UNITED STATES
                          SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C. 20549

                                      FORM 10-K


          (Mark One)

          [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]

               For the Fiscal Year Ended December 31, 1994

                                          OR

          [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

               For the transition period from ______ to _____

                            Commission File Number 1-9317

                        HEALTH AND RETIREMENT PROPERTIES TRUST
                (Exact name of registrant as specified in its charter)

                  Maryland                                04-6558834    
               (State or other                         (I.R.S. Employer
                 jurisdiction                          Identification No.)
               of incorporation) 

          400 Centre Street, Newton, Massachusetts          02158
           (Address of principal executive offices)       (Zip Code)

                                     617-332-3990
                 (Registrant's telephone number, including area code)

             Securities registered pursuant to Section 12(b) of the Act:

                                                  Name of each exchange on
               Title of each class                     which registered    

          Common Shares of Beneficial Interest    New York Stock Exchange
          Floating Rate Senior Notes, 
            Series A, Due 1999                    New York Stock Exchange   
          Floating Rate Senior Notes, 
            Series B, Due 1999                    New York Stock Exchange   
                                             

          Securities registered pursuant to Section 12(g) of the Act:  None

          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 [ ]



          Indicate by check mark if disclosure of delinquent filers
          pursuant to Item 405 of Regulation S-K is not contained herein,
          and will not be contained, to the best of registrant's knowledge,
          in definitive proxy or information statements incorporated by
          reference in Part III of this Form 10-K or any amendment to this
          Form 10-K.  [X]


          The aggregate market value of the voting stock of the registrant
          held by non-affiliates was $823,402,873 based on the $14.875      
          closing price per share for such stock on the New York Stock
          Exchange on March 29, 1994.  For purposes of this calculation,
          1,013,651 shares held by HRPT Advisors, Inc. (the "Advisor"), a
          total of 2,777,768 shares held by the Advisor solely in its
          capacity as voting trustee under certain voting trust agreements,
          and an aggregate of 33,935 shares held by the trustees and
          executive officers of the registrant, have been included in the
          number of shares held by affiliates.

          Number of the registrant's Common Shares of Beneficial Interest,
          $.01 par value ("Shares"), outstanding as of March 15, 1995:
          59,162,768             .

                         DOCUMENTS INCORPORATED BY REFERENCE

          Part III of this Annual Report on Form 10-K is incorporated
          herein by reference from the Company's definitive Proxy Statement
          for the annual meeting of shareholders currently scheduled to be
          held on May 16, 1995.

          THE DECLARATION OF TRUST ESTABLISHING THE COMPANY, DATED OCTOBER
          9, 1986, A COPY OF WHICH, TOGETHER WITH ALL AMENDMENTS THERETO
          (THE "DECLARATION"), IS DULY FILED IN THE OFFICE OF THE
          DEPARTMENT OF ASSESSMENTS AND TAXATION OF THE STATE OF MARYLAND,
          PROVIDES THAT THE NAME "HEALTH AND RETIREMENT PROPERTIES TRUST"
          REFERS TO THE TRUSTEES UNDER THE DECLARATION COLLECTIVELY AS
          TRUSTEES, BUT NOT INDIVIDUALLY OR PERSONALLY, AND THAT NO
          TRUSTEE, OFFICER, SHAREHOLDER, EMPLOYEE OR AGENT OF THE TRUST
          SHALL BE HELD TO ANY PERSONAL LIABILITY, JOINTLY OR SEVERALLY,
          FOR ANY OBLIGATION OF, OR CLAIM AGAINST, THE TRUST.  ALL PERSONS
          DEALING WITH THE TRUST, IN ANY WAY, SHALL LOOK ONLY TO THE ASSETS
          OF THE TRUST FOR THE PAYMENT OF ANY SUM OR THE PERFORMANCE OF ANY
          OBLIGATION.


                    HEALTH AND RETIREMENT PROPERTIES TRUST

                         1994 FORM 10-K ANNUAL REPORT

                              Table of Contents


                                      PART I
                                                               Page
  Item 1.    Business. . . . . . . . . . . . . . . . . . .       1
      
  Item 2.    Properties. . . . . . . . . . . . . . . . . .      24 
    
  Item 3.    Legal Proceedings . . . . . . . . . . . . . .      26 

  Item 4.    Submission of Matters to a Vote of
                Security Holders . . . . . . . . . . . . .      26    

                                      PART II

  Item 5.    Market for the Registrant's Common
                Stock and Related Stockholder Matters . .       26 

  Item 6.    Selected Financial Data . . . . . . . . . . .      28  

  Item 7.    Management's Discussion and Analysis of
                Financial Condition and Results of
                Operations. . . . . . . . . . . . . . . .       28

  Item 8.    Financial Statements and Supplementary Data.       34

  Item 9.    Changes in and Disagreements with
                Accountants on Accounting and
                Financial Disclosure . . . . . . . . . . .      35

                                      PART III

             To be incorporated by reference from the Company's definitive
  Proxy Statement for the annual meeting of shareholders
  currently scheduled to be held on May 16, 1995, which will be filed not
  later than 120 days after the end of the Company's fiscal year.

                                      PART IV

  Item 14.   Exhibits, Financial Statement Schedules
                 and Reports on Form 8-K . . . . . . . . .      35


         FINANCIAL STATEMENTS AND SCHEDULES . . . . . . . . . . .      F-1



                                    PART I

  Item 1. Business.

       The Company.  Health and Retirement Properties Trust (the
  "Company") was organized on October 9, 1986 as a Maryland real estate
  investment trust.  The Company primarily invests in nursing homes,
  retirement complexes and other income producing health care related real
  estate.  The Company's investments, to date, have been principally in
  nursing homes and other long-term care facilities, assisted living
  facilities, retirement complexes and facilities that provide subacute
  services.  In March 1995, in a one time transaction, the Company
  invested $179.4 million in 21 hotel properties managed by an affiliate
  of Marriott International, Inc. (Marriott).  See "Developments since
  January 1, 1994".  The facilities in which the Company has made
  investments by mortgage, purchase lease or merger transactions shall
  hereinafter be referred to individually as a "Property" and collectively
  as "Properties".

       As of December 31, 1994, the Company owned 80 Properties acquired
  for an aggregate of $673.1 million and had mortgage investments in 61
  Properties aggregating $133.5 million, for total real estate investments
  of approximately $806.6 million in 141 Properties located in 27 states. 
  The Properties are described in "Business -- Developments Since January
  1, 1994" and "Properties".

  
  
                              Number of          Total Investment
   State                            Properties       at December 31, 1994
                                                            (in thousands)
                                               
   Arizona.............                  5                      $ 28,062
   California..........                 17                        80,005
   Colorado............                 11                        34,551
   Connecticut.........                  9                        85,036
   Florida.............                  6                       132,951
   Georgia.............                  5                         8,167
   Illinois............                  2                        39,453
   Iowa................                 10                        14,729
   Kansas..............                  4                         8,738
   Kentucky............                  2                         8,733
   Louisiana...........                  1                        24,376
   Maryland............                  1                        33,080
   Massachusetts.......                  5                        82,058
   Michigan............                  2                         9,400
   Missouri............                  2                         3,235
   Nebraska............                 12                        17,700
   North Carolina......                  9                        16,359
   Ohio................                  7                        25,125
   Pennsylvania........                  2                        18,409
   South Carolina......                  1                           901
   South Dakota........                  3                         7,589
   Tennessee...........                  1                         1,013
   Texas...............                  7                        17,166
   Virginia............                  3                        57,662


   Washington..........                  1                         5,193
   Wisconsin...........                  9                        38,672
   Wyoming.............                  4                         8,197
                                 ---                 --------
       Total..........                 141                      $806,560
     
     The Company's principal executive offices are located at 400 Centre
  Street, Newton, Massachusetts 02158, and its telephone number is (617)
  332-3990.

     Investment Policy and Method of Operation.  The Company's investment
  goals are current income for distribution to shareholders, capital
  growth resulting from appreciation in the residual value of owned
  Properties, and preservation and protection of shareholders' capital. 
  The Company's income is derived primarily from minimum rent and minimum
  interest payments under its leases and mortgages and from additional
  rent and additional interest payments based upon revenue increases at
  the leased and mortgaged Properties.

     The Company's day-to-day operations are conducted by HRPT Advisors,
  Inc., the Company's investment advisor (the "Advisor").  The Advisor
  originates and presents investment opportunities to the Company's Board
  of Trustees (the "Trustees").  In evaluating potential investments, the
  Company considers such factors as: the adequacy of current and
  anticipated cash flow from the property to meet operational needs and
  financing obligations and to provide a competitive market return on
  investment to the Company; the growth, tax and regulatory environments
  of the community in which the property is located; the quality,
  experience, and credit worthiness of the property's operator; an
  appraisal of the property, if available; occupancy and demand for
  similar facilities in the same or nearby communities; the mix of private
  and government sponsored patients; the mix of cost-based  and
  charge-based revenues; the construction quality, condition and design of
  the property; and the geographic area and type of property.

     The Trustees have established a policy that the Company will not
  purchase or mortgage finance a facility for an amount which exceeds the
  appraised value of such facility.  Prior to investing in properties, the
  Company obtains title commitments or policies of title insurance
  insuring that the Company holds title to or has mortgage interests in
  such properties, free of material liens and encumbrances.

     The Company's investments may be structured using leases with minimum
  and additional rent and escalator provisions, loans with fixed or
  floating rates, joint ventures and partnerships with affiliated or
  unaffiliated parties, commitments or options to purchase interests in
  real estate, mergers or any combination of the foregoing that will best
  suit the particular investment.

     In connection with its revolving credit facility, the Company has
  agreed to obtain bank approval before exceeding certain investment
  concentrations.  Among these are that no more than 40% of its properties
  be operated by any single tenant or mortgagor, that investment in
  rehabilitation treatment, acute care and United Kingdom properties not
  exceed 40%, 15% and 10%, respectively, of total investments and that no
  new psychiatric care or hotel investments be made.  In addition to these
  restrictions, the Trustees may establish limitations as they deem


  appropriate from time to time.  No limits have been set on the number of
  properties in which the Company will seek to invest, or on the
  concentration of investments involving any one facility or geographical
  area; however, the Trustees consider concentration of investments in
  determining whether to make new or increase existing investments.  The
  Company's Declaration of Trust (the "Declaration") and operating
  policies provide that any investment in facilities owned or operated by
  the Advisor, persons expressly permitted under the Declaration to own
  more than 8.5% of the Company's shares, or any company affiliated with
  any of the foregoing must, however, be approved by a majority of the
  Trustees not affiliated with any of the foregoing (the "Independent
  Trustees").

     The Company has in the past and may in the future consider, from time
  to time, the acquisition of or merger with other companies engaged in
  the same business as the Company; however, the Company has no present
  agreements or understandings concerning any such acquisition or merger. 
  The Company has no intention of investing in the securities of others
  for the purpose of exercising control.

     Borrowing Policy.  In addition to the use of equity, the Company
  utilizes short-term and long-term borrowings to finance investments. 
  During 1994, the Company obtained investment grade ratings on its long
  term debt from Moody's Investor Services ("Moody's"), Standard and
  Poor's Corporation ("S&P") and Fitch Investor Services, Inc. ("Fitch")
  in connection with the issuance of $200 million of floating rate notes. 
  The notes were issued in two series.  The Series A notes may be called,
  at the Company's option, beginning in April 1995.  The Series B notes,
  which were issued at a discount, may be called, at the Companys option,
  beginning in July 1996.  The notes bear interest at a spread over LIBOR
  and mature in July 1999.  At December 31, 1994, the Company had a
  revolving credit facility available to it totalling $170 million. 
  Availability under this revolver was increased to $200 million effective
  March 15, 1995.  As of March 15, 1995, $10 million of this amount was
  outstanding, and $190 million was available to be drawn.  All but $17.6
  million of outstanding indebtedness is at variable interest rates
  determined by formulae based upon the London Interbank Offered Rate
  ("LIBOR"), prime or some other generally recognized interest rate
  standard.  Fluctuations in interest rates on $200 million of variable
  rate outstanding term indebtedness have been limited by hedging
  arrangements so that the maximum average rates payable on the $200
  million of indebtedness is 6.85% per annum.  The maturities of the hedge
  agreements range from 1995 through 1998.

     The Company's borrowing guidelines established by its Trustees and
  covenants in various debt agreements prohibit the Company from
  maintaining a debt to equity ratio of greater than 1 to 1.  At December
  31, 1994, the Company's debt to equity ratio was .36 to 1.  The
  Declaration prohibits the Company from incurring secured and unsecured
  indebtedness which in the aggregate exceeds 300% of the net assets of
  the Company, unless approved by a majority of the Independent Trustees. 
  There can be no assurance that debt capital will in the future be
  available at reasonable rates to fund the Company's operations or
  growth.


                                     -3-


  
     Developments Since January 1, 1994.   

     Horizon/Greenery Merger.  In February 1994, the merger transaction
  (the "Horizon/Greenery Merger") between Horizon Healthcare Corporation
  ("Horizon") and Greenery Rehabilitation Group, Inc. ("Greenery") was
  consummated.  In connection with this merger, the Company sold to
  Horizon for $28.4 million three facilities that had been leased to
  Greenery.  The Company realized a gain of approximately $4.0 million on
  the sale of these properties.  In addition, Horizon leased seven
  facilities previously leased to Greenery, on substantially similar terms
  except the leases were extended through 2005.  The Company has also
  granted Horizon a ten year option to buy the seven leased facilities, at
  the rate of no more than one facility per consecutive twelve months.  
  Also, the Company leased the three remaining Greenery facilities to a
  newly formed corporation, Connecticut Subacute Corporation, II ("CSC
  II"), an affiliate of the Advisor.  These facilities are being managed
  by and the lease payments are guaranteed by Horizon for a term of up to
  five years.  The terms of these lease arrangements are substantially
  similar to the original lease arrangements with Greenery.

     On February 11, 1994, in connection with the Horizon-Greenery merger,
  the Company provided Horizon with $9.4 million first mortgage financing
  for two facilities.  One of the facilities previously was owned by the
  Company and leased to Greenery.  The mortgage notes bear interest at
  11.5% per annum and mature December 31, 2000. 

     In January 1995, Horizon exercised its option and purchased one of the
  seven leased properties from the Company for $24.5 million resulting in
  a gain of $2.5 million.  The Company provided Horizon a 16 year $19.5
  million mortgage in connection with this sale in 1995.

     New Revolving Credit Facility.  During 1994 and early 1995, the
  Company amended its revolving credit facility from a syndicate of banks
  (the "Credit Facility").  The Credit Facility which allows borrowing of
  up to $200 million, will mature in 1998, unless extended by the parties. 
  Borrowings on the Credit Facility will bear interest, at the Company's
  option, at prime or a spread over or LIBOR.

     May Share Offering.  During the second quarter of 1994, the Company
  sold 12,650,000 Shares in a public offering and received net proceeds of
  approximately $174 million.  The proceeds were used, in part, to prepay
  $73 million in outstanding indebtedness and, in part, to fund the
  transactions described below.

     July Floating Rate Note Offering.  In July 1994, the Company issued
  $200 million floating rate notes in a public offering and received net
  proceeds after financing costs of approximately $197 million.  The notes
  were issued in two series; Series A issued at par and Series B issued at
  a discount.  The Series A and B notes mature in July 1999, but may be
  called, at the Company's option, beginning in April 1995 and July 1996,
  respectively.  The notes bear interest at a spread over the three month
  LIBOR. The proceeds of the note offering were used, in part, to fund the
  Marriott retirement communities transaction described below.  


                                     -4-


     Marriott Retirement Communities Transaction.  On September 9, 1994,
  the Company completed its previously announced transaction with Host
  Marriott Corporation ("Host Marriott") to acquire 14 retirement
  communities containing 3,952 residences or beds for $320 million.  These
  communities are triple net leased through December 31, 2013 to a wholly
  owned subsidiary of Marriott.  The leases provide for fixed rent and
  additional rentals equal to a percentage of annual revenues from
  operations in excess of base amounts determined on a facility by
  facility basis.  All of the leases are subject to cross default
  provisions and are guaranteed by Marriott.  This transaction was funded
  from cash on hand, the proceeds of the equity offering discussed above,
  drawings under the Company's Credit Facility, assumption of $17.6
  million of existing debt bearing interest at 7.75% and a portion of the
  proceeds from a floating rate note offering described above.

     1995 Commitments; Hotel Transaction.  Since January 1, 1995, the
  Company has made or committed to make real estate investments in four
  separate transactions involving 41 healthcare facilities totalling
  approximately $109 million.  Of this amount, approximately $14 million
  represents mortgage financings and $95 million represents acquisitions
  of healthcare facilities.

     In addition, the Company entered into a purchase and lease agreement
  with a subsidiary of Host Marriott for 21 Courtyard by Marriott hotel
  properties for approximately $179.4 million, subject to adjustment.  The
  properties have been leased for an initial term of 12 years, with
  renewal options of an additional 37 years to a subsidiary of Host
  Marriott, and are being managed by a subsidiary of Marriott
  International.  An amount equal to one year's rent was withheld from the
  purchase price to secure the tenant's obligations to the Company.  The
  transaction closed in March 1995.

     Although the Company's investments are no longer exclusively in
  healthcare, retirement and related properties, the Company's investment
  in hotel properties does not represent a change in the Company's
  strategy of focusing on investments in long term care and retirement
  facilities.  Rather, this investment, structured as a triple net lease,
  will represent only approximately 15% of the Company's portfolio,
  including the commitments noted above as of March 24, 1995.  The
  facilities are new, having been constructed within the last five years,
  and occupancy and cash flow coverage are strong.  Following the
  announcement of this investment, Moody's downgraded the Company's debt
  rating and S&P and Fitch maintained their ratings.  The Company
  believes, despite the negative reaction by Moody's, that this
  transaction will enhance the security and growth potential of its funds
  from operations.

     The Advisor.  The Advisor is wholly owned by Gerard M. Martin and
  Barry M. Portnoy.  Messrs. Martin, Portnoy and Mark J. Finkelstein are
  the directors of the Advisor, Mr. Finkelstein is the President and Chief
  Executive Officer, David J. Hegarty is the Executive Vice President,
  Chief Financial Officer and Secretary and John G. Murray is the
  Treasurer of the Company.  Effective April 1, 1995, Mr. Finkelstein will
  resign to pursue his interests in operating nursing homes and will
  become president of Subacute Management Corporation of America, Inc. 

                                     -5-


  The Company's Board of Trustees has elected David J. Hegarty President,
  Chief Operating Officer and Secretary, John G. Murray, Executive Vice
  President and Chief Financial Officer and Ajay Saini, Treasurer.  These
  officers of the Advisor are also officers of the Company.  The Advisor
  provides management services and investment advice to the Company.  The
  Advisor's principal executive offices are located at 400 Centre Street,
  Newton, Massachusetts 02158, and its telephone number is (617) 332-3990.

     Employees.  As of March 14, 1995, the Company had no employees.  The
  Advisor, which administers the day-to-day operations of the Company, has
  9 full-time employees and two active directors.

     Regulation and Reimbursement; Competition.  Compliance with federal,
  state and local statutes and regulations governing health care
  facilities is a prerequisite to continuation of health care operations
  at the Properties.  In addition, the health care industry depends
  significantly upon federal and federal/state programs for revenues and,
  as a result, is vulnerable to the budgetary policies of both the federal
  and state governments.

     Certificate of Need and Licensure.  Most states in which the Company
  has or may invest require certificates of need ("CONs") prior to
  expansion of beds or services, certain capital expenditures, and in some
  states, a change in ownership.  CON requirements are not uniform
  throughout the United States.  Changes in CON requirements may affect
  competition, profitability of the Properties and the Company's
  opportunities for investment in health care facilities.

     State licensure requirements, including regulations providing that
  commonly controlled facilities are subject to delicensure if one such
  facility is delicensed, also affect facilities in which the Company
  invests.  The Company believes that each facility in which it has
  invested is appropriately licensed.  Although each of the facilities may
  from time to time receive notices of non-compliance with certain
  standards, and certain facilities in Connecticut and Massachusetts are
  subject to provisional or probationary licenses, the Company believes
  that such actions have not, in fiscal year 1994 and through the date
  hereof, had any material adverse effect on the operations of the
  Company.  Horizon's licenses to operate the Massachusetts facilities
  leased to it are probationary subject to certain conditions.  

     An increasing number of legislative proposals have been introduced in
  Congress that would effect major reforms of the health care system. 
  Such proposals include universal health coverage, employer mandated
  insurance, and a single government health insurance plan.  Following the
  failure of the Clinton administration's proposed Health Security Act or
  other major health care reform legislation to become law in 1994,
  legislative proposals for more incremental reforms have also been
  introduced, such as group health insurance plans for small businesses,
  health insurance industry reforms, health care anti-fraud legislation,
  and Medicare and Medicaid reforms and cost containment measures.  The
  Company cannot predict whether any such legislative proposals will be
  adopted and, if adopted, what effect, if any, such proposals would have
  on the business of the lessees, the mortgagors or the Company.  New
  regulations adopted by the Health Care Finance Administration governing

                                     -6-


  Medicare and Medicaid nursing facility surveys, certification, and
  enforcement, are scheduled to be effective on July 1, 1995.  The
  regulations require the states to implement a wide range of enforcement
  remedies, and penalties for noncompliance with Medicare/Medicaid
  standards may increase in the future.  An adverse determination
  concerning licensure or eligibility for government reimbursement of any
  operator could materially adversely affect that operator, its affiliates
  and the Company.  In addition, federal and state civil and criminal
  anti-fraud and anti-kickback laws and regulations govern financial
  activities of health care providers and enforcement proceedings have
  increased.  If any operator of the Company's Properties were to fail to
  comply with such laws or regulations, it, and therefore the Company,
  could be materially adversely affected unless and until any such
  property of properties were returned to compliance or the Company were
  able to re-lease or sell the affected Property or Properties on
  favorable terms.

     Reimbursement.  Reimbursement for health care services derives
  principally form the following sources: Medicare, a federal health
  insurance program for the aged and certain chronically disabled
  individuals; Medicaid, a medical assistance program for indigent persons
  operated by individual states with the financial participation of the
  federal government; health and other insurance plans, including health
  maintenance organizations; and private funds.  These reimbursement
  sources are generally contingent upon compliance with state CON and
  licensure regulations and with extensive federal requirements for
  Medicare and Medicaid participation.

     Medicaid programs provide significant current revenues of nursing
  facilities.  Medicare is not presently a major source of revenue for the
  Company's lessees and mortgagors.  The Medicaid program is subject to
  change and affected by state and federal budget shortfalls and funding
  restrictions which may materially decrease rates of payment or delay
  payment.  There is no assurance that Medicaid or Medicare payments will
  remain constant or be sufficient to cover costs allocable to Medicare
  and Medicaid patients.  The operators of the Properties appeal
  reimbursement rates from time to time.  The Company cannot predict
  whether such appeals, if decided adversely, would have any material
  effect upon the respective financial positions of the operators.

     Other. Federal law limits Medicare and Medicaid reimbursement for
  capital costs related to increases in the valuation of capital assets
  solely as a result of a change of ownership of nursing facilities, and
  numerous states use more restrictive standards to limit Medicaid
  reimbursement of capital costs.  Effective in October of 1993, Medicare
  eliminated reimbursement of return on equity capital for Medicare
  skilled nursing homes.  Some state Medicaid programs also do not provide
  for return on equity capital.  In addition, a seller is liable to the
  Medicare program, and in certain states may also be liable to the
  Medicaid program, for recaptured depreciation.  Such limitations may
  adversely affect the resale value of some Properties owned or financed
  by the Company.

     Effective in October of 1992, DHHS issued final regulations which
  limit the amount of Medicare reimbursement available to a facility for

                                     -7-


  rental or lease expenses paid after a purchase lease transaction to that
  amount which would have been reimbursed as capital costs had the
  provider retained legal title to the facility.  Limitations on rental
  expenses contained in the regulations may adversely affect the financial
  feasibility of future purchase lease transactions by denying Medicare
  and Medicaid reimbursement for additional rental expenses.

     It is not possible to predict the content, scope or impact of future
  legislation, regulations or changes in reimbursement or insurance
  coverage policies which might affect the health care industry. 

     Competition.  The Company is one of several REITs currently investing
  primarily in health care related real estate.  The REITs compete with
  one another in that each is continually seeking attractive investment
  opportunities in health care facilities.  The Company also competes with
  banks, non-bank finance companies, leasing companies and insurance
  companies.

     In addition, the Company competes with the operators of its Properties
  in connection with the expansion of their businesses. Although each of
  the operators may offer investment opportunities to the Company, each of
  the operators or its affiliates will, in fact, compete with the Company
  (as well as with others) for investment opportunities.  The operators
  may own facilities that are not mortgaged or leased to the Company.  An
  operator, or an affiliate thereof, could preferentially place patients
  or operate special service programs in facilities other than those
  included among the Properties.  Such preferential treatment and/or new
  programs could adversely affect the revenues derived by the Company
  under its mortgages and leases.

     Federal Income Tax Considerations.  The Company believes that it is
  and it intends to be and remain qualified as a real estate investment
  trust ("REIT") under Sections 856 through 860 of the Internal Revenue
  Code of 1986, as amended (the "Code").  These Code provisions are highly
  technical and complex.  Each shareholder therefore is urged to consult
  his own tax advisor with respect to the federal income tax and other tax
  consequences of the purchase, holding and sale of shares of beneficial
  interest of the Company.

     The Company has obtained legal opinions that the Company has been
  organized in conformity with the requirements for qualification as a
  REIT, has qualified as a REIT for its 1987, 1988, 1989, 1990, 1991,
  1992, 1993 and 1994 taxable years, and that its current and anticipated
  investments and its plan of operation will enable it to continue to meet
  the requirements for qualification and taxation as a REIT under the
  Code.  Actual qualification of the Company as a REIT, however, will
  depend upon the Company's continued ability to meet, and its meeting,
  through actual annual operating results, the various qualification tests
  imposed under the Code.  No assurance can be given that the actual
  results of the Company's operation for any one taxable year will satisfy
  such requirements.

  Taxation of the Company.  If the Company qualifies for taxation as a
  REIT and distributes to its shareholders at least 95% of its "real
  estate investment trust taxable income", it generally will not be

                                     -8-


  subject to federal corporate income taxes on the amount distributed. 
  However, a REIT is subject to special taxes on the net income derived
  from "prohibited transactions."  In addition, property acquired by the
  Company as the result of a default or imminent default on a lease or
  mortgage is classified as "foreclosure property".  Certain net income
  from foreclosure property held by the Company for sale is taxable to it
  at the highest corporate marginal tax rate then prevailing.

     Section 856(a) of the Code defines a REIT as a corporation, trust or
  association: (1) which is managed by one or more trustees or directors;
  (2) the beneficial ownership of which is evidenced by transferable
  shares or by transferable certificates of beneficial interest; (3) which
  would be taxable, but for Sections 856 through 859 of the Code, as a
  domestic corporation; (4) which is neither a financial institution nor
  an insurance company subject to certain provisions of the Code; (5) the
  beneficial ownership of which is held by 100 or more persons; (6) which
  is not closely held as determined under the personal holding company
  stock ownership test (as applied with one modification); and (7) which
  meets certain other tests, described below.  Section 856(b) of the Code
  provides that conditions (1) to (4), inclusive, must be met during the
  entire taxable year and that condition (5) must be met during at least
  335 days of a taxable year of 12 months, or during a proportionate part
  of a taxable year of less than 12 months.  By reason of condition (6)
  above, the Company will fail to qualify as a REIT for a taxable year if
  at any time during the last half of such year more than 50% in value of
  its outstanding Shares are owned directly or indirectly by five or fewer
  individuals.  To help maintain conformity with condition (6), the
  Company's Declaration of Trust (the "Declaration") contains certain
  provisions restricting share transfers and giving the Board of Trustees
  power to redeem shares involuntarily.

     It is the expectation of the Company that it will have at least 100
  shareholders during the requisite period for each of its taxable years. 
  There can, however, be no assurance in this connection and, if the
  Company has fewer than 100 shareholders during the requisite period,
  condition (5) described above will not be satisfied, and the Company
  would not qualify as a REIT during such taxable year.

     For taxable years beginning after 1993, the rule that an entity will
  fail to qualify as a REIT for a taxable year if at any time during the
  last half of such year more than 50% in value of its outstanding shares
  is owned directly or indirectly by five or fewer individuals has been
  liberalized in the case of a qualified pension trust owning shares in a
  REIT.  Under the new rule, the requirement is applied by treating shares
  in a REIT held by such a pension trust as held directly by its
  beneficiaries in proportion to their actuarial interests in the pension
  trust.  Consequently, five or fewer pension trusts could own more than
  50% of the interests in an entity without jeopardizing its qualification
  as a REIT.  However, if a REIT is a "pension-held REIT" as defined in
  the new law, each pension trust holding more than 10% of its shares (by
  value) generally will be taxable on a portion of the dividends it
  receives from the REIT, based on the ratio of the REIT's gross income
  for the year which would be unrelated trade or business income if the
  REIT were a qualified pension trust to the total gross income of the
  REIT for the year.  A "pension-held REIT" is one in which at least one

                                     -9-


  qualified pension trust holds more than 25% (by value) of the interests
  by value, or a combination of qualified pension trusts each of which
  owns more than 10% by value of the REIT together holds more than 50% of
  the REIT interests by value.

     To qualify as a REIT for a taxable year under the Code, the Company
  must elect to be so treated and must meet other requirements, certain of
  which are summarized below, including percentage tests relating to the
  sources of its gross income, the nature of the Company's assets, and the
  distribution of its income to shareholders.  The Company has made such
  election for 1987 (its first full year of operations) and such election,
  assuming continuing compliance with the qualification tests discussed
  herein, continues in effect for subsequent years.

     There are three gross income requirements.  First, at least 75% of the
  Company's gross income (excluding gross income from certain sales of
  property held primarily for sale) must be derived directly or indirectly
  from investments relating to real property (including "rents from real
  property") or mortgages on real property.  When the Company receives new
  capital in exchange for its shares (other than dividend reinvestment
  amounts) or in a public offering of five-year or longer debt
  instruments, income attributable to the temporary investment of such new
  capital in stock or a debt instrument, if received or accrued within one
  year of the Company's receipt of the new capital, is qualifying income
  under the 75% test.  Second, at least 95% of the Company's gross income
  (excluding gross income from certain sales of property held primarily
  for sale) must be derived from such real property investments,
  dividends, interest, certain payments under interest rate swap or cap
  agreements, and gain from the sale or disposition of stock, securities,
  or real property or from any combination of the foregoing.  Third,
  short-term gain from the sale or other disposition of stock or
  securities, including, without limitation, stock in other REITs,
  dispositions of interest rate swap or cap agreements, and gain from
  certain prohibited transactions or other dispositions of real property
  held for less than four years (apart from involuntary conversions and
  sales of foreclosure property) must represent less than 30% of the
  Company's gross income.  (This rule does not apply for a year in which
  the REIT is completely liquidated, as to dispositions occurring after
  the adoption of a plan of complete liquidation.)  For purposes of these
  rules, income derived from a "shared appreciation provision" is treated
  as gain recognized on the sale of the property to which it relates. 
  Even though the Company's present mortgages do not contain shared
  appreciation provisions, the Company may make mortgage loans which
  include such provisions.

     The Company temporarily invests working capital in short-term
  investments, including shares in other REITs.  Although the Company will
  use its best efforts to ensure that its income generated by these
  investments will be of a type which satisfies the 75% and 95% gross
  income tests, there can be no assurance in this regard (see discussion
  above of the "new capital" rule under the 75% test).  Moreover, the
  Company may realize short-term capital gain upon sale or exchange of
  such investments, and such short-term capital gain would be subject to
  the limitations imposed by the 30% gross income test.


                                     -10-


     In order to qualify as "rents from real property," the amount of rent
  received generally must not be determined from the income or profits of
  any person, but may be based on receipts or sales.  The Code also
  provides that rents will not qualify as "rents from real property," in
  satisfying the gross income tests, if the REIT owns 10% or more of the
  tenant, whether directly or under certain attribution rules.  The
  Company intends not to lease property to any party if rents from such
  property would not so qualify.  Application of the 10% ownership rule
  is, however, dependent upon complex attribution rules provided in the
  Code and circumstances beyond the control of the Company.  Ownership,
  directly or by attribution, by an unaffiliated third party of more than
  10% of the Company's shares and more than 10% of the stock of a lessee
  would result in lessee rents not qualifying as "rents from real
  property".  The Declaration provides that transfers or purported
  acquisitions, directly or by attribution, of shares that could result in
  disqualification of the Company as a REIT are null and void and permits
  the Trustees to repurchase shares to the extent necessary to maintain
  the Company's status as a REIT.  Nevertheless, there can be no assurance
  such provisions in the Declaration will be effective to prevent the
  Company's REIT status from being jeopardized under the 10% rule. 
  Furthermore, there can be no assurance that the Company will be able to
  monitor and enforce such restrictions, nor will shareholders necessarily
  be aware of share holdings attributed to them under the attribution
  rules.    

     In addition, the Company must not manage the property or furnish or
  render services to the tenants of such property, except through an
  independent contractor from whom the company derives no income.  There
  is an exception to this rule permitting a REIT to perform certain
  customary tenant services of the sort which a tax-exempt organization
  could perform without being considered in receipt of "unrelated business
  taxable income."

     If rent attributable to personal property leased in connection with a
  lease of real property is greater than 15% of the total rent received
  under the lease, then the portion of rent attributable to such personal
  property will not qualify as "rents from real property."  The portion of
  rental income treated as attributable to personal property is determined
  according to the ratio of the tax basis of the personal property to the
  total tax basis of the property which is rented.  If rent payments do
  not qualify, for the reasons discussed above, as rents from real
  property for the purposes of Section 856 of the Code, it will be more
  difficult for the Company to meet the 95% or 75% gross income tests and
  to qualify as a REIT.  Finally, in order to qualify as mortgage interest
  on real property for purposes of the 75% test, interest must derive from
  a mortgage loan secured by real property with a fair market value at
  least equal to the amount of the loan.  If the amount of the loan
  exceeds the fair market value of the real property, the interest will be
  treated as interest on a mortgage loan in a ratio equal to the ratio of
  the fair market value of the real property to the total amount of the
  mortgage loan.

     If the Company fails to satisfy one or both of the 75% or 95% gross
  income tests for any taxable year, it may nevertheless qualify as a REIT
  for such year if its failure to meet such test was due to reasonable

                                     -11-


  cause and not due to willful neglect, it attaches a schedule of the
  sources of its income to its return, and any incorrect information on
  the schedule was not due to fraud with intent to evade tax.  It is not
  possible, however, to state whether in all circumstances the Company
  would be entitled to the benefit of these relief provisions.  If these
  relief provisions apply, a special tax generally equal to 100% is
  imposed upon the greater of the amount by which the Company failed the
  75% test or the 95% test, less an amount which generally reflects the
  expenses attributable to earning the non-qualified income.



     At the close of each quarter of the Company's taxable year, it must
  also satisfy three tests relating to the nature of its assets.  First,
  at least 75% of the value of the Company's total assets must consist of
  real estate assets (including its allocable share of real estate assets
  held by joint ventures or partnerships in which the Company
  participates), cash, cash items and government securities.  Second, not
  more than 25% of the Company's total assets may be represented by
  securities (other than those includable in the 75% asset class). 
  Finally, of the investments included in the 25% asset class, the value
  of any one issuer's securities owned by the Company may not exceed 5% of
  the value of the Company's total assets, and the Company may not own
  more than 10% of any one issuer's outstanding voting securities.

     Where a failure to satisfy the 25% asset test results from an
  acquisition of securities or other property during a quarter, the
  failure can be cured by disposition of sufficient non-qualifying assets
  within 30 days after the close of such quarter.  The Company intends to
  maintain adequate records of the value of its assets to maintain
  compliance with the 25% asset test, and to take such action as may be
  required to cure any failure to satisfy the test within 30 days after
  the close of any quarter.

     The Company, in order to qualify as a REIT, is required to distribute
  dividends (other than capital gain dividends) to its shareholders in an
  amount equal to or greater than the excess of (A) the sum of (i) 95% of
  the Company's "real estate investment trust taxable income" (computed
  without regard to the dividends paid deduction and the Company's net
  capital gain) and (ii) 95% of the net income, if any, (after tax) from
  foreclosure property, over (B) the sum of certain non-cash income (from
  certain imputed rental income and income from transactions inadvertently
  failing to qualify as like-king exchanges).  These requirements may be
  waived by the IRS if the REIT establishes that it failed to meet them by
  reason of distributions previously made to meet the requirements of the
  4% excise tax discussed below.  To the extent that the Company does not
  distribute all of its net long-term capital gain and all of its "real
  estate investment trust taxable income", it will be subject to tax
  thereon.  In addition, the Company will be subject to a 4% excise tax to
  the extent it fails within a calendar year to make "required
  distributions" to its shareholders of 85% of its ordinary income and 95%
  of its capital gain net income plus the excess, if any, of the "grossed
  up required distribution" for the preceding calendar year over the
  amount treated as distributed for such preceding calendar year.  For
  this purpose, the term "grossed up required distribution" for any

                                     -12-


  calendar year is the sum of the taxable income of the Company for the
  calendar year (without regard to the deduction for dividends paid) and
  all amounts from earlier years that are not treated as having been
  distributed under the provision.  Dividends declared in October,
  November, or December and paid during the following January will be
  treated as having been paid and received on December 31.

     It is possible but highly unlikely, that the Company, from time to
  time, may not have sufficient cash or other liquid assets to meet the
  95% distribution requirements, due to timing differences between the
  actual receipt of income and actual payment of deductible expenses or
  dividends on the one hand and the inclusion of such income and deduction
  of such expenses or dividends in arriving at "real estate investment
  trust taxable income"  of the Company on the other hand.  The problem of
  inadequate cash to make required distributions could also occur as a
  result of the repayment in cash of principal amounts due on the
  Company's outstanding debt, particularly in the case of "balloon"
  repayments or as a result of capital losses on short-term investments of
  working capital.  Therefore, the Company might find it necessary to
  arrange for short-term, or possibly long-term, borrowing, or new equity
  financing.  If the Company were unable to arrange such borrowing or
  financing as might be necessary to provide funds for required
  distributions, its REIT status could be jeopardized.

     Under certain circumstances, the Company may be able to rectify a
  failure to meet the distribution requirement for a year by paying
  "deficiency dividends" to shareholders in a later year, which may be
  included in the Company's deduction for dividends paid for the earlier
  year.  The Company may be able to avoid being taxed on amounts
  distributed as deficiency dividends; however, the Company may in certain
  circumstances remain liable for the 4% excise tax discussed above.

     The Company is also required to request annually from record holders
  of certain significant percentages of its shares certain information
  regarding the ownership of such shares.  Under the Declaration,
  shareholders are required to respond to such requests for information.

     Federal Income Tax Treatment of Leases.  The availability to the
  Company of, among other things, depreciation deductions with respect to
  the facilities owned and leased by the Company will depend upon the
  treatment of the Company as the owner of the facilities and the
  classification of the leases of the facilities as true leases, rather
  than as sales or financing arrangements, for Federal income tax
  purposes.  As to the approximately 5% of the leased facilities which
  constitutes personal property, it is less clear that the Company will be
  treated as the owner of such personal property and that the leases will
  be treated as true leases with respect to such property.  The Company
  plans to insure its compliance with the 95% distribution requirement
  (and the "required distribution" requirement) by making distributions on
  the assumption that it is not entitled to depreciation deductions for
  the 5% of the leased facilities which constitute personal property, but
  to report the amount of income taxable to its shareholders by taking
  into account such depreciation.



                                     -13-


     Other Issues.  In the case of certain sale-leaseback arrangements, the
  IRS could assert that the Company realized prepaid rental income in the
  year of purchase to the extent that the value of a leased property
  exceeds the purchase price paid by the Company for that property.  In
  litigated cases involving sale-leasebacks which have considered this
  issue, courts have concluded that buyers have realized prepaid rent
  where both parties acknowledged that the purported purchase price for
  the property was substantially less than fair market value and the
  purported rents were substantially less than the fair market rentals. 
  Because of the lack of clear precedent, complete assurance cannot be
  given that the IRS could not successfully assert the existence of
  prepaid rental income.

     Additionally, it should be noted that Code Section 467 (concerning
  leases with increasing rents) would apply to the leases because many of
  the leases provide for rents that increase from one period to the next. 
  Section 467 provides that in the case of a so-called "disqualified
  leaseback agreement," rental income must be accrued at a constant rate. 
  If such constant rent accrual were required, the Company would recognize
  rental income in excess of cash rents and, as a result, may fail to meet
  the 95% dividend distribution requirement.  "Disqualified leaseback
  agreements" include leaseback transactions where a principal purpose for
  providing increasing rent under the agreement is the avoidance of
  Federal income tax.  Because Section 467 directs the Treasury to issue
  regulations providing that rents will not be treated as increasing for
  tax avoidance purposes where the increases are based upon a fixed
  percentage of lessee receipts, the additional rent provisions of the
  leases should not cause the leases to be "disqualified leaseback
  agreements".  In addition, the legislative history of Section 467
  indicates that the Treasury should issue regulations under which leases
  providing for fluctuations in rents by no more than a reasonable
  percentage from the average rent payable over the term of the lease will
  be deemed not motivated by tax avoidance; this legislative history
  indicated that a standard allowing a 10% fluctuation in rents may be too
  restrictive for real estate leases.

     Depreciation of Properties.  For tax purposes, the Company's real
  property generally is depreciated on a straight-line basis over 40 years
  and personal property owned by the Company generally is depreciated over
  12 years.

     Failure to Qualify.  If the Company fails to qualify for taxation as a
  REIT in any taxable year, and the relief provisions do not apply, the
  Company will be subject to tax on its taxable income at regular
  corporate rates (plus any applicable minimum tax).  Distributions to
  shareholders in any year in which the Company fails to qualify will not
  be deductible by the Company nor will they be required to be made.  In
  such event, to the extent of current and accumulated earnings and
  profits, all distributions to shareholders will be taxable as ordinary
  income and, subject to certain limitations in the Code, eligible for the
  70% dividends received deduction for corporations.  Unless entitled to
  relief under specific statutory provisions, the Company will also be
  disqualified from taxation as a REIT for the following four taxable
  years.  It is not possible to state whether in all circumstances the
  Company would be entitled to statutory relief from such

                                     -14-


  disqualification.  Failure to qualify for even one year could result in
  the Company's incurring substantial indebtedness (to the extent
  borrowings are feasible) or liquidating substantial investments in order
  to pay the resulting taxes.

     Taxation of United States Shareholders--Generally.  As long as the
  Company qualifies as a REIT, distributions (including reinvestments
  pursuant to the Company's dividend reinvestment plan) made to the
  Company's shareholders out of current or accumulated earnings and
  profits will be taken into account by them as ordinary income (which
  will not be eligible for the 70% dividends received deduction for
  corporations).  Distributions that are designated as capital gain
  dividends will be taxed as long-term capital gains to the extent they do
  not exceed the Company's actual net capital gain for the taxable year
  although corporate shareholders may be required to treat up to 20% of
  any such capital gain dividend as ordinary income pursuant to Section
  291 of the Code.  For purposes of computing the Company's earnings and
  profits, depreciation on real estate is computed on a straight-line
  basis (over 40 years for property acquired after 1986).  Distributions
  in excess of current or accumulated earnings and profits will not be
  taxable to a shareholder to the extent that they do not exceed the
  adjusted basis of the shareholder's shares, but will reduce the basis of
  the shareholder's shares.  To the extent that such distributions exceed
  the adjusted basis of a shareholder's shares they will be included in
  income as long-term capital gain (or short-term capital gain if the
  shares have been held for not more than one year) assuming the shares
  are a capital asset in the hands of the shareholder.  Shareholders may
  not include in their individual income tax returns any net operating
  losses or capital losses of the Company.

     Dividends declared by the Company in October, November or December of
  a taxable year to shareholders of record on a date in  such month, will
  be deemed to have been received by such shareholders on December 31,
  provided the Company actually pays such dividends during the following
  January.  The Company has, however, generally declared dividends for the
  quarter ended December 31 in January of the following year and paid
  these dividends in the following February.  As a result, for tax
  purposes, the dividend for any calendar year will generally include the
  dividends for the first three quarters of that year plus the dividend
  for the fourth quarter of the prior year.  For tax purposes, dividends
  paid in 1987, 1988, 1989, 1990, 1991, 1992, 1993 and 1994 aggregated
  $1.085, $.840, $1.13, $1.16, $1.22, $1.25, $1.29 and $1.32 respectively,
  of which $.289, $.065, $.332, $.267, $.104, $.218, $.335 and $.081,
  respectively, represented a return of capital.

     A sale of a share will result in recognition of gain or loss to the
  holder in an amount equal to the difference between the amount realized
  and its adjusted basis.  Such a gain or loss will be capital gain or
  loss, provided the share is a capital asset in the hands of the seller. 
  In general, any loss upon a sale or exchange of shares by a shareholder
  who has held such shares for not more than one year (after applying
  certain rules), will be treated as a long-term capital loss to the
  extent of distributions from the Company required to be treated by such
  shareholders as long-term capital gain.


                                     -15-


     Investors (other than certain corporations) who borrow funds to
  finance their acquisition of Shares in the Company could be limited in
  the amount of deductions allowed for the interest paid on the
  indebtedness incurred in such an arrangement.  Under Code Section
  163(d), interest paid or accrued on indebtedness incurred or continued
  to purchase or carry property held for investment is generally
  deductible only to the extent of the taxpayer's net investment income. 
  An investor's net investment income will include the dividend and
  capital gain dividend distributions he receives from the Company;
  however, distributions treated as a nontaxable return of the
  shareholder's basis will not enter into the computation of net
  investment income.

     In Revenue Ruling 66-106, the IRS ruled that amounts distributed by a
  real estate investment trust to a tax-exempt employee's pension trust
  did not constitute "unrelated business taxable income".  Revenue rulings
  are interpretive in nature and subject to revocation or modification by
  the IRS.  However, based upon Revenue Ruling 66-106 and the analysis
  therein, the Company has received an opinion of counsel that
  distributions by the Company to qualified pension plans (including
  individual retirement accounts) and other tax-exempt entities should not
  constitute "unrelated business taxable income," except as explained
  above in the case of a pension trust which holds more than 10% by value
  of a "pension-held REIT".  This Revenue Ruling may not apply if a
  shareholder has borrowed money to acquire shares.  

     Under Section 469 of the Code, taxpayers (other than certain
  corporations) generally will not be entitled to deduct losses from
  so-called passive activities except to the extent of their income from
  passive activities.  For purposes of these rules, distributions received
  by a shareholder from the Company will not be treated as income from a
  passive activity and thus will not be available to offset a
  shareholder's passive activity losses.

     Tax preference and other items which are treated differently for
  regular and alternative minimum tax purposes are to be allocated between
  a REIT and its shareholders under regulations which are to be
  prescribed.  It is likely that these regulations would require tax
  preference items to be allocated to the Company's shareholders with
  respect to any accelerated depreciation claimed by the Company, but the
  Company has not claimed accelerated depreciation with respect to its
  existing Properties.




  Special Tax Considerations for Foreign Shareholders

     The rules governing United States income taxation of nonresident alien
  individuals, foreign corporations, foreign partnerships, and foreign
  trusts and estates (collectively, "Non-U.S. Shareholders") are complex,
  and the following discussion is intended only as a summary of such
  rules.  Prospective Non-U.S. Shareholders should consult with their own
  tax advisors to determine the impact of Federal, state, and local income


                                     -16-


  tax laws on an investment in the Company, including any reporting
  requirements.

     In general, a Non-U.S. Shareholder will be subject to regular United
  States income tax with respect to its investment in the Company if such
  investment is "effectively connected" with the Non-U.S. Shareholder's
  conduct of a trade or business in the United States, or if the Non-U.S.
  Shareholder is a nonresident alien individual who is present in the
  United States for 183 days or more during the taxable year.  A corporate
  Non-U.S. Shareholder that receives income that is (or is treated as)
  effectively connected with a U.S. trade or business may also be subject
  to the branch profits tax under Section 884 of the Code, which is
  payable in addition to regular United States corporate income tax.  The
  following discussion will apply to Non-U.S. Shareholders whose
  investment in the Company is not so effectively connected.

     A distribution by the Company that is not attributable to gain from
  the sale or exchange by the Company of a United States real property
  interest and that is not designated by the Company as a capital gain
  dividend will be treated as an ordinary income dividend to the extent
  that it is made out of current or accumulated earnings and profits. 
  Generally, unless the dividend is effectively connected with the Non-
  U.S. Shareholder's conduct of a trade or business, such a dividend will
  be subject to a United States withholding tax equal to 30% of the gross
  amount of the dividend unless such withholding is reduced by an
  applicable tax treaty.  A distribution of cash in excess of the
  Company's earnings and profits will be treated first as a nontaxable
  return of capital that will reduce a Non-U.S. Shareholder's basis in its
  shares (but not below zero) and then as gain from the disposition of
  such shares, the tax treatment of which is described under the rules
  discussed below with respect to disposition of shares.  A distribution
  in excess of the Company's earnings and profits may be subject to 30%
  dividend withholding if at the time of the distribution it cannot be
  determined whether the distribution will be in an amount in excess of
  the Company's current and accumulated earnings and profits.  If its
  subsequently determined that such distribution is, in fact, in excess of
  current and accumulated earnings and profits, the Non-U.S. Shareholder
  may seek a refund from the IRS.  The Company expects to withhold United
  States income tax at the rate of 30% on the gross amount of any such
  distributions made to a Non-U.S. Shareholder unless (i) a lower tax
  treaty applies and the required form evidencing eligibility for that
  reduced rate is filed with the Company or (ii) the Non-U.S. Shareholder
  files IRS Form 4224 with the Company claiming that the distribution is
  "effectively connected" income.

     For any year in which the Company qualifies as a REIT, distributions
  by the Company that are attributable to gain from the sale or exchange
  of a United States real property interest will be taxed to a Non-U.S.
  Shareholder in accordance with the Foreign Investment in Real Property
  Tax Act of 1980 ("FIRPTA").  Under FIRPTA, such distributions are taxed
  to a Non-U.S. Shareholder as if such distributions were gains
  "effectively connected" with a United States trade or business. 
  Accordingly, a Non-U.S. Shareholder will be taxed at the normal capital
  gain rates applicable to a U.S. Shareholder (subject to any applicable
  alternative minimum tax and a special alternative minimum tax in the

                                     -17-


  case of non-resident alien individuals).  Distributions subject to
  FIRPTA may also be subject to a 30% branch profits tax in the hands of a
  foreign corporate shareholder that is not entitled to treaty exemption. 
  The Company will be required to withhold from distributions to Non-U.S.
  Shareholders, and remit to the IRS, 35% of the amount of any
  distribution that could be designated as capital gain dividends.

     Tax treaties may reduce the Company's withholding obligations.  If the
  amount of tax withheld by the Company with respect to a distribution to
  a Non-U.S. Shareholder exceeds the shareholder's United States liability
  with respect to such distribution, the Non-U.S. Shareholder may file for
  a refund of such excess from the IRS.  It should be noted that the 35%
  withholding tax rate on capital gain dividends corresponds to the
  maximum income tax rate applicable to corporations but is higher than
  the 28% maximum rate on capital gains of individuals.

     If the Shares fail to constitute a "United States real property
  interest" within the meaning of FIRPTA, a sale of the Shares by a Non-
  U.S. Shareholder generally will not be subject to United States taxation
  unless (i) investment in the Shares is effectively connected with the
  Non-U.S. Shareholder's United States trade or business, in which case,
  as discussed above, the Non-U.S. Shareholder would be subject to the
  same treatment as U.S. Shareholders on such gain or (ii) the Non-U.S.
  Shareholder is a nonresident alien individual who was present in the
  United States for 183 days or more during the taxable year, in which
  case the nonresident alien individual will be subject to a 30% tax on
  the individual's capital gains.

     The Shares will not constitute a United States real property interest
  if the Company is a "domestically controlled REIT".  A domestically
  controlled REIT is a REIT in which at all times during a specified
  testing period less than 50% in value of its shares is held directly or
  indirectly by Non-U.S. Shareholders.  It is currently anticipated that
  the Company will be a domestically controlled REIT, and therefore that
  the sale of Shares will not be subject to taxation under FIRPTA. 
  However, because the Shares will be publicly traded, no assurance can be
  given that the Company will continue to be a domestically controlled
  REIT.  If the Company did not constitute a domestically controlled REIT,
  whether a Non-U.S. Shareholder's sale of Shares would be subject to tax
  under FIRPTA as a sale of a United States real property interest would
  depend on whether the Shares were "regularly traded" (as defined by
  applicable Treasury Regulations) on an established securities market
  (e.g., the New York Stock Exchange, on which the Shares are listed) and
  on the size of the selling shareholder's interest in the Company.  If
  the gain on the sale of the Shares were subject to taxation under
  FIRPTA, the Non-U.S. Shareholder would be subject to the same treatment
  as a U.S. Shareholder with respect to such gain (subject to applicable
  alternative minimum tax and a special alternative minimum tax in the
  case of nonresident alien individuals).  In any event, a purchaser of
  Shares from a Non-U.S. Shareholder will not be required under FIRPTA to
  withhold on the purchase price if the purchased Shares are "regularly
  traded" on an established securities market or if the Company is a
  domestically controlled REIT.  Otherwise, under FIRPTA, the purchaser of
  Shares may be required to withhold 10% of the purchase price and to
  remit such amount to the IRS.

                                     -18-


  Federal Estate Tax

     Shares owned or treated as owned by an individual who is not a citizen
  or resident (as defined for United States federal estate tax purposes)
  of the United States at the time of death will be includible in the
  individual's gross estate for United States federal estate tax purposes
  unless an applicable estate tax treaty provides otherwise.

  Backup Withholding and Information Reporting Requirements

     The Company must report annually to the IRS and to each Non-U.S.
  Shareholder the amount of dividends paid to and the tax withheld with
  respect to such holder.  These information reporting requirements apply
  regardless of whether withholding was reduced or eliminated by an
  applicable tax treaty.  Copies of these information returns may also be
  made available under the provisions of a specific treaty or agreement to
  the tax authorities in the country in which the Non-U.S. Shareholder
  resides.  United States backup withholding tax (which generally is a
  withholding tax imposed at the rate of 31% on certain payments to
  persons that fail to furnish the information required under the United
  States information reporting requirements) will generally not apply to
  dividends paid on Shares to a Non-U.S. Shareholder at an address outside
  the United States.

     The payment of the proceeds from the disposition of Shares to or
  through the United States office of a broker will be subject to
  information reporting and backup withholding at a rate of 31% unless the
  owner, under penalties of perjury, certifies, among other things, its
  status as a Non-U.S. Shareholder, or otherwise establishes an exemption. 
  The payment of the proceeds from the disposition of Shares to or through
  a non-U.S. office of a broker generally will not be subject to backup
  withholding and information reporting.  In the case of proceeds from a
  disposition of Shares paid to or through a non-U.S. office of a U.S.
  broker or paid to or through a non-U.S. office of a non-U.S. broker that
  is (i) a "controlled foreign corporation" for United States federal
  income tax purposes or (ii) a person 50% or more of whose gross income
  from all sources for a certain three-year period was effectively
  connected with a United States trade or business, (a) backup withholding
  will not apply unless the broker has actual knowledge that the owner is
  not a Non-U.S. Shareholder, and (b) information reporting will not apply
  if the broker has documentary evidence in its files that the owner is a
  Non-U.S. Shareholder (unless the broker has actual knowledge to the
  contrary).

     Any amounts withheld under the backup withholding rules from a payment
  to a Non-U.S. Shareholder will be refunded (or credited against the Non-
  U.S. Shareholder's United States federal income tax liability, if any),
  provided that the required information is furnished to the IRS.

     Other Tax Consequences.  The Company and its shareholders may be
  subject to state or local taxation in various state or local
  jurisdictions, including those in which it or they transact business or
  reside.



                                     -19-


     There may be other Federal, state, local or foreign income, or estate
  and gift, tax considerations applicable to the circumstances of a
  particular investor.  Shareholders should consult their own tax advisors
  with respect to such matters.

  ERISA Plans, Keogh Plans and Individual Retirement Accounts

     General Fiduciary Obligations.  Fiduciaries of a pension,
  profit-sharing or other employee benefit plan subject to Title I of the
  Employee Retirement Income Security Act of 1974 ("ERISA") ("ERISA Plan")
  must consider whether their investment in the Company's shares satisfies
  the diversification requirements of ERISA, whether the investment is
  prudent in light of possible limitations on the marketability of the
  shares, whether such fiduciaries have authority to acquire such shares
  under the appropriate governing instrument and Title I of ERISA, and
  whether such investment is otherwise consistent with their fiduciary
  responsibilities.  Any ERISA Plan fiduciary should also consider ERISA's
  prohibition on improper delegation of control over or responsibility for
  "plan assets."  Trustees and other fiduciaries of an ERISA plan may
  incur personal liability for any loss suffered by the plan on account of
  a violation of their fiduciary responsibilities.  In addition, such
  fiduciaries may be subject to a civil penalty of up to 20% of any amount
  recovered by the plan on account of such a violation (the "Fiduciary
  Penalty").  Also, fiduciaries of any Individual Retirement Account
  ("IRA"), Keogh Plan or other qualified retirement plan not subject to
  Title I of  ERISA because it does not cover common law employees
  ("Non-ERISA Plan") should consider that such an IRA or non-ERISA Plan
  may only make investments that are authorized by the appropriate
  governing instrument.  Fiduciary shareholders should consult their own
  legal advisers if they have any concern as to whether the investment is
  inconsistent with any of the foregoing criteria.

     Prohibited Transactions.  Fiduciaries of ERISA Plans and persons
  making the investment decision for an IRA or other Non-ERISA Plan should
  also consider the application of the prohibited transaction provisions
  of ERISA and the Code in making their investment decision.  Sales and
  certain other transactions between an ERISA Plan, IRA, or other
  Non-ERISA Plan and certain persons related to it are prohibited
  transactions.  The particular facts concerning the sponsorship,
  operations and other investments of an ERISA Plan, IRA, or other
  Non-ERISA Plan may cause a wide range of other persons to be treated as
  disqualified persons or parties in interest with respect to it.  A
  prohibited transaction, in addition to imposing potential personal
  liability upon fiduciaries of ERISA Plans, may also result in the
  imposition of an excise tax under the Code or a penalty under ERISA upon
  the disqualified person or party in interest with respect to the ERISA
  or Non-ERISA Plan or IRA.  If the disqualified person who engages in the
  transaction is the individual on behalf of whom an IRA is maintained (or
  his beneficiary), the IRA may lose its tax-exempt status and its assets
  may be deemed to have been distributed to such individual in a taxable
  distribution (and no excise tax will be imposed) on account of the
  prohibited transaction.  Fiduciary shareholders should consult their own
  legal advisers if they have any concern as to whether the investment is
  a prohibited transaction.


                                     -20-


     Special Fiduciary and Prohibited Transactions Considerations.  On
  November 13, 1986 the Department of Labor ("DOL"), which has certain
  administrative responsibility over ERISA Plans as well as over IRAs and
  other Non-ERISA Plans, issued a final regulation defining "plan assets." 
  The regulation generally provides that when an ERISA or non-ERISA Plan
  or IRA acquires a security that is an equity interest in an entity and
  that security is neither a "publicly offered security" nor a security
  issued by an investment company registered under the Investment Company
  Act of 1940, the ERISA or Non-ERISA Plan's or IRA's assets include both
  the equity interest and an undivided interest in each of the underlying
  assets of the entity, unless it is established either that the entity is
  an operating company or that equity participation in the entity by
  benefit plan investors is not significant.

     The regulation defines a publicly offered security as a security that
  is "widely held," "freely transferable" and either part of a class of
  securities registered under the Securities Exchange Act of 1934, or sold
  pursuant to an effective registration statement under the Securities Act
  of 1933 (provided the securities are registered under the Securities
  Exchange Act of  1934 within 120 days after the end of the fiscal year
  of the  issuer during which the offering occurred).  The Company's
  shares have been registered under the Securities Exchange Act of 1934.


     The regulation provides that a security is "widely held" only if it is
  part of a class of securities that is owned by 100 or more investors
  independent of the issuer and of one another.  However, a security will
  not fail to be "widely held" because the number of independent investors
  falls below 100 subsequent to the initial public offering as a result of
  events beyond the issuer's control.

     The regulation provides that whether a security is "freely
  transferable" is a factual question to be determined on the basis of all
  relevant facts and circumstances.  The regulation further provides that,
  where a security is part of an offering in which the minimum investment
  is $10,000 or less, certain restrictions ordinarily will not, alone or
  in combination, affect a finding that such securities are freely
  transferable.  The restrictions on transfer enumerated in the regulation
  as not affecting that finding include: any restriction on or prohibition
  against any transfer or assignment which would result in a termination
  or reclassification of the Company for Federal or state tax purposes, or
  would otherwise violate any state or Federal law or court order; any
  requirement that advance notice of a transfer or assignment be given to
  the Company and any requirement that either the transferor or
  transferee, or both, execute documentation setting forth representations
  as to compliance with any restrictions on transfer which are among those
  enumerated in the regulation as not affecting free transferability,
  including those described in the preceding clause of this sentence; any
  administrative procedure which establishes an effective date, or an
  event prior to which a transfer or assignment will not be effective; and
  any limitation or restriction on transfer or assignment which is not
  imposed by the issuer or a person acting on behalf of the issuer.  The
  Company believes that the restrictions imposed under the Declaration on
  the transfer of shares do not result in the failure of the shares to be
  "freely transferable."  Furthermore, the Company believes that at

                                     -21-


  present there exist no other facts or circumstances limiting the
  transferability of the shares which are not included among those
  enumerated as not affecting their free transferability under the
  regulation, and the Company does not expect or intend to impose in the
  future (or to permit any person to impose on its behalf) any limitations
  or restrictions on transfer which would not be among the enumerated
  permissible limitations or restrictions.  However, the final regulation
  only establishes a presumption in favor of a finding of free
  transferability, and no guarantee can be given that the DOL or the
  Treasury Department will not reach a contrary conclusion.

     Assuming that the shares will be "widely held" and that no other facts
  and circumstances exist which restrict transferability of the shares,
  the Company has received an opinion of counsel that the shares should
  not fail to be "freely transferable" for purposes of the regulation due
  to the restrictions on transfer of the shares under the Declaration and
  that under the regulation the shares are publicly offered securities and
  the assets of the Company will not be deemed to be "plan assets" of any
  ERISA Plan, IRA or other Non-ERISA Plan that invests in the shares.

     If the assets of the Company are deemed to be plan assets under ERISA,
  (i) the prudence standards and other provisions of Part 4 of Title I of
  ERISA would be applicable to investments made by the Company; (ii) the
  person or persons having investment discretion over the assets of ERISA
  Plans which invest in the Company would be liable under the
  aforementioned Part 4 of Title I of ERISA for investments made by the
  Company which do not conform to such ERISA standards unless the Advisor
  registers as an investment adviser under the Investment Advisers Act of
  1940 and certain other conditions are satisfied; and (iii) certain
  transactions that the Company might enter into in the ordinary course of
  its business and operation might constitute "prohibited transactions"
  under ERISA and the Code.

  Item 2. Properties.

     General.  Approximately 77% of the Company's total investments are in
  nursing homes retirement centers and assisted living centers providing
  long-term care, 21% of the Company's total investments are in nursing
  homes with subacute and other specialty rehabilitation services and 2%
  are in other healthcare facilities.  The Company believes that the
  physical plant of each of the facilities in which it has invested is
  suitable and adequate for its present and any currently proposed uses. 
  At December 31, 1994, the Company had total real estate investments of
  approximately $807 million in 141 properties located in 27 states and
  with approximately 27 different lessees and mortgagors.











                                     -22-



     The following table summarizes certain information about the
  Properties as of December 31, 1994.  All dollar figures are in
  thousands.
  
  
   REAL ESTATE OWNED:
                              No. of         No. of         Investment       Minimum
   Location                   Facilities     Beds/Units       Amount  
   Rent/Interest
                                                                 
   Nursing Homes with Subacute Services
     Connecticut                 4             660           $44,805          $5,709
     Louisiana                   1             118            24,376           3,065
     Massachusetts               5             762            82,058          10,044
     Pennsylvania                1             120            15,598           1,951

   Long-Term Care and Retirement Facilities
     Arizona                     5             616            28,062           2,404
     California                 10           1,542            58,874           6,597
     Colorado                    6             756            20,532           2,570
     Connecticut                 5             867            40,231           4,803
     Florida                     5           1,522           131,991           9,986
     Illinois                    2             593            39,453           2,018
     Iowa                       10             676            14,678           1,709
     Kansas                      1              83             2,270             252
     Maryland                    1             351            33,080           4,054
     Missouri                    2             215             3,235             498
     Ohio                        2             400             9,872           1,183
     South Dakota                3             381             7,589             914
     Texas                       1             145            12,411           1,213
     Virginia                    3             848            57,662           5,817
     Washington                  1             143             5,193             611
     Wisconsin                   7           1,026            28,989           3,192
     Wyoming                     4             295             8,197             920

   Other HealthCare Facilities
     California                  1               0             3,927             503
                                --         -------         ---------         -------

   Total Real Estate:           80          12,119          $673,083         $70,013
                                ==          ======          ========         =======

   MORTGAGE INVESTMENTS:

   Long-Term Care and Retirement Facilities
     California                  6           1,011           $17,204          $1,934
     Colorado                    5             389            14,019           1,564
     Florida                     1              58               960             124
     Georgia                     5             650             8,167             921
     Iowa                        *               *                51             207
     Kansas                      3             346             6,468             686
     Kentucky                    1              90             1,365             180
     Michigan                    2             342             9,400           1,081
     Nebraska                   12             834            17,700           1,835

                                            -23-


     North Carolina              8             759            13,780           1,613
     Ohio*                       5             719            15,253           1,667
     Pennsylvania                1             120             2,811             313
     South Carolina              1             102               901             101
     Tennessee                   1              78             1,013             123
     Texas                       6             556             4,755             599
     Wisconsin                   2             366             9,683           2,005
                                                               
   Other Healthcare Facilities
     Kentucky                    1              94             7,368           2,645
     North Carolina              1              64             2,579             882
                                --           -----            ------          ------

   Total Mortgages              61           6,578          $133,477         $18,480
                                ==           =====          ========         =======
     

  * Amounts represent or include notes receivable related to improvements
  to owned property, above.





































                                     -24-


  Item 3. Legal Proceedings.

       The Company may be subject to routine litigation in the ordinary
  course of business.  It is not presently subject to any legal
  proceedings which would result in material losses to the Company.  The
  Company knows of no proceedings contemplated by governmental authorities
  relating to the Company.

  Item 4. Submission of Matters to a Vote of Security Holders.

       No matters were submitted to a vote of shareholders during the
  fourth quarter of the year covered by this Form 10-K.



                                   PART II

  Item 5.   Market for Registrant's Common Equity and Related Stockholder
            Matters.

       The Company's Shares are traded on the New York Stock Exchange
  (symbol: HRP).  The following table sets forth for the periods indicated
  the high and low sale prices for the Shares as reported in the New York
  Stock Exchange Composite Transactions reports.

                                        High            Low
  1993
          First Quarter...........      15            11 3/8
          Second Quarter..........      14            12 
          Third Quarter...........      15 1/8        12 1/2 
          Fourth Quarter..........      16 3/4        14

  1994
          First Quarter...........      16 3/8        14 3/8
          Second Quarter..........      15 3/8        14   
          Third Quarter...........      15 3/4        14 1/4
          Fourth Quarter..........      14 7/8        13    

     The closing price of the Shares on the New York Stock Exchange on
  March 3, 1995 was $14.50.

     As of March 3, 1995, there were 3,815 holders of record of the Shares
  and the Company estimates that as of such date there were in excess of
  60,000 beneficial owners of the Shares.

  Dividends declared with respect to each period for the two most recent
  fiscal years and the amount of such dividends and the respective
  annualized rates are set forth in the following table.








                                     -25-


                                                 Annualized
                                   Dividend      Dividend
                                   Per Share       Rate    

  1993
            First Quarter......       $.32         $1.28
            Second Quarter.....        .32          1.28
            Third Quarter......        .33          1.32
            Fourth Quarter.....        .33          1.32

  1994
            First Quarter......        .33          1.32
            Second Quarter.....        .33          1.32
            Third Quarter......        .33          1.32
            Fourth Quarter.....        .34          1.36


       All dividends declared have been paid.  The Company intends to
  continue to declare and pay future dividends on a quarterly basis.

       In order to qualify for the beneficial tax treatment accorded to
  REITs by Sections 856 through 860 of the Code, the Company is required
  to make distributions to shareholders which annually will be at least
  95% of the Company's "real estate investment trust taxable income" (as
  defined in the Code).  All distributions will be made by the Company at
  the discretion of the Board of Trustees and will depend on the earnings
  of the Company, funds from operations, the financial condition of the
  Company and such other factors as the Board of Trustees deems relevant. 
  The Company has in the past distributed, and intends to continue to
  distribute, substantially all of its "real estate investment trust
  taxable income" to its shareholders.

























                                     -26-


  Item 6. Selected Financial Data.

       Set forth below are selected financial data for the Company for the
  periods and dates indicated.  This data should be read in conjunction
  with, and is qualified in its entirety by reference to, the financial
  statements and accompanying notes included elsewhere in this Form 10-K. 
  Amounts are in thousands, except per Share information.
  
  
                                           Year Ended December 31,          
                                    1990      1991     1992     1993     1994
                                                        
   Operating Statement Data:

   Total revenues........          $32,872   $43,835  $48,735  $56,485  $86,683
   Income before gain (loss)
    on sale of properties and
    extraordinary items             14,280    22,079   27,243   37,738   57,878
   Income before extraordinary
    items                           14,280    22,079   27,243   37,738   51,872
   Net income............           14,280    22,079   27,243   33,417   49,919
   Funds from operations(1)         19,467    30,059   36,853   47,578   73,846
   Dividends declared....           18,927    27,179   33,079   44,869   76,317

   Per Share:
   Income before gain (loss) 
    on sale of proeprties and
    extraordinary items                .89      1.01     1.02     1.10     1.10
   Income before extraordinary
    items                              .89      1.01     1.02     1.10      .98
   Net income..........                .89      1.01     1.02      .97      .95
   Funds from operations(1)           1.21      1.38     1.38     1.38     1.40
   Dividends declared..               1.17      1.23     1.26     1.30     1.33
   Average Shares
     Outstanding.........           16,088    21,834   26,760   34,407   52,738

   Balance Sheet Data:
   Real estate properties 
     at cost                      $200,839  $281,766 $337,076 $384,881 $673,083
   Real estate mortgages            87,061    31,760   47,173  157,281  133,477
   Total assets                    290,099   340,718  374,468  527,662  840,206
   Total indebtedness              125,500   103,000  138,500   73,000  216,513
   Total shareholders' equity      147,760   234,427  228,301  441,135  602,039
  
  (1) Funds from operations does not equal cash flow from operating
  activities as defined by generally accepted accounting principles and
  should not be considered an alternative to net income as an indication
  of the Company's performance or to cash as a measure of liquidity. 
  Funds from operations means income before gain (loss) on sale of
  properties and extraordinary items plus depreciation and other non-cash
  items.  Dividends in excess of net income generally constitute a return
  of capital.


  Item 7. Management's Discussion and Analysis of Financial

                                     -27-


       Condition and Results of Operations.

  Results of Operations

  Year Ended December 31, 1994 compared to Year Ended December 31, 1993

       Total revenues for the year ended December 31, 1994 were $86.7
  million, an increase of $30.2 million or 53% over the year ended
  December 31, 1993.  Rental income increased to $63.9 million from $46.1
  million and interest income increased to $22.8 million from $10.4
  million.  Rental income increased as a result of new purchase and lease
  investments, primarily a $33.4 million transaction in December 1993 and
  the $320 million retirement community transaction with Marriott
  International, Inc. (Marriott) in 1994.  The growth in interest income
  is primarily the result of the full year impact of three loan pool
  acquisitions in 1993 and a mortgage transaction of $26.6 million in
  December 1993.

       Total expenses for 1994 increased to $28.8 million, from $18.7
  million, in the comparable 1993 period.  The increase of $10.1 million
  was due primarily to increases in interest of $2.7 million, advisory
  fees of $1.5 million, and depreciation and amortization of $5.6 million. 
  The increases in advisory fees and depreciation and amortization are
  directly related to the Company's increased investments whereas interest
  increased due to both higher interest rates during the second half of
  1994 and the issuance of $200 million senior notes in July 1994 in
  connection with the Marriott transaction.

       Income before gain (loss) on sale of properties and extraordinary
  items for 1994 increased to $57.9 million, or $1.10 per share, from
  $37.7 million, or $1.10 per share, in 1993.  Per share amounts remained
  flat reflecting the issuance of nine million new shares of the Company's
  stock in December 1993 and 13.3 million new shares in 1994, as well as
  negative interest arbitrage resulting from unusually high cash balances
  caused by timing differences between receipt of proceeds from the note
  offering and the investment of those proceeds in real estate.  

       Income before extraordinary items and net income in 1994 was $51.9
  million ($.98 per share) and $49.9 million ($.95 per share),
  respectively, versus $37.7 million ($1.10 per share) and $33.4 million
  ($.97 per share), respectively, in 1993.  On a per share basis, income
  before extraordinary items and net income decreased during 1994
  primarily as a result of the new share issuances noted above and
  negative arbitrage noted above and the $10 million provision for the
  potential loss on the sale of two psychiatric hospitals.  These two
  hospitals are HRP's only investments in the psychiatric industry and the
  loss is due to the general decline in value of such property.
   
       The Company's business plan is to maximize funds from operations
  rather than net income.  The Company's Board of Trustees considers funds
  from operations, among other factors, when determining dividends to be
  paid to shareholders.  Funds from operations means net income excluding
  gains or losses from debt restructuring and sales of property, plus
  depreciation.  Cash flow provided by operating activities may not
  necessarily equal funds from operations as the cash flow of the Company

                                     -28-


  is affected by other factors not included in the funds from operations
  calculation such as changes in assets and liabilities.  Funds from
  operations for the year ended December 31, 1994, was $73.9 million, or
  $1.40 per share, versus $47.6 million, or $1.38 per share, in 1993. 
  Funds from operations for 1994 increased $26.3 million or 55% over the
  prior year.  However, funds from operations per share increased only
  slightly as a result of nine million new shares of the Company's stock
  issued in December 1993 and 13.3 million new shares issued in 1994 and
  the negative arbitrage from large cash balances previously discussed. 
  Dividends declared for the years ended December 31, 1994 and 1993 were
  $1.33 per share and $1.30 per share, respectively.  Dividends in excess
  of net income constitute a return of capital.  For 1994, the return of
  capital portion reported was 6.1% of dividends and 12.6% of dividends
  was considered a long term capital gain.

       Cash flow provided by (used for) operating, investing and financing
  activities were $78.3 million, ($261.8 million) and $229.4 million,
  respectively, for the year ended December 31, 1994 and $47.2 million,
  ($175.4 million) and $128.0 million, respectively in 1993.

  Year Ended December 31, 1993 compared to Year Ended
  December 31, 1992

       Total revenues for the year ended December 31, 1993 were 
  $56.5 million, an increase of $7.8 million or 16% over the year ended
  December 31, 1992.  Rental income increased to $46.1 million  from $43.0
  million and interest income increased to $10.4 million from $5.7
  million.  Rental income increased as a result of new purchase lease
  investments, increases in additional rent, and improvement financings
  during 1993.  The growth in interest income is primarily the result of
  the acquisition since December 1, 1992, of four pools of performing
  mortgage loans for $133.7 million with a principal balance at the time
  of acquisition of approximately $148.2 million.

       Net income for 1993 increased to $33.4 million, or $.97 per share,
  from $27.2 million, or $1.02 per share in the comparable 1992 period. 
  The increase in net income of $6.2 million or 23% during the 1993 period
  was primarily the result of new  investments discussed above and a
  decrease in total expenses of $2.7 million.  On a per share basis, net
  income decreased slightly during 1993 primarily as a result of non-
  recurring charges related to the early extinguishment of debt.  Debt was
  retired with the proceeds from the issuance of 10.35 million and nine
  million new shares of the Company's stock during the first and fourth
  quarters, respectively, of 1993.  Total expenses for 1993 were $18.7
  million, a decrease of 13% from $21.5 million for the comparable 1992
  period.  Interest expense decreased $3.2 million as a result of lower
  average bank borrowings and lower interest rates during the comparable
  periods.  Depreciation and amortization expense remained flat reflecting
  the fact that the new mortgage investments occurred throughout the year
  and the significant purchase lease investments occurred near year end.






                                     -29-


       The Company's funds from operations for the years ended December
  31, 1993, and 1992 was $47.6 million ($1.38 per share) and $36.9 million
  ($1.38 per share), respectively.  Total funds from operations for 1993
  increased $10.7 million or 29% over the prior year.  However, on a per
  share basis, funds from operations remained unchanged, primarily as a
  result of the 19.4 million new shares of the Company's stock issued in
  1993.  Dividends declared for the years ended December 31, 1993 and 1992
  were $1.30 per share and $1.26 per share, respectively.  Dividends in
  excess of net income constitute a return of capital.  For 1993, the
  return of capital portion was 26% of the dividends.

       Cash flow provided by (used for) operations, investing and
  financing activities were $47.2 million, ($175.4 million) and $128.0
  million, respectively, for the year ended December 31, 1993, and $42.0
  million, ($71.9 million) and $1.9 million, respectively, for the year
  ended December 31, 1992.

  Liquidity and Capital Resources

       Assets increased to $840.2 million as of December 31, 1994, from
  $527.7 million as of December 31, 1993.  The increase of $312.5 million
  or 59% is primarily attributable to the increases in real estate
  properties, net, and cash and cash equivalents of $283.7 million and
  $45.9 million, respectively, net of a decrease in real estate mortgages
  and notes, net, of $23.8 million.  The increase in real estate
  properties is the net result of the acquisition of 14 retirement
  communities in connection with the Marriott transaction, and the sale of
  three properties in connection with the February 11, 1994 merger of
  Greenery Rehabilitation Group, Inc. (Greenery) into Horizon Healthcare
  Corporation (Horizon).  Cash increased as a result of mortgage
  prepayments and excess proceeds from the July debt offering.  Real
  estate mortgages and notes, net, decreased principally due to the
  prepayment of mortgage investments totalling $48.7 million, net of new
  mortgage financings of $14.5 million.

       On February 11, 1994, in connection with the Horizon-Greenery
  merger, the Company sold to Horizon for $28.4 million three facilities
  that had been leased to Greenery.  The Company realized a capital gain
  of approximately $4.0 million on the sale of these properties.  In
  addition, Horizon has leased seven facilities previously leased to
  Greenery, on substantially similar terms except the leases were extended
  through 2005.  The Company has granted Horizon a ten year option to buy
  the seven leased facilities, at the rate of no more than one facility
  per consecutive twelve months.  The Company leased the three remaining
  Greenery facilities to a newly formed corporation, Connecticut Subacute
  Corporation, II (CSC II), an affiliate of HRPT Advisors, Inc. (Advisor). 
  These facilities are being managed by and the lease payments are
  guaranteed by Horizon for a term of up to five years.  The terms of
  these lease arrangements are substantially similar to the original lease
  arrangements with Greenery.

       In January 1995 Horizon exercised its option and purchased one of
  the seven leased properties from the Company for $24.5 million resulting
  in a capital gain of $2.5 million.  The Company provided Horizon a 16
  year $19.5 million mortgage in connection with this sale in 1995.

                                     -30-


       On February 11, 1994, in connection with the Horizon-Greenery
  merger, the Company provided Horizon with $9.4 million first mortgage
  financing for two facilities.  One of the facilities previously was
  owned by the Company and leased to Greenery.  The mortgage notes bear
  interest at 11.5% per annum and mature December 31, 2000.

       During 1994 the Company received net proceeds of approximately
  $182.4 million from the public offering of 13,251,500 shares of
  beneficial interest (including the underwriter's over-allotment).  A
  portion of the proceeds were used to repay the outstanding balance of
  $73 million on the Company's revolving credit facility and the remainder
  was used to fund part of the Marriott transaction.  

       On September 9, 1994, the Company completed its acquisition of 14
  retirement communities containing 3,952 residencies or beds for $320
  million.  These communities are triple net leased through December 31,
  2013 to a wholly owned subsidiary of Marriott International Inc.  The
  leases provide for fixed rent and additional rentals equal to a
  percentage of annual revenues from operations in excess of base amounts
  determined on a facility by facility basis.  All of the leases are
  subject to cross default provisions and are guaranteed by Marriott. 
  This transaction was funded from cash on hand, the proceeds of an equity
  offering discussed above, drawings under the Company's revolving credit
  facility, assumption of $17.6 million of existing debt bearing interest
  at 7.75% and a portion of the proceeds from a note offering described
  below.

       On July 13, 1994, the Company received net proceeds of $197.3
  million from the offering of $200 million floating rate senior notes due
  in 1999.  The notes were issued in two series, A and B, which may be
  called by the Company beginning April 13, 1995 and July 13, 1996,
  respectively.  The weighted average interest rate is LIBOR plus 84 basis
  points.  A portion of these proceeds were used to fund part of the
  Marriott transaction and to repay $56 million in borrowings under the
  Company's revolving credit facility.  The Company retained the balance
  to fund future real estate acquisitions.  The Company has interest rate
  cap agreements which provide for maximum weighted average interest rates
  of approximately 6.85% on its variable rate debt.

       This senior note offering was drawn under a shelf registration
  statement for the offering of up to $345 million of debt securities,
  preferred shares of beneficial interest, common shares of beneficial
  interest and common share warrants.  An additional $145 million of
  securities may be issued under this registration statement.

       At December 31, 1994, the Company had $59.8 million of cash and
  cash equivalents.  The Company's $170 million revolving credit facility
  was undrawn at December 31, 1994.  The facility matures in 1997 and
  bears interest at a spread over LIBOR.

       As of December 31, 1994, the Company had extended commitments to
  provide financing totalling approximately $58.1 million.  In addition to
  completing certain of these committed transactions in early 1995 as
  described below, the Company also entered into several additional
  commitments.  

                                     -31-


       
       On January 24, 1995, the Company provided first mortgage financing
  of $11.5 million due in 2007, secured by four assisted living properties
  and operated by a newly created health care operating company.  The
  borrower has provided a $1 million cash security deposit, to guarantee
  its obligations to the Company.

       On January 31, 1995, the Company acquired nine nursing facilities
  for approximately $32 million.  The facilities have been leased to two
  newly formed corporations which are affiliates of the Company.  The
  purchase price paid was approximately $8.1 million in cash and 1.8
  million shares of the Company's common stock.

       The Company entered into a commitment to purchase and lease 11
  nursing properties for $18 million and provide first mortgage financing
  of $2 million secured by three nursing properties, to a subsidiary of an
  existing tenant, on terms substantially similar to the Company's
  existing lease and mortgage agreements with that tenant.  The
  acquisition is expected to close in April 1995.

       The Company entered into an commitment to purchase and lease 14
  nursing properties for approximately $45 million subject to adjustment,
  located in the United Kingdom, on terms substantially similar to the
  Company's existing lease agreements.  The Company expects to fund this
  investment by borrowing in British sterling and has recently amended its
  bank credit facility to permit such borrowings.  By borrowing in the
  same currency as it invests in, the Company believes it can reduce the
  impact of fluctuations in relative currency values.  The acquisition is
  expected to close in installments beginning in April 1995 with the
  entire transaction being completed by December 1995.

       The Company entered into a purchase and lease agreement with Host
  Marriott Corporation (Host Marriott) for 21 Courtyard by Marriott hotel
  properties for approximately $179.4 million, subject to adjustment.  The
  properties are leased for an initial term of 12 years, with renewal
  options of an additional 37 years to a subsidiary of Host Marriott and
  are managed by a subsidiary of Marriott International.  An amount equal
  to one year's rent was withheld from the purchase price to secure the
  tenant's obligations to the Company.  The transaction closed in March
  1995.

       The Company funded and intends to fund these commitments with a
  combination of cash on hand, amounts available under its existing credit
  facilities, proceeds of mortgage prepayments, if any, and/or proceeds of
  other financings such as the possible issuance of additional securities
  in connection with the shelf registration statement described above.  

       The Company's investment in hotel properties does not represent a
  change in the Company's strategy of focusing on investments in long term
  care and retirement facilities.  Rather, this investment, structured as
  a triple net lease, will represent only approximately 15% of the
  portfolio upon closing.  The facilities are new, having been constructed
  within the last five years, and occupancy and cash flow coverage are
  strong.  Following the announcement of this investment, Moody's
  downgraded the Company's debt rating and S&P and Fitch maintained their

                                     -32-


  ratings.  The Company believes, despite the negative reaction by
  Moody's, that this transaction will enhance the security and growth
  potential of its funds from operations.

       The Company continues to seek new investments to expand and
  diversify its portfolio of leased and mortgaged health care, retirement
  and related real estate.  The Company believes that the transactions
  described above improve the security of its future cash flow and
  dividends.  The Company intends to balance the use of debt and equity in
  such a manner that the long term cost of funds borrowed to acquire or
  mortgage finance facilities is appropriately matched, to the extent
  practicable, with the terms of the investments made with such borrowed
  funds.  As of December 31, 1994, the Company's debt as a percentage of
  total capitalization was approximately 26%.  

  Impact of Inflation

       Management believes that the Company is not adversely affected by
  inflation.  In the real estate market, inflation tends to increase the
  value of the Company's underlying real estate which may be realized at
  the end of the lessees' fixed terms.  In the health care and hotel
  industries, inflation increases the lessees' and mortgagors' revenues,
  thereby increasing the Company's additional rent or interest.  At
  December 31, 1994, increases in interest rates on all of the Company's
  outstanding debt were capped by the use of interest rate cap agreements. 
  The Company has interest rate cap agreements which provide for maximum
  weighted average interest rates of approximately 6.85% on its variable
  rate debt.

  Item 8. Financial Statements and Supplementary Data

       The financial statements and related notes and report of
  independent auditors for the Company are included following Part IV,
  beginning on page F-1, and identified in the index appearing at Item
  14(a).  The financial statements for Marriott are incorporated by
  reference to Marriott's Annual Report on Form 10-K for the year ended
  December 30, 1994, Commission File No. 1-12188. The financial statements
  and financial statement schedules for Horizon are incorporated by
  reference to Horizon's Annual Report on Form 10-K for the year ended May
  31, 1994, Commission File No. 1-9369 and Horizon's Quarterly Report on
  Form 10-Q for the quarter ended November 30, 1994, Commission File No.
  1-9369.  The financial statements and financial statement schedules for
  Grancare are incorporated by reference to Grancare's Annual Report on
  Form 10-K for the year ended December 31, 1994, Commission File No. 0-
  19571.


  Item 9. Changes in and Disagreements on Accounting and 
       Financial Disclosure

       Not applicable

                                   PART III



                                     -33-


  The information in Part III (Items, 10, 11, 12 and 13) is incorporated
  by reference to the Company's definitive Proxy Statement, which will be
  filed not later than 120 days after the end of the Company's fiscal
  year.

                                   PART IV

  Item 14.  Exhibits, Financial Statement Schedules, and Reports on Form
            8-K.

  (a)  Index to Financial Statements and Financial Statement Schedules

                    HEALTH AND RETIREMENT PROPERTIES TRUST

                                                              Page

  Report of Ernst & Young LLP, Independent Auditors           F-1
  Balance Sheets as of December 31, 1993 and 1994             F-2
  Statements of Income for the years ended
   December 31, 1992, 1993 and 1994                           F-3
  Statements of Shareholders' Equity for the years
   ended December 31, 1992, 1993 and 1994                     F-4
  Statements of Cash Flows for the years ended
   December 31, 1992, 1993 and 1994                           F-5
  Notes to Financial Statements                               F-6

  The following financial schedules are included:

  III --  Real Estate and Accumulated Depreciation            F-16
  IV  --  Mortgage Loans on Real Estate                       F-18

            All other schedules for which provision is made in the
            applicable accounting regulations of the Securities and
            Exchange Commission are not required under the related
            instructions or are inapplicable, and therefore have been
            omitted.

  Exhibits:

  3.1       -    July 1994 Amended and Restated Declaration of Trust (3)
  3.2       -    Amended and Restated By-Laws (1)
  4.1       -    Form of Series A Note (2)
  4.2       -    Form of Series B Note (2)
  4.3       -    Shawmut Bank, N.A. Indenture dated as of June 1, 1994 (2)
  4.4       -    Supplemental Shawmut Bank, N.A., Indenture dated as of
                 June 29, 1994 (2)
  9.1       -    AMS Voting Trust Agreement (9)
  9.2       -    Amended and Restated AMS Voting Trust Agreement (4)
  10.1      -    Advisory Agreement, as amended (10)(+)
  10.2      -    Second Amendment to Advisory Agreement (5)(+)
  10.3      -    Incentive Share Award Plan (6)(+)
  10.4      -    Master Lease Document (8)
  10.5      -    HRPT Shares Pledge Agreement (8)
  10.6      -    AMS Properties Security Agreement (8)
  10.7      -    AMS Subordination Agreement (8)

                                     -34-


  10.8      -    AMS Guaranty (8)
  10.9      -    AMS Pledge Agreement (pledging shares of AMSP) (8)
  10.10     -    AMS Holding Co. Pledge Agreement (pledging shares of AMS)
                 (7)
  10.11     -    Amended and Restated Renovation Funding Agreement (7)
  10.12     -    Amendment to AMS Transaction Documents (7)
  10.13     -    GCI Master Lease Document (6)
  10.14     -    Amended and Restated HRP Shares Pledge Agreement (6)
  10.15     -    Guaranty, Cross-Default and Cross-Collateralization
                 Agreement (6)
  10.16     -    CSC $8,000,000 Working Capital Promissory Note (6)
  10.17     -    Marriott Senior Living Services Purchase and Sale
                 Agreement (5)
  10.18     -    Connecticut Subacute Corporation II Lease Document
                 Waterbury (1)
  10.19     -    Connecticut Subacute Corporation II Lease Document
            -    Cheshire (1)
  10.20     -    Connecticut Subacute Corporation II Lease Document
            -    New Haven (1)
  10.21     -    Vermont Subacute/New Hampshire Subacute Corporation
                 Master Lease Agreement (Chapple) (1)
  10.22     -    Amended and Restated Agreement and Plan of Reorganization
                 (Chapple) (1)
  10.23     -    March 1995 Second Amended and Restated Revolving Loan
                 Agreement (1)
  10.24     -    Purchase Option Agreement (1)
  12.1      -    Earnings to Fixed Charges (1)
  21.1      -    Subsidiaries of the Registrant (1)
  23.1      -    Consent of Ernst & Young (1)
  23.2      -    Consent of Arthur Andersen LLP (Horizon) (1)
  25.1      -    Powers of Attorney (1)
  27.1      -    Financial Data Schedule (1)

  (+)   Management contract or compensatory plan or arrangement

  (1)   Filed herewith.

  (2)   Incorporated by reference to the Company's Registration Statement
        on Form 8-A dated July 11, 1994.

  (3)   Incorporated by reference to the Company's Current Report on Form
        8-K dated July 1, 1994 and amendments thereto.

  (4)   Incorporated by reference to the Company's Registration Statement
        on Form S-3 dated June 2, 1994.

  (5)   Incorporated by reference to the Company's Annual Report on Form
        10-K for its fiscal year ended December 31, 1993.

  (6)   Incorporated by reference to the Company's Registration Statement
        No. 33-55684 on Form S-11 dated December 23, 1992 and amendments
        thereto.




                                     -35-


  (7)   Incorporated by reference to the Company's Annual Report on Form
        10-K for its fiscal year ended December 31, 1991.

  (8)   Incorporated by reference to the Company's Current Report on Form
        8-K dated December 28, 1990 and amendments thereto.

  (9)   Incorporated by reference to the Company's Quarterly Report on
        Form 10-Q for the Quarter ended September 30, 1990 and amendments
        thereto.

  (10)  Incorporated by reference to the Company's Registration Statement
        No. 33-16799 on Form S-11 dated August 27, 1987 and amendments
        thereto.

  (b)   Reports on Form 8-K

        No reports on Form 8-K were filed during the last quarter of the
  period covered by this report.






































                                     -36-


                        REPORT OF INDEPENDENT AUDITORS


  To the Trustees and Shareholders
  Health and Retirement Properties Trust

  We have audited the accompanying balance sheets of Health and Retirement
  Properties Trust as of December 31, 1994 and 1993, and the related
  statements of income, shareholders' equity, and cash flows for each of
  the three years in the period ended December 31, 1994.  Our audits also
  included the financial statement schedules listed in the Index at Item
  14(a).  These financial statements and schedules are the responsibility
  of the Company's management.  Our responsibility is to express an
  opinion on these financial statements and schedules based on our audits.

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

  In our opinion, the financial statements referred to above present
  fairly, in all material respects, the financial position of Health and
  Retirement Properties Trust at December 31, 1994 and 1993, and the
  results of its operations and its cash flows for each of the three years
  in the period ended December 31, 1994, in conformity with generally
  accepted accounting principles.  Also, in our opinion, the related
  financial statement schedules, when considered in relation to the basic
  financial statements taken as a whole, present fairly in all material
  respects the information set forth therein.



                                    ERNST & YOUNG LLP
                                                  
  Boston, Massachusetts
  February 9, 1995















                                     F-1


  
  
                    HEALTH AND RETIREMENT PROPERTIES TRUST
                                BALANCE SHEETS

                 (Dollars in thousands, except share amounts)

                                                       December 31,    
                                                    1993          1994 
  ASSETS
                                                        
  Real estate properties, at cost
    (including properties leased to
    affiliates with a cost of 
    $217,947 and  $69,545 respectively): 
    Land                                          $ 33,450      $ 63,186
    Buildings and improvements                     351,361       609,897
                                                  --------      --------
                                                   384,811       673,083
    Less accumulated depreciation                   34,969        39,570
                                                   -------       -------
                                                   349,842       633,513

  Real estate mortgages and notes, net             157,281       133,477
  Cash and cash equivalents                         13,887        59,766
  Interest and rents receivable                      3,039         4,712
  Deferred interest and finance costs,
    net, and other assets                            3,613         8,738
                                                  --------      --------
                                                  $527,662      $840,206
                                                  ========      ========

  LIABILITIES AND SHAREHOLDERS' EQUITY

  Bank notes payable                              $ 73,000      $      -
  Notes and bonds payable, net                           -       216,513
  Accounts payable and accrued expenses              4,518        16,346
  Security deposits                                  8,300         3,800
  Due to affiliate                                     709         1,508

  Commitments

  Shareholders' equity:
   Preferred shares of beneficial interest,
    $.01 par value; 50,000,000 shares
    authorized, none issued                              -             -
   Common shares of beneficial interest,
    $.01 par value; 100,000,000 shares
    authorized, 44,121,000 shares and
    57,385,000 shares issued and
    outstanding, respectively                          441           574
   Additional paid-in capital                      470,572       652,989
   Cumulative net income                           118,889       168,808
   Dividends                                     (148,767)      (220,332)
                                                 ---------      ---------

                                     F-2


  Total shareholders' equity                       441,135       602,039
                                                  --------      --------
                                                  $527,662      $840,206
                                                  ========      ========
  
                            See accompanying notes


















































                                     F-3


  
  

                    HEALTH AND RETIREMENT PROPERTIES TRUST
                             STATEMENTS OF INCOME

               (Amounts in thousands, except per share amounts)

                                                  Year Ended December 31,
                                                 1992     1993     1994  
                                                        
  Revenues:
    Rental income                               $43,029  $46,069  $63,856
    Interest income                               5,706   10,416   22,827
                                                -------  -------  -------
         Total revenues                          48,735   56,485   86,683
                                                -------  -------  -------

  Expenses:
    Interest                                      9,466    6,217    8,965
    Depreciation and amortization                 9,076    9,087   14,724
    General, administrative and advisory          2,950    3,443    5,116
                                                -------  -------   ------
                 Total expenses                  21,492   18,747   28,805
                                                -------  -------   ------
  Income before gain (loss) on sale of
    properties and extraordinary items           27,243   37,738   57,878 

  Provision for loss on sale of properties         -           -  (10,000)
  Gain on sale of properties                          -        -    3,994
                                                 ------   ------  -------
  Income before extraordinary items              27,243   37,738   51,872

  Extraordinary items - early
    extinguishment of debt                            -   (4,321)  (1,953)
                                                -------  -------  -------
  Net income                                    $27,243  $33,417  $49,919
                                                =======  =======  =======

  Weighted average shares
    outstanding                                  26,760   34,407   52,738
                                                ======   =======  =======
  Per share amounts:

  Income before gain (loss) on sale of
    properties and extraordinary items          $  1.02  $  1.10  $  1.10
                                                =======  =======  =======

  Income before extraordinary items             $  1.02  $  1.10  $   .98
                                                =======  =======  =======

  Net income                                    $  1.02  $   .97  $   .95
                                                =======  =======  =======
  
                            See accompanying notes

                                     F-4


  
  
                       HEALTH AND RETIREMENT PROPERTIES TRUST
                          STATEMENTS OF SHAREHOLDERS' EQUITY

                               (Dollars in thousands)




                                               Additional Cumulative
                           Number of   Common    Paid-in     Net
                            Shares     Shares    Capital    Income                  Dividends  
   Total 
                                                                  
   Balance at December 31,
     1991                 26,755,000     $268   $246,378    $58,229      $(70,448)  $234,427

   Expenses related to the
     issuance of common shares
     of beneficial interest          -      -        (15)         -             -        (15)
   Exercise of stock
     options                   1,000        -          8          -             -          8
   Stock grants                7,500        -         88          -             -         88
   Net income                      -        -          -     27,243             -     27,243
   Dividends($1.26
     per share)                    -        -          -          -      ( 33,450)  ( 33,450)
                          ----------   ------  ---------   --------      --------    --------
   Balance at December 31,
     1992                 26,763,500      268    246,459     85,472      (103,898)   228,301

   Redemption of common
     shares of beneficial
     interest             (2,000,000)     (20)             ( 20,580)                       -       
      -                     (20,600)
   Issuance of common                                                                 
     shares of beneficial                                                          
     beneficial interest  19,350,000      193    244,599          -             -    244,792
   Stock grants                7,500        -         94          -             -         94
   Net income                      -        -          -     33,417             -     33,417
   Dividends ($1.29
     per share)                    -        -          -          -       (44,869)   (44,869)
                          ----------   ------  ---------   --------      --------    --------
      Balance at December 31,
     1993                 44,121,000      441    470,572    118,889      (148,767)   441,135

   Issuance of common 
     shares of beneficial 
     interest             13,251,500      133    182,233         -              -    182,366
   Stock grants               12,500        -        184         -              -        184
   Net income                      -        -          -    49,919              -     49,919
   Dividends ($1.32
      per share)                   -        -          -         -        (71,565)  ( 71,565)
                          ----------   ------  ---------   --------      --------    --------
      Balance at December 31,

                                                 F-5


        1994                 57,385,000             $574      $652,989                $168,808  
   $(220,332)              $602,039
                          ==========   ======  =========  ========      =========   ========


   
                               See accompanying notes

















































                                         F-6


   
   
                       HEALTH AND RETIREMENT PROPERTIES TRUST
                               STATEMENTS OF CASH FLOWS

                               (Dollars in thousands)
                                                                  Year Ended December 31,
                                                            1992      1993       1994  
                                                                      
   Cash flows from operating activities:
      Net income                                          $  27,243 $ 33,417   $  49,919
      Adjustments to reconcile net income to cash
       provided by operating activities:
         Gain on sale of properties                               -        -      (3,994)
         Extraordinary items                                      -    4,321       1,953
         Depreciation and amortization                        9,076    9,087      14,724
         Provision for loss on real estate                        -        -      10,000
         Amortization of deferred interest costs                          534       700      864
         Increase (decrease) in security deposits             4,500    3,800      (4,500)
         Change in assets and liabilities:
           (Increase) decrease in interest and rents
             receivable and other assets                        735   (6,156)     (3,259)
            Increase in accounts payable and 
             accrued expenses                                 1,219    1,554      11,828
            Increase (decrease) in due to affiliate          (1,343)                506      799
                                                           -------- --------   ---------
         Cash provided by operating activities               41,964   47,229      78,334
                                                           -------- --------   ---------
      Cash flows from investing activities:
       Real estate acquisitions                            (52,287)  (47,735)   (324,554)
       Investments in mortgage loans                       (22,049) (143,935)     (9,372)
       Proceeds from repayment of mortgage loans             2,476    16,227      48,762
       Proceeds from sale of real estate                          -        -      23,318
                                                           -------- --------   ---------
         Cash used for investing activities                 (71,860)           (175,443) (261,846)
                                                           -------- --------   ---------
   Cash flows from financing activities:
       Proceeds from (cost of) issuance of
         common shares                                           (7)            244,792  182,366
       Proceeds from borrowings                              35,500   98,700     333,770
       Payments on borrowings                                     - (164,200)   (208,000)
       Deferred finance costs                                  (126)               (583)   (7,180)
       Termination costs of debt and interest
         rate hedging arrangements                                -   (2,843)          -
       Payment related to stock surrender                         -   (3,000)          -
       Dividends paid                                       (33,450)            (44,869)  (71,565)
                                                           -------- --------   ---------
         Cash provided by financing activities                1,917  127,997     229,391
                                                           -------- --------   ---------

   Increase (decrease) in cash                              (27,979)               (217)   45,879
   Cash and cash equivalents at beginning of period          42,083   14,104      13,887
                                                           -------- --------   ---------
   Cash and cash equivalents at end of period             $  14,104 $ 13,887   $  59,766
                                                           ======== ========   =========

                                                 F-7


      Supplemental cash flow information:
       Interest paid                                      $   7,330 $  6,522   $   5,677
                                                           =======  ========   =========

   Non-cash investing and financing activities:
     Exchange of real estate mortgages                    $   4,160 $ 17,600   $       -
     Investment in real estate mortgages                          -        -      (5,100)
     Exchange of common shares                                    -  (17,600)          -
     Assumption of bonds payable                                  -        -      17,620
     Real estate acquisitions                               (38,160)                  -   (17,620)
     Sale of real estate                                          -        -       5,100
     Real estate exchanged                                   34,000        -           -   
     Restricted stock grants                                     24       53         141
      


   
                               See accompanying notes






































                                         F-8


                       HEALTH AND RETIREMENT PROPERTIES TRUST
                            NOTES TO FINANCIAL STATEMENTS

                  (Dollars in thousands, except per share amounts)


   Note 1. Organization

       Health and Retirement Properties Trust (formerly known as Health and
   Rehabilitation Properties Trust), a Maryland real estate investment
   trust (the Company), was organized on October 9, 1986.  The Company
   invests in income-producing real estate, primarily health care related
   properties.

   Note 2. Summary of Significant Accounting Policies

       Real estate properties and mortgages.  Real estate properties and
   mortgages are recorded at cost.  Depreciation is provided for on a
   straight-line basis over the estimated useful lives ranging up to 40
   years.  If the estimated net realizable value of an investment is less
   than the carrying value, an allowance for possible investment loss is
   established.  The determination of net realizable value includes
   consideration of many factors including income to be earned from the
   investment, holding costs, estimated selling prices, and prevailing
   economic conditions.

       Cash and cash equivalents.  Cash, over-night repurchase agreements
   and short-term investments with maturities of three months or less at
   date of purchase are carried at cost plus accrued interest.

       Deferred interest and finance costs.  Costs incurred to secure
   certain borrowings are capitalized and amortized over the terms of their
   respective loans.  

       Interest rate hedging arrangements.  The Company enters into
   interest rate hedging arrangements to limit the exposure to increasing
   interest rates with respect to its bank borrowings and notes payable. 
   Their cost is included in interest expense ratably over the terms of the
   respective agreements.  Amounts receivable from hedging arrangements are
   accrued as an adjustment to interest expense.  The unamortized cost of
   these agreements is included in other assets.

       Revenue recognition.  Rental income from operating leases is
   recognized on a straight line basis over the life of the lease
   agreements.  Interest income is recognized as earned over the terms of
   the real estate mortgages.  Additional rent and interest revenue is
   recognized as earned.  

       Net income per share.  Net income per share is computed using the
   weighted average number of shares outstanding during the period. 
   Supplemental earnings per share for the years ended December 31, 1993
   and 1994, was $.91 and $.93, respectively, based on the assumption that
   the issuance of shares in the Company's public offerings during 1993 and
   1994, and the related repayment of outstanding bank borrowings, took
   place at the beginning of each year.

                                     F-9


                       HEALTH AND RETIREMENT PROPERTIES TRUST
                            NOTES TO FINANCIAL STATEMENTS

                  (Dollars in thousands, except per share amounts)


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

       Federal income taxes.  The Company is a real estate investment trust
   under the Internal Revenue Code of 1986, as amended.  Accordingly, the
   Company expects not to be subject to federal income taxes on amounts
   distributed to shareholders provided it distributes at least 95% of its
   real estate investment trust taxable income and meets certain other
   requirements for qualifying as a real estate investment trust.

   Note 3. Real estate properties.

       The Company's real estate properties are leased pursuant to
   noncancellable, fixed term operating leases expiring from 1996 to 2013. 
   The leases generally provide for renewal terms at existing rates
   followed by several market rate renewal terms.  Each lease is a triple
   net lease and generally requires the lessee to pay minimum rent,
   additional rent based upon increases in net patient revenues and all
   operating costs associated with the leased property. Additional rent and
   interest for the years ended December 31, 1992, 1993 and 1994 were
   $1,809, $2,312, and $2,768, respectively.

       During 1994, the Company acquired 14 retirement communities, two
   nursing properties and a medical laboratory building for an aggregate
   purchase price of approximately $326,350.  The 14 retirement communities
   are leased to a subsidiary of Marriott International, Inc. (together
   with its subsidiaries, "Marriott") and the lease obligation is
   guaranteed by Marriott through the year 2013.

       The obligations of Marriott are cross defaulted, cross guaranteed
   and cross secured.  In the event Marriott's debt rating decreases to
   below "investment grade", Marriott is required to provide the Company a
   cash security deposit of approximately $6,911.

       In addition, during 1994 the Company terminated the leases on
   thirteen properties.  Seven of these properties have been leased to
   Horizon Healthcare Corporation (Horizon) on substantially similar terms,
   with the leases extended through 2005, and the Company has granted
   Horizon a ten year option to buy the seven properties, at the rate of no
   more than one property per consecutive twelve month period.  Three of
   the properties have been leased to a newly formed corporation, an
   affiliate of HRPT Advisors, Inc. ("Advisor"), on substantially similar
   terms.  These three properties are being managed by, and the lease
   payments are guaranteed by, Horizon for a term of up to five years. The
   three remaining properties were sold for approximately $28,400.  The
   Company realized a gain of approximately $3,994 on the sale.  In
   January, 1995, Horizon purchased one of the seven leased properties from

                                     F-10


                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


   the Company for $24,500 and the Company realized a  gain of
   approximately $2,476.  The Company provided Horizon a $19,500 mortgage
   with a maturity of 2010 in connection with the sale of the property.
       The various leases and mortgages with another lessee, GranCare, Inc.
   (together with its subsidiaries, "GranCare") are secured by the pledge
   to the Company of 1,000,000 shares of the Company's common stock held by
   Grancare and substantially all the assets of the special operating
   subsidiaries.  All obligations of GranCare are cross defaulted, cross
   guaranteed and cross secured.

       The leases, mortgages and note due to the Company by Community Care
   of America ("CCA") and its subsidiaries are secured by a $3,800 cash
   security deposit, by a pledge of substantially all the assets of certain
   of the operating CCA subsidiaries and by a guarantee from the parent
   corporation.  Substantially all of the CCA obligations are cross
   defaulted, cross guaranteed and cross secured. 

       The future minimum lease payments to be received by the Company
   during the current terms of the leases as of December 31, 1994, are
   approximately $70,422 in 1995, $70,397 in 1996, $65,305 in 1997, $65,046
   in 1998, $60,640 in 1999 and $636,377 thereafter.  


   Note 4.  Real Estate Mortgages and Notes, net

                                                   December 31,      
                                                 1993         1994  
   Mortgage notes receivable, net of 
     discounts of $11,951 and $5,817,
     respectively, due July 1995
     through December 2016                      $124,367  $ 92,560     
   Mortgage note receivable due
     December 2016                                13,600    13,600
   Amount due on investment held for sale,
     net of reserve of $10,000                       -       9,947
   Mortgage note receivable due 
     December 2000                                10,283     9,683
   Secured note due December 2016                  7,000     7,000
   Other secured notes receivable                    816       687
   Loan to an affiliate                            1,215         -
                                                $157,281  $133,477

   At December 31, 1994, the interest rates on the mortgages range from
   6.6% to 13.75%.

      During 1994, the Company provided two mortgage loans secured by two
   properties for $9,400. One of these properties was previously owned by
   the Company.  In addition, 23 mortgage loans, secured by 19 properties,


                                     F-11


                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


   with outstanding principal balances aggregating approximately $48,667
   were repaid.

      In the fourth quarter of 1994, the Company agreed to sell its two
   psychiatric properties to the current operator, with a financial effect
   of September 1, 1994 ("Sale Date").  The sales price is being determined
   by a judicially supervised appraisal process and payments made to the
   Company, subsequent to Sale Date, on this investment, are being
   classified as interest and principal.  Accordingly, at December 31,
   1994, the Company has classified these properties as a mortgage
   receivable and has made a provision for a loss on this investment of
   approximately $10,000.

   Note 5.  Shareholders' Equity

      During January 1994 and May 1994, the Company issued 601,500 and
   12,650,000 common shares of beneficial interest, respectively, and
   received net proceeds of approximately $8,301 and $174,065,
   respectively. 

      In October, 1994, the Company adopted a Shareholders Rights Plan
   ("Plan") and declared a dividend of one right for each outstanding
   common share of beneficial interest ("Right"). Each Right entitles the
   holder to purchase one one-hundredth of a preferred share of beneficial
   interest, $.01 par value, or in certain circumstances, to receive cash,
   property, common shares or other securities of the Company, at a
   purchase price of $50 per one-hundredth of a preferred share, subject to
   adjustment.  Upon the occurrence of certain events the holder of the
   Right will be entitled to acquire common shares at 50% of the then
   current market value of the shares.  The Rights expire on October 17,
   2004 and are redeemable at the Company's option at any time at $.01 per
   Right.

      The Company has reserved 1,000,000 shares of the Company's stock,
   under the terms of the 1992 Incentive Share Award Plan ("Award Plan").
   The Award Plan provides for the grant of the Company's stock to selected
   officers, Trustees and others rendering valuable services to the
   Company.  During 1992, 1993 and 1994, 6,000, 6,000 and 11,000 shares,
   respectively, were granted to officers of the Company and certain
   employees of Advisors and 500 shares, annually, were granted to each of
   the three Independent Trustees, as part of their annual fee. The shares
   granted to the Trustees vest immediately. The shares granted to others
   vest over a three year period.  At December 31, 1994, 972,500 shares of
   the Company remain reserved for issuance under the Award Plan.

   Note 6.  Financing Commitments

      At December 31, 1994, the Company had total commitments aggregating
   $58,148, of which $8,603 is committed to finance improvements to certain

                                     F-12


                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


   properties leased or mortgaged by the Company.  During 1994, the Company
   funded approximately $11,088 of such improvements.




   Note 7. Transactions With Affiliates

      The Company has an agreement with the Advisor whereby the Advisor
   provides investment, management and administrative services to the
   Company.  The Advisor is owned by Gerard M. Martin and Barry M. Portnoy. 
   Messrs. Martin and Portnoy are directors of Horizon, shareholders of
   Connecticut Subacute Corporation ("CSC") and Connecticut Subacute
   Corporation II ("CSCII"), lessees of the Company, and are Managing-
   Trustees of the Company.  The Company has extended a $4,000 line of
   credit to CSC until June 30, 1995.  At December 31, 1994, there were no
   amounts outstanding under this agreement. Mr. Portnoy is a partner in
   the law firm which provides legal services to the Company and was a
   minority shareholder of the owner of Continuing Health Care Corporation,
   a company which formerly leased or mortgaged properties from the
   Company.  Mr. Martin, until February 1994, was the majority shareholder
   of Greenery Rehabilitation Group, Inc. ("Greenery"), one of the
   Company's original sponsors and major tenant.  

      The Advisor is compensated at an annual rate equal to .7% of the
   Company's real estate investments up to $250 million and .5% of such
   investments thereafter.  The Advisor is entitled to an incentive fee
   comprised of restricted shares of the Company's common stock based on a
   formula.  Advisory fees for the years ended December 31, 1992, 1993 and
   1994 were $2,231, $2,591 and $3,839, respectively. Incentive fees for
   1994 were $239 which represents approximately 17,869 common shares. At
   December 31, 1994, the Advisor owned 996,250 common shares.

      Amounts resulting from transactions with affiliates included in the
   accompanying statements of income, shareholders' equity and cash flows
   are as follows:
   
   












                                     F-13


                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


                                               Year Ended December 31,    

                                               1992      1993      1994  
                                                        
   Dividends paid to the Advisor             $ 1,245   $ 1,285   $1,315
   Dividends paid to Continuing
     Health and affiliates                     2,500       -        -
   Rent from Greenery                         17,531    22,527    2,689
   Rent and interest income from CSC             929     4,483    4,835
   Rent from CSC II                                -       -      3,646
   Rent and interest income from 
     Continuing Health and affiliates         10,218       -        -
   Interest expense paid to Greenery              31       270      -
   




   
   
   Note 8. Indebtedness                              December 31,      
                                                   1993        1994  
                                                         
   Term loan payable, repaid in February 1994  $ 33,000  $        -
   $40,000 revolving line of credit, repaid
     in February 1994                            40,000          - 
   $170,000 unsecured revolving credit facility,
     due August 1998, interest based on LIBOR         -           -
   Senior Notes, Series A due July 1999 
     at LIBOR plus 1.05%                              -     75,000 
   Senior Notes, Series B, due July 1999
     at LIBOR plus .72%                               -     125,000
   Revenue Refunding Bonds, Series 1991A, due
     August 2010 at 7.75%                             -      13,950
   Revenue Refunding Bonds, Series 1991B, due
     August 2009 at 7.75%                             -       3,670
                                               --------   ---------
                                                 73,000     217,620
   Less unamortized discount                          -     (1,107)
                                               --------   ---------
                                               $ 73,000   $216,513 
                                               ========   =========
   
     During 1994, the Company entered into a new revolving credit
   arrangement, aggregating $170,000, and repaid borrowings then
   outstanding.  In connection with the prepayments, the Company terminated
   certain interest rate hedge arrangements, wrote off certain deferred
   costs related to the prepayment and recorded an extraordinary charge of
   approximately $1,953.  In addition, the Company received net proceeds

                                     F-14


                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


   after financing costs of $197,270 from the issuance of $200,000 Series A
   and Series B Senior Notes, issued at par and at a discount,
   respectively.  The Series A notes may be called, at the Company's
   option, beginning in April 1995.  The Series B notes may be called, at
   the Company's option, beginning in July 1996.  

     In association with the purchase of the Marriott properties, the
   Company assumed bonds payable of $17,620.  These notes are secured by
   first mortgage liens on two retirement communities having an aggregate
   net book value of $67,997 at December 31, 1994, and by a $17,802 letter
   of credit.   

     At December 31, 1994, the Company had interest rate hedge agreements
   which cap interest rates on up to $200,000 of borrowings.  The maximum
   average rates payable on such borrowings under these arrangements is
   6.85% per annum over the terms of the agreements.  The maturities of the
   hedge agreements range from 1995 through 1998. 

     The required principal payments for the next five years of $200,000
   are due in 1999.




   Note 9. Concentration of credit risk

     Substantially all of the Company's assets are invested in income
   producing health care related real estate.  At December 31, 1994, the
   Company's significant lessees and mortgagors are as follows:
   
   
                              Notes,
                              Mortgages and            1994
                              Real Estate         Rent and Mortgage
                              Properties, Net     Interest Revenue  
                                         %of                    %of
                               Amount   Total      Amount      Total 
                                                
   Marriott              $321,199   42%           $14,762    18%
   Horizon                123,740   16        15,386    18
   GranCare                86,064   11        14,483    17
   Other                       235,987   31        39,139    47
                              --------  ---       -------   ---
                              $766,990  100%      $83,770   100%
                              ========  ===       =======   ===
   

   Note 10. Fair value of financial instruments.


                                     F-15


                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


            At December 31, 1994, the carrying amounts and fair values of
   the Company's financial instruments are as follows:
   
   
                                             Carrying Amount   Fair Value
                                                         
   Real estate mortgages and notes              $ 133,477      $ 133,850
   Cash and cash equivalents                       59,766         59,766 
   Interest rate hedging agreements                 3,548          8,381
   Notes and  bonds payable                       216,513        216,045
   Security deposits                                3,800          3,800
   Financing commitments                                -         58,148
   Off-Balance-Sheet item:                              
     Letter of credit                                   -            267
   
          Cash and cash equivalents, security deposits and financing
   commitments approximate fair values.  Interest rate hedging agreements
   are based on quoted market prices.  The fair values of notes and bonds
   payable are based on estimates using discounted cash flow analysis and
   currently prevailing rates.  The fair value of the letter of credit is
   based on fees currently charged to enter into similar agreements taking
   into account the remaining term and the counter party's credit standing.




























                                     F-16


                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


   Note 11. Selected Quarterly Financial Data (Unaudited)

               The following is a summary of the unaudited quarterly
   results of operations of the Company for 1993 and 1994.
   
   

                                                         1993              

                                        First     Second    Third
   Fourth
                                        Quarter   Quarter   Quarter
   Quarter
                                                          
   Revenues                             $12,650   $13,763   $14,727
   $15,345
   Income before gain (loss)  
    on sale of property and    
    extraordinary items              8,409     9,536     9,739   10,054
   Income before extraordinary items      8,409     9,536     9,739
   10,054
   Extraordinary items                   (3,392)        -        -      
   (929)
   Net income                        5,017     9,536     9,739    9,125
   Per share data:
   Income before gain (loss) 
    on sale of property and     
    extraordinary items                .27       .27       .28      .28
   Income before extraordinary items        .27       .27       .28      
   .28
   Net income                          .16       .27       .28      .26
   
   
   
                                                         1994              

                                        First     Second    Third
   Fourth
                                        Quarter   Quarter   Quarter
   Quarter
                                                          
   Revenues                             $17,547   $19,916   $23,816
   $25,404
   Income before gain (loss) 
    on sale of property and  
    extraordinary items             12,650    14,334    15,588   15,306
   Income before extraordinary items     16,644    14,334    15,588    
   5,306


                                     F-17





                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


   Extraordinary items                        -    (1,953)        -        
   -
   Net income                       16,644    12,381    15,588    5,306
   Per share data:
   Income before gain (loss) 
    on sale of property and     
    extraordinary items                .28       .28       .27      .27
   Income before extraordinary items        .37       .28       .27      
   .09
   Net income                          .37       .24       .27      .09
   
   Note 12. Subsequent Events and Pro Forma Information (Unaudited)

               On January 24, 1995, the Company provided first mortgage
   financing of $11,500, due in 2007, secured by four assisted living
   properties and operated by a newly created health care operating
   company.  The borrower has provided a $1,000 cash security deposit to
   guarantee its obligations to the Company.

               In addition, on January 31, 1995, the Company acquired nine
   nursing facilities for approximately $32,000.  The facilities have been
   leased to a newly formed corporation which is an affiliate of the
   Company. The purchase price paid was approximately $8,132 in cash and
   1,777,768 shares of the Company's common stock. 

               The Company entered into a commitment to purchase and lease
   11 nursing properties for $18,000 and provide first mortgage financing
   of $2,045, secured by three nursing properties, to a subsidiary of an
   existing tenant, on terms substantially similar to the Company's
   existing lease and mortgage agreements.  The acquisition is expected to
   close on or about April 1, 1995.

               The Company has entered into a commitment of approximately
   $45,000, subject to adjustment, to purchase and lease 14 nursing
   properties located in the United Kingdom, on terms substantially similar
   to the Company's existing lease agreements. This investment will be
   funded in British Sterling.  The acquisition is expected to close in
   installments beginning in April 1995 with the entire transaction
   completed by December 31, 1995.

               The Company entered into a purchase and lease agreement with
   a subsidiary of Host Marriott Corporation ("Host Marriott") for 21
   Courtyard by Marriott hotel properties for approximately $179,400,
   subject to adjustment.  The properties will be leased for an initial
   term of 12 years, with renewal options of an additional 37 years to a
   subsidiary of Host Marriott, and will be managed by a subsidiary of

                                     F-18





                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


   Marriott International.  A portion of the purchase price equal to one
   year's rent will be withheld by the Company to guarantee the rent
   obligations to the Company.  The acquisition is expected to close in
   March 1995.


               The following summarized Pro Forma Statements of Income
   assume that the 1994 transactions described in Notes 3 and 4, the
   issuance of the Company's common shares and senior notes during 1994 and
   the transactions described above had occurred on January 1, 1993, and
   give effect to the Company's borrowing rates throughout the periods
   indicated.

               The summarized Pro Forma Balance Sheet is intended to
   present the financial position of the Company as if the transactions
   described in Note 14 had occurred on December 31, 1994.




               These pro forma statements are not necessarily indicative of
   the expected results of operations or the Company's financial position
   for any future period.  Differences could result from, but are not
























                                     F-19





                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


   limited to, additional property investments, changes in interest rates
   and changes in the debt and/or equity structure of the Company.
   
   
                                                  Year Ended December 31,
   Pro Forma Statements of Income                  1993           1994   
                                                       (Unaudited)
                                                         
   Total revenues                              $105,888        $123,903
   Total expenses                                42,276          54,308
                                                --------         --------
   Net income                                  $ 63,612        $ 69,595
                                                ========         ========
   Weighted average shares 
     outstanding (in thousands)                   59,163         59,163
                                                ========         ========
   Net income per share                         $   1.08       $   1.18
                                                ========         ========
   
   
   
                                                      December 31,
   Pro Forma Balance Sheet                               1994      
                                                      (Unaudited)
                                                 
   Real estate properties, net                       $  885,802
   Real estate mortgages and notes, net                 156,575
   Other assets                                         17,686 
                                                     ----------
    Total assets                                  $1,060,063
                                                      ==========

   Indebtednes                                    $  391,513
   Other liabilities                                     40,254
   Shareholders' equity                                 628,296
                                                     ----------
    Total liabilities and
      shareholders' equity                           $1,060,603
                                                      ==========
   







                                     F-20





                                  HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


    
    

                                               HEALTH AND RETIREMENT PROPERTIES TRUST
                                                            SCHEDULE III
                                              REAL ESTATE AND ACCUMULATED DEPRECIATION
                                                         December 31, 1994
                                                       (Dollars in thousands)
                                                           Costs
                                              Capatilized               Gross Amount at
                                               Subsequent               Which Carried at                               
    Original
                      Initial Cost to Company                to                  Close of Period           Accum.     Date
    Construction
      Location     State      Land    Building           Equipment      Acquisition       Land     Building   Equipment
    Total (1)      Deprn (2)  Acquired        Date
                                                                        
    YUMA            AZ   223   1,984    116         4     223  1,988       116  2,327       148   6/30/92    1984
    PHOENIX         AZ   655   2,366    159         5     655  2,371       159  3,185       181   6/30/92    1963
    YUMA            AZ   103     569     35         1     103    570        35    708        43   6/30/92    1984
    SCOTTSDALE      AZ   979   8,807      0       140     990  8,936         0  9,926       174   5/16/94    1990
    SUN CITY        AZ 1,174  10,569      0       173   1,189 10,727         0 11,916       173   6/17/94    1990
    NEWPORT BEACH   CA 1,176   1,584    145     1,223   1,176  2,785       167  4,128       256  12/28/90    1962
    SAN DIEGO       CA 1,114     964    109       480   1,114  1,402       151  2,667       177  12/28/90    1969
    LANCASTER       CA   601   1,736    123     1,009     601  2,667       201  3,469       267  12/28/90    1963
    FRESNO          CA   738   2,411    166       188     738  2,554       211  3,503       320  12/28/90    1968
    PALM SPRINGS    CA   103   1,196     68       982     103  2,147        99  2,349       183  12/28/90    1969
    TARZANA         CA 1,277     864    113       806   1,278  1,648       134  3,060       193  12/28/90    1969
    THOUSAND OAKS   CA   622   2,365    157       310     622  2,647       185  3,454       312  12/28/90    1965
    VAN NUYS        CA   716     322     56       225     718    503        98  1,319        72  12/28/90    1969
    STOCKTON        CA   382   2,593    157         4     382  2,597       157  3,136       195   6/30/92    1968
    LAGUNA HILLS    CA 3,132  28,184      0       473   3,172 28,617         0 31,789       251    9/9/94    1975
    COLORADO SPRINGS      CO      23    777         0     114     26       888      0       914         7 11/1/94          1960
    GRAND JUNCTION  CO   136   2,311    272        67     136  2,378       272  2,786        84  12/30/93    1978
    GRAND JUNCTION  CO   204   3,467    408       135     204  3,602       408  4,214       127  12/30/93    1968
    PAONIA          CO   115   1,950    229        25     115  1,975       229  2,319        71  12/30/93    1981
    LAKEWOOD        CO   232   3,566    200       724     232  4,285       205  4,722       473  12/28/90    1972
    LITTLETON       CO   185   4,782    261       349     185  5,051       341  5,577       606  12/28/90    1965
    NEW HAVEN       CT 1,681  14,201    752        94   1,681 14,295       752 16,728     1,097   5/11/92    1971
    CHESHIRE        CT   520   7,110    270       111     520  7,221       270  8,011     1,453   11/1/87    1963
    WILLIMANTIC     CT   134   3,316    250       479     166  3,763       250  4,179       847   5/15/87    1965
    WATERFORD       CT    86   4,214    500       453      87  4,667       499  5,253     1,181   5/15/87    1965
    KILLINGLY       CT   240   4,910    450       460     240  5,371       449  6,060     1,283   5/15/87    1972
    BOCA RATON      FL 4,404  39,633      0       797   4,474 40,360         0 44,834       754   5/20/94    1994
    Ft. MYERS       FL 2,349  21,137      0       419   2,385 21,520         0 23,905       233   8/16/94    1984
    DEERFIELD BEACH FL 1,664  14,972      0       298   1,690 15,244         0 16,934       287   5/16/94    1986

                                                               F-21





                                  HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


    PALM HARBOR     FL 3,327  29,945      0       595   3,379 30,488         0 33,867       544   5/16/94    1992
    PORT ST. LUCIE  FL 1,223  11,009      0       219   1,242 11,209         0 12,451       221   5/20/94    1993
    CLARINDA        IA    77   1,300    153        57      77  1,357       153  1,587        47  12/30/93    1968
    MEDIAPOLIS      IA    94   1,589    187        69      94  1,658       187  1,939        58  12/30/93    1973
    MUSCATINE       IA   246   4,190    493       170     245  4,362       492  5,099       153  12/30/93    1964
    TOLEDO          IA   153   2,601    306       131     153  2,732       306  3,191        95  12/30/93    1975
    WINTERSET       IA   111   1,878    221       103     111  1,981       221  2,313        69  12/30/93    1973
    COUNCIL BLUFFS  IA    50     467      0        32      50    499         0    549        19    6/4/93    1970
    NASHVILLE       IL    75   2,424    132        80      75  2,458       178  2,711       301  12/28/90    1964
    ARLINTON HEIGHTS      IL   3,621 32,587         0     534  3,665    33,077      0    36,742       286  9/9/94          1986
    SMITH CENTER    KS   111   1,878    221        60     111  1,938       221  2,270        69  12/30/93    1971
    SILVER SPRING   MD 3,229  29,065      0       786   3,301 29,779         0 33,080       386   7/25/94    1992
    TARKIO          MO   102   1,734    204        25     102  1,759       204  2,065        63  12/30/93    1970
    St. JOSEPH      MO   111   1,027      0        32     111  1,059         0  1,170        40    6/4/93    1976
    AKRON           OH   330   4,970    400       727     330  5,697       400  6,427     1,302   5/15/87    1971
    GROVE CITY      OH   332   3,081      0        32     332  3,113         0  3,445       119    6/4/93    1965
    HURON           SD   144   2,945    163         4     144  2,949       163  3,256       218   6/30/92    1968
    HURON           SD    45     917     51         1      44    919        51  1,014        68   6/30/92    1968
    SIOUX FALLS     SD   253   2,896    166         4     253  2,900       166  3,319       215   6/30/92    1960
    BELLAIRE        TX 1,223  11,010      0       178   1,238 11,173         0 12,411       200   5/16/94    1991
    CHARLOTTESVILLE VA 2,936  26,422      0       472   2,976 26,854         0 29,830       418   6/17/94    1991
    ARLINTON        VA 1,859  16,734      0       295   1,885 17,003         0 18,888       249   7/25/94    1992
    VIRGINIA BEACH  VA   881   7,926      0       137     893  8,051         0  8,944       146   5/16/94    1990
    SEATTLE         WA   256   4,356    513        68     256  4,424       513  5,193       172   11/1/93    1972
    MILWAUKEE       WI   277   3,594    289         0     277  3,594       289  4,160       313   3/27/92    1969
    CLINTONVILLE    WI    49   1,542     83        88      30  1,640        92  1,762       193  12/28/90    1965
    MILWAUKEE       WI   116   3,260    178       123     116  3,379       182  3,677       397  12/28/90    1960
    CLINTONVILLE    WI    14   1,610     85        37      14  1,640        92  1,746       195  12/28/90    1960
    MADISON         WI   144   1,544     89       109     144  1,651        91  1,886       195  12/28/90    1920
    WAUKESHA        WI    68   3,276    176     1,912      68  5,185       179  5,432       427  12/28/90    1958
    BROOKFIELD      WI   834   3,615    234     5,643     834  9,258       234 10,326       560  12/28/90    1954
    LARAMIE         WY   191   3,250    382        76     191  3,326       382  3,899       116  12/30/93    1964
    SARATOGA        WY    13   1,487      0       126      14  1,612         0  1,626        17   11/1/94    1974
    WORLAND         WY   132   2,239    264        37     132  2,276       264  2,672        79  12/30/93    1970

     Total Long-term Care
       and Retirement         47,595421,228     9,986  23,510 48,092   443,779 10,448   502,319    19,398


    WALLINGFORD     CT   557  10,649    394     1,023     557 11,672       394 12,623     2,405  12/23/86    1974
    WATERBURY       CT   514   9,822    364       523     514 10,345       364 11,223     2,216  12/23/86    1971
    FORESTVILLE     CT   465   8,905    330     1,233     465 10,138       330 10,933     2,034  12/23/86    1972
    WATERBURY       CT 1,003   8,522    501         0   1,003  8,522       501 10,026       669   5/11/92    1974
    SLIDELL         LA 2,323  19,745  1,161     1,147   2,353 20,847     1,176 24,376     2,352    3/1/91    1984
    BOSTON          MA 2,164  19,836  1,000     1,977   2,163 21,814     1,000 24,977     3,440    5/1/89    1968
    WORCESTER       MA 1,829  14,186    885     1,869   1,829 16,055       885 18,769     2,991    5/1/88    1970

                                                               F-22





                                  HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)


    HYANNIS         MA   829   7,048    415         0     829  7,048       415  8,292       553   5/11/92    1972
    MIDDLEBORO      MA 1,771  14,961    791         0   1,771 14,961       791 17,523     1,154   5/11/92    1975
    NORTH ANDOVER   MA 1,448  10,435    614         0   1,448 10,435       614 12,497       820   5/11/92    1985
    CANONSBURG      PA 1,499  12,743    750       606   1,518 13,320       760 15,598     1,508    3/1/91    1985

    Total 
    Rehabilitation 
    Hospitals         14,402 136,852  7,205     8,378  14,450145,157     7,230166,837    20,142


    SACRAMENTO      CA   644   3,206      0        77     644  3,283         0  3,927        30   8/30/94    1984

    Total Other          644   3,206      0        77     644  3,283         0  3,927        30

    Total 
    Real Estate      $62,641$561,286$17,191   $31,965 $63,186$592,219  $17,678$673,083  $39,570

    (1) Aggregate cost for federal income tax purposes is approximately $636,427.
    (2) Depreciation is provided for on buildings and improvements over 40 years, equipment over 12 years.
    
    
    

                                                  Real Estate and     Accumulated
                                                  Equipment           Depreciation

                                                                            
    Balance at January 1, 1992                     $281,766            $19,209
      Additions                                      56,447              8,122
      Adjustments to exchange contract              (1,137)            (1,137)
    Balance at December 31, 1992                    337,076             26,194
      Additions                                      47,735              8,775
    Balance at December 31, 1993                    384,811             34,969
      Additions                                     341,610             13,594
      Disposals                                    (53,338)            (8,993)
    Balance at December 31, 1994                   $673,083            $39,570
    










                                                               F-23


                                  HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)



                                         HEALTH AND RETIREMENT PROPERTIES TRUST
                                                        SCHEDULE  IV
                                                 MORTGAGE LOANS ON REAL ESTATE
                                                       December 31, 1994
                                                   (Dollars in thousands)

                                                                                                                   Principal
                                                                                                                   Amount of
                                                                                                                Loans Subject
                                    Final                                                              (1)      to Delinquent
                         Interest  Maturity     Periodic Payment                    Face Value      Carry Value    Principal
Location                  Rate      Date              Terms                        of Mortgage     of Mortgage   or Interest
- - - ------------------      --------  ---------    -----------------                   -----------     -----------  -------------
                                                                                                    
 
OMAHA, NE                9.000%    11/1/97     Principal & Interest  payable          4,163           3,904              -
                                               monthly in arrears.  $3.9 million                        
                                               due at maturity                        
                                                        
FARMINGTON, MI           11.500%   12/31/00    Interest only payable monthly          4,300           4,300              -
                                               in arrears. $4.1 million due                        
                                               at maturity                        
                                                        
TORRANCE, CA             10.460%     1/1/97    Principal & Interest  payable          5,087           5,087            294
                                               monthly in arrears.  $5.0 million                        
                                               due at maturity                        
                                                        
HOWELL, MI               11.500%   12/31/00    Interest only payable monthly          5,100           5,100              -
                                               in arrears. $4.8 million due                        
                                               at maturity                        
                                                        
CARROLLTON, GA        }   9.500%    8/10/95    Principal & Interest  payable          5,224           5,152              -
CUMMING, GA           }                        monthly in arrears.  $5.2 million                        
CEDARTOWN, GA         }                        due at maturity                        
                                                                                
AINSWORTH, NE         }                                                                        
ASHLAND, NE           }                                                                        
BLUE HILL, NE         }   9.000%   12/31/16    Interest only payable monthly          6,796           6,796       
CENTRAL CITY, NE      }                        in arrears.  $2.0 million due                                                
GRETNA, NE            }                        at maturity                                                
SUTHERLAND, NE        }                                                                        
WAVERLY, NE           }                                                                        
                                                                                
MEDINA, OH                6.625%     2/1/98    Principal & Interest  payable          6,012           5,633               -      
                                               monthly in arrears.  $6.5 million                                               

                                                                  F-24




                                                due at maturity                                                
                                                                               
MILWAUKEE, WI         }  13.750%   12/28/00    Principal & Interest  payable          8,800           8,800               -
PEWAUKEE, WI          }                        monthly in advance.  $4.9 million                                               
                                               due at maturity                                                
                                                      
CANON CITY, CO        }  11.500%   12/31/16    Interest only payable monthly         14,019          14,019               -
DELTA, CO             }                        in arrears.  $5.4 million due                        
COLORADO SPRINGS,CO   }                        at maturity                        
                                                       
HICKORY, NC           }   9.500%     1995      Principal & Interest  payable         19,947           9,947               
LOUISVILLE, KY        }                        monthly in arrears (2)                        
                                                 
                                                      
32 MORTGAGES       7.187%-11.25%   3/95-3/01   N/A                                   62,163          57,053             373 
                                                                                 ----------------------------------------
                                               TOTAL                               $141,611        $125,791            $667 
                                                                                  ========================================
<FN>
(1) Also represents cost for federal income tax purposes.                                                        
(2) Amounts due on two real estate facilities sold effective 9/1/94.  The sale price is being determined by
    a judicially supervised appraisal process. The write down is due to the general decline in the value of
    such types of property.                                                                


                                                               
               Reconciliation of the carrying amount of mortgage loans at the beginning of the period.                        
                      
                                                               
               Balance at January 1, 1992                         $ 31,760                         
                    New Mortgage Loans                              19,573                         
                    Collections of Principal                        (4,160)                        
                                                                   --------
               Balance at December 31, 1992                         47,173                         
                    New Mortgage Loans                             133,939                         
                    Amortization of Discount                           965                         
                    Collections of Principal                       (33,827)
                                                                   --------                        
               Balance at December 31, 1993                        148,250                         
                    New Mortgage Loans                              11,772                         
                    Reclassification of real estate investment       9,947                         
                    Amortization of Discount                         4,597                         
                    Collections of Principal                       (48,775)
                                                                   --------                        
               Balance at December 31, 1994                       $125,791                         






                                                                     F-25


                    HEALTH AND RETIREMENT PROPERTIES TRUST
                        NOTES TO FINANCIAL STATEMENTS

               (Dollars in thousands, except per share amounts)




                                  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.

                             HEALTH AND RETIREMENT PROPERTIES TRUST


                             By:/S/ David J. Hegarty             
                                David J. Hegarty
                                Executive Vice President and 
                                Chief Financial Officer
  Dated:  March 30, 1995

          Pursuant to the requirements of the Securities Exchange Act of
  1934, this report has been signed below by the following persons, or by
  their attorney-in-fact, in the capacities and on the dates indicated.
  
  
  Signature                          Title                 Date

                                                 
  /s/ Mark J. Finkelstein*       President and Chief   March 30, 1995
  Mark J. Finkelstein            Executive Officer


  /s/ David J. Hegarty*          Executive Vice        March 30, 1995
  David J. Hegarty               President and Chief
                                 Financial Officer


  /s/ John L. Harrington*        Trustee               March 30, 1995
  John L. Harrington


  /s/ Arthur G. Koumantzelis*    Trustee               March 30, 1995
  Arthur G. Koumantzelis


  /s/ Justinian Manning, C.P.*   Trustee               March 30, 1995
  Rev. Justinian Manning, 
  C.P.


  /s/ Gerard M. Martin*          Trustee               March 30, 1995
  Gerard M. Martin


  /s/ Barry M. Portnoy           Trustee               March 30, 1995

                                     F-26



  Barry M. Portnoy


  *By: /s/ Barry M. Portnoy      
       Barry M. Portnoy
       Attorney-in-fact
  /TABLE




                              POWER OF ATTORNEY

       The undersigned Officers and Trustees of Health and Retirement
  Properties Trust hereby severally constitue Mark J. Finkelstein, David
  J. Hegarty, Gerard M. Martin and Barry M. Portnoy, and each of them, to
  sign for us and in our names in the capacities indicated below, the
  Annual Report on Form 10-K herewith filed with the Securities and
  Exchange Commission, and any and all amendments thereto, hereby
  ratifying and confirming our signatures as they may be signed by our
  said attorneys to the Annual Report on Form 10-K and any and all
  amendments to the Annual Report on Form 10-K.

       Witness our hands and seals on the dates set forth below.

  
  
  Signature                          Title                 Date

                                                 
  /s/ MARK J. FINKELSTEIN        President and Chief   March 30, 1995
  Mark J. Finkelstein            Executive Officer


  /s/ DAVID J. HEGARTY           Executive Vice        March 30, 1995
  David J. Hegarty               President and Chief
                                 Financial Officer


  /s/ JOHN L. HARRINGTON         Trustee               March 30, 1995
  John L. Harrington


  /s/ ARTHUR G. KOUMANTZELIS     Trustee               March 30, 1995
  Arthur G. Koumantzelis


  /s/ REV. JUSTINIAN MANNING     Trustee               March 30, 1995
  Rev. Justinian Manning, 
  C.P.


  /s/ GERARD M. MARTIN           Trustee               March 30, 1995
  Gerard M. Martin


  /s/ BARRY M. PORTNOY           Trustee               March 30, 1995
  Barry M. Portnoy
  










                                     F-28