UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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 March 31, 2002

                                       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 001-15319

                         SENIOR HOUSING PROPERTIES TRUST
             (Exact name of registrant as specified in its charter)

                      Maryland                             04-3445278
(State or other jurisdiction of incorporation) (IRS Employer Identification No.)

                 400 Centre Street, Newton, Massachusetts      02458
               (Address of principal executive offices)     (Zip Code)

                                  617-796-8350
              (Registrant's telephone number, including area code)

Indicate  by check  mark  whether  the  registrant:  (1) has filed  all  reports
required 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 the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No [ ]

Number of Common Shares outstanding at May 1, 2002:
58,422,200 shares of beneficial interest, $0.01 par value.




                                       SENIOR HOUSING PROPERTIES TRUST

                                                  FORM 10-Q

                                               MARCH 31, 2002

                                                    INDEX

                                                                                                       Page
                                                                                                 
PART I       Financial Information


Item 1.      Consolidated Financial Statements (unaudited)

             Consolidated Balance Sheets - March 31, 2002 and December 31, 2001                          1

             Consolidated Statements of Income - Three Months Ended March 31, 2002 and 2001              2

             Consolidated Statements of Cash Flows - Three Months Ended March 31, 2002 and 2001          3

             Notes to Consolidated Financial Statements                                                  4

Item 2.      Management's Discussion and Analysis of Financial Condition and Results of Operations       7

Item 3.      Quantitative and Qualitative Disclosures About Market Risk                                 12

PART II      Other Information

Item 6.      Certain Important Factors                                                                  14

             Exhibits and Reports on Form 8-K                                                           15

             Signatures                                                                                 16








                                    SENIOR HOUSING PROPERTIES TRUST

                                      CONSOLIDATED BALANCE SHEETS
                            (dollars in thousands, except per share amounts)


                                                                    March 31,              December 31,
                                                                      2002                     2001
                                                                  ------------            -------------
                                                                   (unaudited)               (audited)

                                                                                    
ASSETS
Real estate properties, at cost:
    Land                                                          $   140,719              $    59,308
    Buildings and improvements                                      1,030,076                  533,891
                                                                  -----------              -----------
                                                                    1,170,795                  593,199
    Less accumulated depreciation                                     101,287                  124,252
                                                                  -----------              -----------
                                                                    1,069,508                  468,947

Cash and cash equivalents                                               4,320                  352,026
Restricted cash                                                        14,700                   10,201
Other assets                                                           26,518                   36,129
                                                                  -----------              -----------
                                                                  $ 1,115,046              $   867,303
                                                                  ===========              ===========


LIABILITIES AND SHAREHOLDERS' EQUITY
Bank credit facility                                              $    22,000                      $--
Senior notes, net of discount                                         243,642                  243,607
Mortgages, other debt and capital leases                               33,143                    9,100
Prepaid rent                                                            7,340                    7,114
Security deposits                                                       1,520                    1,520
Other liabilities                                                      11,158                    3,944

Trust preferred securities                                             27,394                   27,394

Commitments and contingencies

Shareholders' equity:
    Common shares of beneficial interest, $0.01 par
      value:  58,422,200 and 43,421,700 shares issued
      and outstanding, respectively                                       584                      434
    Additional paid-in capital                                        853,415                  658,348
    Cumulative net income                                              67,311                   55,691
    Cumulative distributions                                         (154,963)                (141,936)
    Unrealized gain on investments                                      2,502                    2,087
                                                                  -----------              -----------
      Total shareholders' equity                                      768,849                  574,624
                                                                  -----------              -----------
                                                                  $ 1,115,046              $   867,303
                                                                  ===========              ===========


                            See accompanying notes

                                        1



                                  SENIOR HOUSING PROPERTIES TRUST

                                 CONSOLIDATED STATEMENTS OF INCOME
                         (amounts in thousands, except per share amounts)
                                            (unaudited)


                                                                     Three Months Ended March 31,
                                                                   -------------------------------
                                                                       2002                2001
                                                                   -----------          ----------

                                                                                   
Revenues:
    Rental income                                                     $26,535             $11,131
    FF&E reserve income                                                 1,664                  --
    Facilities' operations                                                 --              57,354
    Interest and other income                                             508                 237
                                                                      -------             -------
      Total revenues                                                   28,707              68,722
                                                                      -------             -------

Expenses:
    Interest                                                            7,382               2,160
    Depreciation                                                        7,148               4,742
    Facilities' operations                                                 --              55,978
    General and administrative
      -Recurring                                                        1,854               1,045
      -Related to foreclosures and lease terminations                      --               1,961
                                                                      -------             -------
    Total                                                              16,384              65,886
                                                                      -------             -------
Income before distributions on trust preferred securities              12,323               2,836
    Distributions on trust preferred securities                           703                  --
                                                                      -------             -------
Net income                                                            $11,620             $ 2,836
                                                                      =======             =======



Weighted average shares outstanding                                    50,255              25,916
                                                                      =======             =======

Basic and diluted earnings per share:

    Net income                                                        $  0.23             $  0.11
                                                                      =======             =======


                             See accompanying notes

                                        2




                                           SENIOR HOUSING PROPERTIES TRUST

                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                (dollars in thousands)
                                                     (unaudited)
                                                                                       Three Months Ended March 31,
                                                                                     -------------------------------
                                                                                        2002                 2001
                                                                                     ---------           -----------
                                                                                                   
Cash flows from operating activities:
   Net income                                                                         $  11,620           $   2,836
   Adjustments to reconcile net income to cash provided by
   operating activities:
       Depreciation expense                                                               7,148               4,742
       Amortization of deferred finance costs and discounts                                 222                  --
           FF&E reserve income                                                           (1,664)                 --
           Changes in assets and liabilities:
               Other assets                                                               3,098              (6,536)
               Prepaid rent                                                                 226               7,625
               Other liabilities                                                          4,783              (2,874)
                                                                                      ---------           ---------
           Cash provided by operating activities                                         25,433               5,793
                                                                                      ---------           ---------

Cash flows from investing activities:
   Security deposits                                                                         --                 900
   Real estate acquisition                                                             (551,683)                 --
   Equipment purchases                                                                       --                (893)
                                                                                      ---------           ---------
       Cash (used for) provided by investing activities                                (551,683)                  7
                                                                                      ---------           ---------

Cash flows from financing activities:
    Proceeds from issuance of common shares, net                                        195,210                  --
   Proceeds from borrowings on credit facility                                          230,000              13,000
   Repayments of credit facility                                                       (208,000)             (5,000)
   Repayment of assumed debt                                                            (25,000)                 --
    Deferred finance costs                                                                 (639)                 --
   Distributions to shareholders                                                        (13,027)             (7,775)
                                                                                      ---------           ---------
       Cash provided by financing activities                                            178,544                 225
                                                                                      ---------           ---------

(Decrease) increase in cash and cash equivalents                                       (347,706)              6,025
Cash and cash equivalents at beginning of period                                        352,026                 515
Cash and cash equivalents at facilities' operations, beginning of period                     --               7,178
                                                                                      ---------           ---------
Cash and cash equivalents at end of period                                            $   4,320           $  13,718
                                                                                      =========           =========

Supplemental cash flow information:
   Cash paid for interest                                                             $   1,816           $   2,892

Non-cash investing and financing activities:
    Debt assumed in the Crestline Transaction                                            49,055                  --
    Real estate acquired in a property exchange                                         (43,308)                 --
    Real estate disposed of in a property exchange, net                                  43,308                  --
    Deposits into FF&E reserve                                                            1,464                  --
    Purchases of fixed assets with FF&E reserve                                          (1,027)                 --



                             See accompanying notes

                                        3



                         SENIOR HOUSING PROPERTIES TRUST
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note 1.  Organization

Senior  Housing  Properties  Trust (the  "Company")  is a Maryland  real  estate
investment  trust.  At March 31, 2002,  the Company  owned 111  properties in 28
states all of which were leased.

These unaudited quarterly financial  statements have been prepared in accordance
with generally  accepted  accounting  principles  ("GAAP") 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 GAAP  for  complete  financial  statements  and  should  be read in
conjunction  with the audited  consolidated  financial  statements  for the year
ended  December 31,  2001,  included in the Annual  Report on Form 10-K.  In the
opinion  of  management,   all  adjustments  considered  necessary  for  a  fair
presentation  have been included.  Operating results for interim periods are not
necessarily indicative of the results that may be expected for the full year.

Note 2.  Spin-Off of Five Star Quality Care, Inc. ("Five Star")

On December 31, 2001, the Company distributed substantially all of its ownership
of Five Star, one of its  wholly-owned  subsidiaries  which operated  facilities
prior to that date for the Company's account, to the Company's shareholders (the
"Five  Star  Spin-Off").  At the time of the Five  Star  Spin-Off,  the  Company
entered  a lease  with  Five  Star for 55  facilities.  Prior  to the Five  Star
Spin-Off, the Company recognized facilities' operations revenues and facilities'
operations  expenses on a consolidated basis as well as rental income from third
parties.  Subsequent  to the Five Star  Spin-Off,  the Company  recognizes  only
rental income.

Note 3.  Summary of Significant Accounting Policies

EARNINGS  PER COMMON  SHARE.  Earnings  per common  share is computed  using the
weighted average number of shares outstanding during the period. The Company has
no common share equivalents, instruments convertible into common shares or other
dilutive instruments.

NEW ACCOUNTING PRONOUNCEMENTS. In 2001, the Financial Accounting Standards Board
(the "FASB")  issued SFAS No. 142 "Goodwill and Other  Intangible  Assets" ("FAS
142") and SFAS No. 144  "Accounting for the Impairment or Disposal of Long-Lived
Assets" ("FAS 144"). The Company adopted FAS 142 and FAS 144 on January 1, 2002,
which  had  no  effect  on  the  Company's  financial  position  or  results  of
operations.

DEFERRED   PERCENTAGE  RENTS.  The  Securities  and  Exchange  Commission  Staff
Accounting  Bulletin  No. 101 ("SAB 101")  generally  requires  us to  recognize
percentage  rental income  received for the first,  second and third quarters in
the fourth  quarter.  Percentage  rent deferred for the three months ended March
31, 2002 and 2001, was $753,000 and $692,000, respectively.

RECLASSIFICATIONS.   Reclassifications  have  been  made  to  the  prior  year's
financial statements to conform to the current year's presentation.

Note 4.  Real Estate Properties

On January 2, 2002, a tenant, HEALTHSOUTH Corporation ("HEALTHSOUTH"), settled a
non-monetary  default  with the Company by  exchanging  properties.  The Company
delivered to HEALTHSOUTH  title to five nursing homes which  HEALTHSOUTH  leased
from the Company. In exchange, HEALTHSOUTH delivered to the Company title to two
rehabilitation  hospitals which HEALTHSOUTH leases from the Company.  As part of
this settlement, HEALTHSOUTH's lease was extended to December 2011, from January
2006,  and the annual rent was reduced from $10.3 million to $8.7  million.  The
Company's  investment in the two new properties is $43.3 million,  which was the
net book value of the  properties  given up at the time of the exchange,  and no
gain or loss was realized.

                                        4

                         SENIOR HOUSING PROPERTIES TRUST
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)


On January 11,  2002,  the Company  acquired 31 senior  living  communities  for
$600.0 million, funded by cash on hand, borrowings under the Company's revolving
bank credit facility and the assumption of certain  liabilities  (the "Crestline
Transaction"). These communities contain 7,487 living units, a majority of which
are independent  living  apartments.  All of these communities are managed under
long term  contracts by a  subsidiary  of Marriott  International,  Inc. and are
leased to Five Star.  The  initial  lease term to Five Star  extends to December
2017,  minimum rent is $63.0 million per year and  percentage  rent will be due,
starting in 2003, in amounts equal to five percent (5%) of net patient  revenues
at each facility in excess of net patient  revenues at such facility in 2002. In
addition,  a varying  percentage  of gross  revenues each year is required to be
paid as rent to the Company and escrowed for future capital  expenditures at the
leased  facilities.  This  additional rent is recorded as FF&E reserve income on
the Company's  Consolidated  Statements of Income and the cash escrow balance is
recorded in Restricted Cash on the Company's Consolidated Balance Sheets.

Note 5.  Comprehensive Income

The following is a reconciliation of net income to comprehensive income for the
three months ended March 31, 2002 and 2001 (dollars in thousands):

                                                    Three Months Ended March 31,
                                                    ----------------------------
                                                       2002               2001
                                                    ---------          ---------

Net income                                           $11,620             $2,836
Other comprehensive income:
    Change in unrealized gain on investments             415                717
                                                    ---------          ---------
Comprehensive income                                 $12,035             $3,553
                                                    =========          =========

Note 6.  Unrealized Gain on Investments

As of March 31,  2002,  the Company  owned one  million  HRPT  Properties  Trust
("HRPT") common shares and 35,000 shares of Five Star, which are carried at fair
market value in Other Assets.  The Unrealized  Gain On Investments  shown on the
Consolidated  Balance Sheets  represents the difference  between HRPT's and Five
Star's quoted  market  prices on the date they were received or acquired  ($6.50
and $7.26 per share,  respectively)  and on March 31,  2002 ($9.00 and $7.32 per
share, respectively).

Note 7.  Segment Information

After the Five Star Spin-Off,  the Company has one reportable segment,  leasing.
During 2001, the Company had two reportable  segments,  leasing and  facilities'
operations.  The following table is a summary of these reportable segments as of
and for the period  ended March 31, 2001.  Because the Company only  operated in
one segment for the three months ended March 31,  2002, a  comparative  table is
not presented (dollars in thousands):





                                        5


                         SENIOR HOUSING PROPERTIES TRUST
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
                                   (Unaudited)


                                                   Three Months Ended March 31, 2001
                                       ----------------------------------------- --------------
                                                      Facilities'
                                         Leasing      Operations     Unallocated       Total
                                       --------------------------------------------------------
                                                                        
Revenues                                $  11,131      $  57,354       $     237     $  68,722
Interest expense                               --             --           2,160         2,160
Depreciation                                3,282          1,460              --         4,742
Facilities' operations                         --         55,978              --        55,978
General administrative
   -   Recurring                            1,045             --              --         1,045
   -   Related to foreclosures and
       lease terminations                      --             --           1,961         1,961
                                        ---------      ---------       ---------     ---------
Net income                              $   6,804            (84)      $  (3,884)    $   2,836
                                        =========      =========       =========     =========
Real estate properties, at cost         $ 448,562      $ 148,335              --     $ 596,897



Note 8.  Indebtedness and Capital Lease Obligations

The Company has a $270.0 million, interest only, revolving,  secured bank credit
facility.  The revolving  bank credit  facility  matures in September  2002. The
interest  rate (3.9% at March 31, 2002) is LIBOR plus a premium.  The  revolving
bank credit  facility is available  for  acquisitions,  working  capital and for
general business  purposes.  As of March 31, 2002, $22.0 million was outstanding
and $248.0  million was available  for drawing  under the revolving  bank credit
facility.

At March  31,  2002,  the  Company  had  outstanding  $245.0  million  of senior
unsecured  notes due in 2012. The notes carry interest at a fixed rate of 8.625%
per annum, payable semi-annually in arrears. No principal payments are due until
maturity.  The notes were issued at a discount;  the unamortized  balance of the
discount at March 31, 2002 was $1.4 million.

The Company's mortgages,  other debt and capital leases totaled $33.1 million at
March 31, 2002. This debt consists of $9.1 million of mortgages due in July 2003
secured by two  properties,  $14.7 million of bonds due in December 2027 secured
by one property and capital  lease  obligations  of $9.3 million  affecting  two
properties leased to May 2016.

Note 9.  Commitments and Contingencies

In connection with obtaining  regulatory  approval for the acquisition and lease
of one of the senior living  properties  acquired in the Crestline  Transaction,
the Company  provided a guaranty  and a security  interest in that  property for
certain   prepaid  service   obligations  to  residents;   and  the  Company  is
contingently  liable in the event the tenant or operator of this property  fails
to provide these future services.

Note 10.  Shareholders' Equity

On February 19, 2002, the Company issued  15,000,000 common shares of beneficial
interest,  in an  underwritten  public  offering  for gross  proceeds  of $205.8
million.  The proceeds  received,  net of underwriting  commissions and costs of
issuance of  approximately  $10.6 million,  were applied to reduce the Company's
outstanding borrowings under its revolving bank credit facility,  which had been
drawn in  connection  with the  Crestline  Transaction,  and to repay  the $25.0
million purchase note assumed as part of the Crestline Transaction.

On February 21, 2002, the Company paid a distribution  to  shareholders of $0.30
per  share,  or  $13.0  million.  On April  8,  2002,  the  Company  declared  a
distribution  of $0.31  per  share,  or  $18.1  million,  which  will be paid to
shareholders on or about May 21, 2002.

                                        6


                         SENIOR HOUSING PROPERTIES TRUST

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

The following  discussion  presents an analysis of our results of operations for
the three  months  ended  March  31,  2002 and 2001.  This  discussion  includes
references  to  funds  from   operations,   or  FFO,  and  cash   available  for
distribution,   or  CAD.  We  compute  FFO  as  net  income  plus  depreciation,
amortization  and  non-recurring  items.  We  compute  CAD as FFO plus  non-cash
expenses  (including  amortization of deferred finance costs and  administrative
expenses to be settled in our common shares) and straight line rent  adjustments
less FF&E reserve  income.  In  calculating  FFO and CAD, we also add percentage
rents  deferred  pursuant  to SAB  101  described  in  Note  3 to our  financial
statements.  We consider FFO and CAD to be  appropriate  measures of performance
for a REIT, along with cash flow from operating activities, financing activities
and investing  activities,  because they provide investors with an indication of
an equity  REIT's  operating  performance  and its  ability to incur and service
debt, make capital  expenditures,  pay  distributions and fund other cash needs.
Our method of computing FFO and CAD may not be comparable to FFO or CAD reported
by other REITs that define the terms differently.  Our FFO and CAD are important
factors  considered  by our Board of Trustees in  determining  the amount of our
distributions  to  shareholders.  FFO and CAD do not represent cash generated by
operating   activities  in  accordance   with  generally   accepted   accounting
principles,  or GAAP, and should not be considered as alternatives to net income
or cash flow from operating  activities as measures of financial  performance or
liquidity.

The following discussion should be read in conjunction with our Annual Report on
Form 10-K.

RESULTS OF OPERATIONS

Three Months Ended March 31, 2002, Compared to Three Months Ended March 31, 2001

Total  revenues for the three months ended March 31, 2002,  were $28.7  million,
compared to total revenues of $68.7 million for the three months ended March 31,
2001.  Included in total  revenues for the year ended  December  31,  2001,  are
revenues from facilities'  operations of $57.4 million.  During 2001, Five Star,
one of our wholly-owned  subsidiaries,  operated  facilities for our account. On
December 31, 2001,  we  distributed  substantially  all of our ownership of Five
Star to our  shareholders  and Five Star became a separate  public  company.  In
connection with the Five Star Spin-Off,  Five Star leased facilities from us and
retained all of the facilities' operations which it previously conducted for us;
and,  as a  result,  after the Five Star  Spin-Off,  we do not have  facilities'
operations revenues or expenses.

Rental  income for the three  months  ended March 31,  2002,  was $26.5  million
compared to rental  income of $11.1 million for the three months ended March 31,
2001, an increase of $15.4 million.  This increase is due to our acquisition and
lease of 31 properties on January 11, 2002, for annual rent of $63.0 million and
our lease to Five Star of 55 facilities,  which had been previously operated for
our account for annual rent of $7.0 million.  This increase was slightly  offset
by a decrease in rental income due to lowered  annual rent from $10.3 million to
$8.7 million effective January 2, 2002, for one tenant as described in Note 4 to
the accompanying financial statements.

FF&E reserve  income for the three months ended March 31, 2002, was $1.7 million
compared to zero for the three months ended March 31, 2001. The lease for the 31
properties  acquired  in January  2002  requires a varying  percentage  of gross
revenues be paid to us as additional  rent which is escrowed for future  capital
expenditures at these leased facilities.

Total  expenses for the three months ended March 31, 2002,  were $16.4  million,
compared to total expenses of $65.9 million for the three months ended March 31,
2001, a decrease of $49.5  million.  Total expenses for the year ended March 31,
2001, include expenses of $56.0 million from facilities' operations.  Subsequent
to the  Five  Star  Spin-Off,  we no  longer  have  any  facilities'  operations
expenses.

                                        7

                         SENIOR HOUSING PROPERTIES TRUST

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

Interest  expense for the three months  ended March 31,  2002,  was $7.4 million
compared to interest  expense for the three months ended March 31, 2001, of $2.2
million,  an increase of $5.2  million.  This  increase was primarily due to our
issuance of $245.0 million of 8 5/8% senior unsecured notes in December 2001 and
our  assumption  of debt in  connection  with  the  Crestline  Transaction.  The
increase was offset somewhat by a decrease in the weighted average interest rate
on our revolving bank credit facility.

Depreciation expense for the three months ended March 31, 2002, was $7.1 million
compared to  depreciation  expense for the three months ended March 31, 2001, of
$4.7 million, an increase of $2.4 million.  Recurring general and administrative
expense for the three months ended March 31, 2002, was $1.9 million  compared to
recurring  general and  administrative  expense for the three months ended March
31,  2001,  of $1.0  million,  an increase of  $900,000.  These  increases  were
primarily due to our  acquisition  of 31 properties in January 2002.  During the
three  months  ended  March 31,  2001,  we  incurred  nonrecurring  general  and
administrative  costs  totaling  approximately  $2.0  million.  These costs were
incurred  in  connection  with  the   establishment  of  operating  systems  for
foreclosed and  repossessed  properties,  which systems were  distributed in the
Five Star Spin-Off.

Distributions on trust preferred securities for the three months ended March 31,
2002 were  $703,000  compared to zero for the three months ended March 31, 2001.
The increase is due to our issuance of the trust  preferred  securities  in June
and July 2001.

Net income was $11.6  million,  or $0.23 per share,  for the three  months ended
March 31,  2002,  compared to $2.8  million,  or $0.11 per share,  for the three
months ended March 31, 2001,  an increase of $8.8  million,  or $0.12 per share.
This  increase is primarily the  consequence  of the net changes in revenues and
expenses resulting from the Crestline Transaction and the Five Star Spin-Off and
the  issuance  of senior  notes  and  trust  preferred  securities  in 2001,  as
described  above,  and  the  increase  in  weighted  average  number  of  shares
outstanding  between the 2001 and 2002  periods.  FFO for the three months ended
March 31, 2002, was $19.5 million compared to $10.3 million for the three months
ended March 31, 2001.  CAD for the three months ended March 31, 2002,  was $18.4
million compared to $10.2 million for the three months ended March 31, 2001. The
increase in FFO of $9.3 million and in CAD of $8.2  million is due  primarily to
the same factors impacting the increase in net income.

FFO and CAD for the three months ended March 31, 2002 and 2001,  were derived as
follows:


                                                                             2002                  2001
                                                                        ---------------       ---------------

                                                                                           
        Net income                                                          $ 11,620              $  2,836
        Add:      Depreciation                                                 7,148                 4,742
                  Deferred percentage rents                                      753                   692
                  Other non-cash items                                            --                    32
                  General and administrative expenses related
                      to foreclosures and lease terminations                      --                 1,961
                                                                        ---------------       ---------------
        FFO                                                                 $ 19,521              $ 10,263
                                                                        ===============       ===============

        FFO                                                                 $ 19,521              $ 10,263
        Add:      Amortization of deferred finance costs and
                      other non-cash items                                       272                    --
                  Straight line rent adjustments                                 242                  (100)
        Less:     FF&E reserve income                                         (1,664)                   --
                                                                        ---------------       ---------------
        CAD                                                                 $ 18,371              $ 10,163
                                                                        ===============       ===============


                                        8

                         SENIOR HOUSING PROPERTIES TRUST

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

LIQUIDITY AND CAPITAL RESOURCES

At March 31, 2002, we had a $270.0 million,  interest only,  secured,  revolving
bank credit facility.  The interest rate is LIBOR plus a premium (3.9% per annum
at March 31,  2002).  This  revolving  bank  credit  facility is  available  for
acquisitions,  working capital and for general  business  purposes.  We have the
ability to repay and redraw amounts under this  revolving  bank credit  facility
until its  maturity in September  2002.  At March 31,  2002,  $22.0  million was
outstanding  and $248.0 million was available for borrowing under this revolving
bank credit facility.

On January 11, 2002 we acquired 31 senior living  communities  with 7,487 living
units.  The purchase  price was $600.0 million and the total  acquisition  cost,
after closing costs and purchase  price  adjustments,  was $606.5  million.  The
funding for this  acquisition  was as follows:  $24.1 million of assumed debt; a
$25.0 million purchase note; approximately $350.0 million of available cash; and
the balance by borrowings under our revolving bank credit facility. The purchase
note and a portion of the borrowings  under our revolving  bank credit  facility
were repaid with the proceeds of our issuance of common  shares in February 2002
as described below.

On January 30, 2002, our shelf registration  statement for the issuance of up to
$2.0 billion of equity and debt securities was declared effective by the SEC. As
of March 31,  2002,  $1.8  billion  was  available  under this  effective  shelf
registration  statement.  An effective shelf registration statement allows us to
issue public securities on an expedited basis, but it does not assure that there
will be buyers for such securities.

In February  2002, we issued  15,000,000  common shares of beneficial  interest,
raising net proceeds of $195.2  million.  These net proceeds  were used to repay
the $25.0 million  purchase note related to the  Crestline  Transaction  and the
remainder was used to repay a portion of our  borrowings  outstanding  under our
revolving bank credit facility.

At March 31, 2002, we had cash and cash  equivalents  of $4.3  million.  For the
three  months  ended  March  31,  2002 and  2001:  cash  provided  by  operating
activities  was $25.4  million and $5.8 million,  respectively;  cash (used for)
provided by investing activities was ($551.7 million) and $7,000,  respectively;
and cash  provided by  financing  activities  was $178.5  million and  $225,000,
respectively.  The working  capital  required for our operations was provided by
our rental income and by drawings under our revolving bank credit  facility.  We
believe that our current  cash,  cash  equivalents,  future cash from  operating
activities and  availability  under our revolving  bank credit  facility will be
sufficient to meet our short-term and long-term capital requirements,  including
the  distribution to shareholders of $18.1 million,  or $0.31 per share, for the
quarter  ended March 31, 2002,  which we will pay on or about May 21,  2002.  We
also  believe  that our  revolving  bank credit  facility  will be  available to
temporarily fund acquisitions.  We are currently negotiating for a new revolving
bank credit  facility which we expect to be effective when or before our current
revolving bank credit facility  expires in September 2002. To the extent we make
acquisitions,  we expect to repay  borrowings  under our  revolving  bank credit
facility with new long term debt or equity issuances.  We believe long term debt
or equity  issuances  will be  available  to us, but we can provide no assurance
that they will be.

Debt Instruments and Covenants

Our principal debt obligations at March 31, 2002, were our revolving bank credit
facility and our $245.0 million of publicly held  unsecured  debt. Our revolving
bank credit facility is secured by 14 properties leased to Marriott.  Our public
debt is  governed  by an  indenture.  This  indenture  and our credit  agreement
contain a number of  financial  ratio  covenants  which  generally  restrict our
ability to incur debts,  including  debts secured by mortgages on our properties
in excess of calculated amounts,  require us to maintain a minimum net worth, as
defined,  restrict our ability to make distributions under certain circumstances
and  require us to  maintain  other  ratios,  as  defined.  Our trust  preferred
securities  are  governed  by an  indenture  of trust  which is  generally  less
restrictive  than the  indenture  governing our public debt and the terms of our
revolving bank credit facility. During the period from our incurrence of these

                                        9

                         SENIOR HOUSING PROPERTIES TRUST

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

debts through  March 31, 2002,  we were in compliance  with all of our covenants
under our indentures and our credit agreement.

None of our  indentures,  our revolving bank credit  facility or our other debts
contain provisions for acceleration or otherwise which could be triggered by our
debt  ratings;  however,  we expect that the interest rate payable under the new
revolving bank credit  facility which we are now  negotiating  may change as our
debt ratings change.  Our public senior debt indenture  contains a cross default
provision  to any  other  debts  equal to or in  excess  of $10.0  million;  and
similarly,  a default on any of our public indentures would constitute a default
on our bank credit agreement. As of March 31, 2002, we have no commercial paper,
derivatives, swaps, hedges, joint ventures or partnerships.

Related Party Transactions

In addition to the  transactions  described  under the  heading  "Related  Party
Transactions"  in Item 7  (Management's  Discussion  and  Analysis of  Financial
Condition and Results of  Operations) in our Annual Report on Form 10-K, we have
entered  into  leases  with  Five  Star,  including  the lease  entered  into in
connection  with the  Crestline  Transaction.  Five Star is our largest  tenant.
Until December 31, 2001, Five Star was our wholly-owned subsidiary.  Four of our
five trustees are also  directors of Five Star,  including  Messrs.  Portnoy and
Martin who are our managing  trustees and managing  directors of Five Star.  The
fifth Five Star  director was formerly  also one of our  trustees.  RMR provides
some shared  services to Five Star and acts as our  investment  manager.  In the
future,  we may do  additional  business  with Five Star.  We  believe  that our
current  leases  with Five Star are on  reasonable  commercial  terms.  However,
because of the  historical  and continuing  relationships  which we have,  these
continuing and possibly expanded  business  relations may not be considered arms
length and may not be on the same or as  favorable  terms as we might enter with
third parties with whom we did not have such relationships.


                                       10

                         SENIOR HOUSING PROPERTIES TRUST

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


Seasonality

Nursing home and assisted living operations have  historically  reflected modest
seasonality.  During calendar  fourth quarter holiday periods  residents at such
facilities are sometimes discharged to join in family celebrations and admission
decisions  are often  deferred.  The first quarter of each calendar year usually
coincides with increased  illness among  residents which can result in increased
costs or discharges to hospitals. As a result of these factors and others, these
operations  sometimes  produce greater earnings in the second and third quarters
of each  calendar  year and lesser  earnings  in the  fourth and first  calendar
quarters.  We do not expect these  seasonal  differences to have any impact upon
the ability of our tenants to pay our rent.





                                       11



                         SENIOR HOUSING PROPERTIES TRUST

Item 3.  Quantitative and Qualitative Disclosures About Market Risk

We are exposed to market  changes in interest  rates.  We manage our exposure to
this market risk through our monitoring of available financing alternatives. Our
strategy  to manage  exposure  to changes in interest  rates is  unchanged  from
December  31,  2001.  Other  than as  described  below,  we do not  foresee  any
significant  changes in our exposure to fluctuations in interest rates or in how
we manage this exposure in the near future.

At March 31, 2002, our outstanding debt included $245.0 million of 8 5/8% senior
unsecured notes due 2012. The interest on these notes is payable  semi-annually.
No principal  payments are due under these notes until  maturity.  Because these
notes bear interest at fixed rates,  changes in market interest rates during the
term of this debt will not affect our operating  results.  If at maturity  these
notes are  refinanced  at  interest  rates which are 10% higher than the current
coupon rate, our per annum interest cost would  increase by  approximately  $2.1
million.  Changes in the  interest  rate also  affect the fair value of our debt
obligations;  increases in market  interest rates decrease the fair value of our
fixed rate debt,  while  decreases in market  interest  rates  increase the fair
value of our fixed rate debt. Based on the balances  outstanding as of March 31,
2002, a hypothetical  immediate one percentage  point decrease in interest rates
would  increase  the fair  value of our fixed  rate  senior  unsecured  notes by
approximately  $16.9 million. We are allowed to make prepayments on these senior
notes at par plus a make whole premium, as defined.  These prepayment rights may
afford us the  opportunity  to mitigate the risk of  refinancing  at maturity at
higher rates by refinancing prior to maturity,  but such mitigation would itself
be reduced by the prepayment premium.

At  March  31,  2002,  we  had  $27.4  million  of  trust  preferred  securities
outstanding,  the  dividends  of which are  dependent  upon our making  required
payments on our 10.125%  junior  subordinated  debentures due 2041. No principal
repayments are due on the debentures  until maturity.  If the debentures were to
be refinanced  at interest  rates which are 10% higher,  our per annum  interest
cost would increase $277,000.  Our trust preferred  securities are listed on the
New York Stock  Exchange  and their market value is  principally  determined  by
supply and demand  factors.  The market price,  if any, of our  debentures as of
March 31, 2002,  may be sensitive to changes in interest  rates.  Typically,  if
market  rates of interest  increase,  the current  market  price of a fixed rate
obligation will decrease.  Conversely, if market rates of interest decrease, the
current market price of a fixed rate obligation will typically  increase.  Based
on the balance  outstanding at March 31, 2002, and discounted cash flow analysis
through the maturity  date of the trust  preferred  securities,  a  hypothetical
immediate one  percentage  point  decrease in interest  rates would increase the
fair value of our fixed rate  debentures  by  approximately  $2.9  million.  Our
debentures have  provisions  that allow us to make  repayments  earlier than the
stated maturity date. These  prepayment  rights may afford us the opportunity to
mitigate the risk of  refinancing  at maturity at higher rates by refinancing at
lower  rates prior to  maturity.  Our  ability to prepay the  debentures  at par
beginning  June 15,  2006 will also  effect  the change in the fair value of the
debentures  which would  result from a change in interest  rates.  For  example,
discounted  cash flow analysis of a one  percentage  point  decrease in interest
rates calculated from April 30, 2002 only to the par prepayment  option date for
our trust preferred  securities  would increase the value of those securities by
$962,000.

Our revolving bank credit  facility bears interest at floating rates and matures
in September  2002. As of March 31, 2002, we had $22.0 million  outstanding  and
$248.0 million  available for drawing under our revolving bank credit  facility.
Our  revolving  bank credit  facility is  available  for  acquisitions,  working
capital and for general  business  purposes.  Our  exposure to  fluctuations  in
interest rates may increase in the future if we incur debt to fund  acquisitions
or  otherwise.  A change in  interest  rates  would not affect the value of this
floating  rate debt but would affect our  operating  results.  For example,  the
interest rate payable on our outstanding  indebtedness of $22.0 million at March
31, 2002, was 3.9% per annum.  An immediate 10% change in that interest rate, or
39.0  basis  points,  would  increase  or  decrease  our costs by  approximately
$86,000, or $0.01 per share, per year:

                                       12

                         SENIOR HOUSING PROPERTIES TRUST

Item 3.  Quantitative and Qualitative Disclosures About Market Risk (continued)



                       Impact of Changes in Interest Rates
                             (dollars in thousands)

                                                                    Total
                                                                   Interest
                          Interest Rate       Outstanding        Expense Per
                             Per Year            Debt                Year
                          -------------       -----------        -----------
At March 31, 2002               3.90%            $22,000              $858
10% reduction                   3.51%            $22,000              $772
10% increase                    4.29%            $22,000              $944

The foregoing  statements and table present a so-called "shock" analysis,  which
assumes that the interest  rate change of 10% is in effect for a whole year.  If
interest  rates were to change  gradually  over one year,  the  impact  would be
gradual  and the impact  during the year in which the change  occurred  would be
less.

We borrow in U.S. dollars. Our floating rate borrowings under our revolving bank
credit  facility  are subject to interest at LIBOR plus a premium.  We also have
two mortgage  obligations  totaling $9.1 million which require interest at prime
less a discount.  Changes in U.S. dollar based  short-term  rates,  specifically
LIBOR and prime  will  impact  our  operating  results.  During  the past  year,
short-term  U.S.  dollar based interest rates have  decreased.  We are unable to
predict the direction or amount of interest  rate changes  during the next year.
However,  we may incur additional debt at floating or fixed rates in the future,
which would increase our exposure to market changes in interest rates.



                                       13

                         SENIOR HOUSING PROPERTIES TRUST

CERTAIN IMPORTANT FACTORS


         THIS QUARTERLY REPORT ON FORM 10-Q CONTAINS STATEMENTS WHICH CONSTITUTE
FORWARD  LOOKING  STATEMENTS  WITHIN  THE  MEANING  OF  THE  PRIVATE  SECURITIES
LITIGATION  REFORM  ACT OF 1995 AND THE  SECURITIES  EXCHANGE  ACT OF  1934,  AS
AMENDED.  THESE FORWARD LOOKING  STATEMENTS  INCLUDE  REFERENCES TO THE POSSIBLE
EXPANSION OF OUR PORTFOLIO,  THE PERFORMANCE OF OUR TENANTS AND PROPERTIES,  OUR
ABILITY TO OBTAIN A NEW REVOLVING BANK CREDIT  FACILITY,  OUR ABILITY TO CONDUCT
FUTURE BUSINESS  TRANSACTIONS WITH FIVE STAR ON REASONABLE COMMERICAL TERMS, OUR
ABILITY TO PAY INTEREST AND PRINCIPAL AND MAKE  DISTRIBUTIONS,  OUR POLICIES AND
PLANS REGARDING  INVESTMENTS,  FINANCINGS,  MANAGEMENT OF INTEREST RATE RISK AND
OTHER MATTERS,  OUR TAX STATUS AS A REAL ESTATE INVESTMENT TRUST, OUR ABILITY TO
APPROPRIATELY  BALANCE THE USE OF DEBT AND EQUITY AND TO ACCESS CAPITAL  MARKETS
OR OTHER SOURCES OF FUNDS AND OTHER STATEMENTS OR IMPLICATIONS ARISING FROM SUCH
STATEMENTS.   ALSO,   WHENEVER  WE  USE  WORDS  SUCH  AS  "BELIEVE",   "EXPECT",
"ANTICIPATE", "INTEND", "PLAN", "ESTIMATE" OR SIMILAR EXPRESSIONS, WE ARE MAKING
FORWARD LOOKING STATEMENTS.  THESE FORWARD LOOKING STATEMENTS ARE NOT GUARANTEES
OF FUTURE  PERFORMANCE AND INVOLVE RISKS AND  UNCERTAINTIES.  ACTUAL RESULTS MAY
DIFFER  MATERIALLY  FROM THOSE  CONTAINED  IN OR IMPLIED BY THE FORWARD  LOOKING
STATEMENTS  AS A RESULT  OF  VARIOUS  FACTORS.  SUCH  FACTORS  INCLUDE,  WITHOUT
LIMITATION,  THE  IMPACT OF  CHANGES  IN THE  ECONOMY  AND THE  CAPITAL  MARKETS
(INCLUDING PREVAILING INTEREST RATES) ON US AND OUR TENANTS, COMPLIANCE WITH AND
CHANGES TO  REGULATIONS  AND PAYMENT  POLICIES  WITHIN THE REAL  ESTATE,  SENIOR
HOUSING AND  HEALTHCARE  INDUSTRIES,  CHANGES IN  FINANCING  TERMS,  COMPETITION
WITHIN THE REAL ESTATE, SENIOR HOUSING AND HEALTHCARE INDUSTRIES, AND CHANGES IN
FEDERAL, STATE AND LOCAL LEGISLATION.  THE ACCOMPANYING INFORMATION CONTAINED IN
THIS QUARTERLY  REPORT ON FORM 10-Q,  INCLUDING UNDER THE HEADING  "MANAGEMENT'S
DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF  OPERATIONS,"
IDENTIFIES OTHER IMPORTANT FACTORS THAT COULD CAUSE SUCH DIFFERENCES. YOU SHOULD
NOT RELY UPON FORWARD  LOOKING  STATEMENTS  EXCEPT AS  STATEMENTS OF OUR PRESENT
INTENTIONS AND OF OUR PRESENT EXPECTATIONS WHICH MAY OR MAY NOT OCCUR.



         THE ARTICLES OF AMENDMENT AND RESTATEMENT  ESTABLISHING  SENIOR HOUSING
PROPERTIES TRUST,  DATED SEPTEMBER 20, 1999, A COPY OF WHICH,  TOGETHER WITH ALL
AMENDMENTS  THERETO,  AS DULY  FILED IN THE  OFFICE OF THE STATE  DEPARTMENT  OF
ASSESSMENTS  AND TAXATION OF MARYLAND,  PROVIDES  THAT THE NAME "SENIOR  HOUSING
PROPERTIES  TRUST"  REFERS TO THE  TRUSTEES  UNDER THE  DECLARATION  OF TRUST AS
TRUSTEES,  BUT NOT  INDIVIDUALLY  OR PERSONALLY,  AND THAT NO TRUSTEE,  OFFICER,
SHAREHOLDER,  EMPLOYEE OR AGENT OF SENIOR HOUSING PROPERTIES TRUST SHALL BE HELD
TO ANY  PERSONAL  LIABILITY  FOR ANY  OBLIGATION  OF, OR CLAIM  AGAINST,  SENIOR
HOUSING  PROPERTIES  TRUST.  ALL PERSONS DEALING WITH SENIOR HOUSING  PROPERTIES
TRUST,  IN ANY WAY, SHALL LOOK ONLY TO THE ASSETS OF SENIOR  HOUSING  PROPERTIES
TRUST FOR THE PAYMENT OF ANY SUM OR THE PERFORMANCE OF ANY OBLIGATION.



                                       14


                         SENIOR HOUSING PROPERTIES TRUST



Part II. Other Information

Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibits:

         12.1  Computation   of  Ratios  of   Earnings   to   Interest   (before
               distributions  on trust  preferred  securities)  and  Earnings to
               Fixed Charges.

(b)      Reports on Form 8-K:

                  During  the first  quarter  of 2002,  we filed  the  following
                  Current Reports on Form 8-K:

         (i)      Current  Report on Form 8-K,  dated  December  31, 2001 (filed
                  January 24, 2002), relating to (1) the Crestline  Transaction;
                  (2) Five Star  Spin-Off;  (3) the  commencement  of two leases
                  with  subsidiaries  of  Five  Star  for 56  properties  and 31
                  properties,  respectively; (4) the resignation and election of
                  a Trustee and (5) filing certain documents as exhibits thereto
                  (Items 2, 5 and 7).

         (ii)     Current  Report on Form 8-K,  dated  February  13, 2002 (filed
                  February 19,  2002),  relating to (1) the issuance and sale of
                  15 million of our common  shares of beneficial  interest;  (2)
                  the filing of  articles of  amendment  to our  declaration  of
                  trust to  increase  our  authorized  shares;  (3) a summary of
                  certain federal income tax and ERISA  considerations  relating
                  to the  acquisition,  ownership and  disposition of our shares
                  and (4) filing certain  documents as exhibits thereto (Items 5
                  and 7).


                                       15




                                   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.

                            SENIOR HOUSING PROPERTIES TRUST


                            By:      /s/David J. Hegarty
                                     David J. Hegarty
                                     President and Chief Operating Officer
                                     Dated:  May 3, 2002




                            By:      /s/John R. Hoadley
                                     John R. Hoadley
                                     Treasurer and Chief Financial Officer
                                     Dated:  May 3, 2002









                                       16