SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                                   FORM 10-Q



(Mark One)

[X]      Quarterly report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

For the quarterly period ended             September 30, 2001                 or
                               ----------------------------------------------

[_]      Transition report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934

For the transition period from                        to
                               -----------------------   -----------------------
Commission file number                              0-25739
                      ----------------------------------------------------------

                   WELLS REAL ESTATE INVESTMENT TRUST, INC.
- --------------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)

               Maryland                                  58-2328421
- ------------------------------------------  ------------------------------------
(State or other jurisdiction of                (I.R.S. Employer Identification
incorporation or organization)                            Number)

 6200 The Corners Pkwy., Norcross, Georgia                 30092
- ------------------------------------------   -----------------------------------
(Address of principal executive offices)                 (Zip Code)

Registrant's telephone number, including area code      (770) 449-7800
                                                   -----------------------------

________________________________________________________________________________
    (Former name, former address, and former fiscal year, if changed since
                                 last report)

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
        -------         __________


                                   FORM 10-Q

            WELLS REAL ESTATE INVESTMENT TRUST, INC. AND SUBSIDIARY


                                     INDEX





                                                                                                    Page No.
                                                                                                   ----------
                                                                                                
PART I.  FINANCIAL INFORMATION

Item 1.  Consolidated Financial Statements

         Consolidated Balance Sheets--September 30, 2001 and December 31, 2000                          3

         Consolidated Statements of Income for the Three Months and Nine Months                         4
            Ended September 30, 2001 and 2000

         Consolidated Statements of Shareholders' Equity for the Year                                   5
            Ended December 31, 2000 and the Nine Months Ended September 30, 2001

         Consolidated Statements of Cash Flows for the Nine Months Ended                                6
            September 30, 2001 and 2000

         Condensed Notes to Consolidated Financial Statements                                           7

Item 2.  Management's Discussion and Analysis of Financial Condition and Results                       18
              of Operations

PART II.  OTHER INFORMATION                                                                            21


                                       2


                    WELLS REAL ESTATE INVESTMENT TRUST, INC.

                                 AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS



                                                                          September 30,       December 31,
                                                                              2001               2001
                                                                      -------------------  -----------------
                                                                                     
ASSETS
REAL ESTATE, at cost:
 Land                                                                    $ 73,985,267       $ 46,237,812
 Building and improvements, less accumulated depreciation of              381,590,591        287,862,655
  $19,810,895 in 2001 and $9,469,653 in 2000
 Construction in progress                                                   2,202,200          3,357,720
                                                                      -------------------  -----------------
         Total real estate                                                457,778,058        337,458,187
INVESTMENT IN JOINT VENTURES (Note 2)                                      71,060,872         44,236,597
INVESTMENT IN BONDS                                                        22,000,000                  0
DUE FROM AFFILIATES                                                         1,649,205            734,286
CASH AND CASH EQUIVALENTS                                                  11,132,382          4,298,301
ACCOUNTS RECEIVABLE                                                         5,675,988          3,356,428
DEFERRED LEASE ACQUISITION COSTS, net                                       1,662,822          1,890,332
DEFERRED PROJECT COSTS (Note 1)                                               475,811            550,256
DEFERRED OFFERING COSTS (Note 1)                                                    0          1,291,376
PREPAID EXPENSES AND OTHER ASSETS, net                                        994,809          4,734,583
                                                                      -------------------  -----------------
         Total assets                                                    $572,429,947       $398,550,346
                                                                      ===================  =================
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
 Accounts payable and accrued expenses                                   $  5,475,619       $  2,166,387
 Notes payable (Note 3)                                                    49,148,162        127,663,187
 Deferred rental income                                                             0            381,194
 Due to affiliates (Note 4)                                                   247,131          1,772,956
 Dividends payable                                                          1,071,657          1,025,010
                                                                      -------------------  -----------------
         Total liabilities                                                 55,942,569        133,008,734
                                                                      -------------------  -----------------
COMMITMENTS AND CONTINGENCIES (Note 5)
MINORITY INTEREST OF UNIT HOLDER IN
OPERATING PARTNERSHIP                                                         200,000            200,000
                                                                      -------------------  -----------------
SHAREHOLDERS' EQUITY
Common shares, $.01 par value; 125,000,000 shares authorized,
 61,287,300 shares issued and 60,932,270 shares outstanding at
 September 30, 2001, and 31,509,807 shares issued and 31,368,510
 shares outstanding at December 31, 2000                                      612,872            315,097
Additional paid-in capital                                                519,224,798        266,439,484
Treasury stock, at cost, 355,029 shares at September 30, 2001,
 and 141,297 shares at December 31, 2000                                   (3,550,292)        (1,412,969)
                                                                      -------------------  -----------------
         Total shareholders' equity                                       516,287,378        265,341,612
                                                                      -------------------  -----------------
         Total liabilities and shareholders' equity                      $572,429,947       $398,550,346
                                                                      ===================  =================


     See accompanying condensed notes to consolidated financial statements.

                                       3


                    WELLS REAL ESTATE INVESTMENT TRUST, INC.

                                 AND SUBSIDIARY


                       CONSOLIDATED STATEMENTS OF INCOME






                                                 Three Months Ended                  Nine Months Ended
                                         ----------------------------------   ---------------------------------
                                           September 30,     September 30,     September 30,     September 30,
                                              2001                2000              2001              2000
                                         ---------------- -----------------   ---------------  ----------------
                                                                                   
REVENUES:
 Rental income                             $11,316,960        $5,819,968       $31,028,212       $13,712,371
 Equity in income of joint ventures          1,102,453           635,065         2,621,647         1,684,247
 Interest and other income (Note 5)             88,491           131,578           418,998           338,020
                                         ---------------- -----------------   ---------------  ----------------
                                            12,507,904         6,586,611        34,068,857        15,734,638
                                         ---------------- -----------------   ---------------  ----------------
EXPENSES:
 Operating costs, net of                     1,293,845           289,140         3,168,273           631,407
  reimbursements
 Management and leasing fees                   631,947           381,766         1,749,849           919,630
 Depreciation                                3,947,425         2,155,366        10,341,242         5,084,689
 Administrative costs                           58,843            43,979           700,803           282,330
 Legal and accounting                           82,002            32,883           199,333           130,603
 Amortization of deferred financing            236,816            64,016           528,715           150,143
  costs
 Interest expense                              147,889         1,094,233         2,957,262         2,798,299
                                         ---------------- -----------------   ---------------  ----------------
                                             6,398,767         4,061,383        19,645,477         9,997,101
                                         ---------------- -----------------   ---------------  ----------------
NET INCOME                                 $ 6,109,137        $2,525,228       $14,423,380       $ 5,737,537
                                         ================ =================   ==============   ================

BASIC AND DILUTED EARNINGS PER SHARE       $      0.11        $     0.11       $      0.33       $      0.30
                                         ================ =================   ==============   ================


     See accompanying condensed notes to consolidated financial statements.

                                       4


                    WELLS REAL ESTATE INVESTMENT TRUST, INC.

                                 AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                      FOR THE YEAR ENDED DECEMBER 31, 2000

                AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001







                                   Common Stock        Additional     Retained         Treasury Stock            Total
                              ----------------------    Paid-In                   ------------------------   Shareholders'
                                 Shares     Amount      Capital       Earnings      Shares       Amount         Equity
                              ---------- ----------- ------------  -------------  ---------- -------------  --------------
                                                                                       
BALANCE, December 31, 1999     13,471,085  $134,710  $115,880,885   $          0          0   $         0    $116,015,595

 Issuance of common stock      18,038,722   180,387   180,206,833              0          0             0     180,387,220
 Treasury stock purchased               0         0             0              0   (141,297)   (1,412,969)     (1,412,969)
 Net income                             0         0             0      8,552,967          0             0       8,552,967
 Dividends ($.73 per share)             0         0    (7,276,452)    (8,552,967)         0             0     (15,829,419)
 Sales commissions and                  0         0   (17,002,554)             0          0             0     (17,002,554)
  discounts
 Other offering expenses                0         0    (5,369,228)             0          0             0      (5,369,228)
                               ---------- ----------- ------------  -------------  ---------- -------------  -------------

BALANCE, December 31, 2000     31,509,807   315,097   266,439,484              0   (141,297)   (1,412,969)    265,341,612

 Issuance of common stock      29,777,493   297,775   297,477,152              0          0             0     297,774,927
 Treasury stock purchased               0         0             0              0   (213,732)   (2,137,323)     (2,137,323)
 Net income                             0         0             0     14,423,380          0             0      14,423,380
 Dividends ($.57 per share)             0         0    (9,125,583)   (14,423,380)         0             0     (23,548,963)
 Sales commission                       0         0   (28,085,572)             0          0             0     (28,085,572)
 Other offering expenses                0         0    (7,480,683)             0          0             0      (7,480,683)
                               ---------- ----------- ------------  -------------  ---------- -------------  -------------
BALANCE, September 30, 2001    61,287,300  $612,872  $519,224,798   $          0   (355,029)  $(3,550,292)   $516,287,378
                               ========== =========== ============  =============  ========== =============  =============


     See accompanying condensed notes to consolidated financial statements.

                                       5


                    WELLS REAL ESTATE INVESTMENT TRUST, INC.

                                 AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                              Nine Months Ended
                                                                               ----------------------------------------------
                                                                                  September 30,               September 30,
                                                                                        2001                      2000
                                                                               --------------------        ------------------
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income                                                                      $  14,423,380              $   5,737,537
 Adjustments to reconcile net income to net cash provided by operating
  activities:
    Depreciation                                                                    10,341,242                  5,084,689
    Amortization of deferred financing costs                                           528,715                    150,143
    Amortization of deferred leasing costs                                             227,510                    269,482
    Equity in income of joint ventures                                              (2,621,647)                (1,684,247)
    Changes in assets and liabilities:
      Accounts receivable                                                           (2,319,560)                (1,831,539)
      Deferred rental income                                                          (381,194)                  (236,579)
      Accounts payable                                                               3,309,232                    751,100
      Prepaid expenses and other assets, net                                         3,211,059                 (1,411,068)
      Due to affiliates                                                               (234,449)                   149,777
                                                                               --------------------        ------------------
        Net cash provided by operating activities                                   26,484,288                  6,979,295
                                                                               --------------------        ------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Investments in real estate                                                       (121,366,009)              (103,469,511)
 Investment in joint ventures                                                      (27,017,957)                (7,612,005)
 Deferred project costs                                                            (10,347,316)                (4,446,307)
 Deferred lease acquisition costs                                                            0                 (2,241,322)
 Distributions received from joint ventures                                          3,027,067                  2,103,704
                                                                               --------------------        ------------------
        Net cash used in investing activities                                     (155,704,215)              (115,665,441)
                                                                               --------------------        ------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from note payable                                                        107,587,012                 67,883,130
 Repayment of note payable                                                        (208,102,037)               (52,903,328)
 Dividends paid                                                                    (23,502,316)                (8,124,023)
 Issuance of common stock                                                          297,774,927                127,695,243
 Sales commissions paid                                                            (28,085,572)               (12,068,553)
 Offering costs paid                                                                (7,480,683)                (3,811,122)
 Treasury stock purchased                                                           (2,137,323)                  (657,844)
                                                                               --------------------        ------------------
        Net cash provided by financing activities                                  136,054,008                118,013,503
                                                                               --------------------        ------------------
NET INCREASE IN CASH AND CASH EQUIVALENTS                                            6,834,081                  9,327,357

CASH AND CASH EQUIVALENTS, beginning of year                                         4,298,301                  2,929,804
                                                                               --------------------        ------------------
CASH AND CASH EQUIVALENTS, end of period                                         $  11,132,382              $  12,257,161
                                                                               ====================        ===================
SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES:
 Deferred project costs applied to Joint Ventures                                $   1,126,657              $     295,680
                                                                               ====================        ===================
 Deferred project costs applied to Real Estate                                   $   9,295,104              $   3,707,715
                                                                               ====================        ===================
 Decrease in deferred offering cost accrual                                      $  (1,291,376)             $    (143,265)
                                                                               ====================        ===================
 Assumption of mortgage                                                          $  22,000,000              $           0
                                                                               ====================        ===================
 Investment in bonds                                                             $  22,000,000              $           0
                                                                               ====================        ===================


    See accompanying condensed notes to consolidated financial statements.

                                       6


                   WELLS REAL ESTATE INVESTMENT TRUST, INC.

                                 AND SUBSIDIARY


              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                               SEPTEMBER 30, 2001


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   (a) General

   Wells Real Estate Investment Trust, Inc. (the "Company") is a Maryland
   corporation formed on July 3, 1997. The Company is the sole general partner
   of Wells Operating Partnership, L.P. ("Wells OP"), a Delaware limited
   partnership organized for the purpose of acquiring, developing, owning,
   operating, improving, leasing, and otherwise managing income-producing
   commercial properties for investment purposes.

   On January 30, 1998, the Company commenced a public offering of up to
   16,500,000 shares of common stock at $10 per share pursuant to a Registration
   Statement on Form S-11 under the Securities Act of 1933. The Company
   commenced active operations on June 5, 1998, when it received and accepted
   subscriptions for 125,000 shares. The Company terminated its initial public
   offering on December 19, 1999, and on December 20, 1999, the Company
   commenced a second follow-on public offering of up to 22,200,000 shares of
   common stock at $10 per share. As of September 30, 2001, the Company had
   received gross offering proceeds of approximately $305,462,615 from the sale
   of 30,546,262 shares from its third public offering. As of September 30,
   2001, the Company had received aggregate gross offering proceeds of
   approximately $612,872,996 from the sale of 61,287,300 shares of its common
   stock. After payment of $21,326,295 in Acquisition and Advisory Fees and
   Acquisition Expenses, payment of $75,253,972 in selling commissions and
   organization and offering expenses, and capital contributions and acquisition
   expenditures by Wells OP of $504,065,814 in property acquisitions and common
   stock redemptions of $3,550,292 pursuant to the Company's share repurchase
   program, the Company was holding net offering proceeds of $8,676,623
   available for investment in properties.

   Wells OP owns interests in properties directly and through equity ownership
   in the following joint ventures: (i) a joint venture among Wells OP, Wells
   Real Estate Fund IX, L.P., Wells Real Estate Fund X, L.P., and Wells Real
   Estate Fund XI, L.P. (the "Fund IX-X-XI-REIT Joint Venture"), (ii)
   Wells/Fremont Associates (the "Fremont Joint Venture"), a joint venture
   between Wells OP and Fund X and Fund XI Associates, which is a joint venture
   between Wells Real Estate Fund X, L.P. and Wells Real Estate Fund XI, L.P.
   (the "Fund X-XI Joint Venture"), (iii) Wells/Orange County Associates (the
   "Cort Joint Venture"), a joint venture between Wells OP and the Fund X-XI
   Joint Venture, (iv) a joint venture among Wells OP, Wells Real Estate Fund
   XI, L.P., and Wells Real Estate Fund XII, L.P. (the "Fund XI-XII-REIT Joint
   Venture"), (v) a joint venture between Wells OP and Wells Real Estate Fund
   XII, L.P. (the "Fund XII-REIT Joint Venture"), (vi) the Fund VIII-IX-REIT
   Joint Venture, a joint venture between Wells OP and the Fund VIII-IX Joint
   Venture, which is a joint venture between Wells Real Estate Fund VIII, L.P.
   and Wells Real Estate

                                       7


  Fund IX, L.P., and (vii) a joint venture between Wells OP and Wells Real
  Estate Fund XIII, L.P. (the "Fund XIII-REIT Joint Venture").

  As of September 30, 2001, Wells OP owned interests in the following properties
  either directly or through its interest in the foregoing joint ventures:  (i)
  a three-story office building in Knoxville, Tennessee (the "Alstom Power-
  Knoxville Building"), (ii) a two-story office building in Louisville, Colorado
  (the "Ohmeda Building"), (iii) a three-story office building in Broomfield,
  Colorado (the "360 Interlocken Building"), (iv) a one-story office building in
  Oklahoma City, Oklahoma (the "Avaya Technologies Building"), (v) a one-story
  warehouse and office building in Ogden, Utah (the "Iomega Building"), all five
  of which are owned by the Fund IX-X-XI-REIT Joint Venture, (vi) a two-story
  warehouse office building in Fremont, California (the "Fremont Building"),
  which is owned by the Wells/ Fremont Joint Venture, (vii) a one-story
  warehouse and office building in Fountain Valley, California (the "Cort
  Building"), which is owned by the Wells/Orange County Joint Venture, (viii) a
  four-story office building in Tampa, Florida (the "PWC Building"), (ix) a
  four-story office building in Harrisburg, Pennsylvania (the "AT&T Harrisburg
  Building"), which are owned directly by Wells OP, (x) a two-story
  manufacturing and office building located in Fountain Inn, South Carolina (the
  "EYBL CarTex Building"), (xi) a three-story office building located in
  Leawood, Kansas (the "Sprint Building"), (xii) a one story office building and
  warehouse in Tredyffrin Township, Pennsylvania (the "Johnson Matthey
  Building"), (xiii) a two-story office building in Ft. Meyers, Florida (the
  "Gartner Building"), all four of which are owned by Fund XI-XII-REIT Joint
  Venture, (xiv) a two-story office building located in Lake Forest, California
  (the "Matsushita Building"), (xv) a four-story office building located in
  Richmond, Virginia (the "Alstom Power-Richmond Building"), (xvi) a two-story
  office building and warehouse in Wood Dale, Illinois (the "Marconi Building"),
  (xvii) a five-story office building in Plano, Texas (the "Cinemark Building"),
  (xviii) a three-story office building in Tulsa, Oklahoma (the "Metris
  Building"), (xix) a two-story office building in Scottsdale, Arizona (the
  "Dial Building"), (xx) a two-story office building in Tempe, Arizona (the
  "ASML Building"), (xxi) a two-story office building in Tempe, Arizona (the
  "Motorola-Arizona Building"), (xxii) a two-story office building in Tempe,
  Arizona (the "Avnet Building"), (xxiii) a three-story office building in Troy,
  Michigan (the "Delphi Building") all ten of which are owned directly by Wells
  OP, (xxiv) a three-story office building in Troy, Michigan (the "Siemens
  Building"), which is owned by the Wells Fund XII-REIT Joint Venture
  Partnership, (xxv) a two-story office building in Orange County, California
  (the "Quest Building"), formerly the Bake Parkway Building, previously owned
  by Fund VIII-IX Joint Venture, which is now owned by Fund VIII-IX-REIT Joint
  Venture, (xxvi) a three-story office building in South Plainfield, New Jersey
  (the "Motorola-New Jersey Building"), (xxvii) a nine-story office building in
  Minnetonka, Minnesota (the "Metris Minnetonka Building"), (xxviii) a six-story
  office building in Houston, Texas (the "Stone and Webster Building"), all
  three of which are owned directly by Wells OP, (xxix) a one-story and a two-
  story office building in Oklahoma City, Oklahoma (the "AT&T-Oklahoma
  Buildings"), which are owned by the Fund XII-REIT Joint Venture, (xxx) a
  three-story office building in Brentwood, Tennessee (the "Comdata Building"),
  which is owned by the Fund XII-REIT Joint Venture, (xxxi) a two-story office
  building in Jacksonville, Florida (the "Amercredit Building"), which is owned
  by XIII-REIT Joint Venture, (xxxii) a seven-story office building in Quincy,
  Massachusetts (the "State Street Building"), (xxxiii) two one-story office
  buildings in Houston, Texas (the "IKON Buildings"), (xxxiv) a 14.873 acre
  tract of land in Irving, Texas (the "Nissan Property"), (xxxv) a one-story
  office and warehouse building in Millington, Tennessee (the "Ingram
  Building"), and (xxxvi) a four-story office building in Cary, North Carolina
  (the "Lucent-NC Building"), all five of which are owned directly by Wells OP.

                                       8


  (b) Deferred Project Costs

  The Company pays a percentage of shareholder contributions to Wells Capital,
  Inc. (the "Advisor") for acquisition and advisory services.  These payments,
  are stipulated in the prospectus.  These payments may not exceed 3 1/2% of
  shareholders' capital contributions.  Cumulative Acquisition and Advisory Fees
  and Acquisition Expenses paid as of September 30, 2001, amounted to
  $21,326,295 and represented approximately 3 1/2% of total shareholders'
  capital contributions received.  These fees are allocated to specific
  properties as they are purchased or developed and are capitalized with the
  real estate assets of the Company or of the joint venture invested in by the
  Company.  Deferred project costs at September 30, 2001 and December 31, 2000,
  represent fees not yet applied to properties.

  (c) Deferred Offering Costs

  Offering expenses, to the extent that they exceed 3% of gross offering
  proceeds, will be paid by the Advisor and not by the Company.  Offering
  expenses do not include sales or underwriting commissions but do include such
  costs as certain legal and accounting fees, printing costs, and other offering
  expenses.  As of September 30, 2001, the Advisor had paid offering expenses on
  behalf of the Company in an aggregate amount of $16,891,235, which did not
  exceed the 3% limitation.

  (d) Employees

  The Company has no direct employees.  The employees of the Advisor perform a
  full range of real estate services including leasing and property management,
  accounting, asset management, and investor relations for the Company.

  (e) Insurance

  Wells Management Company, Inc., an affiliate of the Company and the Advisor,
  carries comprehensive liability and extended coverage insurance with respect
  to all of the properties owned directly and indirectly by the Company.  In the
  opinion of management, the properties are adequately insured.

  (f) Competition

  The Company will experience competition for tenants from owners and managers
  of competing projects, which may include its affiliates.  As a result, the
  Company may be required to provide free rent, reduced charges for tenant
  improvements and other inducements, all of which may have an adverse impact on
  results of operations.  At the time the Company elects to dispose of its
  properties, the Company will also be in competition with sellers of similar
  properties to locate suitable purchasers for its properties.

  (g) Basis of Presentation

  Substantially all of the Company's business is conducted through Wells OP.  On
  December 31, 1997, Wells OP issued 20,000 limited partner units to the Advisor
  in exchange for a capital contribution of $200,000.  The Company is the sole
  general partner in Wells OP; consequently, the accompanying consolidated
  balance sheet of the Company includes the amounts of the Company and Wells OP.
  The Advisor, a limited partner, is not currently receiving distributions from
  its investment in Wells OP.

                                       9


  The consolidated financial statements of the Company have been prepared in
  accordance with instructions to Form 10-Q and do not include all of the
  information and footnotes required by generally accepted accounting principles
  for complete financial statements.  These quarterly statements have not been
  examined by independent accountants, but in the opinion of the Board of
  Directors, the statements for the unaudited interim periods presented include
  all adjustments, which are of a normal and recurring nature, necessary to
  present a fair presentation of the results for such periods.  For further
  information, refer to the financial statements and footnotes included in the
  Company's Form 10-K for the year ended December 31, 2000.

  (h) Distribution Policy

  The Company will make distributions each taxable year (not including a return
  of capital for federal income tax purposes) equal to at least 90% of its real
  estate investment trusts taxable income.  The Company intends to make regular
  quarterly distributions to holders of the shares.  Distributions will be made
  to those shareholders who are shareholders as of the record date selected by
  the Directors.  Distributions will be declared on a monthly basis and paid on
  a quarterly basis during the offering period and declared and paid quarterly
  thereafter.

  (i) Income Taxes

  The Company has made an election under Section 856 (C) of the Internal Revenue
  Code of 1986, as amended (the "Code"), to be taxed as a Real Estate Investment
  Trust ("REIT") under the Code beginning with its taxable year ended December
  31, 1998.  As a REIT for federal income tax purposes, the Company generally
  will not be subject to federal income tax on income that it distributes to its
  shareholders.  If the Company fails to qualify as a REIT in any taxable year,
  it will then be subject to federal income tax on its taxable income at regular
  corporate rates and will not be permitted to qualify for treatment as a REIT
  for federal income tax purposes for four years following the year during which
  qualification is lost.  Such an event could materially adversely affect the
  Company's net income and net cash available to distribute to shareholders.
  However, the Company believes that it is organized and operates in such a
  manner as to qualify for treatment as a REIT and intends to continue to
  operate in the foreseeable future in such a manner so that the Company will
  remain qualified as a REIT for federal income tax purposes.

  (j) Statement of Cash Flows

  For the purpose of the statement of cash flows, the Company considers all
  highly liquid debt instruments purchased with an original maturity of three
  months or less to be cash equivalents.  Cash equivalents include cash and
  short-term investments.

2. INVESTMENT IN JOINT VENTURES

  As of September 30, 2001, the Company, through its ownership in Wells OP,
  which owns interests in seven joint ventures which, in turn own 16 properties.
  The Company does not have control over the operations of these joint ventures;
  however, it does exercise significant influence.  Accordingly, investment in
  joint ventures is recorded using the equity method.

                                       10


  The following describes additional investments in joint ventures which the
  Company made during the three months ended September 30, 2001.

  The Fund XIII-REIT Joint Venture

  On June 27, 2001, Wells OP and Wells Real Estate Fund XIII, L.P. ("Wells Fund
  XIII") entered into a Joint Venture Partnership Agreement for the purpose of
  acquiring, owning, leasing, operating and managing real properties.  The joint
  venture partnership is known as the Wells Fund XIII-REIT Joint Venture (the
  "Fund XIII-REIT Joint Venture").

  The AmeriCredit Building

  On July 16, 2001, the Fund XIII-REIT Joint Venture acquired a two-story office
  building containing approximately 85,000 rentable square feet on a 12.33 acre
  tract of land located in Clay County, Florida (the "AmeriCredit Building")
  from Adevco Contact Centers Jacksonville, L.L.C. pursuant to that certain
  Agreement for Purchase and Sale of Property between Adevco and Wells Capital,
  Inc., the Advisor.  The rights under the agreement were assigned by Wells
  Capital, Inc., the original purchaser under the agreement, to the Fund XIII-
  REIT Joint Venture at closing.  The purchase price paid for the AmeriCredit
  Building was $12,500,000, excluding closing costs.

  The entire 85,000 rentable square feet of the AmeriCredit Building is
  currently under a triple-net lease agreement with AmeriCredit dated November
  20, 2000.  The landlord's interest in the AmeriCredit lease was assigned to
  the Fund XIII-REIT Joint Venture at the closing.  The initial term of the
  AmeriCredit lease is 10 years, which commenced June 2001 and expires in May
  2011.  AmeriCredit has the right to extend the AmeriCredit lease for two
  additional five-year periods of time.

  For additional information regarding the acquisition of the AmeriCredit
  Building, refer to Supplement No. 3 dated July 20, 2001, to the Prospectus of
  Wells Real Estate Investment Trust, Inc. dated December 20, 2000, which was
  filed with the Commission in Post-Effective Amendment No. 3 to the Form S-11
  Registration Statement of Wells Real Estate Investment Trust, Inc. on July 23,
  2001 (Commission File No. 333-44900).

                                       11


  SUMMARY OF OPERATIONS


  The following information summarizes the operations of the unconsolidated
  joint ventures in which the Company, through Wells OP, had ownership interests
  as of September 30, 2001 and 2000, respectively.



                                                                                               Wells OP's Share of Net
                                       Total Revenues                  Net Income                    Income
                                -------------------------------------------------------------------------------------------
                                     Three Months Ended            Three Months Ended             Three Months Ended
                                -----------------------------  ----------------------------  ------------------------------
                                 September 30,  September 30,  September 30,  September 30,  September 30,   September 30,
                                      2001           2000           2001           2000            2001            2000
                                --------------- -------------  -------------  -------------  -------------- ---------------
                                                                                          
Fund IX-X-XI-REIT
 Joint Venture                     $1,082,768     $1,087,126     $  669,906     $  678,125      $   24,864        $ 25,178

Cort Joint Venture                    203,812        198,885        149,477        137,099          65,272          59,866
Fremont Joint
 Venture                              227,050        225,195        142,087        141,395         110,123         109,587
Fund XI-XII-REIT
 Joint Venture                        843,962        844,121        520,011        532,905         295,173         302,492
Fund XII-REIT Joint
 Venture                            1,409,716        376,457        814,542        252,825         447,634         126,413
Fund VIII-IX-REIT
 Joint Venture                        313,536        259,148        155,976        196,497          24,629          11,529
Fund XIII-REIT
 Joint Venture                        305,600              0        155,194              0         134,758               0
                                --------------- -------------  -------------  -------------  -------------- ---------------
                                   $4,386,444     $2,990,932     $2,607,193     $1,938,846      $1,102,453        $635,065
                                ==============  =============  =============  =============  ============== ===============




                                                                                                Wells OP's Share of Net
                                       Total Revenues                 Net Income                        Income
                                -----------------------------  ----------------------------  ------------------------------
                                     Nine Months Ended            Nine Months Ended                 Nine Months Ended
                                -----------------------------  ----------------------------  ------------------------------
                                 September 30,  September 30,  September 30,  September 30,  September 30,   September 30,
                                      2001           2000           2001           2000            2001            2000
                                --------------- -------------  -------------  -------------  -------------- ---------------
                                                                                          
Fund IX-X-XI-REIT
 Joint Venture                    $ 3,263,864     $3,297,516     $2,042,759     $1,992,374      $   75,817      $   74,057

Cort Joint Venture                    602,280        596,656        414,603        422,477         181,046         184,484
Fremont Joint
 Venture                              677,406        675,585        420,689        424,058         326,051         328,663
Fund XI-XII-REIT
 Joint Venture                      2,533,153      2,506,049      1,534,247      1,557,772         870,883         884,236
Fund XII-REIT Joint
 Venture                            3,305,911        599,032      1,847,726        402,556         967,079         201,278
Fund VIII-IX-REIT
 Joint Venture                        894,460        259,148        416,328        196,497          66,013          11,529
Fund XIII-REIT
 Joint Venture                        305,600              0        155,194              0         134,758               0
                                --------------- -------------  -------------  -------------  -------------- ---------------
                                  $11,582,674     $7,933,986     $6,831,546     $4,995,734      $2,621,647      $1,684,247
                                =============== =============  =============  =============  ============== ===============


3. INVESTMENTS IN REAL ESTATE

   As of September 30, 2001, the Company, through its ownership in Wells OP,
   owns 20 properties directly. The following describes acquisitions made
   directly by Wells OP during the three months ended September 30, 2001.

                                       12


  The State Street Building

  On July 30, 2001, Wells OP purchased a seven-story office building with
  approximately 234,668 rentable square feet located on an 11.22 acre tract of
  land at 1200 Crown Colony Drive, Norfolk County, Quincy, Massachusetts (the
  "State Street Building) from Crownview, LLC. Crownview is not affiliated with
  the Company or Wells Capital, Inc., our Advisor.  The purchase price for the
  State Street Building was $49,563,000, excluding closing costs.  The entire
  234,668 rentable square feet of the State Street Building is currently under a
  lease agreement with SSB Realty.  The landlord's interest in the SSB Realty
  Lease was assigned to Wells OP at the closing.  The current term of the lease
  is 10 years, which commenced on February 1, 2001, and expires on March 31,
  2011.  SSB Realty has the right to extend the term of this lease for one
  additional five-year period at the then-current fair market rental rate.

  Pursuant to the SSB Realty lease, SSB Realty is required to pay its
  proportionate share of taxes relating to the SSB Building and all operating
  costs incurred by the landlord in maintaining and operating the SSB Building.
  In addition, the base operating costs and the base taxes will be adjusted to
  reflect the actual operating costs and taxes for the preceding calendar year.
  Wells OP, as the landlord, will be responsible for maintaining the common
  areas of the building, the roof, foundation, exterior walls and windows, load
  bearing items and the central heating, ventilation and air conditioning,
  electrical, mechanical and plumbing systems of the building.

  For additional information regarding the acquisition of the State Street
  Building, refer to Supplement No. 4 dated August 10, 2001, to the Prospectus
  of Wells Real Estate Investment Trust, Inc. dated December 20, 2000, which was
  contained in Post-Effective Amendment No. 4 to the Form S-11 Registration
  Statement of Wells Real Estate Investment Trust, Inc. which was filed with the
  Commission on October 23, 2001 (Commission File No. 333-44900).

  The IKON Buildings

  On September 7, 2001, Wells OP purchased two one-story office buildings with
  approximately 157,900 rentable square feet located at 810 and 820 Gears Road,
  Harris County, Houston, Texas (the "IKON Buildings") from SV Reserve, LP.
  Reserve, LP is not in any way affiliated with the Company or Wells Capital,
  Inc., our Advisor.

  The purchase price for the IKON Buildings was $20,650,000, excluding closing
  costs.  The entire 157,790 rentable square feet of the IKON Buildings is
  currently under a net lease agreement with IKON.  The landlord's interest in
  the IKON lease was assigned to Wells OP at the closing.  The current term of
  the lease is 10 years, which commenced on May 1, 2000 and expires on April 30,
  2010.  IKON has the right to extend the term of this lease for two additional
  five-year periods at the then-current fair market rental rate, upon 12 months
  prior written notice.

  Pursuant to the IKON lease, IKON is required to pay all taxes relating to the
  IKON Buildings and all operating costs incurred by the landlord in maintaining
  and operating the IKON Buildings.  Wells OP, as landlord, will be responsible
  for repairs related to insurable casualty and for maintaining the roof,
  foundation, exterior walls and windows, load bearing items and electrical,
  mechanical and plumbing systems.

  For additional information regarding the acquisition of the IKON Buildings,
  refer to the Company's Form 8-K dated September 7, 2001, which was filed with
  the Commission on September 21, 2001 (Commission File No. 0-25739), and
  Supplement No. 5 dated October 15, 2001 to the Prospectus of

                                       13


  Wells Real Estate Investment Trust, Inc. dated December 20, 2000, which was
  contained in Post-Effective Amendment No. 4 to the Form S-11 Registration
  Statement of Wells Real Estate Investment Trust, Inc. which was filed with the
  Commission on October 23, 2001 (Commission File No. 333-44900).

  The Nissan Property

  On September 19, 2001, Wells OP purchased a 14.873 acre tract of land located
  in Irving, Dallas County, Texas (the "Nissan Property").  Wells OP purchased
  the Nissan Property from the Ruth Ray and H.L. Hunt Foundation and the Ruth
  Foundation, each a Texas non-profit corporation and 50% owner in the Nissan
  Property for a purchase price of $5,545,700, excluding closing costs.

  Wells OP has entered into agreements to construct a three-story office
  building containing 268,290 rentable square feet (the "Nissan Project") on the
  Nissan Property.  The Nissan Project will be a concrete tilt-up, high
  performance glass building.  The site consists of a 14,873 acre tract of land
  located in the Freeport Business Park.

  The entire 268,290 rentable square feet of the Nissan Building is currently
  under a lease agreement with Nissan Motor Acceptance Corporation ("Nissan"), a
  wholly owned subsidiary of Nissan North America, Inc. with its corporate
  headquarters in Torrance, California.  The initial lease term began on
  September 19, 2001 and will extend 10 years beyond the rent commencement date.
  Construction on the building is scheduled to begin on or before February 1,
  2001, and is scheduled to be completed within 20 months from its commencement.
  The rent commencement date will occur shortly thereafter.  Nissan also has the
  right to extend the lease for two additional five-year periods at 95% of the
  then current market rental rate upon written notice.  The initial annual base
  rent payable under the Nissan lease will be $4,225,860.

  The Ingram Micro Building

  On September 27, 2001, Wells OP acquired a ground leasehold interest in a
  701,819 square foot distribution facility located at 3820 Micro Drive in the
  City of Millington, Shelby County, Tennessee (the "Ingram Micro Building")
  pursuant to a Bond Real Property Lease dated December 20, 1995 (the "Bond
  Lease").  The rights under the Bond Lease were purchased from Ingram Micro
  L.P. ("Ingram") in a sale lease-back transaction for a purchase price of
  $21,050,000, excluding closing costs.  The Bond Lease expires on December 31,
  2026.  In addition, Wells OP purchased from Ingram all rights, title and
  interest in an Industrial Development Revenue Note Ingram Micro L.P. Series
  1995 (the "Bond") issued by the Industrial Development Board of the City of
  Millington, Tennessee ("Board") to Lease Plan North America, Inc. ("Lease
  Plan") in a principal amount not to exceed $22,000,000.  The Bond is secured
  by a Fee Construction Mortgage Deed of Trust and Assignment of Rents and
  Leases dated December 20, 1995 (the "Deed of Trust") executed by the Board for
  the benefit of Lease Plan.  Beginning in 2006, Wells OP has the option under
  the Bond Lease to purchase the land underlying the Ingram Micro Distribution
  Facility for $100 plus satisfying the indebtedness evidenced by the Bond,
  which is currently held by Wells OP.

  The Board, as the fee simple owner of the Ingram Micro Building, had
  originally entered into the Bond Lease with Lease Plan.  The proceeds from the
  issuance of the Bond were used to finance the construction of the Ingram Micro
  Building.  On December 20, 2000, Ingram purchased the Bond, Deed of Trust and
  the ground leasehold interest in the Ingram Micro Building under the Bond
  Lease from Lease Plan.

                                       14


   At closing, Wells OP entered into a new lease with Ingram pursuant to which
   Ingram agreed to lease the entire Ingram Micro Building from Wells OP. The
   Ingram lease has a term of 10 years with two successive options to extend for
   10 years each. The annual base rent for the Ingram Micro Building is
   $2,035,275 for years one through five of the lease term. Ingram is also
   required to pay as additional rent all other amounts, liabilities and
   obligations relating to the Ingram Micro, including all taxes, assessments,
   water rents, sewer rents and charges, duties, impositions, license and permit
   fees, charges for public utilities and other charges of every kind and nature
   incurred as a result of the use and occupation of the premises by Ingram.

   The Lucent Building

   On September 28, 2001, Wells OP purchased a four-story office building with
   approximately 120,000 rentable square feet located at 200 Lucent Lane, Cary,
   North Carolina (the "Lucent Building"). Wells OP purchased this building from
   Lucent Technologies, Inc. ("Lucent") pursuant to that certain Agreement for
   the Purchase and Sale of Property between Lucent and Wells OP for a purchase
   price of $17,650,000, excluding closing costs.

   The Lucent Building, which was completed in 1999, is a four-story office
   building located on a 29.19 acre tract of land, which includes a 11.84 acre
   improved tract of land and a 17.34 acre undeveloped tract of land.

   The Lucent Building is located at 200 Lucent Lane in Regency Park office part
   in the "Research Triangle" in Cary, North Carolina, approximately 10 miles
   west of downtown Raleigh and 15 miles south of Raleigh-Durham International
   Airport.

   The entire Lucent Building is currently under a lease agreement with Lucent,
   which does not include the 17.34 acre undeveloped tract of land described
   above. The current term of the lease is 10 years, which commenced September
   28, 2001, and expires on September 30, 2011. Lucent has the right to extend
   the term of this lease for three additional five-year periods at the then-
   current fair market rental rate, upon 12 months prior written notice. The
   current annual base rent payable under the Lucent lease is $1,800,000.

   For additional information regarding the acquisitions of the Nissan property,
   the Ingram Micro Building and the Lucent Building, refer to the Company's
   Form 8-K dated September 27, 2001, which was filed with the Commission on
   October 10, 2001 (Commission File No. 0-25739), the Company's Form 8-K/A
   dated September 27, 2001, which was filed with the Commission on October 26,
   2001 (Commission File No. 0-25739), and Supplement No. 5 dated October 15,
   2001 to the Prospectus of Wells Real Estate Investment Trust, Inc. dated
   December 20, 2000, which was filed with the Commission in Post-Effective
   Amendment No. 4 to the Form S-11 Registration Statement of Wells Real Estate
   Investment Trust, Inc. on October 23, 2001 (Commission File No. 333-44900).

3. NOTES PAYABLE

   Notes payable consists of loans of (i) $21,650,000 due to Bank of America,
   N.A. secured by first mortgages against the ATT, Marconi, Matsushita,
   Motorola, NJ, Metris, MN, and Delphi Buildings, (the "Bank of America Note")
   (ii) $5,498,162 due to SouthTrust Bank collateralized by Wells OP's interest
   in the Cinemark, Dial, ASML, Alstom Power Richmond, Avaya Technologies,
   Motorola, and PWC Buildings, and (iii) $22,000,000 mortgage note secured by
   the Deed of Trust to the Ingram

                                       15


   Micro Building. Cash paid for interest on the notes payable totaled
   $3,466,606 for the nine months ended September 30, 2001.

4. DUE TO AFFILIATES

   Due to affiliates consists of amounts due to the Advisor for Acquisitions and
   Advisory Fees and Acquisition Expenses, deferred offering costs, and other
   operating expenses paid on behalf of the Company. Also included in due to
   affiliates is the amount due to the Fund VIII-IX Joint Venture related to the
   Matsushita Rental Income Guaranty Agreement, which is explained in detail in
   the Company's Form 10-K for the year ended December 31, 2000. Aggregate
   payments of $601,963 have been made as of September 30, 2001 toward funding
   the obligation under the Matsushita Rental Income Guaranty Agreement.

5. COMMITMENTS AND CONTINGENCIES

   Take Out Purchase and Escrow Agreement

   An affiliate of the Advisor ("Wells Exchange") has developed a program (the
   "Wells Section 1031 Program") involving the acquisition by Wells Exchange of
   income-producing commercial properties and the formation of a series of
   single member limited liability companies for the purpose of facilitating the
   resale of co-tenancy interests in such real estate properties to be owned in
   co-tenancy arrangements with persons ("1031 Participants") who are looking to
   invest the proceeds from a sale of real estate held for investment in another
   real estate investment for purposes of qualifying for like-kind exchange
   treatment under Section 1031 of the Code. Each of these properties will be
   financed by a combination of permanent first mortgage financing and interim
   loan financing obtained from institutional lenders.

   Following the acquisition of each property, Wells Exchange will attempt to
   sell co-tenancy interests to 1031 Participants, the proceeds of which will be
   used to pay off the interim financing. In consideration for the payment of a
   Take Out Fee to the Company, and following approval of the potential property
   acquisition by the Company's Board of Directors, it is anticipated that Wells
   OP will enter into a Take Out Purchase and Escrow Agreement or similar
   contract providing that, in the event that Wells Exchange is unable to sell
   all of the co-tenancy interests in that particular property to 1031
   Participants, Wells OP will purchase, at Wells Exchange's cost, any co-
   tenancy interests remaining unsold at the end of the offering period.

   As a part of the initial transaction in the Wells Section 1031 Program, and
   in consideration for the payment of a Take Out Fee in the amount of $137,500
   to the Company, Wells OP entered into a Take Out Purchase and Escrow
   Agreement dated April 16, 2001 providing, among other things, that Wells OP
   is obligated to acquire, at Wells Exchange's cost ($839,694 in cash plus
   $832,060 of assumed debt for each 7.63358% interest of co-tenancy interest
   unsold), any unsold co-tenancy interests in the building known as the Ford
   Motor Credit Complex which remain unsold at the expiration of the offering of
   Wells Exchange, which has been extended to February 28, 2002, which is also
   the maturity date of the interim loan relating to such property. The Ford
   Motor Credit Complex consists of two connecting office buildings containing
   167,438 rentable square feet located in Colorado Springs, Colorado currently
   under a triple-net lease with Ford Motor Credit Company, a wholly owned
   subsidiary of Ford Motor Company, which is the world's largest automotive
   finance company with more than 10 million customers in 40 countries.

                                       16


  The obligations of Wells OP under the Take Out Purchase and Escrow Agreement
  are secured by reserving against Wells OP's existing line of credit with Bank
  of America, N.A. (the "Interim Lender").  If, for any reason, Wells OP fails
  to acquire any of the co-tenancy interests in the Ford Motor Credit Complex
  which remain unsold as of February 28, 2002, or there is otherwise an uncured
  default under the interim loan or the line of credit documents, the Interim
  Lender is authorized to draw down Wells OP's line of credit in the amount
  necessary to pay the outstanding balance of the interim loan in full, in which
  event the appropriate amount of co-tenancy interests in the Ford Motor Credit
  Complex would be deeded to Wells OP.  Wells OP's maximum economic exposure in
  the transaction is $11,000,000, in which event Wells OP would acquire the Ford
  Motor Credit Complex for $11,000,000 in cash plus assumption of the first
  mortgage financing in the amount of $10,900,000.  If some, but not all, of the
  co-tenancy interests are sold, Wells OP's exposure would be less, and it would
  own an interest in the property in co-tenancy with the 1031 Participants who
  had previously acquired co-tenancy interests in the Ford Motor Credit Complex
  from Wells Exchange.

  For further information regarding the Wells Section 1031 Program, refer to
  Supplement No. 2 dated April 25, 2001 to the Prospectus of Wells Real Estate
  Investment Trust, Inc. dated December 20, 2000, which was filed with the
  Commission in Post-Effective Amendment No. 2 to the Form S-11 Registration
  Statement of Wells Real Estate Investment Trust, Inc. on April 25, 2001
  (Commission File No. 333-44900).

                                       17


  ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
  RESULTS OF OPERATIONS

  The following discussion and analysis should be read in conjunction with the
  accompanying financial statements of the Company and notes thereto.  This
  report contains forward-looking statements, within the meaning of Section 27A
  of the Securities Act of 1933 and Section 21E of the Securities Exchange Act
  of 1934, including discussion and analysis of the financial condition of the
  Company, anticipated capital expenditures required to complete certain
  projects, and certain other matters.  Readers of this report should be aware
  that there are various factors that could cause actual results to differ
  materially from any forward-looking statements made in this report, which
  include construction costs which may exceed estimates, construction delays,
  lease-up risks, inability to obtain new tenants upon the expiration of
  existing leases, and the potential need to fund tenant improvements or other
  capital expenditures out of operating cash flow.

  Liquidity and Capital Resources

  Cash and cash equivalents at September 30, 2001 and 2000 were $11,132,382 and
  $12,257,161, respectively.  The decrease in cash and cash equivalents resulted
  primarily from investments in real property acquisitions offset by additional
  capital raised.

  Operating cash flows are expected to increase as additional properties are
  added to the Company's investment portfolio.  Dividends to be distributed to
  the shareholders are determined by the Board of Directors and are dependent
  upon a number of factors relating to the Company, including funds available
  for payment of dividends, financial condition, capital expenditure
  requirements and annual distribution requirements in order to maintain the
  Company's status as a REIT under the Internal Revenue Code.

  For a description of the Company's commitment and contingent liability as a
  result of the Take Out Purchase and Escrow Agreement relating to the Ford
  Motor Credit Complex, refer to Footnote 5 of the Condensed Notes to
  Consolidated Financial Statements included herein.

  As of September 30, 2001, the Company had acquired interests in 36 real estate
  properties.  These properties are generating sufficient cash flows to cover
  the operating expenses of the Company and pay quarterly dividends.  Dividends
  declared for the third quarter of 2001 and the third quarter of 2000 were
  approximately  $0.1938 and $0.188 per share, respectively.  The dividends were
  declared on a daily record date basis to the shareholders of record at the
  close of each business day during the quarter.

  Cash Flows from Operating Activities

  Net cash provided by operating activities was $26,484,288 for the nine months
  ended September 30, 2001 and $6,979,295 for the nine months ended September
  30, 2000.  The increase in net cash provided by operating activities resulted
  primarily from additional rental revenues and equity income of joint ventures
  generated from the properties acquired during the nine months ended September
  30, 2001.

                                       18


  Cash Flows from Investing Activities

  Net cash used in investing activities increased from $115,665,441 for the nine
  months ended September 30, 2000 compared to $155,704,215 for the nine months
  ended September 30, 2001, primarily due to acquiring a greater number of
  properties during the first three quarters of 2001 as compared to the same
  period in 2000.

  Cash Flows from Financing Activities

  Net cash inflows generated through financing activities increased from
  $118,013,503 for the nine months ended September 30, 2000, to $136,054,008 for
  the nine months ended September 30, 2001, primarily due to raising additional
  capital. The Company received $297,774,927 in offering proceeds for the nine
  months ended September 30, 2001, as compared to $127,695,243 for the nine
  months ended September 30, 2000. In addition, the Company received loan
  proceeds from financings of $107,587,012 and repaid notes payable in the
  amount of $208,102,037 during the first three quarters of 2001.

  Results of Operations

  As of September 30, 2001, the properties owned by the Company were 100%
  occupied.  Gross revenues for the nine months ended September 30, 2001, as
  compared to the nine months ended September 30, 2000, increased to $34,068,857
  from $15,734,638, respectively, primarily as a result of additional rental
  revenues and equity in income of joint ventures generated from properties
  acquired during the prior twelve months.  The purchase of interests in
  additional properties also resulted in increases in operating expenses,
  management and leasing fees, depreciation expense, legal and accounting fees,
  financing costs, and interest expense.  Administrative costs increased from
  $282,330 for the nine months ended September 30, 2000 to $700,803 for the same
  period in 2001 due to a non-use fee on the unused balance of the Bank of
  America Note and additional taxes, license fees and postage and delivery costs
  associated with the purchase of additional properties.  Net income increased
  to $14,423,380 for the nine months ended September 30, 2001, as compared to
  $5,737,537 for the nine months ended September 30, 2000. Net income per share
  was $0.11 for the quarters ended September 30, 2001 and 2000, respectively,
  $0.33 per share for the nine months ended September 30, 2001, from $0.30 per
  share for the nine months ended September 30, 2000.

  Funds from Operations

  Funds from Operations ("FFO"), as defined by the National Association of Real
  Estate Investment Trusts ("NAREIT"), generally means net income, computed in
  accordance with GAAP excluding extraordinary items (as defined by GAAP) and
  gains (or losses) from sales of property, plus depreciation and amortization
  on real estate assets, and after adjustments for unconsolidated partnerships,
  joint ventures and subsidiaries.  The Company believes that FFO is helpful to
  investors as a measure of the performance of an equity REIT.  However, the
  Company's calculation of FFO, while consistent with NAREIT's definition, may
  not be comparable to similarly titled measures presented by other REITs.
  Adjusted Funds from Operations ("AFFO") is defined as FFO adjusted to exclude
  the effects of straight-line rent, loan cost amortization and other non-cash
  and/or unusual items.  Neither FFO nor AFFO represent cash generated from
  operating activities in accordance with GAAP and should not be considered as
  alternatives to net income as an indication of the Company's performance or to
  cash flows as a measure of liquidity or ability to make distributions.

                                       19


  The following table reflects the calculation of Funds from Operations and
  Adjusted Funds from Operations for the three and nine months ended September
  30, 2001 and 2000, respectively:



                                                           Three Months Ended              Nine Months Ended
                                                     ------------------------------- --------------------------------
                                                      September 30,   September 30,   September 30,   September 30,
                                                          2001            2000            2001            2000
                                                     --------------- --------------- --------------- ----------------
                                                                                          
FUNDS FROM OPERATIONS:
 Net income                                            $ 6,109,137     $ 2,525,228     $14,423,380     $ 5,737,537
 Add:                                                    3,947,425       2,155,366      10,341,242       5,084,689
  Depreciation of real assets
  Amortization of deferred leasing costs                    75,837         101,598         227,510         269,482
  Depreciation and amortization -
      unconsolidated partnerships                          647,184         303,402       1,560,844         830,366
                                                      --------------- --------------- --------------- ----------------
Funds from operations (FFO)                             10,779,583       5,085,594      26,552,976      11,922,074

Adjustments:
 Loan cost amortization                                    236,816          64,016         528,715         150,143
 Straight line rent                                       (707,581)       (468,487)     (1,930,297)     (1,132,052)
 Straight line rent - unconsolidated
  partnerships                                            (100,432)        (78,851)       (232,678)       (191,748)
 Lease acquisition fees paid                                     0               0               0        (152,500)
 Lease acquisition fees paid-
   unconsolidated partnerships                                   0            (103)         (7,826)         (8,002)
                                                     --------------- --------------- --------------- ----------------
 Adjusted funds from operations                        $10,208,386     $ 4,602,169     $24,910,890     $10,587,915
                                                     =============== =============== =============== ================
WEIGHTED AVERAGE SHARES:
BASIC AND DILUTED                                       54,112,446      23,920,273      43,725,920      19,219,053
                                                     =============== =============== =============== ================


                                       20


                          PART II.  OTHER INFORMATION

ITEM 6(b.)  During the third quarter of 2001, the Registrant filed the following
            Current Reports of Form 8-K:

            i. Current Report on Form 8-K dated September 7, 2001, describing
               the Registrant's acquisition of the IKON Buildings;

           ii. Current Report on Form 8-K dated September 7, 2001, describing
               the Registrant's acquisitions of the Nissan Property, the Ingram
               Micro Building and the Lucent Building; and

          iii. Amendment No. 1 to Current Report on Form 8-K/A dated September
               27, 2001, providing the required financial statements related to
               the Registrant's acquisitions of the Nissan Property, the Ingram
               Micro Building and the Lucent Building.




                                   SIGNATURES

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

                               WELLS REAL ESTATE INVESTMENT TRUST, INC.
                               (Registrant)

Dated:  November 9, 2001    By:/s/ Leo F. Wells, III
                               --------------------------------------
                               Leo F. Wells, III
                               President, Director, and Chief Financial Officer

                                       21