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

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2004

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

For the Transition period from _________________ to ________________

Commission  File Number 1-12386

                      LEXINGTON CORPORATE PROPERTIES TRUST
                ------------------------------------------------
             (Exact name of registrant as specified in its charter)

               Maryland                                      13-3717318
    ------------------------------                       ------------------
   (State or other jurisdiction of                        (I.R.S. Employer
    incorporation or organization)                       Identification No.)

         One Penn Plaza - Suite 4015
                 New York, NY                                   10119
    --------------------------------------                   -----------
   (Address of principal executive offices)                   (Zip code)

                                 (212) 692-7200
               --------------------------------------------------
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.

                                 Yes [X]. No [ ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined by Rule 12b-2 of the Act).

                                 Yes [X]. No [ ].

Indicate the number of shares outstanding of each of the registrant's classes of
common shares, as of the latest practicable date: 48,138,522 common shares, par
value $.0001 per share on May 6, 2004.



                         PART 1. - FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS

       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEETS

                March 31, 2004 (Unaudited) and December 31, 2003
                 (in thousands, except share and per share data)



                                                                                  March 31,     December 31,
                                                                                    2004           2003
                                                                                ------------    ------------
                                                                                          
ASSETS:

Real estate, at cost                                                            $  1,274,907    $  1,162,395
Less: accumulated depreciation and amortization                                      157,996         160,623
                                                                                ------------    ------------
                                                                                   1,116,911       1,001,772
Properties held for sale - discontinued operations                                    79,662          36,478
Cash and cash equivalents                                                             87,694          15,923
Investment in joint ventures                                                          86,800          69,225
Deferred expenses, net                                                                10,637          10,013
Rent receivable - deferred                                                            24,324          24,069
Intangible assets, net                                                                24,737          14,736
Other assets, net                                                                     32,670          35,195
                                                                                ------------    ------------
                                                                                $  1,463,435    $  1,207,411
                                                                                ============    ============
LIABILITIES AND SHAREHOLDERS' EQUITY:

Mortgages and notes payable                                                     $    639,080    $    455,940
Credit facility borrowings                                                                 -          94,000
Mortgage notes payable - discontinued operations                                      22,597           1,445
Accrued interest payable                                                               2,830           1,576
Prepaid rent                                                                           3,696           2,482
Origination fees payable, including accrued interest                                     799             808
Accounts payable and other liabilities                                                 7,712           8,283
                                                                                ------------    ------------
                                                                                     676,714         564,534
Minority interests                                                                    58,124          59,220
                                                                                ------------    ------------
                                                                                     734,838         623,754
                                                                                ------------    ------------
Commitments and contingencies (note 9)

Common shares, par value $0.0001 per share, 287,888 shares issued and
        outstanding, liquidation preference $3,886                                     3,809           3,809
                                                                                ------------    ------------

Shareholders' equity:
Preferred shares, par value $0.0001 per share; authorized 10,000,000 shares,
        Series B Cumulative Redeemable Preferred, liquidation preference
        $79,000, 3,160,000 shares issued and outstanding                              76,315          76,315
Common shares, par value $0.0001 per share; authorized 80,000,000 shares,
        47,815,003, and 40,394,113 shares issued and outstanding in 2004 and
        2003, respectively                                                                 5               4
Additional paid-in-capital                                                           754,201         601,501
Deferred compensation, net                                                           (10,051)         (6,265)
Accumulated distributions in excess of net income                                    (95,682)        (91,707)
                                                                                ------------    ------------
                                                                                     724,788         579,848
                                                                                ------------    ------------
                                                                                $  1,463,435    $  1,207,411
                                                                                ============    ============


    The accompanying notes are an integral part of these unaudited condensed
                       consolidated financial statements.

                                       2



       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME

                   Three months ended March 31, 2004 and 2003
          (Unaudited and in thousands, except share and per share data)



                                                             Three months ended
                                                                   March 31,
                                                             2004             2003
                                                         ------------     ------------
                                                                    
Revenues:
           Rental                                        $     30,276     $     24,933
           Advisory fees                                          950              325
           Tenant reimbursements                                  892              479
                                                         ------------     ------------
                                                               32,118           25,737

Depreciation and amortization                                  (7,535)          (5,957)
Property operating                                             (1,875)          (1,310)
General and administrative                                     (3,503)          (2,299)
Interest and other income                                          68              226
Interest expense                                               (8,653)          (8,838)
Amortization of deferred costs                                   (354)            (412)
                                                         ------------     ------------
                                                               10,266            7,147

Provision for income taxes                                       (766)               -
Minority interests                                             (1,080)          (1,073)
Equity in earnings of joint ventures                            1,804            1,349
                                                         ------------     ------------
Income from continuing operations                              10,224            7,423
                                                         ------------     ------------
Discontinued operations, net of minority interests:
      Income from discontinued operations                       1,749              881
      Impairment charge                                        (1,732)               -
      Gains on sales of properties                              1,737              459
                                                         ------------     ------------
      Total discontinued operations                             1,754            1,340
                                                         ------------     ------------
Net income                                                     11,978            8,763
Dividends attributable to preferred shares - Series B          (1,590)               -
                                                         ------------     ------------
Net income allocable to common shareholders              $     10,388     $      8,763
                                                         ============     ============
Income per common share-basic:
Income from continuing operations                        $       0.20     $       0.25
Income from discontinued operations                              0.04             0.04
                                                         ------------     ------------
Net income                                               $       0.24     $       0.29
                                                         ============     ============

Weighted average common shares outstanding - basic         42,474,808       29,983,496
                                                         ============     ============

Income per common share-diluted:
Income from continuing operations                        $       0.20     $       0.24
Income from discontinued operations                              0.04             0.05
                                                         ------------     ------------
Net income                                               $       0.24     $       0.29
                                                         ============     ============

Weighted average common shares outstanding - diluted       48,046,513       35,393,714
                                                         ============     ============


    The accompanying notes are an integral part of these unaudited condensed
                       consolidated financial statements.

                                       3



       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                   Three months ended March 31, 2004 and 2003
                          (Unaudited and in thousands)



                                                                       2004        2003
                                                                     --------    --------
                                                                           
Net cash provided by operating activities                            $ 23,568    $ 13,184
                                                                     --------    --------
Cash flows from investing activities:
     Acquisition of properties                                        (53,450)    (24,223)
     Net proceeds from sale/transfer of properties                     34,429       2,151
     Real estate deposits, net                                         (7,284)       (422)
     Investment in and advances to joint ventures, net                (17,200)     (6,875)
     Distribution of loan proceeds from joint ventures                 10,685           -
     Decrease (increase) in leasing costs                                 266        (119)
                                                                     --------    --------
            Net cash used in investing activities                     (32,554)    (29,488)
                                                                     --------    --------
Cash flows from financing activities:
     Dividends to common and preferred shareholders                   (15,952)    (10,214)
     Dividend reinvestment plan proceeds                                2,820       1,452
     Change in credit facility borrowings, net                        (94,000)     (8,500)
     Principal amortization payments                                   (4,536)     (3,196)
     Proceeds of mortgages and notes payable                           52,015      40,655
     Increase in deferred costs, net                                   (1,818)       (340)
     Cash distributions to minority partners                           (1,676)     (1,917)
     Proceeds from the sale of common shares, net                     144,688         250
     Increase in escrow deposits                                         (762)     (1,456)
     Origination fee amortization payments                                (22)       (107)
                                                                     --------    --------
            Net cash provided by financing activities                  80,757      16,627
                                                                     --------    --------
Cash attributable to newly consolidated entity                              -       1,578
                                                                     --------    --------
Change in cash and cash equivalents                                    71,771       1,901
Cash and cash equivalents, at beginning of period                      15,923      12,097
                                                                     --------    --------
     Cash and cash equivalents, at end of period                     $ 87,694    $ 13,998
                                                                     ========    ========


    The accompanying notes are an integral part of these unaudited condensed
                       consolidated financial statements.

                                       4



       LEXINGTON CORPORATE PROPERTIES TRUST AND CONSOLIDATED SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 March 31, 2004

           (Unaudited and dollars in thousands, except per share data)

(1)   The Company

      Lexington Corporate Properties Trust (the "Company") is a self-managed and
      self-administered real estate investment trust ("REIT") that acquires,
      owns and manages a geographically diversified portfolio of net leased
      office, industrial and retail properties. As of March 31, 2004, the
      Company had an ownership interest in 127 properties and managed an
      additional 2 properties. The real properties owned by the Company are
      generally subject to triple net leases to corporate tenants. Of the
      Company's 127 properties, six provide for operating expense stops and one
      is a modified gross lease.

      The Company believes it has qualified as a REIT under the Internal Revenue
      Code of 1986, as amended (the "Code"). Accordingly, the Company will not
      be subject to federal income tax, provided that distributions to its
      shareholders equal at least the amount of its REIT taxable income as
      defined under the Code. The Company is permitted to participate in certain
      activities which it was previously precluded from in order to maintain its
      qualification as a REIT, so long as these activities are conducted in
      entities which elect to be treated as taxable REIT subsidiaries ("TRS")
      under the Code. As such, the Company will be subject to federal income
      taxes on the income from these activities.

      The unaudited financial statements reflect all adjustments, which are, in
      the opinion of management, necessary to present a fair statement of the
      financial condition and results of operations for the interim periods. For
      a more complete understanding of the Company's operations and financial
      position, reference is made to the financial statements (including the
      notes thereto) previously filed with the Securities and Exchange
      Commission with the Company's Annual Report on Form 10-K, for the year
      ended December 31, 2003.

(2)   Summary of Significant Accounting Policies

      Basis of Presentation and Consolidation. The Company's consolidated
      financial statements are prepared on the accrual basis of accounting. The
      financial statements reflect the accounts of the Company and its
      controlled subsidiaries, including Lepercq Corporate Income Fund L.P.
      ("LCIF"), Lepercq Corporate Income Fund II L.P. ("LCIF II"), Net 3
      Acquisition L.P. ("Net 3"), Lexington Realty Advisors, Inc. ("LRA"), and
      Lexington Contributions, Inc. ("LCI"). LRA and LCI are wholly owned
      taxable REIT subsidiaries and the Company is the sole unitholder of each
      of the general partner and the majority limited partner of LCIF, LCIF II
      and Net 3.

      Earnings Per Share. Basic net income per share is computed by dividing net
      income reduced by preferred dividends, if applicable, by the weighted
      average number of common shares outstanding during the period. Diluted net
      income per share amounts are similarly computed but include the effect,
      when dilutive, of in-the-money common share options and operating
      partnership units.

      Recently Issued Accounting Standards. In December 2003, the FASB issued
      FASB Interpretation No. 46 (revised December 2003), Consolidation of
      Variable Interest Entities ("VIEs"), which addresses how a business
      enterprise should evaluate whether it has a controlling financial interest
      in an entity through means other than voting rights and accordingly should
      consolidate the entity. FIN 46R replaces FASB Interpretation No. 46,
      Consolidation of Variable Interest Entities, which was issued in January
      2003. The Company has adopted FIN 46R during the three months ended March
      31, 2004. The adoption of FIN 46R had no impact on the Company's condensed
      consolidated financial statements.

      SFAS No. 148, "Accounting for Stock-Based Compensation - Transition and
      Disclosure, an amendment of FASB Statement No. 123" requires the Company
      to disclose in both annual and interim financial statements the method of
      accounting for stock-based employee compensation and the effect of the
      method used on reported results. The Company has elected to continue to
      account for its option plan under the recognition provision of Accounting
      Principles Board Opinion No. 25 "Accounting for Stock Issued to
      Employees." Accordingly, no compensation cost has been recognized with
      regard to options granted in the condensed consolidated statements of
      income.

                                       5



      Common share options granted generally vest ratably over a four-year term
      and expire five years from the date of grant. The following table
      illustrates the effect on net income and earnings per share if the fair
      value based method had been applied to all outstanding share option awards
      in each period:



                                                  Three Months Ended March 31,
                                                      2004            2003
                                                  ------------    ------------
                                                            
Net income allocable to common shareholders,
  as reported                                     $     10,388    $      8,763
    Add:  Stock based employee compensation
    expense included in reported net income                  -               -
    Deduct:  Total stock based employee
    compensation expense determined under fair
    value based method for all awards                       64             127
                                                  ------------    ------------
Pro forma net income - basic                      $     10,324    $      8,636
                                                  ============    ============

Net income per share - basic
    Basic - as reported                           $       0.24    $       0.29
                                                  ============    ============
    Basic - pro forma                             $       0.24    $       0.29
                                                  ============    ============

Net income allocable to common shareholders
  for diluted earnings per share                  $     11,418    $     10,109
    Add:  Stock based employee compensation
    expense included in reported net income                  -               -
    Deduct:  Total stock based employee
    compensation expense determined under fair
    value based method for all awards                       64             127
                                                  ------------    ------------
Pro forma net income - diluted                    $     11,354    $      9,982
                                                  ============    ============

Net income per share - diluted
    Diluted - as reported                         $       0.24    $       0.29
                                                  ============    ============
    Diluted - pro forma                           $       0.24    $       0.28
                                                  ============    ============


                                       6



      Use of Estimates. Management has made a number of estimates and
      assumptions relating to the reporting of assets and liabilities, the
      disclosure of contingent assets and liabilities and the reported amounts
      of revenues and expenses to prepare these condensed consolidated financial
      statements in conformity with generally accepted accounting principles.
      The most significant estimates made include the recoverability of accounts
      receivable (primarily related to straight-line rents) and the useful lives
      of assets. Actual results could differ from those estimates.

      Purchase Accounting for Acquisition of Real Estate. The fair value of the
      real estate acquired, which includes the impact of mark to market
      adjustments for assumed mortgage debt relating to property acquisitions,
      is allocated to the acquired tangible assets, consisting of land, building
      and tenant improvements, and identified intangible assets and liabilities,
      consisting of the value of above-market and below-market leases, other
      value of in-place leases and value of tenant relationships, based in each
      case on their fair values.

      The fair value of the tangible assets of an acquired property (which
      includes land, building and tenant improvements) is determined by valuing
      the property as if it were vacant, and the "as-if-vacant" value is then
      allocated to land, building and tenant improvements based on management's
      determination of relative fair values of these assets. Factors considered
      by management in performing these analyses include an estimate of carrying
      costs during the expected lease-up periods considering current market
      conditions and costs to execute similar leases. In estimating carrying
      costs, management includes real estate taxes, insurance and other
      operating expenses and estimates of lost rental revenue during the
      expected lease-up periods based on current market demand. Management also
      estimates costs to execute similar leases including leasing commissions.

      In allocating the fair value of the identified intangible assets and
      liabilities of an acquired property, above-market and below-market
      in-place lease values are recorded based on the difference between the
      current in-place lease rent and a management estimate of current market
      rents.

      The aggregate value of other acquired intangible assets, consisting of
      in-place leases and tenant relationships, is measured by the excess of (i)
      the purchase price paid for a property over (ii) the estimated fair value
      of the property as if vacant, determined as set forth above. This
      aggregate value is allocated between in-place lease values and tenant
      relationships based on management's evaluation of the specific
      characteristics of each tenant's lease. The value of in-place leases and
      customer relationships are amortized to expense over the remaining
      non-cancelable periods of the respective leases.

      Properties Held for Sale. The Company accounts for properties held for
      sale in accordance with Statement of Financial Accounting Standards No.
      144 "Accounting for the Impairment or Disposal of Long-Lived Assets" (SFAS
      No. 144). SFAS No. 144 requires that the assets and liabilities of
      properties that meet various criteria in SFAS No. 144 be presented
      separately in the statement of financial position, with assets and
      liabilities being separately stated. The operating results of these
      properties are reflected as discontinued operations in the income
      statement. Properties that do not meet the held for sale criteria of SFAS
      No. 144 are accounted for as operating properties.

      Revenue Recognition. The Company recognizes revenue in accordance with
      Statement of Financial Accounting Standards No. 13 "Accounting for Leases"
      (SFAS No.13). SFAS No.13 requires that revenue be recognized on a straight
      line basis over the term of the lease unless another systematic and
      rational basis is more representative of the time pattern in which the use
      benefit is derived from the leased property.

      Gains on sales of real estate are recognized pursuant to the provisions of
      SFAS No. 66 "Accounting for Sales of Real Estate"(SFAS No. 66). The
      specific timing of the sale is measured against various criteria in SFAS
      No. 66 related to the terms of the transactions and any continuing
      involvement in the form of management or financial assistance associated
      with the properties. If the sales criteria are not met, the gain is
      deferred and the finance, installment or cost recovery method, as
      appropriate, is applied until the sales criteria are met.

      Accounts Receivable. The Company continuously monitors collections from
      its tenants and would make a provision for estimated losses based upon
      historical experience and any specific tenant collection issues that the
      Company has identified. As of March 31, 2004 and December 31, 2003, the
      Company did not record an allowance for doubtful accounts.

      Real Estate. The Company evaluates the carrying value of all real estate
      held to determine if an impairment has occurred which would require the
      recognition of a loss. The evaluation includes reviewing anticipated cash
      flows of the property,

                                       7



      based on current leases in place, coupled with an estimate of proceeds to
      be realized upon sale. However, estimating future sale proceeds is highly
      subjective and such estimates could differ materially from actual results.

      Income Taxes. Income taxes for the TRS are accounted for under the asset
      and liability method. Deferred tax assets and liabilities are recognized
      for the estimated future tax consequences attributable to differences
      between the financial statement carrying amounts of existing assets and
      liabilities and their respective tax bases and operating loss and tax
      credit carry-forwards. Deferred tax assets and liabilities are measured
      using estimated tax rates in effect for the year in which the temporary
      differences are expected to be recovered or settled.

      Reclassification. Certain amounts included in 2003 financial statements
      have been reclassified to conform with the 2004 presentation.

                                       8



(3)   Earnings per Share

      The following is a reconciliation of the numerators and denominators of
      the basic and diluted earnings per share computations for the three months
      ended March 31, 2004 and 2003:



                                                           Three months ended
                                                                 March 31,
                                                           2004            2003
                                                       ------------    ------------
                                                                 
BASIC

Income from continuing operations                      $     10,224    $      7,423
Less preferred dividends                                     (1,590)              -
                                                       ------------    ------------
Income allocable to common shareholders from
   continuing operations                                      8,634           7,423
Total income from discontinued operations                     1,754           1,340
                                                       ------------    ------------
Net income allocable to common shareholders            $     10,388    $      8,763
                                                       ============    ============

Weighted average number of common shares
    outstanding                                          42,474,808      29,983,496
                                                       ============    ============

Income per common share - basic:

Income from continuing operations                      $       0.20    $       0.25
Income from discontinued operations                            0.04            0.04
                                                       ------------    ------------
Net income                                             $       0.24    $       0.29
                                                       ============    ============

DILUTED

Income allocable to common shareholders from
    continuing operations -basic                       $      8,634    $      7,423

Incremental income attributed to assumed
    conversion of dilutive securities                         1,080           1,073
                                                       ------------    ------------
Income allocable to common shareholders from
    continuing operations - diluted                           9,714           8,496
Total income from discontinued operations - diluted           1,704           1,613
                                                       ------------    ------------
Net income allocable to common shareholders -
    diluted                                            $     11,418    $     10,109
                                                       ============    ============

Weighted average number of common shares used in
    calculation of basic earnings per share              42,474,808      29,983,496
Add incremental shares representing:
    Shares issuable upon exercise of employee share
        options                                             179,080         160,503
    Shares issuable upon conversion of dilutive
        securities                                        5,392,625       5,249,715
                                                       ------------    ------------

Weighted average number of shares used in
        calculation of diluted earnings per common
        share                                            48,046,513      35,393,714
                                                       ============    ============

Income per common share - diluted:
Income from continuing operations                      $       0.20    $       0.24
Income from discontinued operations                            0.04            0.05
                                                       ------------    ------------
Net income                                             $       0.24    $       0.29
                                                       ============    ============


                                       9



(4)   Investments in Real Estate

      The following acquisitions were consummated during 2004:

            -     The Company acquired a property in Wall, New Jersey net leased
                  to New Jersey Natural Gas Co. for an aggregate capitalized
                  cost of $37,563. The lease, which expires in June 2021,
                  provides for average annual rent of $3,323. The purchase price
                  was partially funded through the assumption of a non-recourse
                  mortgage note valued at $30,036 which bears imputed interest
                  at 6.25%, provides for annual debt service of $2,013 and fully
                  amortizes by maturity in January 2021. The assumed mortgage
                  had a face amount of $27,500 and a stated interest rate of
                  7.32%.

            -     The Company purchased a property in Moody, Alabama for $11,559
                  net leased to TNT Logistics North America, Inc. through
                  January 2014. The lease provides for average annual rent of
                  $1,054. The purchase price was partially funded through a
                  $7,675, non-recourse mortgage which bears interest at 4.98%,
                  provides for annual debt service of $493 and matures January
                  2014 when a balloon payment of $6,350 is due.

            -     The Company purchased a property in Redmond, Oregon for
                  $16,485 net leased to T-Mobile USA, Inc. through January 2019.
                  The lease provides for average annual rent of $1,552. The
                  purchase price was partially funded through a $10,100,
                  non-recourse mortgage which bears interest at 5.62%, provides
                  for annual debt service of $697 and matures April 2014 when a
                  balloon payment of $8,484 is due.

            -     The Company purchased a property in Mission, Texas for $10,168
                  net leased to T-Mobile USA, Inc. through June 2015. The lease
                  provides for average annual rent of $979. The purchase price
                  was partially funded through a $6,570, non-recourse mortgage
                  which bears interest at 5.78%, provides for annual debt
                  service of $462 and matures June 2015 when a balloon payment
                  of $5,371 is due.

            -     The Company purchased a property in Centennial, Colorado for
                  $24,977 net leased to The Shaw Group, Inc., through May 2013.
                  The lease provides for average annual rent of $2,418. The
                  purchase price was partially funded through the assumption of
                  a $15,891, non-recourse mortgage which bears interest at
                  6.15%, provides for annual debt service of $1,177 and matures
                  February 2013 when a balloon payment of $13,555 is due.

            -     The Company purchased four properties in the Houston, Texas
                  area for an aggregated capitalized cost of $131,231 net leased
                  to Baker Hughes, Inc., through September 2015. The leases
                  provide for average annual rents of $13,230. The purchase
                  price was partially funded through four assumed non-cross
                  collaterized, non-recourse mortgage notes valued at $123,642
                  with imputed interest rates of 6.25%, providing for current
                  aggregate annual debt service of $10,866 and maturing
                  September 2015 when an aggregate balloon payment of $33,811 is
                  due. The assumed mortgages had an aggregate face amount of
                  $110,696 and a stated interest rate of 8.04%.

      The Company has allocated $12,660 of the purchase price of these
      properties to intangible assets.

      The following pro forma operating information for the three months ended
      March 31, 2004 and 2003 has been prepared as if all Company acquisitions
      and dispositions (including non-consolidated entities) in 2004 and 2003
      had been consummated as of January 1, 2003. The information does not
      purport to be indicative of what the operating results of the Company
      would have been had the acquisitions and dispositions been consummated on
      January 1, 2003. Pro forma amounts are as follows:



                                                        March 31,
                                                   2004          2003
                                                ----------    ----------
                                                        
                 Rental revenues                $   34,067    $   34,191
                 Net income                     $   11,125    $   11,432

                 Net income per common share
                      Basic                     $     0.22    $     0.38
                      Diluted                   $     0.22    $     0.36


                                       10



(5)   Discontinued Operations

      During the three months ended March 31, 2004, the Company sold one
      property in Riverdale, Georgia and one property in DeWitt, New York, for
      aggregate net proceeds of $6,261, which resulted in an aggregate gain of
      $1,737. As of March 31, 2004, the Company had six properties held for sale
      and recorded an impairment charge of $1,732 relating to the difference
      between the basis for one property and the estimated net proceeds expected
      to be realized upon sale.

      The following presents the operating results for the properties sold and
      properties held for sale for the applicable periods:



                                           Three Months Ended March 31,
                                               2004            2003
                                           ------------    ------------
                                                     
               Rental revenues             $      2,747    $      2,117
               Pre-tax income,
                 including gains on sale   $      1,861    $      1,340


(6)   Investment in Joint Ventures

      The Company has six joint ventures. The entities are Lexington Acquiport
      Company, LLC (33 1/3% ownership), Lexington Acquiport Company II, LLC (25%
      ownership), Lexington/Lion Venture LP (30% ownership interest), Lexington
      Florence LLC (22.7% ownership interest), Lexington Columbia LLC (40%
      ownership interest) and Lexington Durham Limited Partnership (33 1/3%
      ownership interest).

      During 2004, Lexington/Lion Venture LP ("LION") purchased a property in
      New Lenox, Illinois net leased to Michaels Stores Procurement Company for
      $28,651. The lease, which expires January 2024, provides for annual net
      rent of $1,892. The purchase price was partially funded through an
      interest only $17,400 non-recourse mortgage which bears interest at 5.51%,
      provides for annual debt service of $972 and matures February 2014 when a
      balloon payment of $17,400 is due.

      In addition, the Company contributed a property to LION for $20,519
      (subject to a current $12,718 non-recourse mortgage) net leased to Tower
      Automotive, Inc. This contribution was valued at the Company's carrying
      cost for the assets and liabilities.

      During 2004, the Company contributed a property to Lexington Acquiport
      Company II, LLC ("LAC II") for $30,286 net leased to Seimens Dematic
      Postal Automation, LP. This contribution was valued at the Company's
      carrying cost for the assets and liabilities. LAC II subsequent obtained a
      $22,000 non-recourse mortgage for the property which bears interest at
      5.81%, provides for annual debt service of $1,551 and requires a balloon
      payment of $18,605 at maturity in February 2014.

      The following is summary combined balance sheet and income statement data
      as of March 31, 2004 and the three months ended March 31, 2004 and 2003
      for the Company's joint venture investments:



                                                  2004
                                               ----------
                                            
                       Real estate, net        $  582,682
                       Mortgages payable       $  351,440




                                                  2004          2003
                                               ----------    ----------
                                                       
                       Revenues                $   17,460    $   11,866
                       Expenses                    12,253         8,062
                                               ----------    ----------
                       Net income              $    5,207    $    3,804
                                               ==========    ==========


(7)   Concentration of Risk

      The Company seeks to reduce its operating and leasing risks through
      diversification achieved by the geographic distribution of its properties,
      tenant industry diversification, avoiding dependency on a single property
      and the creditworthiness of its tenants. For the three months ended March
      31, 2004 and 2003, no single tenant represented greater than 10% of
      revenues.

                                       11



      Cash and cash equivalent balances may exceed insurable amounts. The
      Company believes it mitigates risk by investing in or through major
      financial institutions.

(8)   Minority Interests

      In conjunction with several of the Company's acquisitions, sellers were
      given interests in LCIF, LCIF II, or Net 3 as a form of consideration. All
      of such interests are redeemable at certain times, only at the option of
      the holders, for common shares on a one-for-one basis at various dates
      through November 2006 and are not otherwise mandatorily redeemable by the
      Company.

      As of March 31, 2004 there were 5,385,747 units outstanding. All units
      have stated distributions in accordance with the respective partnership
      agreements. To the extent that the Company's dividend per share is less
      than the stated distribution per unit per the partnership agreement, the
      distributions per unit are reduced by the percentage reduction in the
      Company's dividend. No units have a liquidation preference.

(9)   Commitments and Contingencies

      The Company is obligated under certain tenant leases, including leases for
      joint venture properties, to fund the expansion of the underlying leased
      properties.

      The Company is involved in various legal actions occurring in the ordinary
      course of business. In the opinion of management, the ultimate disposition
      of these matters will not have a material adverse effect on the Company's
      consolidated financial position, results of operations or liquidity.

      The Company has entered into binding letters of intent to purchase two
      properties upon completion of construction and commencement of rent from
      the tenants. The aggregate estimated obligation is $29,444.

(10)  Shareholders' Equity

      During the three months ended March 31, 2004, the Company issued 6,900,000
      common shares at $20.92 per share raising net proceeds of $144,206.

(11)  Supplemental Disclosure of Statement of Cash Flow Information

      During 2004 and 2003, the Company paid $7,851 and $10,108, respectively,
      for interest.

      During 2004 and 2003, the Company issued 201,029 and 336,992 common
      shares, respectively, to certain employees and trustees resulting in
      $4,059 and $5,391 of deferred compensation, respectively. These common
      shares generally vest over 5 years. However, in certain situations the
      vesting only occurs if certain performance criteria are met.

      During 2004 and 2003, holders of an aggregate of 44,707 and 9,059
      partnership units redeemed such units for common shares of the Company.
      These redemptions resulted in an increase in shareholders' equity and
      corresponding decrease in minority interest of $509 and $124,
      respectively.

      During 2003, three officers repaid recourse notes due the Company,
      including accrued interest thereon, of $2,522 by delivering to the Company
      156,189 common shares.

      See footnotes 4 and 6 for additional non-cash disclosures.

                                       12



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

Forward-Looking Statements

When used in this Form 10-Q Report, the words "believes," "expects," "estimates"
and similar expressions are generally intended to identify forward-looking
statements. Such statements are subject to certain risks and uncertainties which
could cause actual results to differ materially. In particular, among the
factors that could cause actual results to differ materially are the failure to
continue to qualify as a real estate investment trust, changes in general
business and economic conditions, competition, increases in real estate
construction costs, changes in interest rates, changes in accessibility of debt
and equity capital markets and other risks inherent in the real estate business
including tenant defaults, potential liability relating to environmental matters
and illiquidity of real estate investments. Readers are cautioned not to place
undue reliance on these forward-looking statements, which speak only as of the
date hereof. The Company undertakes no obligation to publicly release the
results of any revisions to these forward-looking statements which may be made
to reflect events or circumstances after the date hereof or to reflect the
occurrence of unanticipated events.

General

The Company, which has elected to qualify as a real estate investment trust
("REIT") under the Internal Revenue Code of 1986, as amended, acquires, owns and
manages net-leased commercial properties. The Company believes that it has
operated as a REIT since October 1993.

As of March 31, 2004, the Company owned, or had interests in, 127 real estate
properties and managed 2 additional properties.

Critical Accounting Policies

The Company's accompanying condensed consolidated financial statements have been
prepared in conformity with accounting principles generally accepted in the
United States of America, which require management to make estimates that affect
the amounts of revenues, expenses, assets and liabilities reported. The
following are critical accounting policies which are both very important to the
portrayal of the Company's financial condition and results of operations and
which require some of management's most difficult, subjective and complex
judgments. The accounting for these matters involves the making of estimates
based on current facts, circumstances and assumptions which could change in a
manner that would materially affect management's future estimate with respect to
such matters. Accordingly, future reported financial conditions and results
could differ materially from financial conditions and results reported based on
management's current estimates.

Revenue Recognition. The Company recognizes revenue in accordance with Statement
of Financial Accounting Standards No. 13 "Accounting for Leases" (SFAS No.13).
SFAS No.13 requires that revenue be recognized on a straight line basis over the
term of the lease unless another systematic and rational basis is more
representative of the time pattern in which the use benefit is derived from the
leased property.

Gains on sales of real estate are recognized pursuant to the provisions of
Statement of Financial Accounting Standards No. 66 "Accounting for Sales of
Real Estate" (SFAS No. 66). The specific timing of the sale is measured against
various criteria in SFAS No. 66 related to the terms of the transactions and any
continuing involvement in the form of management or financial assistance
associated with the properties. If the sales criteria are not met, the gain is
deferred and the finance, installment or cost recovery method, as appropriate,
is applied until the sales criteria are met.

Accounts Receivable. The Company continuously monitors collections from its
tenants and would make a provision for estimated losses based upon historical
experience and any specific tenant collection issues that the Company has
identified.

Real Estate. The Company evaluates the carrying value of all real estate held to
determine if an impairment has occurred which would require the recognition of a
loss. The evaluation includes reviewing anticipated cash flows of the property,
based on current leases in place, coupled with an estimate of proceeds to be
realized upon sale. However, estimating future sale proceeds is highly
subjective and such estimates could differ materially from actual results.

                                       13



Liquidity and Capital Resources

Real Estate Assets. As of March 31, 2004, the Company's real estate assets were
located in 34 states and contained an aggregate of approximately 25.8 million
square feet of net rentable space. The properties are generally subject to
triple net leases, which are generally characterized as leases in which the
tenant pays all or substantially all of the cost and cost increases for real
estate taxes, capital expenditures, insurance, utilities and ordinary
maintenance of the property. Of the Company's 127 properties, six provide for
operating expense stops and one is subject to a modified gross lease.
Approximately 98.9% of square feet is subject to a lease.

During the three months ended March 31, 2004, the Company purchased ten
properties (including one purchased by a joint venture) for a capitalized cost
of $260.6 million and sold two properties, for net cash proceeds of $6.3
million.

The Company's principal sources of liquidity are revenues generated from the
properties, interest on cash balances, amounts available under its unsecured
credit facility and amounts that may be raised through the sale of securities in
private or public offerings. For the three months ended March 31, 2004, the
leases on the consolidated properties generated $33.0 million in rental revenue,
including discontinued operations, compared to $27.0 million during the same
period in 2003.

Common Share Offering. During the three months ended March 31, 2004, the Company
completed a 6.9 million common share offering at $20.92 per share raising net
proceeds of $144.2 million.

Dividends. The Company has made quarterly distributions since October 1986
without interruption. The Company declared a common dividend of $0.35 per share
to common shareholders of record as of April 30, 2004, payable on May 14, 2004.
The Company's annualized common dividend rate is currently $1.40 per share. The
Company also declared a preferred dividend of $0.503125 per share to preferred
shareholders of record as of April 30, 2004, payable on May 17, 2004. The annual
preferred dividend rate is $2.0125 per share.

In connection with its intention to continue to qualify as a REIT for Federal
income tax purposes, the Company expects to continue paying regular common and
preferred dividends to its shareholders. These dividends are expected to be paid
from operating cash flows which are expected to increase over time due to
property acquisitions and growth in rental revenues in the existing portfolio
and from other sources. Since cash used to pay dividends reduces amounts
available for capital investments, the Company generally intends to maintain a
conservative dividend payout ratio, reserving such amounts as it considers
necessary for the expansion of properties in its portfolio, debt reduction, the
acquisition of interests in new properties as suitable opportunities arise, and
such other factors as the board of trustees considers appropriate.

Cash dividends paid to common shareholders increased to $14.4 million in 2004
compared to $10.2 million in 2003.

Although the Company receives the majority of its rental payments on a monthly
basis, it intends to continue paying dividends quarterly. Amounts accumulated in
advance of each quarterly distribution are invested by the Company in short-term
money market or other suitable instruments.

The Company anticipates that cash flows from operations will continue to provide
adequate capital to fund its operating and administrative expenses, regular debt
service obligations and all dividend payments in accordance with REIT
requirements in both the short-term and long-term. In addition, the Company
anticipates that cash on hand, borrowings under its unsecured credit facility,
issuance of equity and debt, and other alternatives will be available to fund
the necessary capital required by the Company. Cash flows from operations were
$23.6 million and $13.2 million for the three months ended March 31, 2004 and
2003, respectively.

Net cash used in investing activities totaled $32.6 million and $29.5 million
for the three months ended March 31, 2004 and 2003, respectively. Cash used in
investing activities during each period was primarily attributable to the
acquisition of and deposits made for real estate and the investment in joint
ventures. Cash provided by investing activities relates to the sale of
properties. Therefore, the fluctuation in investing activities relates primarily
to the timing of investments and dispositions.

Net cash provided by financing activities totaled $80.8 million and $16.6
million for the three months ended March 31, 2004 and 2003, respectively. Cash
used in financing activities during each period was primarily attributable to
repayments under the Company's credit facility, dividends (net of proceeds
reinvested under the Company's dividend reinvestment plan), distributions to
limited partners and debt service payments. Cash provided by financing
activities relates primarily to proceeds from equity offerings and mortgage
financings.

UPREIT Structure. The Company's UPREIT structure permits the Company to effect
acquisitions by issuing to a seller, as a form of consideration, interests in
partnerships controlled by the Company. All of such interests are redeemable, at
the option of the holder, at certain times for common shares on a one-for-one
basis and all of such interests require the Company to pay certain distributions
to the holders of such interests in accordance with the respective partnership
agreements. The Company accounts for these interests in a manner similar to a
minority interest holder. The number of common shares that will be outstanding
in the future should be expected to

                                       14



increase, and minority interest expense should be expected to decrease, from
time to time, as such partnership interests are redeemed for common shares. The
table set forth below provides certain information with respect to such
partnership interests as of March 31, 2004, based on the current $1.40 annual
dividend.



                                                Current      Total Current
                     Total                    Annualized      Annualized
                     Number     Affiliate      Per Unit      Distribution
Redemption Date    Of Units       Units      Distribution       ($000)
- ---------------    ---------    ---------    ------------    -------------
                                                 
At any time        3,503,027    1,401,159    $       1.40    $       4,904
At any time        1,218,152       84,374            1.08            1,316
At any time          112,352       52,144            1.12              126
November 2004         24,552        2,856               -                -
March 2005            29,384            -               -                -
March 2005            12,893            -            1.40               18
January 2006         171,168          416               -                -
January 2006         231,763      120,662            1.40              324
February 2006         28,230        1,743               -                -
May 2006               9,368            -            0.29                3
November 2006         44,858       44,858            1.40               63
                   ---------    ---------    ------------    -------------
                   5,385,747    1,708,212    $       1.25    $       6,754
                   =========    =========    ============    =============


Affiliate units are held by two executive officers of the Company and are
included in the total number of units.

Financing

Revolving Credit Facility. The Company's $100.0 million unsecured credit
facility bears interest at LIBOR plus 150-250 basis points depending on the
amount of properties owned by the Company free and clear of mortgage debt. The
credit facility contains customary financial covenants including restrictions on
the level of indebtedness, amount of variable rate debt to be borrowed and net
worth maintenance provisions. As of March 31, 2004, the Company was in
compliance with all covenants, there were no borrowings outstanding on the
facility, $95.8 million was available to be borrowed and $4.2 million in letters
of credit were outstanding.

Financing Transactions. During the three months ending March 31, 2004, the
Company, including joint ventures, completed the following financing
transactions ($000's):



                                           Current
                                            Annual       Maturity
    Property          Amount     Rate    Debt Service    (Mo./Yr.)     Balloon
- -----------------    --------    ----    ------------    ---------    --------
                                                       
Waterloo, IA         $  6,800    5.61%   $        672         2/13    $  3,505
Mechanicsburg, PA      13,870    5.73%          1,045         3/14      10,501
Newport, OR             7,000    5.03%            470         8/11       5,980
Arlington, TX          22,000    5.81%          1,551         2/14      18,605
Moody, AL               7,675    4.98%            493         1/14       6,350
New Lenox, IL          17,400    5.51%            972         2/14      17,400
Mission, TX             6,570    5.78%            462         6/15       5,371
Redmond, OR            10,100    5.62%            697         4/14       8,484
Houston, TX           123,642    6.25%         10,866         9/15      33,811
Wall, NJ               30,036    6.25%          2,013         1/21           -
Centennial, CO         15,891    6.15%          1,177         2/13      13,555


Debt Service Requirements. The Company's principal liquidity needs are for the
payment of interest and principal on outstanding mortgage debt. As of March 31,
2004 a total of 65 of the Company's 105 consolidated properties were subject to
outstanding mortgages, which had an aggregate principal amount of $661.7
million, including discontinued operations. The weighted average interest rate
on the Company's total consolidated debt on such date was approximately 6.69%.
The estimated scheduled principal amortization payments for the remainder of
2004 and for 2005, 2006, 2007 and 2008 are $14.8 million, $21.0 million, $21.1
million, $25.8 million and $19.4 million,

                                       15



respectively. The estimated scheduled balloon payments for the remainder of 2004
and for 2005, 2006, 2007 and 2008, are $0, $12.5 million, $0, $0, and $70.5
million, respectively.

Lease Obligations. Since the Company's tenants bear all or substantially all of
the cost of property operations, maintenance and repairs, the Company does not
anticipate significant needs for cash for these costs. For seven of the
properties, the Company does have a level of property operating expense
responsibility. The Company generally funds property expansions with additional
secured borrowings, the repayment of which is funded out of rental increases
under the leases covering the expanded properties. To the extent there is a
vacancy in a property, the Company would be obligated for all operating
expenses, including real estate taxes and insurance. As of March 31, 2004, a
Company property in Phoenix, Arizona was vacant.

The Company's tenants pay the rental obligation on ground leases either directly
to the fee holder or to the Company as increased rent. The annual ground lease
rental payment obligation for each of the next five years is $0.9 million.

Origination Fees Payable. In connection with certain acquisitions, the Company
assumed obligations which bore interest on the outstanding principal balance
only at 12.5%. The scheduled annual payments for each of the next five years is
$0.1 per annum. As of March 31, 2004, $0.8 million is outstanding, of which $0.4
million is due to two executive officers of the Company.

The following summarizes the Company's principal contractual obligations as of
March 31, 2004 ($000's):



                                    Remaining                                                      2009 and
                                       2004         2005        2006        2007        2008      thereafter     Total
                                    ----------    --------    --------    --------    --------    ----------    --------
                                                                                           
Mortgages payable - normal
amortization                        $   14,771    $ 21,007    $ 21,095    $ 25,811    $ 19,425    $  137,521    $239,630
Mortgages payable -
balloon maturities                           -      12,491(2)        -           -      70,492       339,064     422,047
Credit facility                              -           -           -           -           -             -           -
Operating lease obligations (1)          1,131       1,502       1,502       1,502       1,502         7,173      14,312
Deferred installment obligations            28          37          85         110         110           429         799
                                    ----------    --------    --------    --------    --------    ----------    --------
                                    $   15,930    $ 35,037    $ 22,682    $ 27,423    $ 91,529    $  484,187    $676,788


(1)   Amounts include rent for the Company's corporate office which is fixed
      through 2008 and adjusted to fair market value as determined at January
      2009.

(2)   The Company has the ability to extend the maturity of this mortgage to
      2006.

Capital Expenditures. Due to the net lease structure, the Company does not incur
significant expenditures in the ordinary course of business to maintain its
properties. However, in the future, as leases expire, the Company expects to
incur costs in extending the existing tenant lease or re-tenanting the
properties. The amounts of these expenditures can vary significantly depending
on tenant negotiations, market conditions and rental rates. These expenditures
are expected to be funded from operating cash flows or borrowings on the credit
facility.

Results of Operations

Three months ended March 31, 2004 compared with March 31, 2003
- --------------------------------------------------------------

Changes in the results of operations for the Company are primarily due to the
growth of its portfolio and costs associated with such growth. Of the increase
in total revenues in 2004 of $6.3 million, $5.3 million is attributable to
rental revenue which resulted primarily from (i) properties purchased in 2003
and owned for the entire quarter in 2004 ($3.9 million) and (ii) properties
purchased in 2004 ($1.5 million) offset by an increase in vacancy ($0.5
million). The remaining $1.0 million in revenue growth in 2004 was attributable
to an increase in advisory fees of $0.6 million and tenant reimbursements of
$0.4 million. The Company's general and administrative expenses increased by
$1.2 million due primarily to greater personal costs ($0.4 million), trustee
fees ($0.3 million) and occupancy costs ($0.2 million). The increase in property
operating expenses of $0.6 million is due primarily to the Company acquiring
properties in which it has property level operating expense responsibility. The
increase in equity in earnings of joint ventures of $0.5 million is attributable
to greater net income generated due to an increase in joint venture assets
owned. The Company recorded a provision for income taxes of $0.8 million
relating to the advisory fees generated and the earnings from real estate
investments held by its taxable REIT subsidiaries. Net income increased in 2004
due to the net impact of items discussed above plus an increase of $0.9 million
in

                                       16


income from discontinued operations due to an increase in the number of
properties sold and classified as held for sale and a $1.3 million increase in
gains on sale offset by a $1.7 million impairment charge.

The Company's non-consolidated entities had aggregate net income of $5.2 million
in the first quarter of 2004 compared to $3.8 million in the first quarter of
2003. The increase in net income is primarily attributable to an increase in
revenue of $5.6 million in 2004 attributable to the acquisition of properties in
2003 and 2004. These revenue sources were partially offset by an increase in (i)
interest expense of $1.9 million in 2004 due to partially funding of
acquisitions with the use of non-recourse mortgage debt, (ii) depreciation
expense of $1.3 million in 2004 due to more depreciable assets owned and (iii)
operating expenses of $0.9 million.

The increase in net income in future periods will be closely tied to the level
of acquisitions made by the Company. Without acquisitions, which in addition to
generating rental revenue, generate acquisition, debt placement and asset
management fees from joint ventures, the sources of growth in net income are
limited to index adjusted rents (such as the consumer price index), percentage
rents, reduced interest expense on amortizing mortgages and by controlling other
variable overhead costs. However, there are many factors beyond management's
control that could offset these items including, without limitation, increased
interest rates of variable debt ($15.2 million as of March 31, 2004 at a
weighted average interest rate of 4.07%) and tenant monetary defaults.

Funds From Operations

The Company believes that Funds From Operations ("FFO") enhances an investor's
understanding of the Company's financial condition, results of operations and
cash flows. The Company believes that FFO is an appropriate, but limited,
measure of the performance of an equity REIT. FFO is defined in the April 2002
"White Paper", issued by the National Association of Real Estate Investment
Trusts, Inc. ("NAREIT") as "net income (computed in accordance with generally
accepted accounting principles), excluding gains (or losses) from sales of
property, plus depreciation and amortization, and after adjustments for
unconsolidated partnerships and joint ventures. Adjustments for unconsolidated
partnerships and joint ventures will be calculated to reflect funds from
operations on the same basis." Impairment charges recorded are not added back to
net income in arriving at FFO. FFO should not be considered an alternative to
net income as an indicator of operating performance or to cash flows from
operating activities as determined in accordance with generally accepted
accounting principles, or as a measure of liquidity to other consolidated income
or cash flow statement data as determined in accordance with generally accepted
accounting principles.

The following table reconciles net income allocable to common shareholders to
the Company's FFO for the three months ended March 31, 2004, and 2003 ($000's):



                                                  2004         2003
                                                --------     --------
                                                       
Net income allocable to common shareholders     $ 10,388     $  8,763
Adjustments:
     Depreciation and amortization                 7,752        6,361
     Minority interest's share of net income         928        1,239
     Amortization of leasing commissions             181          200
     Gains on sale of properties                  (1,737)        (459)
     Joint venture adjustment - depreciation       1,314          908
                                                --------     --------
           Funds From Operations                $ 18,826     $ 17,012
                                                ========     ========

Cash flows from operating activities            $ 23,568     $ 13,184
Cash flows from investing activities            $(32,554)    $(29,488)
Cash flows from financing activities            $ 80,757     $ 16,627


Off-Balance Sheet Arrangements

Unconsolidated Real Estate Joint Ventures. The Company has investments in
various real estate joint ventures with varying structures. These investments
include the Company's 33 1/3% non-controlling interest in Lexington Acquiport
Company, LLC; its 25% non-controlling interest in Lexington Acquiport Company
II, LLC; its 40% non-controlling interest in Lexington Columbia LLC; its 30%
non-controlling interest in Lexington/Lion Venture L.P.; its 22.7%
non-controlling interest in Lexington Florence LLC; and its 33 1/3%
non-controlling interest in Lexington Durham Limited Partnership. The properties
owned by the joint ventures are financed with individual non-recourse mortgage
loans. Non-recourse mortgage debt is generally defined as debt whereby the
lenders' sole recourse with respect to borrower defaults is limited to the value
of the property collateralized by the mortgage. The lender generally does not
have recourse against any other assets owned by the borrower or any of the
members of the borrower, except for certain specified

                                       17



expectations listed in the particular loan documents. These exceptions generally
relate to limited circumstances including breaches of material representations.

The Company invests in joint ventures with third parties to increase portfolio
diversification, reduce the amount of equity invested in any one property and to
increase returns on equity due to the realization of advisory fees. See footnote
6 to the condensed consolidated financial statements for combined summary
balance sheet and income statement data.

                                       18



                      ITEM 3. QUANTITATIVE AND QUALITATIVE
                     DISCLOSURES ABOUT MARKET RISK ($000's)

The Company's exposure to market risk relates primarily to its variable rate
debt. As of March 31, 2004 and 2003, the Company's variable rate indebtedness
was $15,151 and $80,549, respectively, which represented 2.3% and 14.6% of total
long-term indebtedness, respectively. During the three months ended March 31,
2004 and 2003, this variable rate indebtedness had a weighted average interest
rate of 3.2% and 4.0%, respectively. Had the weighted average interest rate been
100 basis points higher, the Company's net income for the three months ended
March 31, 2004 and 2003 would have been reduced by approximately $180 and $149,
respectively. As of March 31, 2004, the Company's fixed rate debt was $646,526
which represented 97.7% of total long-term indebtness. The weighted average
interest rate as of March 31, 2004 of fixed rate debt was 6.75%, which is
approximately 75 basis points higher than the fixed rate debt incurred by the
Company during 2004. With no fixed rate debt maturing until 2008, the Company
believes it has limited market risk exposure to rising interest rates as it
relates to its fixed rate debt obligations.

                         ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

(a) Disclosure Controls and Procedures. The Company's management, with the
participation of the Company's Chief Executive Officer and Chief Financial
Officer, has evaluated the effectiveness of the Company's disclosure controls
and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under
the Securities Exchange Act of 1934, as amended) as of the end of the period
covered by this report. Based on such evaluation, the Company's Chief Executive
Officer and Chief Financial Officer have concluded that, as of the end of such
period, the Company's disclosure controls and procedures are effective.

Internal Control Over Financial Reporting

(b) Internal Control Over Financial Reporting. There have not been any changes
in the Company's internal control over financial reporting during the fiscal
quarter to which this report relates that have materially affected, or are
reasonably likely to materially affect, the Company's internal control over
financial reporting.

                                       19



                           PART II - OTHER INFORMATION

ITEM 1.     Legal Proceedings - not applicable.

ITEM 2.     Changes in Securities and Use of Proceeds - not applicable.

ITEM 3.     Defaults Upon Senior Securities - not applicable.

ITEM 4.     Submission of Matters to a Vote of Security Holders - not
            applicable.

ITEM 5.     Other Information - not applicable.

ITEM 6.     Exhibits and Reports on Form 8-K.

            31.1  Certification of Chief Executive Officer pursuant to rule
                  13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as
                  adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
                  2002 (filed herewith).

            31.2  Certification of Chief Financial Officer pursuant to rule
                  13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as
                  adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
                  2002 (filed herewith).

            32.1  Certification of Chief Executive Officer pursuant to 18 U.S.C.
                  Section 1350, as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002 (furnished herewith).

            32.2  Certification of Chief Financial Officer pursuant to 18 U.S.C.
                  Section 1350, as adopted pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002 (furnished herewith).

            (a)   Reports on Form 8-K filed and/or furnished during the quarter
                  ended March 31, 2004:

                  Form 8-K (filed February 2, 2004)

                  Form 8-K (filed March 1, 2004)

                                       20



                                   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.

                                   Lexington Corporate Properties Trust

Date: May 10, 2004                 By: /s/ T. Wilson Eglin
                                       -----------------------------------------
                                       T. Wilson Eglin
                                       Chief Executive Officer, President and
                                       Chief Operating Officer

Date: May 10, 2004                 By: /s/ Patrick Carroll
                                       -----------------------------------------
                                       Patrick Carroll
                                       Chief Financial Officer, Executive Vice
                                       President and Treasurer

                                       21