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

                                    FORM 10-K

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

                   For the fiscal year ended October 31, 1997

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

                  For the transition period from _____ to _____

                           Commission File No. 1-6309
                              HRE PROPERTIES, INC.
             (Exact name of registrant as specified in its charter)

               MARYLAND                                     04-2458042
        (State  of incorporation)                        (I.R.S. Employer
                                                        Identification No.)
           321 RAILROAD AVENUE
         GREENWICH, CONNECTICUT                               06830
(Address of Principal Executive Offices)                    (Zip code)

       Registrant's telephone number, including area code: (203) 863-8200

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

                                                         Name of each exchange
     Title of each class                                 on which registered

     Common Stock, par value $.01 per share              New York Stock Exchange

     Preferred Share Purchase Rights                     New York Stock Exchange

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

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

       Yes   [X]                          No [ ]

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

     The aggregate  market value of the voting stock held by  non-affiliates  of
the Registrant as of January 6, 1998: Common Shares,  par value $.01 per share -
$74,065,000.

     Indicate  the  number of  shares  outstanding  of each of the  Registrant's
classes of common stock, as of the latest  practicable  date:  5,167,495  Common
Shares, par value $.01 per share, as of January 6, 1998.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Proxy  Statement for Annual Meeting of Shareholders to be held on March 11,
1998 (certain parts as indicated herein) (Part III).






                                TABLE OF CONTENTS

                                                                       Form 10-K
Item No.                                                             Report Page
- --------                                                             -----------

                                     PART I

1.  Business                                                                   3

2.  Properties                                                                 8

3.  Legal Proceedings                                                         10

4.  Submission of Matters to a Vote of Security Holders                       10


                                     PART II

5.  Market for the Registrant's Common Equity and
      Related Shareholder Matters                                             10

6.  Selected Financial Data                                                   12

7.  Management's Discussion and Analysis of
      Financial Condition and Results of Operations                           13

8.  Financial Statements and Supplementary Data                               16

9.  Changes in and Disagreements with Accountants
      on Accounting and Financial Disclosure                                  16


                                    PART III

10. Directors and Executive Officers of the Registrant                        16

11. Executive Compensation                                                    17

12. Security Ownership of Certain Beneficial Owners and Management            17

13. Certain Relationships and Related Transactions                            17


                                     PART IV

14. Exhibits, Financial Statements, Schedules and Reports on Form 8-K         17

                                       2





                                     PART I

ITEM I.  BUSINESS.

Organization
- ------------

     HRE  Properties,  Inc. was  organized on July 7, 1969 as an  unincorporated
business trust under the laws of the Commonwealth of Massachusetts pursuant to a
Declaration  of Trust dated July 7, 1969,  as amended.  On March 12,  1997,  the
shareholders of HRE Properties  ("Trust")  approved a plan of  reorganization of
the Trust from a  Massachusetts  business  trust to a  corporation  organized in
Maryland.  The plan of  reorganization  was effected by means of a merger of the
Trust into HRE  Properties,  Inc.  (the  "Company").  As a result of the plan of
reorganization,  the Trust was merged with and into the  Company,  the  separate
existence  of the Trust  ceased,  the  Company was the  surviving  entity in the
merger and each issued and  outstanding  common share of beneficial  interest of
the Trust was  converted  into one share of  Common  Stock,  par value  $.01 per
share,  of the  Company.  Prior to the  merger,  the  Company  had no  assets or
liabilities  and  conducted  no  operations  other  than those  incident  to its
organization  and the merger.  Pursuant to the merger,  all properties,  assets,
liabilities  and  obligations  of  the  Trust  became  the  properties,  assets,
liabilities and obligations of the Company.

     The  Company  has  qualified  and has  elected to be taxed as a real estate
investment trust under Sections 856-860 of the Internal Revenue Code of 1986, as
amended (the  "Code").  Pursuant to such  provisions  of the Code, a trust which
distributes at least 95% of its real estate  investment  trust taxable income to
its shareholders  each year and which meets certain other conditions will not be
taxed  on that  portion  of its  taxable  income  which  is  distributed  to its
shareholders.  The  Trust  intends  to  continue  to  qualify  as a real  estate
investment trust for federal income tax purposes.


Description of Business
- -----------------------

     The Company's  sole  business is the  ownership of real estate  investments
which consist principally of equity investments in income-producing  properties,
with  primary  emphasis on  properties  in the  northeastern  part of the United
States.  The Company's core properties  consist of community shopping centers in
the northeastern  part of the United States.  The remaining  properties  include
office and retail buildings and industrial properties. The Company also seeks to
identify  desirable  properties for acquisitions which it acquires in the normal
course of business. In addition, the Company regularly reviews its portfolio and
from time to time considers and effects the sale of certain properties.

     At October 31, 1997, the Company owned or had an equity  interest in twenty
properties  comprised of shopping centers,  single tenant retail stores,  office
buildings  and  service and  distribution  facilities  located in twelve  states
throughout  the United  States,  containing a total of 2,983,200  square feet of
gross leasable area. For a description of the Company's individual  investments,
see Item 2.

     The Company intends to continue to invest  substantially  all of its assets
in income producing real estate,  with a primary  emphasis on shopping  centers,
although  the Company  will retain the  flexibility  to invest in other types of
real property.  While the Company is not limited to any  geographical  location,
the Company's  current strategy is to invest primarily in properties  located in
the northeastern region of the United States.


Investment and Operating Strategy
- ---------------------------------

     The Company's investment objective is to increase cash flow, current income
and consequently the value of its existing portfolio of properties,  and to seek
continued  growth  through  (i)  the  strategic  re-tenanting,   renovation  and
expansion of its existing  properties,  and (ii) the selective  acquisitions  of
income-producing  real estate properties,  primarily  neighborhood and community
shopping  centers,  in the  geographic  regions,  where  the  Company  presently
operates.

                                       3





     These neighborhood and community shopping center properties are designed to
attract local area  customers and would  typically be anchored by a supermarket,
discount  department store or drugstore tenant offering  day-to-day  necessities
rather than high-priced luxury items.


Core Properties
- ---------------

     The Company  considers those  properties  which are directly managed by the
Company,  located close to the Company's  headquarters  and  concentrated in the
community shopping center sector to be core properties. Of the twenty properties
in the Company's  portfolio,  eleven  properties are considered  core properties
consisting of eight community  shopping centers,  one mixed-use  (retail/office)
property  and  two  office   buildings   (including   the  Company's   executive
headquarters).  The properties contain in the aggregate 1,292,700 square feet of
gross leasable area. The Company's core retail  properties  collectively had 169
tenants providing a wide range of retail products and services.  Tenants include
national  supermarkets,  discount department stores, a regional electronic store
and local retailers. At October 31, 1997, the core properties were 95% leased.

     A substantial  portion of the Company's  operating lease income from retail
tenants  consists of rent received  under short- and  intermediate-term  leases.
Most of the leases  provide  for the  payment of fixed base  rentals  monthly in
advance  and for the  payment by tenants of a pro-rata  share of the real estate
taxes,  insurance,  utilities and common area maintenance  expenses  incurred in
operating the shopping centers.


Non-Core Properties
- -------------------

     In fiscal 1995,  the Board of Directors  expanded and refined the strategic
objectives  of the  Company to refocus  the real  estate  portfolio  into one of
self-managed retail properties located in the Northeast and authorized a plan to
sell the  non-core  properties  of the Company in the normal  course of business
over a period of several years. The Company believes that economic conditions in
the real estate markets where the Company's non-core properties are located have
improved and that opportunities to sell those properties have also improved.  At
October 31, 1997, the non-core properties, including the Company's investment in
unconsolidated joint venture and undeveloped land, total nine properties, having
an aggregate net book value of $31,247,000 ($32,986,000 at October 31, 1996) and
comprise   the   Company's   office  (with  the   exception  of  the   Company's
headquarters),   distribution  and  service   facilities,   and  certain  retail
properties  located  outside of the northeast  region of the United States.  The
Company expects that the ultimate sales of the non-core properties over the next
several years will result in net gains to the Company.

     At October 31, 1997,  the Company's  non-core  properties  consisted of one
office  building,  containing  212,000 square feet of gross leasable area (GLA),
four retail properties totaling 557,500 square feet, four industrial  properties
with a total of 921,000  square feet of GLA and 4.2 acres of  undeveloped  land.
The non-core properties were 98% leased at October 31, 1997.

     The office  property  has four  tenants  which  offer a range of  services,
including engineering, management and administrative.

     The four service and distribution  facilities are 100% occupied and consist
of two automobile and truck parts distribution  warehouses,  one truck sales and
service center and one automobile tire  distribution  facility.  The service and
distribution  facilities  are net  leased  under  long-term  lease  arrangements
whereby the tenants pay all taxes,  insurance,  maintenance  and other operating
costs of the property during the term of the lease.

     The four retail properties consist of a 231,000 square foot shopping center
located  in  Clearwater,   Florida  containing  46  tenants  and  single  tenant
properties leased to Mervyn's,  a division of Dayton-Hudson Corp. and Value City
Stores,  Inc.  under long term "triple  net" leases  whereby the tenants pay all

                                       4





taxes,  insurance,  maintenance and other operating costs of the property during
the term of the lease.

     The Clearwater,  Florida property, known as the Countryside Square Shopping
Center is owned by a joint venture in which the Company is the general  partner.
In fiscal  1997,  the  Company  formed the joint  venture  with  certain  former
shareholders of the Company to own and manage the shopping  center.  The Company
contributed  the  shopping  center  at its net  carrying  amount  (which  amount
approximated its fair value of $13 million at the date of contribution), and the
limited  partners,  including  Kimco  Realty  Corp.  who manages  the  property,
contributed 600,000 common shares of the Company to the limited partnership.

     At October 31, 1997,  the Company also owned a portfolio of mortgage  notes
receivable consisting of fixed rate mortgages aggregating $3,605,000.  The fixed
rate  mortgages  are secured by retail  properties  sold by the Company in prior
years.

     During the five year period ended October 31, 1997, the Company acquired an
interest in nine  properties  totalling  920,900  square feet of gross  leasable
space at an aggregate cost of approximately $62 million. In the same period, the
Company  spent  nearly $9.1 million to expand,  renovate,  improve and lease its
existing  properties.  During the five year period ended  October 31, 1997,  the
Company has sold or disposed of twelve  properties  totalling  1,566,000  square
feet of gross leasable area which the Company  determined no longer fit into its
strategic plans.


Recent Developments
- -------------------

     During  fiscal 1997,  the Company  purchased  or acquired  interests in two
properties  totalling  185,500  square feet of gross  leasable  area. One of the
properties  acquired was an interest in the  Eastchester  Mall, a 68,000  square
foot retail property in Eastchester,  New York. The Company's interest is as the
sole general  partner of a newly  formed  partnership.  The Company  contributed
$375,000 for its interest and the former owner  contributed the property subject
to a $5 million first  mortgage in return for an 85% limited  partner  interest.
The limited partner is entitled to preferential  distributions of cash flow from
the  property  and,  after three years may put its interest to the Company for a
combination of cash and common stock of the Company. After 10 years, the Company
has the option to purchase the limited partner's interest in the partnership for
certain agreed upon amounts.

In order to preserve the tax position of the limited  partner,  the  partnership
agreement places certain restrictions on the sale or refinancing of the property
without the limited partner's consent.

In  addition,  the Company  spent $4.0  million  for  leasing  costs and capital
improvements  to  properties  it already  owns.  Substantially  all such capital
improvements were incurred in connection with the Company's leasing  activities.
The Company  leased or renewed  364,000  square feet of gross  leasable  area in
fiscal  1997,  including a new lease for 94,000  square feet at its  Southfield,
Michigan  office  building  and the renewal and  extension of a lease for 86,000
square feet of space at the Tempe,  Arizona retail property.  The square footage
leased or renewed in fiscal 1997  comprised 12% of the total gross leasable area
of the Company's properties.

After the close of the Company's fiscal year, the Company sold 350,000 shares of
8.99% Series B Senior  Cumulative  Preferred  Stock in a private  placement at a
price of $100 per share to institutional investors. Net proceeds of the offering
of  approximately  $33,700,000  are  expected  to be used to reduce  outstanding
indebtedness in fiscal 1998 and make acquisitions.


Matters Relating to the Real Estate Business
- --------------------------------------------

     The Company is subject to certain business risks arising in connection with
owning real estate which include, among others, (1) the bankruptcy or insolvency
of,  or a  downturn  in the  business  of,  any of

                                       5





its major tenants,  (2) the  possibility  that such tenants will not renew their
leases as they expire,  (3) vacated anchor space  affecting the entire  shopping
center  because of the loss of the departed  anchor  tenant 's customer  drawing
power,  (4) risks relating to leverage,  including  uncertainty that the Company
will be able to  refinance  its  indebtedness,  and the risk of higher  interest
rates, (5) potential liability for unknown or future environmental  matters, and
(6) the risk of uninsured  losses.  Unfavorable  economic  conditions could also
result in the inability of tenants in certain retail sectors to meet their lease
obligations  and  otherwise  could  adversely  affect the  Company's  ability to
attract and retain  desirable  tenants.  The Company  believes that its shopping
centers are relatively well positioned to withstand adverse economic  conditions
since they  typically are anchored by grocery  stores,  drug stores and discount
department stores that offer day-to-day necessities rather than luxury goods.


Compliance with Governmental Regulations
- ----------------------------------------

     The Company, like others in the commercial real estate industry, is subject
to numerous  environmental laws and regulations.  Although  potential  liability
could exist for unknown or future  environmental  matters,  the Company believes
that its tenants are operating in accordance  with current laws and  regulations
and has established procedures to monitor these operations.


Competition
- -----------

     The real  estate  investment  business is highly  competitive.  The Company
competes for real estate  investments  with  investors  of all types,  including
domestic and foreign  corporations,  financial  institutions,  other real estate
investment  trusts and individuals.  In addition,  the Company's  properties are
subject to local  competitors  from the surrounding  areas. The Company does not
consider its real estate business to be seasonal in nature.

     The Company's  shopping  centers  compete for tenants with other  regional,
community or neighborhood shopping centers in the respective areas where Company
retail  properties  are located.  The  Company's  office  buildings  compete for
tenants  principally  with office  buildings  throughout the respective areas in
which they are located.  In most areas where the Company's  office buildings are
located,  competition  for  tenants is  intense.  Leasing  space to  prospective
tenants is  generally  determined  on the basis of, among other  things,  rental
rates, location, physical quality of the property and availability of space.

     Since  the  Company's  industrial  properties  are  all  net  leased  under
long-term lease arrangements which are not due to expire in the near future, the
Company does not currently face any  competitive  pressures with respect to such
properties.


Property Management
- -------------------

     The Company  actively  manages and supervises the operations and leasing at
all of its core properties.  Seven of the Company's non-core  properties are net
leased to single  tenants under  long-term  lease  arrangements,  in which case,
property  management  is provided by the tenants.  The  Company's  two remaining
non-core properties are managed by property management companies retained by the
Company. The Company closely supervises the property management firms it engages
to manage its properties.


Employees
- ---------

     The  Company's  executive  offices  are  located  at 321  Railroad  Avenue,
Greenwich,  Connecticut.  It occupies  approximately  5,000 square feet in a two
story office building owned by the Company.

                                       6





     The Company has 15 employees,  eight of whom oversee the  management of the
Company's real estate portfolio, or analyze potential acquisition properties and
determine which properties,  if any, to sell. The Company's  remaining employees
serve in various professional, executive and administrative capacities.







                                       7





ITEM II PROPERTIES.

     Core Properties
     ---------------

     The following table sets forth information concerning each core property at
October 31, 1997.  Except as otherwise noted, all core properties are 100% owned
by the Company.




                                                Gross
                      Year         Year        Leasable              Number of
    Location       Completed     Acquired    Square Feet    Acres     Tenants      Leased          Principal Tenant
    --------       ---------     --------    -----------    -----     -------      ------          ----------------
                                                                        
Meriden, Ct           1989         1993        300,000       29.2        20          96%     ShopRite Supermarket
                                                                                           
Springfield,  MA      1970         1970        293,000       26.0        18          88%     Great Atlantic & Pacific Tea Co.
                                                                                           
Danbury, Ct           1989         1995        193,000       19.3        22          98%     Barnes & Noble
                                                                                           
Carmel, NY            1983         1995        126,000       19.0        12          60%     ShopRite Supermarket
                                                                                           
Newington, NH         1975         1979        102,000       14.3        10          97%     JoAnn Fabrics
                                                                                           
Wayne, NJ             1959         1992        102,000        9.0        46          99%     Great Atlantic & Pacific Tea Co.
                                                                                           
Farmingdale, NY       1981         1993         70,000        5.6        13          97%     King Kullen Supermarket
                                                                                           
Eastchester,  NY      1978         1997         68,000        4.0        10         100%     Food Emporium (Division of A&P)
(1)                                                                                        
                                                                                           
Somers, NY            1989         1992         19,000        4.9        12         100%     Putnam County Savings Bank
                                                                                           
Greenwich, CT         1983         1993         10,000         .2        3          100%     HRE Properties, Inc.
                                                                                           
Greenwich, CT         1983         1994          9,700         .2        3           88%     Rogers & Goffigon




(1)  The Company has a general partner interest in this property.

                                       8








Non-Core Properties
- -------------------

     The  following  table  sets  forth  information  concerning  each  non-core
property in which the  Company  owned an equity  interest  at October 31,  1997.
Except as otherwise noted, non-core properties are 100% owned by the Company.




                        Year         Year       Rentable                 Number of
     Location        Completed     Acquired    Square Feet     Acres      Tenants      Leased          Principal Tenant
     --------        ---------     --------    -----------     -----      -------      ------          ----------------
                                                                             
Southfield, MI1         1973         1983        212,000        7.8          5          100%      Giffels Associates

Clearwater, FL1         1983         1985        231,000       21.5         46           95%      Albertson's Supermarket

Mesa, AZ                1971         1971         92,000        7.6          1          100%      Mervyn's

Tempe, AZ               1970         1970        117,000        8.6          2          100%      Mervyn's

Jonesboro, GA           1973         1997        117,500        9.0          1          100%      Value City Stores, Inc.

Albany, GA              1972         1972        476,000       51.3          1          100%      Firestone

Dallas, TX              1970         1970        253,000       14.5          1          100%      Chrysler Corporation

St. Louis, MO           1970         1970        163,000       16.0          1          100%      Chrysler Corporation

Syracuse, NY            1973         1973         29,000       10.0          1          100%      Navistar International



- ----------
1    The Company has a general partner interest in this property.

                                       9





ITEM III LEGAL PROCEEDINGS.

         No legal proceedings are required to be reported under this Item.


ITEM IV  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         No matter was submitted to a vote of security holders during the fourth
         quarter of the fiscal year ended October 31, 1997.

         ITEM  PURSUANT  TO  INSTRUCTION  3 OF ITEM 401 (B) OF  REGULATION  S-K:
           EXECUTIVE OFFICERS OF THE COMPANY.

         For information  regarding  Executive Officers of the Company--See Item
         X.


         PART II

ITEM V   MARKET FOR THE  REGISTRANT'S  COMMON  EQUITY  AND  RELATED  SHAREHOLDER
           MATTERS.

(a) Price Range of Common Shares

         The  Common  Shares of the  Company  are  traded on the New York  Stock
Exchange under the symbol "HRE". The following table sets forth the high and low
closing  sales prices for the  Company's  Common  Shares during the fiscal years
ended  October  31,  1997 and October 31, 1996 as reported on the New York Stock
Exchange:

                                 Fiscal Year Ended          Fiscal Year Ended
                                 October 31, 1997           October 31, 1996
                                 ----------------           ----------------
                                High          Low           High           Low
                                ----          ---           ----           ---
Fourth Quarter                $20-7/16      $17-3/4         $16          $14-1/4
Third Quarter                  18-1/4        16-1/4          16           14
Second Quarter                 18            16-1/4          15-5/8       13-1/2
First Quarter                  18-1/2        14-7/8          14-1/8       13-1/8

(b)  Approximate Number of Equity Security Holders:

         At  December  31,  1997  (latest  date  available),  there  were  2,248
shareholders of record of the Company's Common Shares.

(c)  Dividends Declared on Common Shares and Tax Status

         The following table sets forth the dividends  declared per Common Share
and tax status for Federal  income tax purposes of the dividends paid during the
fiscal years ended October 31, 1997 and 1996:

Fiscal Year Ended                   Gross Dividend             Ordinary Income
October 31, 1997:                   Paid Per Share              Distribution
                                    --------------              ------------

Fourth Quarter                          $ .32                       $ .32
Third Quarter                           $ .32                       $ .32
Second Quarter                          $ .31                       $ .31
First Quarter                           $ .31                       $ .31
                                        -----                       -----
                                        $1.26                       $1.26
                                        =====                       =====


                                       10




                                                          Portion of Dividend Designated as:
                                                          ----------------------------------
Fiscal Year Ended               Gross Dividend          Ordinary Income               Capital Gain
October 31, 1996:               Paid Per Share            Distribution                Distribution
- -----------------               --------------            ------------                ------------
                                                                                  
Fourth Quarter                       $ .31                   $ .26                       $ .05
Third Quarter                        $ .31                   $ .26                       $ .05
Second Quarter                       $ .31                   $ .26                       $ .05
First Quarter                        $ .29                   $ .24                       $ .05
                                     -----                   -----                       -----
                                     $1.22                   $1.02                       $ .20
                                     =====                   =====                       =====


         The Company made  distributions to shareholders  aggregating  $1.26 per
Common Share during the fiscal year ended October 31, 1997. The Company has paid
quarterly dividends on its Common Shares since it commenced operations as a real
estate investment trust in 1969.

         Although the Company intends to continue to declare quarterly dividends
on its Common Shares,  no assurances can be made as to the amounts of any future
dividends.  The declaration of any future dividends by the Company is within the
discretion of the Board of Directors,  and will be dependent  upon,  among other
things,  the  earnings,  financial  condition  and capital  requirements  of the
Company, as well as any other factors deemed relevant by the Board of Directors.
Two  principal  factors in  determining  the  amounts of  dividends  are (i) the
requirement  of the Code  that a real  estate  investment  trust  distribute  to
shareholders  at least 95% of its real estate  investment  trust taxable income,
and (ii) the amount of the Company's funds from operations.

         The Company has a Dividend  Reinvestment  and Share Purchase Plan which
allows  shareholders to acquire  additional shares by automatically  reinvesting
dividends.  Shares are  acquired  pursuant  to the Plan at a price  equal to the
higher of 95% of the market price of such shares on the dividend payment date or
100% of the average of the daily high and low sales  prices for the five trading
days ending on the day of purchase  without payment of any brokerage  commission
or service  charge.  Approximately  14% of the Company's  eligible  stockholders
currently participate in the Plan.


                                       11






ITEM VI      SELECTED FINANCIAL DATA.
(In thousands, except per share data)





Year Ended October 31,                 1997             1996             1995              1994             1993
                                    ---------        ---------        ---------         ---------        ---------
                                                                                          
Total Assets                        $ 137,430        $ 132,160        $ 149,099         $ 142,559        $ 119,330

Mortgage Notes Payable              $  43,687        $  39,798        $  57,212         $  46,386        $  24,227

Revenues                            $  24,827        $  24,432        $  22,853         $  18,969        $  16,162

Operating Income (Loss)             $   8,589        $   3,930        $  (3,703)        $   1,262        $  (7,293)

Gains on Sales of Properties               --        $   6,341        $   7,567         $      82        $   2,330

Net Income (Loss)                   $   8,589        $  10,271        $   3,864         $   1,344        $  (4,963)

Funds from Operations*              $  10,189        $   9,525        $   8,510         $   7,653        $   6,748




PER SHARE DATA:
Net Income (Loss)                   $    1.67        $    1.91        $     .72         $     .26        $    (.94)

Cash Dividends                      $    1.26        $    1.22        $    1.14         $    1.10        $    1.08





*Defined  as  net  income  (computed  in  accordance  with  generally   accepted
accounting principles),  excluding gains (or losses) from debt restructuring and
sales  of  properties,  plus  depreciation,  amortization,  the  elimination  of
significant   non-recurring  charges  and  credits  and  after  adjustments  for
unconsolidated joint ventures.


                                       12





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


LIQUIDITY AND CAPITAL RESOURCES

The  Company's  liquidity  and  capital  resources  include  its  cash  and cash
equivalents,  funds available from bank  borrowings and long-term  mortgage debt
and  sales  of  real  estate  investments.   The  Company  meets  its  liquidity
requirements primarily by generating cash from the operations of its properties.
Payments of  expenses  related to real estate  operations,  capital  improvement
programs,   debt  service,   management  and  professional  fees,  and  dividend
requirements place demands on the Company's liquidity.

The Company believes that the financial  resources currently available to it are
sufficient  to meet all of its known  obligations  and  commitments  and to make
additional real estate  investments  when  appropriate  opportunities  arise. At
October 31,  1997,  the Company had cash and cash  equivalents  of $1.9  million
compared to $1.8 million in 1996.  The Company also has available $15 million in
unsecured lines of credit with two major commercial  banks. The credit lines are
available to finance the  acquisition,  management or  development of commercial
real estate and for working capital purposes. The credit lines expire at various
periods in 1998 and outstanding borrowings,  if any, may be repaid from proceeds
of debt  financings or sales of properties.  At October 31, 1997,  there were no
outstanding  borrowings  under  existing  lines of credit.  It is the  Company's
intent  to renew  these  credit  lines as they  expire in 1998.  Long-term  debt
consists of mortgage  notes  payable  totalling  $43.7  million,  of which $10.4
million in principal  payments are due in fiscal 1998 (including a mortgage note
of $9.1 million, which matures in March, 1998). The mortgage loans bear interest
at fixed rates that range from 7.5% to 9.75%.

In  January,  1998,  the  Company  sold a $35  million,  8.99%  Series  B Senior
Cumulative  Preferred  Stock  issue in a private  placement  with  institutional
investors.  Net  proceeds  of  $33.7  million  from  the  sale of the  perpetual
preferred stock issue are expected to be used to repay approximately $24 million
of mortgage debt (including the $9.1 million mortgage  referred to above) and to
make acquisitions.

The Company expects to make real estate investments periodically. In addition to
proceeds  from  the  sale of the  preferred  stock  issue,  the  funds  for such
investments may come from existing liquid assets,  line of credit  arrangements,
proceeds from property  sales,  financing of acquired or existing  properties or
the sale of mortgage notes  receivable.  During the five years ended October 31,
1997, the Company  utilized the proceeds of sales,  available cash and long-term
mortgage  debt to acquire  nearly $62 million of  properties.  The Company  also
invests in its existing  properties and, during fiscal 1997, spent approximately
$4.1 million on its properties  for capital  improvement  and leasing costs.  In
fiscal 1997, the Company  purchased or obtained  interests in two properties and
land.

In fiscal  1995,  the Board of  Directors  expanded  and refined  the  strategic
objectives  of the  Company to refocus  the real  estate  portfolio  into one of
self-managed retail properties located in the Northeast and authorized a plan to
sell the  non-core  properties  of the Company in the normal  course of business
over a period of several  years.  The  non-core  properties  comprise all of the
Company's office (except its headquarters), distribution and service facilities,
and certain retail  properties  located  outside of the Northeast  region of the
United States.  As a result of this change in investment  strategy,  the Company
recorded a charge of $7,000,000 in fiscal 1995, to adjust the carrying  value of
its non-core  properties to the lower of cost or estimated net realizable value.
The Company  believes that economic  conditions in the real estate markets where
the  Company's   non-core   properties   are  located  have  improved  and  that
opportunities to sell those  properties have also improved.  The Company expects
the ultimate sales of the non-core  properties  over a period of years to result
in net gains to the Company. During fiscal 1996, the Company sold three non-core
properties for aggregate sales proceeds of $20 million and realized net gains on
the sales of the  properties of  $6,341,000.  The proceeds from these sales were
used principally to reduce  outstanding  mortgage  indebtedness by approximately
$19 million.  There were no sales of


                                       13





properties  in fiscal  1997.  At October  31,  1997,  the  non-core  properties,
including  the  Company's   investment  in  unconsolidated   joint  venture  and
undeveloped  land,  total nine properties  having an aggregate net book value of
$31,247,000.

The Company's Board of Directors have authorized a program to purchase up to one
million of the  Company's  common  shares over the next two to three years.  The
Company  expects to finance the  purchase of such common  shares from  available
cash or proceeds from the sales of its non-core assets.  The repurchase  program
is subject to  postponement  or  termination  at any time in light of prevailing
market conditions and other factors.  The Company has repurchased  41,700 shares
at an aggregate  cost of $646,000  from  available  cash since  inception of the
program.


FUNDS FROM OPERATIONS

Funds from  Operations  is defined as net income  (computed in  accordance  with
generally accepted accounting principles), excluding gains (or losses) from debt
restructuring and sales of properties,  plus depreciation and amortization,  and
the  elimination  of  significant  non-recurring  charges  and credits and after
adjustments for unconsolidated joint ventures. The Company believes the level of
Funds from Operations to be an appropriate supplemental financial measure of its
operating performance.  Funds from Operations does not represent cash flows from
operations  as defined  by  generally  accepted  accounting  principles,  is not
indicative  that  cash  flows  are  adequate  to fund all cash  needs and is not
considered to be an alternative to net income. The Company considers  recoveries
of  investment  in  properties  subject to  financing  leases to be analogous to
amortization for purposes of calculating Funds from Operations.  In fiscal 1997,
Funds from  Operations  increased to  $10,189,000  from  $9,525,000 in 1996, and
$8,510,000 in 1995.  The  improvement  in fiscal 1997 is primarily the result of
new leasing at certain of the Company's  properties and lower  interest  expense
from repayment of mortgage debt in fiscal 1996.


RESULTS OF OPERATIONS

FISCAL 1997 VS. FISCAL 1996

REVENUES

Operating  lease  revenues  amounted to  $23,336,000  in fiscal 1997 compared to
$22,770,000 in fiscal 1996.  Fiscal 1997 revenues include a one-time  negotiated
settlement amount of $3,250,000  received from a tenant for, among other things,
unpaid  percentage  rentals due the Company in accordance  with the terms of the
tenant's  lease.  In fiscal 1996, the Company sold three  operating  properties.
These properties  contributed  $2,200,000 in combined  operating lease income in
that year.  Rental income from properties  owned in both 1997 and 1996 increased
by 5.3% in fiscal 1997. The increase in 1997 operating lease income results from
leasing of previously vacant space at several of the Company's properties during
fiscal 1996, the effect of which is reflected this year.

Earlier in the year, the Company  entered into a joint venture to own and manage
its  Countryside  Square  shopping  center.  The property was contributed by the
Company to the joint venture and for financial accounting purposes, the property
is accounted for an unconsolidated joint venture.  Accordingly, the 1997 results
of operations of the Company  exclude the revenues and expenses of the property.
Revenues of the property amounted to $2,067,000 in fiscal 1996.


EXPENSES

Total  expenses  amounted to  $16,238,000 in fiscal 1997 compared to $20,502,000
last year. The largest


                                       14





expense category is property  expenses of the real estate operating  properties.
The  decrease  in property  expenses in 1997  reflect the effect of the sales of
three  properties  during fiscal 1996, the absence of operating  expenses of the
Countryside  Square  property  referred to above,  lower utility and maintenance
costs this year.

Interest  expense  decreased  by  $1,517,000  in fiscal 1997 from the  repayment
during fiscal 1996 of $16.6 million of mortgage notes payable.

Depreciation and amortization  expense decreased in fiscal 1997 principally from
the sale of three operating properties during fiscal 1996.


   
IMPACT OF YEAR 2000

The  Company  has begun to assess the Year 2000 issue to  identify  and  correct
potential system processing problems as it approaches the next millenium. At the
present time, the Company  believes that no material  changes or replacements to
its existing  accounting and management  systems are required to comply with the
Year 2000 issue. The Company however,  has not determined the impact, if any, on
its operations that may result as a consequence of any of its tenants,  vendors,
service  providers  or other  entities to which it has  business or  operational
relationships to comply with the Year 2000 issue. The Company intends to monitor
and  maintain  on-going  discussions  with  such  entities  to  ensure  that the
Company's  business  operations  are not  adversely  affected as a result of the
inability of such entities to comply.
    

FISCAL 1996 VS. FISCAL 1995
REVENUES

Total  revenues  increased  6.9% to  $24,432,000  in  fiscal  1996  compared  to
$22,853,000 in fiscal 1995.  Operating lease revenues,  which comprise more than
90% of the Company's  total  revenues,  increased by $2,767,000 or 14% resulting
from the additional rents of two retail  properties  acquired in fiscal 1995 and
new leasing at certain of the Company's core properties.  Overall, the Company's
portfolio  was 94%  leased at year end.  When  adjusted  to  exclude  properties
acquired and sold in 1995 and 1996, rental income increased by 9% in fiscal 1996
from additional leasing of previously vacant space.

Other  income  in  fiscal  1995  included  $600,000  of  non-recurring  contract
extension and other fees earned in connection with the sale of a property.

Finance  lease  income  decreased in fiscal 1996 as a result of the sale of four
distribution  properties  in fiscal  1995  which  were  accounted  for as direct
finance leases.

The  gains on sales of  properties  in 1996  resulted  from the  sales of office
properties  in Denver,  Colorado and Houston,  Texas and one retail  property in
Manassas, Virginia.


EXPENSES

Total expenses were $20,502,000 in fiscal 1996 compared to $26,556,000 in fiscal
1995. Included in fiscal 1995 expenses were write-downs in the carrying value of
investments  of  $7,000,000  to the  carrying  values  of  two of the  Company's
non-core  properties to their estimated net realizable  values.  (See discussion
under Liquidity and Capital Resources). Property expenses totalled $8,780,000 in
fiscal 1996,  compared to $7,691,000 in fiscal 1995. For properties owned during
both 1996 and 1995,  expenses in fiscal 1996 increased by 12%  principally  from
higher snow removal  costs,  real estate  taxes,  and  repairs.  The increase in
property expenses related to properties  acquired or sold during fiscal 1996 and
1995 amounted to $370,000 in fiscal 1996.

Interest  expense in fiscal 1996  decreased  from the  repayment of  outstanding
borrowings under the Company's credit lines and  approximately  $16.6 million in
mortgage notes payable.  The credit lines and mortgage notes payable were repaid
from proceeds of sales of properties.

Depreciation and amortization  increased in fiscal 1996 from the addition of two
properties  acquired  in  fiscal  1995  and  capital   expenditures  for  tenant
improvements and deferred charges.

General and  administrative  expenses  decreased in fiscal 1996 principally from
the absence of rental expense  incurred under a lease agreement which expired in
December  1995 for the Company's  former  executive  office  space.  The Company
currently occupies space in one of its office properties.


                                       15





ITEM VIII. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

     The consolidated  financial statements required by this Item, together with
the report of the  Company's  independent  public  accountants  thereon  and the
supplementary  financial  information  required by this Item are included  under
Item XIV of this Annual Report.


ITEM IX.  CHANGES  IN AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
          FINANCIAL DISCLOSURE.

     No information is required to be reported under this Item.


                                    PART III

ITEM X. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     The Company  has filed with the  Securities  and  Exchange  Commission  its
definitive  Proxy Statement for its Annual Meeting of Stockholders to be held on
March 11, 1998.  The  additional  information  required by this Item is included
under the  caption  "ELECTION  OF  DIRECTORS"  of such  Proxy  Statement  and is
incorporated herein by reference.

     Executive Officers of the Registrant.

     The  following  sets forth  certain  information  regarding  the  executive
officers of the Company:

Name                        Age      Offices Held
- ----                        ---      ------------

Charles J. Urstadt          69       Chairman and Chief Executive Officer (since
                                     September 1989)

Willing L. Biddle           36       President  and  Chief   Operating   Officer
                                     (since  December,   1996);  Executive  Vice
                                     President  and  Chief   Operating   Officer
                                     (since March,  1996); Senior Vice President
                                     -  Management   (since  June,  1995);  Vice
                                     President  -  Retail  (June,  1994 to June,
                                     1995);  Vice  President - Asset  Management
                                     (April  1993  to  1994);   Vice  President,
                                     Levites  Realty  Management  Corp  (1989 to
                                     1993);   prior   to   1989,   Second   Vice
                                     President, Chase Manhattan Bank

James R. Moore              49       Executive    Vice   President   and   Chief
                                     Financial  Officer  (since  March,   1996);
                                     Senior Vice  President and Chief  Financial
                                     Officer (since September  1989);  Secretary
                                     (since  April  1987) and  Treasurer  (since
                                     December 1987); Vice  President-Finance and
                                     Administration  (April  1987  to  September
                                     1989); prior to April 1987, Senior Manager,
                                     Ernst & Young

Raymond P. Argila           49       Senior  Vice   President  and  Chief  Legal
                                     Officer (since June 1990);  formerly Senior
                                     Counsel,   Cushman   &   Wakefield,    Inc.
                                     (September 1987 to May 1990) and associates
                                     with   Finley,   Kumble,   Wagner,   Heine,
                                     Underberg,  Manley,  Myerson & Casey  (from
                                     March to June  1987);  Vice  President  and
                                     Chief Legal Office, Pearce,  Urstadt, Mayer
                                     & Greer Realty Corp.  from (January 1984 to
                                     March 1987).

     Officers of the Company are elected annually by the Directors.

     Mr. Urstadt has been the Chairman of the Board of Directors since 1986, and
a Director  since  1975.  Mr.  Urstadt  also  serves as the  Chairman of Urstadt
Property Company,  Inc. (formerly Pearce,


                                       16





Urstadt,  Mayer & Greer Inc.) and has served in such capacity for more than five
years.


ITEM XI. EXECUTIVE COMPENSATION.

     The Company  has filed with the  Securities  and  Exchange  Commission  its
definitive  Proxy Statement for its Annual Meeting of Stockholders to be held on
March 11,  1998.  The  information  required by this Item is included  under the
caption  "ELECTION OF DIRECTORS - Compensation and Transactions  with Management
and Others of such Proxy Statement and is incorporated herein by reference.

ITEM XII. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The Company  has filed with the  Securities  and  Exchange  Commission  its
definitive  Proxy Statement for its Annual Meeting of Stockholders to be held on
March 11,  1998.  The  information  required by this Item is included  under the
caption ELECTION OF DIRECTORS - Security  Ownership of Certain Beneficial Owners
and Management of such Proxy Statement and is incorporated herein by reference.

ITEM XIII. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     The Company  has filed with the  Securities  and  Exchange  Commission  its
definitive  Proxy Statement for its Annual Meeting of Stockholders to be held on
March 11,  1998.  The  information  required by this Item is included  under the
caption ELECTION OF DIRECTORS - Compensation  and  Transactions  with Management
and Others of such Proxy Statement and is incorporated herein by reference.


                                     PART IV

ITEM XIV. EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES AND REPORTS ON FORM 8-K.

A.       Financial Statements and Financial Statement Schedules

         1. Financial Statements --

         The consolidated  financial statements listed in the accompanying index
         to  financial  statements  on Page 20 are filed as part of this  Annual
         Report.

         2. Financial Statement Schedules --

         The financial  statement schedules required by this Item are filed with
         this  report  and are  listed in the  accompanying  index to  financial
         statements  on Page 20. All other  financial  statement  schedules  are
         inapplicable.

B.       Reports on Form 8-K

         No  reports on Form 8-K were  filed by the  Registrant  during the last
         quarter of the fiscal year ended October 31, 1997.

C.       Exhibits.

         Listed  below are all Exhibits  filed as part of this  report.  Certain
         Exhibits are incorporated by reference from documents  previously filed
         by the Company with the Securities and Exchange  Commission pursuant to
         Rule 12b-32 under the Securities Exchange Act of 1934, as amended.


Exhibit

                                       17





(3)  Articles of Incorporation and By-laws.

    3.1  Amended  Articles of  Incorporation  of the Company,  (incorporated  by
         reference to Exhibit C of Amendment No.1 to  Registrant's  Statement on
         Form S-4 (No. 333-19113)

    3.2  By-laws of the  Company,  (incorporated  by  reference  to Exhibit D of
         Amendment No. 1 to Registrant's Registration Statement on Form S-4 (No.
         333-19113).

(4)  Instruments Defining the Rights of Security Holders, Including Indentures.

    4.1  Common Stock: See Exhibit 3.1 hereto.

    4.2  Preferred Shares: See Exhibit 3.1 hereto.

    4.3  Preferred  Share  Purchase  Rights:  See  Exhibits 3.1 and 10.3 hereto.

(10) Material Contracts.

   10.1  Form of  Indemnification  Agreement entered into between the Registrant
         and  each of its  Directors  and for  future  use  with  Directors  and
         officers of the Company  (incorporated  herein by  reference to Exhibit
         10.1 of the Registrant's  Annual Report on Form 10-K for the year ended
         October 31, 1989).*

   10.2  Amended and Restated Change of Control Agreement between the Registrant
         and James R. Moore  dated  November  15, 1990  (incorporated  herein by
         reference to Exhibit  10.3 of the  Registrant's  Annual  Report on Form
         10-K for the year ended October 31, 1990).*

   10.3  Amended and Restated Rights Agreement  between the Company and The Bank
         of New York, as Rights Agent,  dated as of March 12, 1997 (incorporated
         herein by reference to Exhibit 1 of the Registrant's  Current Report on
         Form 8-K dated March 12, 1997).

   10.4  Change of  Control  Agreement  dated as of June 12,  1990  between  the
         Registrant and Raymond P. Argila  (incorporated  herein by reference to
         Exhibit  10.7 of the  Registrant's  Annual  Report on Form 10-K for the
         year ended October 31, 1990).*

  10.4.1 Agreement dated December 19, 1991 between the Registrant and Raymond P.
         Argila  amending the Change of Control  Agreement  dated as of June 12,
         1990 between the Registrant and Raymond P. Argila  (incorporated herein
         by reference to Exhibit  10.6.1 of the  Registrant's  Annual  Report on
         Form 10-K for the year ended October 31, 1991).*

   10.5  Change of Control  Agreement  dated as of December 20, 1990 between the
         Registrant and Charles J. Urstadt  (incorporated herein by reference to
         Exhibit  10.8 of the  Registrant's  Annual  Report on Form 10-K for the
         year ended October 31, 1990).*

   10.6  Amended and Restated  HRE  Properties  Stock Option Plan  (incorporated
         herein by reference to Exhibit 10.8 of the  Registrant's  Annual Report
         on Form 10-K for the year ended October 31, 1991).*

  10.6.1 Amendments  to HRE  Properties  Stock  Option  Plan  dated June 9, 1993
         (incorporated by reference to Exhibit 10.6.1 of the Registrant's Annual
         Report on Form 10-K for the year ended October 31, 1995).*

   10.7  Amended and Restated  Change of Control  Agreement dated as of November
         6, 1996 between the Registrant and Willing L. Biddle  (incorporated  by
         reference to Exhibit  10.7 of the  Registrant's  Annual  Report on Form
         10-K for the year ended October 31, 1996).*

   10.8  Countryside Square Limited Partnership Agreement of Limited Partnership
         dated as of  November  22,  1996  between  HRE  Properties,  as General
         Partner and the  persons  whose names are set forth on Exhibit A of the
         Agreement,  as Limited Partners (incorporated by reference to Exhibit I
         of the  Registrant's  Current  Report  on Form 8-K dated  November  22,
         1996).


                                       18





   10.9  Restricted  Stock  Plan  (incorporated  by  reference  to  Exhibit B of
         Amendment No. 1 to Registrant's Registration Statement on Form S-4 (No.
         333-19113)*).

   10.10 Exccess Benefit and Deferred Compensation Plan.*

(21) Subsidiaries.

   21.1  List of Company's  subsidiaries  (incorporated  by reference to Exhibit
         22.1 of the Registrant's  Annual Report on Form 10-K for the year ended
         October 31, 1988).

(23) Consents of Experts and Counsel.

   23.1  The consent of Arthur Andersen LLP to the incorporation by reference of
         their  reports  included or  incorporated  by  reference  herein in the
         Registrant's  Registration  Statements on Form S-3 (No.33-57119),  Form
         S-4 (No. 333-19113),  Form S-8 (No.2-93146) and Form S-8 (No. 33-41408)
         is filed herewith as part of this report.

(27) Financial Data Schedule.

   27.1  Financial Data Schedule

*   Management  contract,  compensatory plan or arrangement required to be filed
    as an exhibit to this Annual Report on Form 10-K pursuant to Item 14(c).


                                       19





                              HRE PROPERTIES, INC.

ITEM XIVA.              INDEX TO FINANCIAL STATEMENTS AND
                          FINANCIAL STATEMENT SCHEDULES




    Page
    ----

    Consolidated Balance Sheets at October 31, 1997 and 1996                 21

    Consolidated Statements of Income for each of the
       three years ended October 31, 1997                                    22

    Consolidated Statements of Cash Flows for each of the
       three years ended October 31, 1997                                    23

    Consolidated Statements of Stockholders' Equity
       for each of the three years ended October 31, 1997                    24

    Notes to Consolidated Financial Statements                            25-33

    Report of Independent Public Accountants                                 34

Schedule.
- ---------

The following consolidated financial statement schedules of HRE Properties, Inc.
are included in Item XIV(d):

III Real Estate and Accumulated Depreciation - October 31, 1997              35

IV  Mortgage Loans on Real Estate - October 31, 1997                         38

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

                                       20




HRE PROPERTIES, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)



                                                                                                October 31,
                                                                                           1997           1996
                                                                                           ----           ----
                                                                                                     
ASSETS

Real Estate Investments:
    Properties owned-- at cost, net of accumulated depreciation                         $94,489       $ 88,280
    Properties available for sale - at cost, net of accumulated
      depreciation and recoveries                                                        22,327         32,986
    Investment in unconsolidated joint venture                                            8,920              -
    Mortgage notes receivable                                                             3,605          3,706
                                                                                       --------       --------
                                                                                        129,341        124,972

Cash and cash equivalents                                                                 1,922          1,819
Interest and rent receivable                                                              2,649          2,795
Deferred charges, net of accumulated amortization                                         2,468          1,592
Other assets                                                                              1,050            982
                                                                                       --------       --------
                                                                                       $137,430       $132,160
                                                                                       ========       ========

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
Mortgage notes payable                                                                  $43,687        $39,798
Accounts payable and accrued expenses                                                     1,603            774
Deferred directors' fees and officers' compensation                                         550            470
Other liabilities                                                                         1,175          1,152
                                                                                       --------       --------
                                                                                         47,015         42,194
                                                                                       --------       --------

Minority Interest                                                                         2,125              -

Stockholders' Equity:
    Preferred stock,par value $.01 per share; 20,000,000 shares authorized;
    none issued and outstanding                                                               -              -
    Excess stock, par value $.01 per share; 10,000,000 shares authorized;
    none issued and outstanding                                                               -              -
    Common stock, par value $.01 per share; 70,000,000 shares authorized;
    5,167,495 and 5,346,081 outstanding in 1997 and 1996, respectively                       51             53
    Additional paid in capital                                                          117,763        120,581
    Distributions in excess of accumulated net income                                   (28,530)       (30,668)
    Unamortized restricted stock compensation and Notes receivable
      from officer/stockholders                                                            (994)             -
                                                                                       --------       --------

                                                                                         88,290         89,966
                                                                                       $137,430       $132,160
                                                                                       ========       ========



    The accompanying notes to consolidated  financial statements are an integral
part of these balance sheets.


                                       21





     HRE PROPERTIES, INC.
     CONSOLIDATED STATEMENTS OF INCOME
     (In thousands, except per share data)




                                                                           Year Ended October 31,
                                                                           ----------------------
                                                               1997               1996               1995
                                                               ----               ----               ----
                                                                                               
REVENUES:
    Operating leases                                       $ 23,336            $ 22,770            $ 20,003
    Financing leases                                            451                 612               1,165
    Interest and other                                          932               1,050               1,685
    Equity income of unconsolidated joint venture               108                  --                  --
                                                           --------            --------            --------
                                                             24,827              24,432              22,853
                                                           --------            --------            --------

OPERATING EXPENSES:
    Property expenses                                         7,024               8,780               7,691
    Interest                                                  3,350               4,867               5,281
    Depreciation and amortization                             4,132               5,132               4,804
    General and administrative expenses                       1,550               1,545               1,610
    Directors' fees and expenses                                182                 178                 170
    Write-downs in carrying value of investments                 --                  --               7,000
                                                           --------            --------            --------
                                                             16,238              20,502              26,556
                                                           --------            --------            --------

OPERATING INCOME (LOSS)                                       8,589               3,930              (3,703)

GAINS ON SALES OF PROPERTIES                                     --               6,341               7,567
                                                           --------            --------            --------

NET INCOME                                                 $  8,589            $ 10,271            $  3,864
                                                           ========            ========            ========

NET INCOME PER COMMON SHARE                                $   1.67            $   1.91            $    .72
                                                           ========            ========            ========

WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING                                                   5,146               5,365               5,349
                                                           ========            ========            ========



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


                                       22





HRE PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)



                                                                                                Year Ended October 31,
                                                                                                ----------------------
                                                                                           1997             1996             1995
                                                                                         --------         --------         --------
                                                                                                                       
OPERATING ACTIVITIES:
Net income                                                                               $  8,589         $ 10,271         $  3,864
Adjustments to reconcile net income to net cash provided
    by operating activities:
    Depreciation and amortization                                                           4,132            5,132            4,924
    Amortization of restricted stock                                                          111               --               --
    Recovery of investment in properties owned
       subject to financing leases                                                          1,021              954            1,355
    Equity in income of unconsolidated joint venture                                         (108)              --               --
    Gains on sales of properties                                                               --           (6,341)          (7,567)
    Write-downs in carrying value of investments                                               --               --            7,000
    Decrease (increase) in interest and rent receivable                                       146             (104)            (348)
    Increase (decrease) in accounts payable and accrued expenses                              909             (206)             (95)
    (Increase) decrease in other assets and other liabilities, net                            (45)              95              (98)
                                                                                         --------         --------         --------
    NET CASH PROVIDED BY OPERATING ACTIVITIES                                              14,755            9,801            9,035
                                                                                         --------         --------         --------

INVESTING ACTIVITIES:
    Acquisitions of properties                                                             (3,226)            (880)         (26,809)
    Improvements to properties and deferred charges                                        (3,951)          (5,617)          (2,959)
    Proceeds from sale of mortgage note receivable                                             --               --            3,750
    Net proceeds from sales of properties                                                      --           17,988           12,822
    Investment in unconsolidated joint venture                                               (384)              --               --
    Payments received on mortgage notes receivable                                            101              231               76
    Miscellaneous                                                                              --               --             (119)
                                                                                         --------         --------         --------

    NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES                                    (7,460)          11,722          (13,239)
                                                                                         --------         --------         --------

FINANCING ACTIVITIES:
    Proceeds from bank loans                                                                   --            5,250               --
    Proceeds from mortgage notes                                                            5,000            6,000           11,250
    Dividends paid                                                                         (6,451)          (6,538)          (6,100)
    Proceeds from sales of additional common shares                                           385              282              337
    Purchases of common shares                                                                (15)            (631)              --
    Payments on mortgage notes payable and bank loan                                       (6,111)         (31,164)          (2,924)
                                                                                         --------         --------         --------

    NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                    (7,192)         (26,801)           2,563
                                                                                         --------         --------         --------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                          103           (5,278)          (1,641)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                              1,819            7,097            8,738
                                                                                         --------         --------         --------

CASH AND CASH EQUIVALENTS AT END OF YEAR                                                 $  1,922         $  1,819         $  7,097
                                                                                         ========         ========         ========




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


                                       23





HRE PROPERTIES, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
(In thousands, except shares and per share data)



                                                                                                              Unamortized
                                                                                                               restricted
                                                                                                                    stock
                                               Outstanding                                  (Distributions   compensation
                                                 Number of         Additional    Treasury     In Excess of            and
                                                    Common    Par     Paid In    Shares at   Accumulated            Notes
                                                    Shares  Value     Capital         Cost   Net Income)       Receivable   Total
                                                    ------  -----     -------         ----   -----------       ----------   -----
                                                                                                           
                                                                                                           
BALANCES-- OCTOBER 31, 1994                      5,341,696    $  53    $  123,454    $ (2,861)   $  (32,165)       $--    $  88,481

    Net Income                                          --       --            --          --         3,864         --        3,864
    Cash dividends paid ($1.14 per share)               --       --            --          --        (6,100)        --       (6,100)
    Sale of additional common shares under
      dividend reinvestment plan                    18,862       --           260          --            --         --          260
    Exercise of stock options                        6,668       --            77          --            --         --           77
                                                 ---------    -----    ----------    --------    ----------    -------    ---------

BALANCES-- OCTOBER 31, 1995                      5,367,226       53       123,791      (2,861)      (34,401)        --       86,582

    Net income                                          --       --            --          --        10,271         --       10,271
    Cash dividends paid ($1.22 per share)               --       --            --          --        (6,538)        --       (6,538)
    Sale of additional common shares under
    dividend reinvestment plan                      19,555       --           282          --            --         --          282
    Purchase of common shares held in treasury     (40,700)      --          (631)         --            --       (631)
                                                 ---------    -----    ----------    --------    ----------    -------    ---------

BALANCES - OCTOBER 31, 1996                      5,346,081       53       124,073      (3,492)      (30,668)        --       89,966

    Net income                                          --       --            --          --         8,589         --        8,589
    Cash dividends paid ($1.26  per share)              --       --            --          --        (6,451)        --       (6,451)
    Sale of additional common shares under
      dividend reinvestment plan                    16,621       --           299          --            --         --          299
    Exercise of stock options                       29,520       --           353          --            --         --          353
    Common shares issued under Restricted
     stock plan                                     49,000       --           838          --            --         --          838
    Purchases and retirement of common
     shares                                         (1,000)      --            --         (15)           --         --          (15)
    Reduction in Treasury Shares                        --       --        (3,507)      3,507            --         --           --
    Deemed purchase of commmon shares in
     connection with organization of
     unconsolidated joint venture                 (272,727)      (2)       (4,293)         --            --         --       (4,295)

    Unamortized restricted stock
     compensation and notes from officers
     for purchases of common stock                      --       --            --          --            --       (994)        (994)
                                                 ---------    -----    ----------    --------    ----------    -------    ---------

BALANCES-- OCTOBER 31, 1997                      5,167,495    $  51    $  117,763          --    $  (28,530)   $  (994)   $  88,290
                                                 =========    =====    ==========    ========    ==========    =======    =========


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


                                       24





NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION
The accompanying  financial  statements  include the accounts of HRE Properties,
Inc.,  a Maryland  Corporation,  as  successor  by merger to HRE  Properties,  a
Massachusetts  business trust (the "Trust"). On March 12, 1997, the shareholders
of HRE  Properties  approved  a plan  of  reorganization  of  the  Trust  from a
Massachusetts business trust to a corporation organized in Maryland. The plan of
reorganization  was  effected  by  means  of a  merger  of the  Trust  into  HRE
Properties, Inc. (the "Company"). As a result of the plan of reorganization, the
Trust was merged with and into the Company,  the separate existence of the Trust
ceased,  the Company was the surviving  entity in the merger and each issued and
outstanding common share of beneficial  interest of the Trust was converted into
one share of Common Stock, par value $.01 per share, of the Company. This change
resulted in the transfer of $3,507,000  from the treasury  shares account to the
common stock account at the time of the merger. Prior to the merger, the Company
had no assets or  liabilities  and  conducted  no  operations  other  than those
incident  to its  organization  and the  merger.  Pursuant  to the  merger,  all
properties,  assets,  liabilities  and  obligations  of  the  Trust  became  the
properties, assets, liabilities and obligations of the Company.

BUSINESS
HRE  Properties,  Inc.,  a real  estate  investment  trust,  is  engaged  in the
acquisition,  ownership  and  management of  commercial  real estate,  primarily
neighborhood  and community  shopping  centers in the  northeastern  part of the
United States.  Other assets include office and retail  buildings and industrial
properties.  The  Company's  major tenants  include  supermarket  chains,  other
retailers who sell basic necessities and multi-national industrial corporations.

PRINCIPLES OF CONSOLIDATION
The consolidated  financial  statements  include the accounts of HRE Properties,
Inc. (the "Company"),  its wholly-owned subsidiary,  and joint ventures in which
the  Company  has the  ability  to  control  the  affairs  of the  venture.  The
unconsolidated   joint  venture  is  accounted  for  by  the  equity  method  of
accounting.  Under the equity  method,  only the  Company's net  investment  and
proportionate  share of income or loss of the  unconsolidated  joint  venture is
reflected in the financial statements. All significant intercompany transactions
and balances have been eliminated in consolidation.

ACCOUNTING FOR LEASES
The Company  accounts  for its leases of real  property in  accordance  with the
provisions of Financial  Accounting  Standards Statement No. 13, "Accounting for
Leases," as amended. This Statement sets forth specific criteria for determining
whether  a lease  should  be  accounted  for as an  operating  lease or a direct
financing  lease. In general,  the financing lease method applies where property
is under long-term  lease to a creditworthy  tenant and the present value of the
minimum  required  lease payments at the inception of a lease is at least 90% of
the market  value of the property  leased.  Other  leases are  accounted  for as
operating leases.

FEDERAL INCOME TAXES
The Company  believes it qualifies  and intends to continue to qualify as a real
estate  investment  trust under  Sections  856-860 of the Internal  Revenue Code
(IRC). Under those sections,  a trust,  among other things,  that distributes at
least 95% of its real  estate  trust  taxable  income  will not be taxed on that
portion of its taxable  income  which is  distributed.  The  Company  intends to
distribute  all of its  taxable  income for the  fiscal  years  through  1997 in
accordance  with the  provisions  of  Section  858 of the IRC.  Accordingly,  no
provision  has  been  made  for  Federal   income  taxes  in  the   accompanying
consolidated financial statements.

Taxable  income of the Company  prior to the  dividends  paid  deduction for the
years  ended  October  31,  1997,  1996 and 1995 was  approximately  $9,500,000,
$5,200,000, and $3,600,000, respectively. Taxable income in fiscal 1996 and 1995
was reduced  through the  utilization of available  capital loss  carry-overs of
$2,600,000 and $2,900,000,  respectively.  The difference between net income for
financial  reporting  purposes  and taxable  income  results  from,  among other
things, differences in adjusted bases for capital gains and losses and different
methods of accounting  for leases,  depreciable  lives related to the properties
owned and investments in joint ventures.

DEPRECIATION AND AMORTIZATION
The Company uses the  straight-line  method for depreciation  and  amortization.
Properties  owned and  properties  available for sale are  depreciated  over the
estimated  useful  lives of the  properties,  which  range  from 30 to 45 years.
Tenant  improvements,  deferred  leasing  costs and leasehold  improvements  are
amortized over the life of the


                                       25





related leases.  All other deferred  charges are amortized over the terms of the
agreements to which they relate.

PROPERTIES AVAILABLE FOR SALE
A property is classified as available for sale upon  determination  by the Board
of Directors  that the property is to be marketed for sale in the normal  course
of business over the next several years.

In March 1995, the Financial Accounting Standards Board issued Statement No. 121
(the "Statement") on accounting for the impairment of long-lived assets, certain
identifiable  intangibles,  and goodwill  related to assets to be held and used.
The Statement also establishes  accounting  standards for long-lived  assets and
certain  identifiable  intangibles  to be disposed  of. The Company  adopted the
Statement on November 1, 1996.  Adoption of the  statement  had no effect on the
financial  position or operations of the Company.  It is the Company's policy to
reclassify properties available for sale as assets to be disposed of pursuant to
the statement upon  determination  that such  properties will be sold within one
year.

CAPITALIZATION
The Company  capitalizes  all direct costs  relating to the  acquisition of real
estate investments and costs relating to improvements to properties. The Company
also capitalizes all direct costs relating to its successful leasing activities.

INCOME RECOGNITION
Revenues from  operating and finance  leases  include  revenues from  properties
owned and properties  available for sale. Rental income is generally  recognized
based on the terms of leases  entered  into with  tenants.  Rental  income  from
leases with scheduled rent increases is recognized on a straight-line basis over
the  lease  term.  Additional  rents  which  are  provided  for in  leases,  are
recognized as income when earned and their amounts can be reasonably  estimated.
Interest  income is  recognized  as it is  earned.  Gains and losses on sales of
properties are recorded when the criteria for  recognizing  such gains or losses
under generally accepted accounting principles have been met.

STATEMENTS OF CASH FLOWS
The Company considers short-term investments with original maturities of 90 days
or less to be cash equivalents.

USE OF ESTIMATES
The  preparation  of financial  statements  requires  management  to make use of
estimates  and  assumptions  that  affect  amounts  reported  in  the  financial
statements  as well as certain  disclosures.  Actual  results  could differ from
those estimates.

REAL ESTATE INVESTMENT IMPAIRMENT
The Company's real estate  investments  are recorded at  depreciated  historical
cost. The Company  periodically  reviews each of its investments for declines in
net realizable values, to amounts below recorded balances,  based on its present
investment  strategies.  When the Company determines that a property is recorded
at amounts in excess of net realizable value, a writedown is recorded to reflect
the property at its fair value . Future  changes in  investment  strategies  and
other  circumstances may affect estimates of net realizable values and therefore
the carrying amount of investments.

NET INCOME PER COMMON SHARE
Computations  of net income per common share are based on the  weighted  average
number  of  common  shares  outstanding  during  the  respective  periods.   The
additional  shares issuable upon exercise of stock options (see Note 8) have not
been included in the computations since their effect is immaterial.


                                       26





(2) REAL ESTATE INVESTMENTS

The  Company's  investments  in real estate were  composed of the  following  at
October 31, 1997 and 1996 (in thousands):



                                     Properties      Investment in    Mortage
                       Properties    Available for   Unconsolidated   Notes        1997        1996
                       Owned         Sale            Joint Venture    Receivable   TOTALS      Totals
- ---------------------- ------------- --------------- ---------------- ------------ ----------- ------------
                                                                                     
Retail                      $92,706          $6,220           $8,920       $3,605    $111,451     $106,728
Office                        1,479           8,573              ---          ---      10,052        9,371
Distribution                    ---           6,734              ---          ---       6,734        7,769
Undeveloped Land                304             800              ---          ---       1,104        1,104
                                ---             ---              ---          ---       -----        -----
                            $94,489         $22,327           $8,920       $3,605    $129,341     $124,972
                            =======         =======           ======       ======    ========     ========


The Company's  investments at October 31, 1997, consisted of equity interests in
20 properties which are located in various regions  throughout the United States
and mortgage  notes.  The following is a summary of the geographic  locations of
the Company's investments at October 31, 1997 and 1996 (in thousands):

                                                    1997                 1996
- ------------------------------- ------------------------- --------------------
Northeast                                        $96,816              $90,649
Southeast                                         12,593               14,137
Midwest                                           10,879               10,418
Rocky Mountain                                       800                  800
Southwest                                          6,373                7,015
Pacific Coast                                      1,880                1,953
                                                   -----                -----
                                                $129,341             $124,972
                                                ========             ========

(3) PROPERTIES OWNED

The components of properties owned were as follows (in thousands):

                                                    1996                 1996
- ------------------------------- ------------------------- --------------------
Land                                             $18,862              $17,068
Buildings and improvements                        91,329               84,034
                                                  ------               ------
                                                 110,191              101,102
Accumulated depreciation                         (15,702)             (12,822)
                                                --------             --------
                                                 $94,489              $88,280
                                                 =======              =======

Space  at  properties  owned by the  Company  is  generally  leased  to  various
individual  tenants under short and intermediate term leases which are accounted
for as operating leases.

Minimum  rental  payments  on  noncancellable  operating  leases  become  due as
follows: ; 1998 - $16,128,000;  1999 - $15,458,000;  2000 - $14,272,000;  2001 -
$11,933,000; 2002 - $10,056,000 and thereafter - $62,935,000.

In addition to minimum  rental  payments,  certain  tenants are  required to pay
additional  rental  amounts  based on increases in property  operating  expenses
and/or  their share of the costs of  maintaining  common  areas.  Certain of the
Company's  leases  provide  for  the  payment  of  additional  rent  based  on a
percentage  of the  tenant's  revenues.  Such  additional  rents are included in
rental income and aggregated approximately  $3,778,000,  $281,000, and $483,000,
in 1997, 1996 and 1995, respectively.

In November 1996, the Company negotiated a settlement with one of its tenants to
recover,  among other  things,  unpaid  additional  percentage  rents  including
interest totalling $3.25 million. In accordance with the terms of its lease, the
tenant was  required  to  aggregate  the sales of all its stores in a  specified
radius when  computing  percentage  rent due the  Company.  The  settlement  was
received during fiscal 1997 and has been recorded as additional  operating lease
income in the accompanying 1997 consolidated statement of income.

The Company  acquired an interest in the Eastchester  Mall, a 68,000 square foot
retail property in Eastchester,  New York. The Company's interest is as the sole
general  partner.  The Company  contributed  $375,000  for its  interest and the
former owner  contributed the property subject to a $5 million first mortgage in
return for a limited  partner  interest.  The  limited  partner is  entitled  to
distributions  of cash flow from the  property and after three years may put its
interest  to the  Company  for a  combination  of cash and  common  stock of the
Comany.  After 10


                                       27





years, the Company has the option to purchase the limited partner's  interest in
the partnership for the amounts noted above.

In order to preserve the tax position of the limited  partner,  the  partnership
agreement places certain restrictions on the sale or refinancing of the property
without the limited partner's  consent.  The limited  partner's  interest in the
partnership is reflected in the accompanying  consolidated  financial statements
as minority interest.

The  acquisition of the interest in the property and the assumption of the first
mortgage by the partnership represent noncash investing and financing activities
and therefore  are not included in the  accompanying  consolidated  statement of
cash flows.


(4) PROPERTIES AVAILABLE FOR SALE

In fiscal  1995,  the Board of  Directors  authorized  a plan to sell all of the
non-core  properties of the Company over a period of several years. The non-core
properties consist of all of the Company's  distribution and service properties,
its office  properties  (with the  exception of its  headquarters),  and certain
retail properties  located outside of the Northeast region of the United States.
These  properties,  having a net carrying  amount of  $22,327,000 at October 31,
1997 (  $32,986,000  in October 31,  1996) have been  classified  as  Properties
Available for Sale in the accompanying  consolidated financial statements.  As a
result of this change in investment  strategy,  the Company recorded a charge of
$7,000,000  in the 1995  consolidated  statement  of  income to  write-down  the
carrying  value  of the  properties  available  for  sale  to  their  respective
estimated net realizable values.

At October 31, 1997 and 1996,  properties  available  for sale  consisted of the
following (in thousands):

                                                         1997             1996
- ------------------------------------------- ------------------ ----------------

Properties available for sale subject to:

Operating leases                                      $16,194         $ 25,832
Direct financing leases                                 6,133            7,154
                                                        -----            -----
                                                      $22,327          $32,986
                                                      =======          =======

OPERATING LEASES
The components of properties available for sale subject to operating leases were
as follows (in thousands):

                                                       1997              1996
- ------------------------------------------- ----------------- ----------------
Land                                                 $2,985             $6,675
Buildings and improvements                           21,160             32,871
                                                     ------             ------
                                                     24,145             39,546
Accumulated depreciation                             (7,951)           (13,714)
                                                    -------           --------
                                                    $16,194            $25,832
                                                    =======            =======


                                       28





DIRECT FINANCING LEASES
The  components  of properties  available  for sale subject to direct  financing
leases were as follows (in thousands):



                                                                                   1997               1996
- -------------------------------------------------------------- ------------------------- ------------------
                                                                                                 
Total  minimum lease payments to be received                                     $4,432            $ 5,900
Assumed residual values of leased property                                        2,389              2,404
Unearned income                                                                    (688)            (1,150)
                                                                                  -----            -------
Investment in property subject to direct financing leases                        $6,133             $7,154
                                                                                 ======             ======
Original cost of property subject to direct financing leases                    $16,276            $16,276
                                                                                =======            =======


Assumed  residual  values  are  based  upon a  depreciated  cost  concept  using
estimated useful lives and thus do not contain an element of appreciation  which
may result by reason of inflation or other factors.

Minimum  lease  payments  receivable  on direct  financing  leases become due as
follows: $1,468,000 in 1998, $1,468,000 in 1999, $1,299,000 in 2000 and $197,000
in 2001.

In fiscal 1997,  the Company  exercised an option to purchase a non-core  retail
property  containing  117,500  square  feet of leasable  space for an  aggregate
purchase price of $2,430,000.

SALES OF PROPERTIES

In fiscal  1996,  the Company sold three  properties  for a net gain on sales of
properties of $6,341,000.

In fiscal 1995 the Company sold four industrial properties for gains on sales of
properties of $7,567,000.


(5) INVESTMENT IN UNCONSOLIDATED JOINT VENTURE

On November 22, 1996, the Company formed Countryside Square Limited  Partnership
(the "Partnership") with certain shareholders of the Company. The purpose of the
partnership  is to own,  manage and redevelop the  Countryside  Square  shopping
center in Clearwater,  Florida. The Company, as the general partner, contributed
the shopping  center at its net carrying amount (which amount  approximated  its
fair value of $13 million),  and the limited  partners,  including  Kimco Realty
Corp. who manages the property, contributed 600,000 common shares of the Company
to the Partnership.  The partnership agreement provides for the limited partners
to receive an annual cash preference from available cash of the Partnership,  as
defined. Upon liquidation,  proceeds from the sale of the partnership assets are
to be distributed to the partners as follows:  first, $12 million to the limited
partners,  next,  $25 million to the Company and the balance to the  partners in
proportion to the respective partnership interests.  The property may be sold at
any time after the third year of operation  and the Company has a right of first
refusal on the sale of the property.

The partners are not  obligated to make any  additional  capital  contributions,
however,  to the  extent  that  there  is a  shortfall  in  cash  available  for
distributions,  the general  partner may elect to sell the common  shares of the
Company held by the Partnership in an amount equal to the shortfall  amount,  or
contribute such shortfall amount to the Partnership.

The Company has accounted for its proportionate interest in the common shares of
the Company owned by the Partnership as a deemed purchase and retirement of 272,
727 common  shares.  Acccordingly,  the Company has  reduced its  investment  in
unconsolidated   joint   venture  and   stockholders'   equity  by   $4,295,000.
Additionally,  the Company's  equity in earnings of the Partnership is reflected
after  eliminating  its  proportionate  share of dividend income recorded by the
partnership in connection with its interest in the common shares of the Company.
The contribution of the property into the Partnership and the deemed purchase of
common  shares  by  the  Company   represent  noncash  investing  and  financing
activities and therefore are not included in the accompanying  1997 consolidated
statement of cash flows.


                                       29





(6) MORTGAGE NOTES RECEIVABLE

Mortgage notes receivable consist of fixed rate mortgages. The components of the
mortgage  notes  receivable  at October  31,  1997 and 1996 were as follows  (in
thousands):

                                                                 1997      1996
- ----------------------------------------------------------- ---------- ---------
Remaining principal balance                                    $4,532    $4,690
Unamortized discounts to reflect market interest rates
at time of acceptance of notes                                   (927)     (984)
                                                                -----     -----
                                                               $3,605    $3,706

At October 31, 1997,  principal payments on mortgage notes receivable become due
as follows: 1998 - $173,000;  1999 - $189,000; 2000 - $206,000; 2001 - $160,000;
2002 - $153,000; thereafter - $ 3,651,000.

At October 31, 1997,  the  remaining  principal  balance was related to mortgage
notes from two borrowers. The amount due from the largest individual borrower at
October 31, 1997 was  $2,280,000.  The  contractual  interest  rates on mortgage
notes receivable range from 12% to 14%.


(7)  MORTGAGE NOTES PAYABLE AND  LINES OF CREDIT

At October 31, 1997,  the Company had eight  nonrecourse  mortgage notes payable
totalling  $43,687,000  ($39,798,000  at  October  31,  1996)  which  are due in
installments  over  various  terms  extending  to the year 2007 and  which  bear
interest at rates  ranging from 7.5% to 9.75%.  The mortgage  notes  payable are
collateralized by real estate  investments  having a net carrying value of $75.2
million as of October 31, 1997.

Scheduled principal payments during the next five years are as follows: 1998 - $
10,433,000;  1999 -  $14,380,000;  2000 - $423,000;  2001 -  $6,457,000;  2002 -
$7,392,000 and thereafter-- $4,602,000.

The  Company  also has  available  $15  million  in  unsecured  lines of credit.
Extensions  of credit  under  one of the  lines of  credit in the  amount of $10
million is subject to the bank's satisfaction of certain  conditions,  including
the intended use of proceeds. The lines of credit expire in fiscal 1998 and bear
interest at rates tied to the prime rate or LIBOR.  A  condition  for one of the
credit  lines in the amount of $5 million  requires  the  Company to  maintain a
compensating  balance of  $525,000.  The Company had no  outstanding  borrowings
under either line of credit at October 31, 1997 and 1996.

Interest  paid  for the  years  ended  October  31,  1997,  1996,  and  1995 was
$3,350,000, $4,945,000 and $5,304,000 respectively.


(8) STOCKHOLDERS' EQUITY

The  Company  has a stock  option plan under  which  424,145  common  shares are
reserved  for  issuance  to key  employees  and  non-employee  Directors  of the
Company. Options are granted at fair market value on the date of the grant, have
a duration of ten years from the date of grant and are generally  exercisable in
installments over a maximum period of four years from the date of grant.


                                       30





A summary  of stock  option  transactions  during the  periods  covered by these
financial statements is as follows:




Year ended October, 31                       1997                       1996                        1995
- ----------------------            ------------------------    -------------------------   --------------------------
                                              WEIGHTED                   WEIGHTED                     WEIGHTED
                                               AVERAGE                    AVERAGE                     AVERAGE
                                   SHARES     EXERCISE PRICE   SHARES    EXERCISE PRICE    SHARES     EXERCISE PRICE
                                                                                             
Balance at beginning of period    440,082      $   14.36      376,248      $   14.50      331,082        $   15.43
Granted                             6,000      $   16.75       90,500      $   14.66       81,500        $   14.00
Exercised                         (29,520)     $   11.96           --             --       (6,668)       $   11.45
Canceled/Forfeited                     --             --      (26,666)     $   17.45      (29,666)       $   20.65
                                  --------                   ---------                    --------
Balance at end of period          416,562      $   13.95      440,082      $   14.36      376,248        $   14.50
Exercisable                       298,000                     285,330                     232,123

Weighted average fair value of
options granted during the year    $2.39                       $2.01                       $1.29


At October 31,  1997,  the exercise  price of shares  under  option  ranged from
$11.38 to $25.50,  with a weighted  average  price of $13.95.  Expiration  dates
range from November 1997,  through April 2007 and the weighted average remaining
contractual life of these options is 5.7 years.

The fair value for these  options was  estimated as of the date of grant using a
Black-Scholes   option  pricing  model  with  the  following   weighted  average
assumptions for the years ended October 31, 1997, 1996 and 1995:

                                                    Year ended October 31,
                                                    ----------------------
                                            1997          1996            1995
                                            ----          ----            ----
Risk-free interest rate                    7.09%         7.15%           6.52%
Expected Dividend yield                     7.6%          7.5%            8.3%
Expected Volatility                        26.5%        .25.7%           22.4%
Weighted average option life            10 years      10 years        10 years

The  Black-Scholes  option pricing model was developed for use in estimating the
fair market value of traded options which have no vesting  restrictions  and are
fully  transferable.  In addition,  option valuation models require the input of
highly  subjective  assumptions,  including the expected stock price volatility.
Because  the  Company's  stock  option  plan has  characteristics  significantly
different from those of traded  options,  and because  changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of the above stock option plan.

Stock  appreciation  rights may be issued in tandem with the stock  options,  in
which case, either the option or the right can be exercised. Such rights entitle
the grantee to payment in cash or a combination  of common shares and cash equal
to the  increase  in the value of the shares  covered by the option to which the
stock  appreciation  right is  related.  The plan  limits the value of the stock
appreciation  rights to 150% of the option  price for the  related  shares.  The
excess of the  market  price of the  shares  over the  exercise  price of vested
options is charged to expense.  For the years ended  October 31, 1997,  1996 and
1995, there were no amounts charged to expense.

The Company has adopted the disclosure-only provisions of Statement of Financial
Accounting  Standards No. 123,  "Accounting for Stock Based  Compensation" (SFAS
123"). Accordingly,  no compensation expense has been recognized for the options
described above.  Had compensation  cost for these options been determined based
on the fair value on the grant date  consistent with the provisions of SFAS 123,
the  Company's  net income and earnings per share would have been reduced to the
following pro forma amounts:


                                       31





                                                  Net Income         Net Income
                                              (in thousands)          Per Share
- --------------------------------------- --------------------- ------------------
Year ending October 31, 1997                          $8,575              $1.67
Year ending October 31, 1996                         $10,089              $1.88
Year ending October 31, 1995                          $3,759              $0.70

The Board of Directors  adopted a Preferred  Share Purchase  Rights Plan in 1988
and declared a dividend  distribution  of one preferred share purchase right for
each  outstanding  common  share.  The Plan was amended in 1996 to increase  the
beneficial  ownership threshold which triggers the exercisability of the rights.
The rights,  which expire on November 13, 1998,  are not currently  exercisable.
When they are  exercisable,  the holder will be  entitled  to purchase  from the
Company  one  one-hundredth  of  a  share  of  a   newly-established   Series  A
Participating  Preferred  Stock  at a price  of $65 per one  one-hundredth  of a
preferred  share,  subject  to  certain  adjustments.  The  rights  will  become
exercisable  10 days after a person or group  either  acquires  25%  ("acquiring
person") or more of the Company's shares, or announces an offer the consummation
of which would  result in such person or group owning 30% or more of the shares.
Following any such 25% acquisition, shareholders other than the acquiring person
will be entitled to use the rights to purchase  common  shares of the Company at
50% of market value.

If the Company is involved in a merger or other business combination at any time
after the rights  become  exercisable,  the rights will be modified to entitle a
holder other than the acquiring  person to purchase a number of shares of common
stock of the acquiring company having a market value of twice the exercise price
of each right.

In March, 1997, the stockholders of the Company approved a Restricted Stock Plan
providing  for the grant of  restricted  stock  awards to key  employees  of the
Company.  The Plan allows for  restricted  stock awards of up to 250,000  common
shares of the Company. During 1997, the Company awarded 49,000 restricted shares
to certain key  employees as an incentive for future  services.  The shares vest
over five years.  Dividends  are paid as  declared.  The market  value of shares
awarded has been recorded as Unamortized  restricted  stock  compensation and is
shown as a separate component of stockholder's  equity.  Unamortized  restricted
stock  compensation  is being  amortized  to expense  over the five year vesting
period. For the year ended October 31, 1997, $157,000 was charged to expense.

During fiscal 1997,  certain officers exercised stock options and provides notes
to the  Company.  The  notes,  in the  amount  of  $267,000  are  full  recourse
promissory notes bearing interest at the prime rate +1/2% and are collateralized
by the stock  issued  upon  exercise of the stock  options.  Interest is payable
semi-annually  and the  principal  is due in  2002.  Such  notes  are  shown  in
Stockholders  Equity in the accompanying  balance sheet as Notes receivable from
officers/stockholders.

The Company  maintains  a 401(K)  retirement  plan  covering  substantially  all
officers and employees  which permits  participants  to defer up to a maximum of
10% of their  compensation.  The Company may make an annual  contribution to the
plan as determined  by the Board of  Directors.  For the years ended October 31,
1997,  1996 and 1995,  the  Company  contributed  $47,000,  $58,000  and $46,000
respectively to the plan.

The Company's Board of Directors have authorized a program to purchase up to one
million of the Company's common shares  periodically.  The Company purchased and
retired 1,000 common shares is fiscal 1997 (40,700  common shares in 1996) under
this program.


(9)  DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  disclosures of estimated fair value were determined by management
using available  market  information and  appropriate  valuation  methodologies.
Considerable  judgement  is  necessary  to  interpret  market  data and  develop
estimated  fair  value.  Accordingly,  the  estimates  presented  herein are not
necessarily  indicative of the amounts the Company could realize on  disposition
of the financial  instruments.  The use of different market  assumptions  and/or
estimation  methodologies may have a material effect on the estimated fair value
amounts.

Cash and cash  equivalents,  rents  receivable,  interest  receivable,  accounts
payable and accrued expenses and other  liabilities are carried at amounts which
reasonably approximate their fair values.

The estimated fair value of mortgage  notes  receivable  collateralized  by real
property  is based on  discounting  the future  cash  flows at a  year-end  risk
adjusted  lending rate that the Company  would utilize for loans of


                                       32





similar risk and duration. At October 31, 1997 and 1996, the estimated aggregate
fair value of the  mortgage  notes  receivable  was  $3,400,000  and  $3,900,000
respectively.

Mortgage  notes  payable  with  aggregate  carrying  values of  $43,687,000  and
$39,798,000 have estimated  aggregate fair values of $42,300,000 and $40,000,000
at October  31,  1997 and 1996  respectively.  Estimated  fair value is based on
discounting  the future  cash flows at a year-end  risk  adjusted  lending  rate
currently  available to the Company for issuance of debt with similar  terms and
remaining maturities.

Although management is not aware of any factors that would significantly  affect
the estimated  fair value  amounts,  such amounts have not been  comprehensively
revalued for purposes of these financial  statements since that date and current
estimates  of fair value may differ  significantly  from the  amounts  presented
herein.


(10) QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The unaudited  quarterly  results of operations  for the years ended October 31,
1997 and 1996 are as follows (in thousands, except per share data):



                                           YEAR ENDED OCTOBER 31, 1997                  Year Ended October 31, 1996
                                           ---------------------------                  ---------------------------
                                                  QUARTER ENDED                                Quarter Ended
                                                  -------------                                -------------
                                  JAN 31     APR 30     JULY 31    OCT 31     Jan 31     Apr 30    July 31     Oct 31
                                  ------     ------     -------    ------     ------     ------    -------     ------
                                                                                           
Revenues                          $ 8,556    $ 5,165    $ 5,805    $ 5,301    $ 6,154    $ 6,076    $ 5,955    $ 6,247
                                  =======    =======    =======    =======    =======    =======    =======    =======

Operating Income (1)              $ 4,364    $ 1,180    $ 1,821    $ 1,224    $   778    $   914    $ 1,053    $ 1,185
Gains (losses) on sales of
  properties                           --         --         --         --      6,252         --        389       (300)
                                  -------    -------    -------    -------    -------    -------    -------    -------

Net Income                        $ 4,364    $ 1,180    $ 1,821    $ 1,224    $ 7,030    $   914    $ 1,442    $   885
                                  =======    =======    =======    =======    =======    =======    =======    =======

Per share:

Net Income                        $   .86    $   .23    $   .35    $   .23    $  1.31    $   .17    $   .26    $   .17
                                  =======    =======    =======    =======    =======    =======    =======    =======


(1) Quarter  ended January 31, 1997 results  include a one-time  amount of $3.25
    million received in settlement of unpaid percentage rents from a tenant (see
    Note 3).

(11) SUBSEQUENT EVENT

On January 8, 1998,  the Company  sold  350,000  shares of 8.99% Series B Senior
Cumulative  Preferred  Stock  (Preferred  Stock) at a price of $100 per share to
institutional investors in a private placement.  Net proceeds of the offering of
approximately  $33,700,000  are  expected  to  be  used  to  reduce  outstanding
indebtedness and make acquisitions.


                                       33






REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Stockholders of HRE Properties, Inc.:

We have audited the accompanying  consolidated balance sheets of HRE Properties,
Inc. (formerly HRE Properties) (the "Company"), and subsidiary as of October 31,
1997 and 1996, and the related consolidated statements of income, cash flows and
stockholders' equity for each of the three years in the period ended October 31,
1997.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of HRE  Properties,  Inc. and
subsidiary as of October 31, 1997 and 1996, and the results of their  operations
and their cash flows for each of the three years in the period ended October 31,
1997 in conformity with generally accepted accounting principles.

Our  audits  were  made for the  purpose  of  forming  an  opinion  on the basic
financial  statements taken as a whole. The schedules listed in the accompanying
index to financial  statements  are presented for purposes of complying with the
Securities  and  Exchange  Commission's  rules  and  are not  part of the  basic
financial  statements.  These  schedules  have been  subjected  to the  auditing
procedures  applied in our audits of the basic financial  statements and, in our
opinion,  are fairly  stated in all  material  respects in relation to the basic
financial statements taken as a whole.


                                                             ARTHUR ANDERSEN LLP

New York, New York
January 8, 1998


                                       34



HRE PROPERTIES, INC.
OCTOBER 31 1997
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION
(In thousands)


- ------------------------------------------------------------------------------------------------
     COL. A         COL. B               COL. C                     COL. D                     
- ------------------------------------------------------------------------------------------------
                                Initial Cost to Company   Cost Capitalized Subsequent          
                                -----------------------                                        
                                                                 to Aquisition                 
                                                                 -------------
Depreciation and                             Building &     Carrying     Building &            
    Location     Encumbrances      Land     Improvements     Costs      Improvements     Land  
- ------------------------------------------------------------------------------------------------
REAL ESTATE SUBJECT TO OPERATING LEASES (NOTE (A)):
OFFICE BUILDINGS:
                                                                          
Greenwich, CT             $565         $199          $795      $0            $64        $199   
Greenwich, CT                0          111           444       0             21         111   
Southfield, MI               0        1,000        10,280       0          2,046       1,000   
                             -        -----        ------       -          -----       -----   
                           565        1,310        11,519       0          2,131       1,310   
                           ---        -----        ------       -          -----       -----   
SHOPPING CENTERS:
Springfield, MA              0        1,372         3,656       0         12,570       1,372   
Farmingdale, NY          2,425        1,029         4,174       0            202       1,029   
Somers, NY               1,983          821         2,600       0             30         821   
Wayne, NJ                9,100        2,492         9,966       0            389       2,492   
Eastchester, NY          5,000        1,500         6,128       0              0       1,500   
Jonesboro, GA                0            0         2,430       0              0           0   
Meriden, CT             14,364        5,000        20,309       0            553       5,000   
Danbury, CT              5,861        3,850        15,811       0            994       3,850   
Tempe, AZ                    0          114           766       0              0         114   
Carmel, NY                   0        1,763         5,973       0             58       1,763   
                             -        -----         -----       -             --       -----   
                        38,733       17,941        71,813       0         14,796      17,941   
                        ------       ------        ------       -         ------      ------   
DEPARTMENT STORES:
Tempe, AZ                    0          378         1,518       0            970         378   
Mesa, AZ                     0          440         1,631       0            989         440   
                             -          ---         -----       -            ---         ---   
                             0          818         3,149       0          1,959         818   
                             -          ---         -----       -          -----         ---   
INDUSTRIAL SERVICE CENTER:
Syracuse, NY                 0          253           530       0              0         253   
                             -          ---           ---       -              -         ---   
                             0          253           530       0              0         253   
                             -          ---           ---       -              -         ---   
MIXED USE FACILITY: RETAIL/OFFICE:
Newington, NH            4,389          421         1,997       0          4,595         421   
                         -----          ---         -----       -          -----         ---   
                         4,389          421         1,997       0          4,595         421   
                         -----          ---         -----       -          -----         ---   
LAND:
Newington, NH                0          305             0       0              0         305   
Denver, CO                   0          799             0       0              0         799   
                             -          ---             -       -              -         ---   
                             0        1,104             0       0              0       1,104   
                             -        -----             -       -              -       -----   

                       $43,687      $21,847       $89,008      $0        $23,481     $21,847   
                       =======      =======       =======      ==        =======     =======   





- --------------------------------------------------------------------------------------------------------------------------------
     COL. A                                              COL. E                    COL. F      COL. G/H           COL. I        
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                              Life on which     
                                                                                                             depreciation for   
                                                    Amount at which Carried at Close of Period                 building and     
                                                    ------------------------------------------                                  
                                                                                 Accumulated     Date     improvements in latest
Depreciation and                                       Building &               Depreciation  Constructed  income statement is  
    Location                                          Improvements     Land      (Note (b))    Acquired    computed (Note (d))  
- --------------------------------------------------------------------------------------------------------------------------------
REAL ESTATE SUBJECT TO OPERATING LEASES (NOTE (A)):                                                                             
OFFICE BUILDINGS:                                                                                                               
                                                                                                              
Greenwich, CT                                             $859      $1,058          $106        1993                     31.5   
Greenwich, CT                                              465         576            50        1994                     31.5   
Southfield, MI                                          12,326      13,326         4,755        1983                     35     
                                                        ------      ------         -----                                        
                                                        13,650      14,960         4,911                                        
                                                        ------      ------         -----                                        
SHOPPING CENTERS:                                                                                                               
Springfield, MA                                         16,226      17,598         6,040        1970                     40     
Farmingdale, NY                                          4,376       5,405           600        1993                     31.5   
Somers, NY                                               2,630       3,451           397        1992                     31     
Wayne, NJ                                               10,355      12,847         1,347        1992                     31     
Eastchester, NY                                          6,128       7,628             0        1997                     31     
Jonesboro, GA                                            2,430       2,430             0        1997                     31     
Meriden, CT                                             20,862      25,862         2,613        1993                     31.5   
Danbury, CT                                             16,805      20,655         1,268        1994                     31.5   
Tempe, AZ                                                  766         880            34        1996                     40     
Carmel, NY                                               6,031       7,794           320        1995                     31.5   
                                                         -----       -----           ---                                        
                                                        86,609     104,550        12,619                                        
                                                        ------     -------        ------                                        
DEPARTMENT STORES:                                                                                                              
Tempe, AZ                                                2,488       2,866         1,454        1970                     40     
Mesa, AZ                                                 2,620       3,060         1,528        1971                     40     
                                                         -----       -----         -----                                        
                                                         5,108       5,926         2,982                                        
                                                         -----       -----         -----                                        
INDUSTRIAL SERVICE CENTER:                                                                                                      
Syracuse, NY                                               530         783           181        1973                     40     
                                                           ---         ---           ---                                        
                                                           530         783           181                                        
                                                           ---         ---           ---                                        
MIXED USE FACILITY: RETAIL/OFFICE:                                                                                              
Newington, NH                                            6,592       7,013         2,960        1979                     40     
                                                         -----       -----         -----                                        
                                                         6,592       7,013         2,960                                        
                                                         -----       -----         -----                                        
LAND:                                                                                                                           
Newington, NH                                                0         305             0        1981                            
Denver, CO                                                   0         799             0        1988                            
                                                             -         ---             -                                        
                                                             0       1,104             0                                        
                                                             -       -----             -                                        
                                                                                                                                
                                                      $112,489    $134,336       $23,653                                        
                                                      ========    ========       =======                                        



                                       35





HRE PROPERTIES, INC.
OCTOBER 31 1997
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - CONTINUED
(In thousands)



- ------------------------------------------------------------------------------------------------------------------------------------
          COL. A               COL. B                 COL. C                       COL. D                               COL. E      
- ------------------------------------------------------------------------------------------------------------------------------------
                            .......................................    ..........................      .............................
                                                                                                                                    
                                                                                                         Remaining                  
      Description and                                 Building &        Carrying    Building &         Minimum Lease    Residual    
         Location           Encumbrances     Land    Improvements        Costs     Improvements          Payments        Value      
- ------------------------------------------------------------------------------------------------------------------------------------
REAL ESTATE SUBJECT TO FINANCING
 LEASES (NOTE (C)):
INDUSTRIAL DISTRIBUTION CENTERS:
(Leased to Chrysler Corporation)

                                                                                                            
St. Louis, MO                          $0       $523        $2,253             $0         $2,363              $1,212         $1,167 
Dallas, TX                              0        193         2,266              0          4,195               1,868            841 
Deferred Lease
Renewal Rights                          0          0             0              0            282                   0            282 
                                        -          -             -              -            ---                   -            --- 
                                        0        716         4,519              0          6,840               3,080          2,290 
                                        -        ---         -----              -          -----               -----          ----- 

INDUSTRIAL DISTRIBUTION CENTER:
(Leased to Firestone Tire and
 Rubber Company)

Albany, GA                              0        835         3,343              0              0               1,352            100 
                                        -        ---         -----              -              -               -----            --- 
                                        0        835         3,343              0              0               1,352            100 
                                        -        ---         -----              -              -               -----            --- 

TOTAL REAL ESTATE SUBJECT TO
 FINANCING LEASES (NOTE (c)):           0     $1,551        $7,862              0         $6,840              $4,432         $2,390 
                                        =     ======        ======              =         ======              ======         ====== 



- --------------------------------------------------------------------------------
          COL. A                                         COL. F        COL. G/H
- --------------------------------------------------------------------------------
                                                    Net Investment
                                                     in Properties       Date
      Description and                                  Subject to    Constructed
         Location                                   Financing Leases or Acquired
- --------------------------------------------------------------------------------
REAL ESTATE SUBJECT TO FINANCING LEASES (NOTE (A)):
INDUSTRIAL DISTRIBUTION CENTERS:
(Leased to Chrysler Corporation)

St. Louis, MO                                           $2,174         1970
Dallas, TX                                               2,434         1970
Deferred Lease                                   
Renewal Rights                                             282         1981
                                                           ---
                                                         4,890
                                                         -----
                                                 
INDUSTRIAL DISTRIBUTION CENTER:                  
(Leased to Firestone Tire and Rubber             
 Company)                                        
                                                 
Albany, GA                                               1,243         1972
                                                         -----
                                                         1,243
                                                         -----
                                          
TOTAL REAL ESTATE SUBJECT TO FINANCING
 LEASES (NOTE (c)):                                     $6,133
                                                        ======


                                       36





HRE PROPERTIES, INC.
OCTOBER 31, 1997
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - CONTINUED
(In thousands)



- ------------------------------------------------------------------------------------------------------------

NOTES:                                                                            1997            1996            1995
                                                                                  ----            ----            ----
                                                                                                             
(A) RECONCILIATION OF REAL ESTATE
OWNED SUBJECT TO OPERATING LEASES

Balance at beginning of year                                                    140,648        $ 154,005        $ 132,085
Property improvements during the year                                             2,673            5,263            1,816
Property acquired during the year                                                10,057              880           27,104
Writedown in carrying value of properties                                            --               --           (7,000)
Property contributed to unconsolidated joint venture                            (19,042)               0                0
Property sold during the year                                                         0          (19,500)              --
                                                                              ---------        ---------        ---------
Balance at end of year                                                        $ 134,336        $ 140,648        $ 154,005
                                                                              =========        =========        =========


(B) RECONCILIATION  OF ACCUMULATED DEPRECIATION

Balance at beginning of year                                                  $  26,536        $  29,935        $  26,173
Provision during the year charged to income                                       3,555            4,454            4,099
Property contributed to unconsolidated joint venture                             (6,438)               0                0
Property sold during the year                                                         0           (7,853)            (337)
                                                                              ---------        ---------        ---------
                                                                                                                        0
Balance at end of year                                                        $  23,653        $  26,536        $  29,935
                                                                              =========        =========        =========


(C) RECONCILIATION OF REAL ESTATE OWNED SUBJECT TO FINANCING LEASES

Balance at beginning of year                                                  $   7,154        $   8,108        $  14,719
Recover of investment in property owned subject to financing leases
                                                                                 (1,021)            (954)          (1,355)
Property sold during the year                                                        --               --           (5,256)
                                                                              ---------        ---------        ---------
Balance at end of year                                                        $   6,133        $   7,154        $   8,108
                                                                              =========        =========        =========



(d) Tenant  improvement  costs  are  depreciated  over the  life of the  related
    leases, which range from 3 to 25 years.

(e) The  difference   between  the  initial  costs  to  the  Company  and  costs
    capitalized  subsequent  to  acquisition  and the amount at which carried at
    close of period represents accumulated  depreciation for the period prior to
    classification   of  these  assets  as  financing   leases  and  accumulated
    recoveries for the period thereafter.

(f) The aggregate cost basis for Federal income tax purposes at October 31, 1997
    is $145,994,000.


                                       37




HRE PROPERTIES, INC.
OCTOBER 31 1997
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
(In thousands)


- --------------------------------------------------------------------------------------------------------------------
        COL. A                  COL. B              COL. C                          COL. D                          
- --------------------------------------------------------------------------------------------------------------------
                                                                                                                    
                                                                                                                    
                            Interest Rate       Final Maturity                                                      (a))
     Description         Coupon     Effective        Date                   Periodic Payment Terms                  
- --------------------------------------------------------------------------------------------------------------------
                                                                                                     

I.  FIRST MORTGAGE LOANS ON BUSINESS PROPERTIES (NOTES (C) AND (D)):

Retail Store:
  Fall River, MA           9%          14%         1-Apr-13            Payable in monthly installments of $11,920.  
                                                  
Retail Store:                                     
  Erie, PA                 9%          14%         1-Jul-13            Payable in monthly installments of $10,787.  
                                                  
Retail Store:                                     
  Riverside, CA            9%          12%        15-Jan-13            Payable in quarterly installments of $54,313.
                                                                                                                    

Total First Mortgage Loans                                                                                          


II. SECOND MORTGAGE LOAN ON BUSINESS PROPERTY (NOTES (C) AND (D)):

Retail Store:
  Riverside, CA             9%          12%       15-Jan-01            Payable in quarterly installments of $21,135 
                                                                                                                    

TOTAL MORTGAGE LOANS ON REAL ESTATE                                                                                 
                                                                                                                    



- --------------------------------------------------------------------------------
        COL. A                        COL. E              COL. F
- --------------------------------------------------------------------------------
                                   Remaining Face
                                     Amount of        Carrying Amount
                               Mortgages (Note (b))  of Mortgage (Note (a))
     Description                   (In Thousands)      (In Thousands)
- --------------------------------------------------------------------------------

I.  FIRST MORTGAGE LOANS ON BUSINESS PROPERTIES (NOTES (C) AND (D)):

Retail Store:
  Fall River, MA                          $1,191           $902
                               
Retail Store:                  
  Erie, PA                                $1,089           $822
                               
Retail Store:                  
  Riverside, CA                           $2,017         $1,656
                                          ------         ------
                               
Total First Mortgage Loans                $4,297         $3,380
                          

II. SECOND MORTGAGE LOAN ON BUSINESS
 PROPERTY (NOTES (C) AND (D)):

Retail Store:
  Riverside, CA                             $235           $225
                                            ----           ----

TOTAL MORTGAGE LOANS ON REAL ESTATE       $4,532         $3,605
                                          ======         ======


                                       38





HRE PROPERTIES, INC.
OCTOBER 31 1997
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE (CONTINUED)
(In thousands)




NOTES TO SCHEDULE IV                                                               Year Ended October 31
                                                                                   ---------------------
Reconciliation of Mortgage Loans on Real Estate
                                                                          1997          1996            1995
                                                                          ----          ----            ----
                                                                                                
(A) BALANCE AT BEGINNING OF PERIOD:                                     $3,706        $3,937          $7,763

   Deductions during current period:

        Prepayment of Mortgage Loan                                        ---          (143)            ---
        Sale of Mortgage Loan                                              ---           ---          (3,750)

       Collections of principal and amortization of discounts             (101)          (88)            (76)

Balance at close of period:                                             $3,605        $3,706          $3,937
                                                                        ======        ======          ======


(b) The  aggregate  cost basis for Federal  income tax  purposes is equal to the
    face amount of the mortgages
(c) At  October  31,  1997 no  mortgage  loans  were  delinquent  in  payment of
    currently due principal or interest.
(d) There are no prior liens for any of the Mortgage Loans on Real Estate.
(e) The First Mortgage Loan on this property is held by the Company.


                                       39




    SIGNATURES

    Pursuant  to the  requirements  of  Section  13 or 15(d)  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.

                                   HRE PROPERTIES



                                    By: /S/ Charles J. Urstadt
                                    --------------------------
                                            Charles J. Urstadt
                                            Chairman and Chief Executive Officer





Dated: January 22, 1998








                                       40





    Pursuant to the  requirements  of the Securities  Exchange Act of 1934, this
Report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the date indicated.

/S/ Charles J. Urstadt                                          January 22, 1998
- ----------------------
Charles J. Urstadt
Chairman and Director
(Principal Executive Officer)


/S/ Willing L. Biddle                                           January 22, 1998
- ---------------------
Willing L. Biddle
President and Director


/S/ James R. Moore                                              January 22, 1998
- ------------------
James R. Moore
Executive Vice President - Chief
  Financial Officer
(Principal Financial Officer
and Principal Accounting Officer)


/S/ E. Virgil Conway                                            January 22, 1998
- --------------------
E. Virgil Conway
Director

/S/ Robert R. Douglass                                          January 22, 1998
- ----------------------
Robert R. Douglass
Director

/S/ Peter Herrick                                               January 22, 1998
Peter Herrick
Director

/S/ George H.C. Lawrence                                        January 22, 1998
- ------------------------
George H. C. Lawrence
Director

/S/ Paul D. Paganucci                                           January 22, 1998
- ---------------------
Paul D. Paganucci
Director

/S/ Charles D. Urstadt                                          January 22, 1998
- ----------------------
Charles D. Urstadt
Director

/S/ James O. York                                               January 22, 1998
- -----------------
James O. York
Director


                                       41





                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the incorporation of our
report dated January 8, 1998 included in this Annual Report on Form 10-K for the
year ended October 31, 1997 of HRE  Properties,  Inc.  (formerly HRE Properties)
into its previously  filed  Registration  Statements on Form S-3  (No.33-57119),
Form S-4 (No. 333-19113) and Form S-8 (No.2-93146 and No. 33-41408),  and to the
reference  to  our  Firm  under  the  caption  "Experts"  in  said  Registration
Statements.



                                                             ARTHUR ANDERSEN LLP


New York, New York
January 22, 1998