest to the
holders  of the  Debentures  are  required  April 1 and  October 1 of each year,
commencing October 1, 1995. The Debentures are convertible into shares of common
stock of the Company at the option of the holder at any time prior to redemption
or stated maturity.  The 10.50%  Debentures are subordinated to all existing and
future senior  indebtedness of the Company and  subordinated to all existing and
future  liabilities  and  obligations of  subsidiaries  and  partnerships of the
Company. The 10.50% Debentures are

    17

redeemable,  at the Company's  option, in whole or from time to time in part, at
any time from  April 5, 2000,  through  March 31,  2002,  at  redemption  prices
ranging from 101.5% to 103.0%, plus accrued and unpaid interest to and including
the redemption date.

     In  addition,   as  part  of  the  Capstone  merger,  the  Company  assumed
approximately  $74.7 million  aggregate  principal  amount of 6.55%  Convertible
Subordinated  Debentures of Capstone.  The 6.55% Debentures are due on March 14,
2002 and were issued at a price of $903 per $1,000 principal amount at maturity,
which  represents an original issue  discount of 9.7% from the principal  amount
thereof  which is payable  at  maturity.  Interest  on the 6.55%  Debentures  is
payable on March 14 and  September 14 in each year,  and  commenced on September
14,  1997.  Such  rate of  interest  and  accrual  of  original  issue  discount
represents a yield to maturity of 9.00% per annum (computed on a semiannual bond
equivalent basis). The 6.55% Debentures are convertible into common stock of the
Company at any time before maturity.

     As  of   September   30,  1998  the  Company  can  issue  an  aggregate  of
approximately  $108.0 million of securities  remaining under currently effective
registration  statements.  The Company  intends to offer  securities  under such
registration  statements  from time to time to finance future  acquisitions  and
build-to-suit  developments  as they  occur.  The  Company  may,  under  certain
circumstances,  borrow  additional  amounts in connection with the renovation or
expansion of its  properties,  the  acquisition  or  development  of  additional
properties or, as necessary,  to meet distribution  requirements for REITs under
the Code.  The  Company  may raise  additional  capital or make  investments  by
issuing, in public or private transactions,  its equity and debt securities, but
the  availability  and terms of any such  issuance  will  depend upon market and
other conditions.

     Under  the  terms of the  leases  and other  financial  support  agreements
relating  to the  properties,  tenants or  healthcare  providers  are  generally
responsible for operating  expenses and taxes relating to the  properties.  As a
result of these  arrangements,  the  Company  does not  believe  that it will be
responsible  for any  material  increase  in  expenses  in  connection  with the
properties   during  the  respective  terms  of  the  agreements.   The  Company
anticipates  entering  into  similar  arrangements  with  respect to  additional
properties  it acquires or  develops.  After the term of the lease or  financial
support  agreement,  or in the event the financial  obligations  required by the
agreement are not met, the Company  anticipates  that any  expenditures it might
become responsible for in maintaining the properties will be funded by cash from
operations and, in the case of major  expenditures,  possibly by borrowings.  To
the  extent  that  unanticipated  expenditures  or  significant  borrowings  are
required,  the Company's  cash available for  distribution  and liquidity may be
adversely affected.

     Management  believes that  inflation  should not have a materially  adverse
effect on the Company.  The majority of the leases  contain some  provision  for
additional rent payments based on increases in various economic measures.

     There has been a recent  reduction  in the  market  capitalization  of REIT
stocks generally.  The Company's market valuation has been, in part, affected by
this  general  trend;  however,  management  believes  that the  quality  of its
investments  in  healthcare  real  estate,  its  ability to provide  third party
services to the healthcare  industry and its  conservative  investment  criteria
differentiate  it from the  majority  of REITs.  The Company  believes  that the
capital markets should recognize those differences.  Nonetheless, it is possible
that this trend will have a negative impact

    18

on the Company's access to capital and the amount of funds that the Company will
have available for  investment.  While the Company  anticipates  that it will be
able to access debt and equity  markets on a basis that will satisfy its capital
requirements,  there is no assurance that it will be able to do so. Inability to
access  capital  markets  would  limit the  Company's  ability  to obtain  funds
required to finance its plans for growth and other capital requirements.

     The  Company  plans to  continue  to meet its  liquidity  needs,  including
funding  additional  investments in 1998,  paying its quarterly  dividends (with
increases consistent with its current practices) and funding the debt service on
the  10.50%   Convertible   Subordinated   Debentures,   the  6.55%  Convertible
Subordinated  Debentures,  the Senior  Revolving  Credit Facility and the Senior
Term Loan Facility.  The Company expects to fund its cash  requirements from its
operating  revenues,  the proceeds of mortgage  loan  repayments,  sales of real
estate  investments  and debt and equity  capital market  financings.  While the
Company  believes  that the  Company's  liquidity  and  sources of  capital  are
adequate to satisfy its cash  requirements,  the Company  provides no assurance,
however,  that these sources of funds will be available at a time and upon terms
acceptable to the Company in sufficient amounts to meet its liquidity needs.

Year 2000 Issue

     The Year 2000  ("Y2K")  issue is the  result  of  computer  programs  being
written  using  two  digits  rather  than four to define  the  applicable  year.
Computer  programs or  hardware  that have  date-sensitive  software or embedded
chips may recognize a date using "00" as the year 1900 rather than the Y2K. This
could  result in a system  failure or  miscalculations  causing  disruptions  of
operations,  including,  among other  things,  a temporary  inability to process
transactions or engage in normal business activities.  The Y2K issue relating to
the Company's corporate information  technology systems,  including applications
employed with respect to the real estate investments of the Company,  could have
a  material  impact  on the  operations  of the  Company  if  compliance  is not
completed  in a timely  manner.  The  Company's  plan to  resolve  the Y2K issue
involves four phases: assessment, remediation, testing, and implementation.

Status of Y2K Issue Relating to the Company's Information Technology Systems

     Based  on the  Company's  completed  assessment  of its  own  software  and
hardware relating to the Company's corporate information technology systems, the
Company determined that it is necessary to modify or replace certain portions of
its software and hardware so that those  systems  will  properly  utilize  dates
beyond December 31, 1999. The Company  presently  believes that, with actual and
planned modifications or replacements of existing software and certain hardware,
material  damage to the  Company  resulting  from the Y2K issue  relating to the
Company's  corporate  information  technology systems will be fully mitigated by
March 31, 1999.

     In the  ordinary  course of events,  the  Company  has  purchased  new file
servers and replaced many older desktop  microcomputers with new equipment,  all
of which is certified to be Y2K  compliant by the  manufacturers.  Additionally,
"patches" are available from the manufacturers that will bring certain equipment
into  compliance,  and will be installed in desktop  systems as  necessary.  Two
non-compliant  file servers  currently used for data storage are scheduled to be
replaced not later than March 31, 1999.

     19

     The  Company's  assessment  of  computer  operating  systems  and  software
indicated that the Company's significant information systems programs should not
require  remediation.  Accordingly,  the Company  does not believe  that the Y2K
presents  a material  exposure  as it relates  to the  Company's  services.  The
Company requested, and has subsequently received,  certification from all of its
significant  software and operating  systems  vendors that the versions of their
products currently installed are fully Y2K compliant.  The Y2K ssue could have a
material  impact on the  operations  of the  Company if such  modifications  and
replacements are not properly made or are not completed timely.

     The testing phase of the Company's  information systems,  operating systems
and other software has not yet begun;  however, the Company expects that it will
be completed in 1999.  While the Company does not  anticipate  that testing will
disprove its vendors'  certifications of compliance,  remediation of any systems
or software  that signal  potential  Y2K problems  will begin  immediately  upon
discovery.

     The Company will utilize both internal and external  resources to reprogram
or replace,  test,  and implement  the software and operating  equipment for Y2K
modifications.  The total cost of the Y2K project, as estimated, is not expected
to be material and is being funded  through  operating  cash flows,  and for the
most  part,  will  be  a  result  of  normal   technology  system  upgrades  and
replacements.

Y2K Issue Compliance of Vendors and Clients

     The Company has queried its  significant  suppliers and clients as to their
respective  responses  to the Y2K issue.  To date,  the  Company is not aware of
suppliers  and  clients  with a Y2K  issue  that  would  materially  impact  the
Company's results of operations,  liquidity, or capital resources;  however, the
Company has no means of ensuring that those parties will be Y2K  compliant.  The
Company has not received responses from all of its inquiries and has renewed its
solicitation   for  written   disclosures  in  compliance  with  the  Year  2000
Information and Readiness Disclosure Act. The inability of suppliers and clients
to complete  their Y2K resolution  process in a timely fashion could  materially
impact the Company.  The effect of non-compliance by the Company's suppliers and
clients is not determinable.

     While the Company does have ongoing  relationships with third-party payors,
suppliers,  vendors,  and others, it has no systems that interface directly with
third party vendors other than its accounts with financial  institutions and the
Company's  payroll system interfaces  directly with a vendor.  The Company is in
the process of working with these institutions and payroll vendor to ensure that
the  Company's  systems that  interface  directly with them are Y2K compliant by
December 31, 1999.

     The Company will also have Y2K issue exposure in non-information technology
applications with respect to its real estate  investments.  Computer  technology
employed  in  elevators,   security  systems,  electrical  systems  and  similar
applications  involved in the  operations  of real estate  properties  may cause
interruptions  of services with respect to those properties on and after January
1, 2000.  The terms of  agreements in place with respect to the bulk of the real
estate  investments  held by the Company  impose the economic cost of compliance
upon third party lessees and mortgagees;  consequently, the costs to the Company
for Y2K remediation should not

    20

be  material.  The  Company is in the process of making  inquiry  and  assessing
responses of those third parties as to their  respective Y2K issue readiness and
will require that those third parties  undertake the necessary actions to ensure
Y2K compliance of the properties.

     Lastly, the Y2K issue may affect the greater business  environment in which
the  Company  operates.  Due to the  general  uncertainty  surrounding  the  Y2K
readiness of third parties, including federal and state governments,  the effect
of the Y2K issue on the Company's lessees and mortgagees, as well as the Company
itself cannot be gauged. For example, the General Accounting Office has reported
that the systems employed in managing  Medicare  reimbursements is not likely to
be Y2K  compliant in time to ensure the delivery of  uninterrupted  benefits and
services.  Delay in reimbursements could negatively affect the Company's lessees
and  mortgagees,  resulting  in a  delay  in  receipt  of  payments  owed to the
Company's  clients,  with the further  possibility  of delay in payments  due by
those clients to the Company. Similar consequences could result from the failure
of other parties having such an indirect relationship with the Company.

     Management of the Company believes it has an effective  program in place to
resolve the Y2K issue in a timely  manner.  As noted above,  the Company has not
yet  completed all  necessary  phases of the Y2K program.  In the event that the
Company does not complete any  additional  phases,  the Company may be unable to
collect  receipts in a timely  manner.  In addition,  disruptions in the economy
generally  resulting from Y2K issues could also materially  adversely affect the
Company.  The  Company  could be  subject to  litigation  for  computer  systems
failure,  for example,  equipment  shutdown or failure to properly date business
records. The amount of potential liability and lost revenue cannot be reasonably
estimated at this time.  The most  reasonable  likely worst case Y2K scenario is
that  business  disruption  could  occur  with  respect to  third-party  payors,
suppliers,  or vendors who fail to become Y2K compliant,  and disruptions in the
economy generally resulting from Y2K issues could adversely impact the Company.

     The Company has contingency plans for certain critical  applications and is
working on such plans for others.  These contingency plans involve,  among other
actions,  manual  workarounds,  increasing  inventories,  and adjusting staffing
strategies.  The  Company  plans to maintain  an ongoing  evaluation  of its Y2K
compliance readiness and contingent plans throughout 1999.

    21

Cautionary Language Regarding Forward Looking Statements

     Statements in this  Quarterly  Report on Form 10-Q that are not  historical
factual  statements are "forward looking  statements"  within the meaning of the
Private Securities Litigation Reform Act of 1995. The statements include,  among
other things,  statements  regarding the intent,  belief or  expectations of the
Company and its officers and can be identified by the use of terminology such as
"may", "will", "expect", "believe",  "intend", "plan", "estimate",  "should" and
other comparable terms. In addition, the Company, through its senior management,
from time to time makes  forward  looking  oral and  written  public  statements
concerning the Company's  expected  future  operations  and other  developments.
Shareholders and investors are cautioned that, while forward looking  statements
reflect the Company's  good faith  beliefs and best judgment  based upon current
information,  they are not guarantees of future  performance  and are subject to
known and unknown risks and uncertainties.  Actual results may differ materially
from the expectations contained in the forward looking statements as a result of
various factors.  Such factors include (i) competition for property  management,
development and acquisitions,  including competition for tenants and the renewal
or roll-over of existing leases; (ii) inability to locate suitable properties or
to acquire  properties  on terms which meet the Company's  investment  criteria;
(iii) the Company's  ability to access debt and equity in  sufficient  amount to
enable  it to make real  estate  investments  or to  satisfy  its other  uses of
capital;  (iv) the  Company's  dependence  on  healthcare  providers,  which are
affected by legislative, regulatory, or other changes in the healthcare industry
at the  local,  state or  federal  level  and by  changes  in the  reimbursement
delivery  process to providers;  (v)  competition  for lessees,  including  with
respect to new leases and the  renewal or  roll-over  of existing  leases;  (vi)
competition for the acquisition  and financing of healthcare  facilities;  (vii)
the ability of the  Company's  lessees and  mortgagors  to operate the Company's
properties  in a manner  sufficient  to  maintain or  increase  revenues  and to
generate  sufficient  income to make rent and loan  payments;  (viii) changes in
national or regional economic  conditions,  including changes in interest rates;
and (ix) the general uncertainty  inherent in the Year 2000 issue,  particularly
the  uncertainty of the Year 2000 readiness of third parties who are material to
the Company's business over whom the Company has no control with the result that
the Company  cannot ensure its ability to timely and  cost-effectively  avert or
resolve  problems  associated  with the Year  2000  issue  that may  affect  its
operations  and business.  For a more detailed  discussion of these,  and other,
factors,  see pages 34 through 39 of Item 1 of the  Company's  Form 10-K for the
fiscal year ended December 31, 1997.

    22



                          PART II - OTHER INFORMATION


Item 6.  Reports on Form 8-K

(a)      Reports on Form 8-K
- - ---      -------------------

     No reports on Form 8-K were filed by the  Company  during the three  months
ended September 30, 1998.

    23

                                   SIGNATURES


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

                           HEALTHCARE REALTY TRUST INCORPORATED


                           By:     /s/ Timothy G. Wallace
                                   ----------------------

                                   Timothy G. Wallace
                                   Executive Vice President, Finance
                                    and Chief Financial Officer



Date:  November 13, 1998