1
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
 
                                   FORM 10-Q
 

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

 
               For the quarterly period ended September 30, 1998
 

           
                                    OR
   [   ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
              THE SECURITIES EXCHANGE ACT OF 1934
FOR THE TRANSITION PERIOD FROM ____________________ TO____________________
                      COMMISSION FILE NUMBER 1-9381

 
                        American Health Properties, Inc.
             (Exact name of registrant as specified in its charter)
 

                                                         
                      DELAWARE                                                   95-4084878
           (State or other jurisdiction of                                    (I.R.S. Employer
           incorporation or organization)                                    Identification No.)
          6400 SOUTH FIDDLER'S GREEN CIRCLE                                         80111
                     SUITE 1800                                                  (Zip Code)
                    ENGLEWOOD, CO
      (Address of principal executive offices)

 
                                 (303) 796-9793
              (Registrant's telephone number, including area code)
 
     INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH
FILING REQUIREMENTS FOR THE PAST 90 DAYS.                         YES  X NO ____
 
         SHARES OF REGISTRANT'S COMMON STOCK, $.01 PAR VALUE PER SHARE,
                 OUTSTANDING AT NOVEMBER 6, 1998 -- 24,984,422
 
     SHARES OF REGISTRANT'S PSYCHIATRIC GROUP DEPOSITARY SHARES, EACH
REPRESENTING ONE-TENTH OF ONE SHARE OF PSYCHIATRIC GROUP PREFERRED STOCK, $.01
PAR VALUE, OUTSTANDING AT NOVEMBER 6, 1998 -- 2,083,931.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   2

                        AMERICAN HEALTH PROPERTIES, INC.

                               SEPTEMBER 30, 1998

                                TABLE OF CONTENTS




PART I    FINANCIAL INFORMATION                                                                                      PAGE
                                                                                                                   

CONSOLIDATED COMPANY

Item 1.    Consolidated Condensed Financial Statements:
           Balance sheets as of September 30, 1998 and December 31, 1997  . . . . . . . . . . . . . . . . . .          2
           Statements of operations for the three and nine months ended September 30, 1998 and 1997 . . . . .          3
           Statements of cash flows for the nine months ended September 30, 1998 and 1997 . . . . . . . . . .          5
           Notes to financial statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          6

Item 2.    Management's Discussion and Analysis of Consolidated
           Financial Condition and Results of Operations  . . . . . . . . . . . . . . . . . . . . . . . . . .         13

CORE GROUP

Item 1.    Core Group Combined Condensed Financial Statements:
           Balance sheets as of September 30, 1998 and December 31, 1997  . . . . . . . . . . . . . . . . . .         24
           Statements of operations for the three and nine months ended September 30, 1998 and 1997 . . . . .         25
           Statements of cash flows for the nine months ended September 30, 1998 and 1997 . . . . . . . . . .         26
           Notes to financial statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         27

Item 2.    Management's Discussion and Analysis of Core Group
           Combined Financial Condition and Results of Operations . . . . . . . . . . . . . . . . . . . . . .         31

PSYCHIATRIC GROUP

Item 1.    Psychiatric Group Combined Condensed Financial Statements:
           Balance sheets as of September 30, 1998 and December 31, 1997  . . . . . . . . . . . . . . . . . .         38
           Statements of operations for the three and nine months ended September 30, 1998 and 1997 . . . . .         39
           Statements of cash flows for the nine months ended September 30, 1998 and 1997 . . . . . . . . . .         40
           Notes to financial statements  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         41

Item 2.    Management's Discussion and Analysis of Psychiatric Group
           Combined Financial Condition and Results of Operations . . . . . . . . . . . . . . . . . . . . . .         47

PART II    OTHER INFORMATION

Item 6.    Exhibits and Reports on Form 8-K . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         56

   3
                        AMERICAN HEALTH PROPERTIES, INC.
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)



                                                                             September 30,          December 31,
                                                                                 1998                   1997
                                                                             --------------        --------------
                                                                              (Unaudited)
                                                                                                        
ASSETS
Real estate investments
    Real property and mortgage notes, net                                    $      840,045        $      745,776
    Construction in progress                                                         16,324                 4,729
    Accumulated depreciation                                                       (117,800)             (102,235)
                                                                             --------------        --------------
                                                                                    738,569               648,270
Other notes receivable and direct financing leases                                    6,107                 5,553
Other assets                                                                         12,267                13,696
Cash and short-term investments                                                       2,767                23,053
                                                                             --------------        --------------
                                                                             $      759,710        $      690,572
                                                                             ==============        ==============

LIABILITIES AND STOCKHOLDERS' EQUITY
Bank loans payable                                                           $       63,000        $         --
Mortgage notes payable                                                               20,921                17,922
Notes and bonds payable                                                             226,137               225,891
Accounts payable and accrued liabilities                                             11,559                13,193
Dividends payable                                                                    15,063                14,847
Deferred income                                                                       3,743                 3,758
                                                                             --------------        --------------
                                                                                    340,423               275,611
                                                                             --------------        --------------
Commitments and contingencies

Stockholders' equity
    Preferred stock $.01 par value; 1,000 shares 
       authorized; 8.60% Cumulative Redeemable
       Preferred Stock,
           Series B; $2,500 liquidation value;
           40 shares issued and outstanding                                         100,000               100,000
       Psychiatric Group Preferred Stock;
           208 shares issued and outstanding                                              2                     2
    Common stock $.01 par value; 100,000 shares authorized;
       24,984 and 23,557 shares issued and outstanding                                  250                   236
    Additional paid-in capital                                                      519,474               482,030
    Cumulative net income                                                           322,139               283,453
    Cumulative dividends                                                           (522,578)             (450,760)
                                                                             --------------        --------------
                                                                                    419,287               414,961
                                                                             --------------        --------------

                                                                             $      759,710        $      690,572
                                                                             ==============        ==============



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



                                       2
   4
                            AMERICAN HEALTH PROPERTIES, INC.
                    CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                                      (UNAUDITED)
                        (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)




                                                                       Three Months Ended              Nine Months Ended
                                                                          September 30,                  September 30,
                                                                  ---------------------------     ---------------------------
                                                                      1998            1997           1998            1997
                                                                  -----------     -----------     -----------     -----------
                                                                                                              
REVENUES
Rental income                                                     $    24,183     $    17,945     $    68,025     $    53,572
Mortgage interest income                                                  116           1,613           3,424           4,661
Additional rental and interest income                                   3,514           3,124          10,334           9,247
Other property income                                                     647              73           1,366             107
Other interest income                                                     249             195             710           1,467
                                                                  -----------     -----------     -----------     -----------
                                                                       28,709          22,950          83,859          69,054
                                                                  -----------     -----------     -----------     -----------
EXPENSES
Depreciation and amortization                                           5,625           3,910          15,658          11,627
Property operating                                                      1,596             204           4,163             292
Interest expense                                                        5,653           4,533          15,903          15,118
General and administrative                                              2,150           1,987           6,578           5,815
Impairment loss on psychiatric real estate
  and notes receivable                                                   --              --             2,730          11,000
                                                                  -----------     -----------     -----------     -----------
                                                                       15,024          10,634          45,032          43,852
                                                                  -----------     -----------     -----------     -----------
Minority interest                                                          47              48             141             142
                                                                  -----------     -----------     -----------     -----------
INCOME BEFORE EXTRAORDINARY ITEM                                       13,638          12,268          38,686          25,060
EXTRAORDINARY LOSS ON DEBT PREPAYMENT                                    --              --              --           (11,427)
                                                                  -----------     -----------     -----------     -----------
NET INCOME                                                        $    13,638     $    12,268     $    38,686     $    13,633
                                                                  ===========     ===========     ===========     ===========
SERIES B PREFERRED DIVIDEND REQUIREMENT                           $    (2,150)    $      --       $    (6,450)    $      --
                                                                  ===========     ===========     ===========     ===========
ATTRIBUTABLE TO CORE GROUP COMMON STOCK
  AND PSYCHIATRIC GROUP DEPOSITARY SHARES -

      INCOME BEFORE EXTRAORDINARY ITEM                            $    11,488     $    12,268     $    32,236     $    25,060
                                                                  ===========     ===========     ===========     ===========
      NET INCOME                                                  $    11,488     $    12,268     $    32,236     $    13,633
                                                                  ===========     ===========     ===========     ===========



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



                                       3
   5
                                        
                        AMERICAN HEALTH PROPERTIES, INC.
           CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (CONTINUED)
                                  (UNAUDITED)
                    (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)




                                                             Three Months Ended                 Nine Months Ended
                                                                September 30,                     September 30,
                                                       -----------------------------     ------------------------------
                                                           1998             1997             1998             1997
                                                       ------------     ------------     ------------    -------------
                                                                                                       
ATTRIBUTABLE TO -
  CORE GROUP COMMON STOCK
      Income before extraordinary item                 $     10,859     $     11,087     $     31,852     $     32,146
      Extraordinary loss on debt prepayment            $       --       $       --       $       --       $    (11,427)
      Net income                                       $     10,859     $     11,087     $     31,852     $     20,719

      Basic per share amounts -
        Income before extraordinary item               $       0.44     $       0.47     $       1.32     $       1.37
        Extraordinary loss on debt prepayment          $       --       $       --       $       --       $      (0.49)
        Net income                                     $       0.44     $       0.47     $       1.32     $       0.88

        Weighted average common shares                       24,738           23,540           24,174           23,486

      Diluted per share amounts -
        Income before extraordinary item               $       0.44     $       0.47     $       1.30     $       1.36
        Extraordinary loss on debt prepayment          $         --     $       --       $       --       $      (0.48)
        Net income                                     $       0.44     $       0.47     $       1.30     $       0.88

        Weighted average common shares and
          dilutive potential common shares                   24,930           23,738           24,416           23,677

      Dividends declared per common share              $     0.5450     $     0.5250     $     1.6350     $     1.5750


  PSYCHIATRIC GROUP DEPOSITARY SHARES
      Net income (loss)                                $        629     $      1,181     $        384     $     (7,086)

      Basic per share amounts -
        Net income (loss)                              $       0.30     $       0.57     $       0.18     $      (3.40)

        Weighted average depositary shares                    2,084            2,084            2,084            2,084

      Diluted per share amounts -
        Net income (loss)                              $       0.30     $       0.56     $       0.18     $      (3.40)

        Weighted average depositary shares and
          dilutive potential depositary shares                2,130            2,099            2,112            2,084

      Dividends declared per depositary share          $     0.3500     $     0.6200     $     1.6300     $     2.0000





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



                                       4
   6

                        AMERICAN HEALTH PROPERTIES, INC.

                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

                                   (UNAUDITED)

                                 (IN THOUSANDS)




                                                                    Nine Months Ended September 30,
                                                                    -------------------------------
                                                                        1998               1997
                                                                    ------------       ------------
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                          $     38,686       $     13,633
Extraordinary loss on debt prepayment                                         --             11,427
Depreciation, amortization and other non-cash items                       17,611             13,601
Deferred income                                                              327               (174)
Impairment loss on psychiatric real estate and notes receivable            2,730             11,000
Change in other assets                                                       855             (2,270)
Change in accounts payable and accrued liabilities                        (2,028)              (627)
                                                                    ------------       ------------
                                                                          58,181             46,590
                                                                    ------------       ------------
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition and construction of real estate properties                  (138,334)           (17,919)
Mortgage note receivable fundings                                           (179)            (3,683)
Principal payments on mortgage notes receivable                           35,039                 52
Other notes receivable                                                    (1,352)               173
Direct financing leases                                                      798                389
Administrative capital expenditures                                         (111)               (18)
                                                                    ------------       ------------
                                                                        (104,139)           (21,006)
                                                                    ------------       ------------
CASH FLOWS FROM FINANCING ACTIVITIES
Borrowings (payments) on bank loans payable                               63,000            (40,000)
Principal payments on mortgage notes payable                                (376)                --
Proceeds from notes payable issuance                                          --            218,965
Prepayment of notes payable                                                   --           (163,176)
Financing costs paid                                                         (37)            (2,152)
Proceeds from sale of common stock                                         9,475                 --
Proceeds from exercise of stock options                                    3,602              2,176
Dividends paid                                                           (49,992)           (41,525)
                                                                    ------------       ------------
                                                                          25,672            (25,712)
                                                                    ------------       ------------
INCREASE (DECREASE) IN CASH AND SHORT-TERM INVESTMENTS                   (20,286)              (128)
CASH AND SHORT-TERM INVESTMENTS, BEGINNING OF PERIOD                      23,053              1,480
                                                                    ------------       ------------
CASH AND SHORT-TERM INVESTMENTS, END OF PERIOD                      $      2,767       $      1,352
                                                                    ============       ============





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






                                       5
   7
                        AMERICAN HEALTH PROPERTIES, INC.

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



1.  GENERAL

         American Health Properties, Inc., a Delaware corporation (the Company,
which term refers to the Company and its subsidiaries unless the context
otherwise requires), is a self-administered real estate investment trust (REIT)
that commenced operations in 1987.  The Company has investments in health care
properties, including acute care, rehabilitation, long-term acute care and
psychiatric hospitals, skilled nursing, assisted living, Alzheimer's care and
medical office/clinic facilities.

         The Company's common stock (the Core Group Common Stock) is intended
to reflect the separate financial performance of the Company's investments in
acute care, rehabilitation and long-term acute care hospitals, skilled nursing,
assisted living, Alzheimer's care and medical office/clinic facilities (the
Core Group).  The Psychiatric Group Depositary Shares are intended to reflect
the separate financial performance of the Company's investments in psychiatric
hospitals (the Psychiatric Group).  The Company's Series B Depositary Shares,
and the Series B Preferred Stock represented thereby, are attributed to the
Company's Core Group for financial accounting and reporting purposes.  The
Series B Depositary Shares, and the Series B Preferred Stock represented
thereby, rank senior to the Company's Core Group Common Stock and its
Psychiatric Group Depositary Shares with respect to dividend payments and
liquidation rights.  Attribution of the components of the Company's capital
structure to its Core Group and Psychiatric Group for financial accounting and
reporting purposes does not affect the legal title to assets or responsibility
for liabilities of the Company, and each holder of Core Group Common Stock,
Series B Depositary Shares or Psychiatric Group Depositary Shares is a holder
of an issue of capital stock of the entire Company and is subject to the risks
associated with an investment in the Company and all of its businesses, assets
and liabilities.

         Basis of Presentation  The consolidated condensed financial statements
of the Company included herein have been prepared by the Company without audit
and include all normal, recurring adjustments which are, in the opinion of
management, necessary for a fair presentation of the results of operations
pursuant to the rules and regulations of the Securities and Exchange
Commission.  These financial statements should be read in conjunction with
those included in the Company's annual report on Form 10-K for the year ended
December 31, 1997. The financial statements of the Core Group and the
Psychiatric Group, which are included elsewhere herein, should also be read in
conjunction with these financial statements.

         The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period.  Actual results could differ from those estimates.

         New Accounting Standards  In the first quarter of 1998, the Company
adopted Statement of Financial Accounting Standards (SFAS) No. 130, "Reporting
Comprehensive Income".  SFAS No. 130 establishes standards for reporting and
display of comprehensive income and its components in a full set of general
purpose financial statements.  The adoption of this statement had no impact on
the Company's financial statements.

         SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
Information", establishes standards for reporting financial and descriptive
information about reportable operating segments.  In general, reportable
operating segments are components of an enterprise about which separate
financial information is available that is evaluated regularly by the chief
operating decision maker in deciding how to allocate resources and in assessing
performance.  The required adoption in 1998 of SFAS No. 131 is not expected to
have a material impact on the Company's financial statements.





                                       6
   8
                        AMERICAN HEALTH PROPERTIES, INC.

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



         In February 1998, the Financial Accounting Standards Board issued SFAS
No. 132, "Employer's Disclosures about Pensions and Other Post Retirement
Benefits".  SFAS No. 132 revises employer's disclosures about pension and other
post retirement benefits to the extent practicable, requires additional
information on changes in the benefit obligations and fair values of plan
assets that will facilitate financial analysis, and eliminates certain
disclosures that are no longer useful.  The required adoption in 1998 of SFAS
No. 132 is not expected to have a material impact on the Company's financial
statements.

         SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities", establishes accounting and reporting standards requiring that
every derivative instrument (including certain derivative instruments embedded
in other contracts) be recorded in the balance sheet as either an asset or
liability measured at its fair value.  It also requires that changes in the
derivative's fair value be recognized currently in earnings unless specific
hedge accounting criteria are met. The required adoption in 1999 of SFAS No.
133 is not expected to have a material impact on the Company's financial
statements.

         In April 1998, the AICPA issued Statement of Position ("SOP") 98-5,
"Reporting on the Costs of Start-Up Activities".  In general, SOP 98-5 requires
costs of start-up activities and organization costs to be expensed as incurred.
Initial application of SOP 98-5 should be reported as the cumulative effect of
a change in accounting principle. The required adoption in 1998 of SOP 98-5 is
not expected to have a material impact on the Company's financial statements.

         On May 21, 1998, the Emerging Issues Task Force ("EITF") of the
Financial Accounting Standards Board issued EITF Issue No. 98-9, "Accounting for
Contingent Rent in Interim Financial Periods".  EITF Issue No. 98-9 requires
lessors to defer recognition of contingent rental income in interim periods
until the specific target that triggers the contingent rental income is
achieved.  The Company's prospective adoption of EITF Issue No. 98-9, effective
May 22, 1998, did not have a material impact on the Company's financial
statements for the three and nine months ended September 30, 1998.  Although
EITF Issue No. 98-9 is not expected to have a material impact on the Company's
annual financial results in the future, the Company does expect EITF Issue No.
98-9 to have a material impact on the timing of the recognition of contingent
rental income in the Company's quarterly financial results in the future.  In
general, it is probable that few, if any, of the Company's operators will
achieve the target revenues specified in their leases in the first quarter which
will result in the deferral of a significant amount of contingent rental income
that will not be recognized until subsequent quarters within the year when the
specified target revenues are achieved.

         Interest Paid  Interest paid by the Company, net of interest
capitalized, was $18,814,000 and $14,306,000 for the nine months ended
September 30, 1998 and 1997, respectively.  The Company had $563,000 and
$344,000 of capitalized interest for the nine months ended September 30, 1998
and 1997, respectively.

2.  STOCKHOLDERS' EQUITY

         Equity Offering  In February 1998, the Company completed an offering
of 353,201 additional shares of Core Group Common Stock resulting in net
proceeds of approximately $9.5 million.

         Equity Issuance  In May 1998, the Company issued 62,160 additional
shares of Core Group Common Stock in connection with the acquisition of a
medical office/clinic facility, representing additional equity of approximately
$1.7 million.

         Special Stock Dividend   On July 24, 1998, the Company distributed
833,067 new shares of Core Group Common Stock at a price of $25.9407 per share
to holders of Psychiatric Group Depositary Shares as a special





                                       7
   9
                        AMERICAN HEALTH PROPERTIES, INC.

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



stock dividend. Holders of Psychiatric Group Depositary Shares received 0.4
shares of Core Group Common Stock for each Psychiatric Group Depositary Share
held and were paid cash-in-lieu of fractional shares of Core Group Common Stock
based on the price of $25.9407.

         Stock Incentive Plans  During the nine months ended September 30,
1998, options to purchase 160,424 shares of Core Group Common Stock at a
weighted average exercise price of $28.00 per share were issued pursuant to the
Company's stock incentive plans. During the nine months ended September 30,
1998, options to purchase 172,326 shares of Core Group Common Stock were
exercised at a weighted average exercise price of $20.90 per share resulting in
additional equity of $3,602,000.  Options to purchase 47,728 shares of Core
Group Common Stock at a weighted average exercise price of $28.72 per share and
options to purchase 16,250 shares of Psychiatric Group Depositary Shares at a
weighted average exercise price of $21.78 per share expired during the nine
months ended September 30, 1998.

3.  EARNINGS PER SHARE

         The following is a reconciliation of the income or (loss) and share
amounts used in the basic and diluted per share computations of income before
extraordinary item attributable to Core Group Common Stock and Psychiatric
Group Depositary Shares:



                                           Three Months Ended September 30,                  Nine Months Ended September 30,
                                    ----------------------------------------------  -----------------------------------------------
                                             1998                     1997                   1998                       1997
                                    ----------------------   ---------------------   ----------------------   ----------------------
                                                                                                              Income
(In thousands)                       Income        Shares     Income       Shares     Income        Shares     (Loss)       Shares
                                    ---------    ---------   ---------   ---------   ---------    ---------   ---------    ---------
                                                                                                         
ATTRIBUTABLE TO CORE GROUP
Income before extraordinary item    $  13,009           --   $  11,087          --   $  38,302           --   $  32,146           --
Less Series B preferred
  dividend requirement                 (2,150)          --          --          --      (6,450)          --          --           --
Outstanding common shares                  --       24,736          --      23,539          --       24,173          --       23,484
Deferred common shares                     --            2          --           1          --            1          --            2
                                    ---------    ---------   ---------   ---------   ---------    ---------   ---------    ---------
Basic EPS components                   10,859       24,738      11,087      23,540      31,852       24,174      32,146       23,486

Effect of dilutive potential
  common shares -
    Stock options                          --           45          --          89          --          102          --           92
    DER's                                  --          147          --         109          --          140          --           99
    Subordinated convertible
      bonds payable                        --           --          --          --          --           --          --           --
                                    ---------    ---------   ---------   ---------   ---------    ---------   ---------    ---------
Diluted EPS components              $  10,859       24,930   $  11,087      23,738   $  31,852       24,416   $  32,146       23,677
                                    =========    =========   =========   =========   =========    =========   =========    =========

ATTRIBUTABLE TO PSYCHIATRIC GROUP
Basic EPS components                $     629        2,084   $   1,181       2,084   $     384        2,084   $  (7,086)       2,084

Effect of dilutive potential
    depositary shares -
    Stock options                          --           --          --          --          --           --          --           --
    DER's                                  --           46          --          15          --           28          --           --
                                    ---------    ---------   ---------   ---------   ---------    ---------   ---------    ---------
Diluted EPS components              $     629        2,130   $   1,181       2,099   $     384        2,112   $  (7,086)       2,084
                                    =========    =========   =========   =========   =========    =========   =========    =========


                                       8
   10
                        AMERICAN HEALTH PROPERTIES, INC.

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)




4.  COMMITMENTS

         As of September 30, 1998, the Company had funded $9.7 million of a $17
million commitment to develop two skilled nursing facilities in Las Vegas,
Nevada to be operated by an experienced operator of skilled nursing facilities.
The lease commenced on one of these facilities in October 1998 after its
construction was completed at a total cost of $7.4 million.  The Company has a
$35 million forward funding commitment to develop up to five assisted living
facilities to be managed by an experienced operator of assisted living
facilities.  As of September 30, 1998, the Company had funded $6.6 million under
this commitment for the development of three facilities having total development
costs of approximately $18.6 million.  The Company has a similar commitment of
$22.5 million to develop up to nine Alzheimer's care facilities to be managed by
the same operator that currently manages two existing Alzheimer's care
facilities owned by the Company.  In November 1998, approximately $600,000 was
funded under this commitment to acquire land and commence development of one
facility having a total development cost of approximately $2.8 million.

5.  STATUS OF PSYCHIATRIC GROUP INVESTMENTS

         On July 1, 1998, the Company received $35 million as payment in full
of its Psychiatric Group's two New York Four Winds mortgage loans resulting in
the accrual of a $2.73 million impairment loss in the second quarter of 1998.
On a consolidated basis, the Company used the proceeds from the mortgage loans
payoff to pay down outstanding borrowings under its bank credit facility.  On a
Group basis, the proceeds from the payment of the Four Winds mortgage loans
were first used by the Psychiatric Group to repay the entire $11.2 million
outstanding balance of fixed and revolving inter-Group loans owed to the
Company's Core Group by the Psychiatric Group and to maintain a cash reserve of
approximately $2.3 million for the net current liabilities of the Psychiatric
Group.  Substantially all of the remaining proceeds were distributed to holders
of Psychiatric Group Depositary Shares on July 24, 1998 as a special dividend
paid in the form of 0.4 shares of Core Group Common Stock per Psychiatric Group
Depositary Share.  In order to effectuate the stock dividend, the Psychiatric
Group purchased 833,067 shares of Core Group Common Stock from the Core Group
at a price of $25.9407 per share, which represented the average trading price
of the Core Group Common Stock for the last ten trading days prior to the July
17, 1998 record date for the special dividend, as provided in the certificate
of designation for the Psychiatric Group Stock.   NASDAQ set July 27, 1998 as
the ex-dividend date for the special stock dividend.  Accordingly, the
Psychiatric Group Depositary Shares traded through the close of the market on
the payable date of July 24, 1998 with a due bill entitling each Psychiatric
Group Depositary Share to the 0.4 share special dividend of Core Group Common
Stock.  The Four Winds loans represented the largest income-producing portion
of the Company's portfolio.  As a result of the payoff of these loans, the
Company's Psychiatric Group financial results are solely dependent on the
remaining three assets in the portfolio.

         The fundamental ongoing changes in the psychiatric industry and the
resulting negative impact on operator financial performance have resulted in
significant impairment losses on psychiatric investments and the periodic
restructuring of psychiatric operator payment obligations in previous years.
The Company recorded an $11 million charge in the first quarter of 1997 for
impairment of the carrying value of its two psychiatric investments in Florida.
In light of the volatile circumstances at each of the Company's psychiatric
properties, the Company cannot be assured that further impairment losses on
these investments will not be required.

         The Northpointe property, at which the operator ceased paying its
obligations to the Company in February 1997 and ceased hospital operations in
the second quarter of 1997, continues to remain idle. The Company incurred
costs of approximately $75,000 during the third quarter of 1998 ($.04 per
Psychiatric Group Depositary Share on a diluted basis) and $375,000 for the
first nine months of 1998 ($.18 per Psychiatric Group Depositary Share on a
diluted basis) to protect and maintain this property. Although the Company
expects to incur costs of approximately





                                       9
   11
                        AMERICAN HEALTH PROPERTIES, INC.

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



$75,000 per quarter to protect and maintain this property while various
alternatives for the property are evaluated and pursued, in the past, the
Company has been required to incur substantial additional costs to maintain
this property and the Company cannot be assured that other unexpected costs
will not be incurred.  The Company continues to pursue discussions with health
care operators and others regarding a potential sale or lease of the
Northpointe property.  However, no agreement for sale or lease of the
Northpointe property has been reached.  If efforts to identify a health care
operator for this property prove unsuccessful, the property will most likely
have to be sold for its real estate value.  However, the Company cannot be
assured that any sale price would equal or exceed the current carrying value of
the Northpointe property.

         In September 1998, the operations at Sunrise Regional Medical Center
(formerly The Retreat) were transitioned to a new operator.  As a result of
this change, the new operator assumed all operational responsibility for the
hospital and entered into a new lease with the Company.  The new lease calls
for an effective monthly rent of $60,000 ($.028 per Psychiatric Group
Depositary Share on a diluted basis) over the five-year lease term.  This lease
rate compares with the preceding operator's lease obligation of $35,000 per
month ($.016 per Psychiatric Group Depositary Share on a diluted basis).  The
first full quarter of financial impact for the Company from this new lease will
be in the fourth quarter of 1998.  In connection with the transition, the
Company received a one-time payment of $347,000 ($.16 per Psychiatric Group
Depositary Share on a diluted basis) in the third quarter from the previous
operator of The Retreat to settle certain of the obligations it owes to the
Company.  The Company recognized this one-time payment as income in the third
quarter of 1998 and considered it in the determination of the Company's
Psychiatric Group third quarter dividend.  The Company cannot be assured that
the new operator will be able to successfully operate the facility or meet its
lease obligations.

         The maturity date of the $2.5 million balance outstanding under the
Rock Creek Center (RCC) revolving credit agreement and the initial term of the
RCC lease have been extended to March 31, 1999.  Under the extended agreement,
the operator will continue to pay interest on all outstanding obligations and
will pay $5,000 per month against the principal balance of the revolving credit
agreement.  RCC has met its rent and interest obligations to the Company through
November 1998, however, RCC made its November payments late due to cash flow
problems. The Company cannot be assured that RCC will not continue to experience
operational and cash flow difficulties as it has in the past and, therefore,
cannot be assured that RCC will fulfill its obligations to the Company. At the
end of June 1998, the operator of the RCC facility informed the Company that it
had incurred a material, unanticipated liability to Medicare, which imperils the
continuing operation of the facility.  In response, the operator has
substantially completed a significant revision and downsizing of its operations
to focus on geriatric psychiatric care.  The facility is currently operating
under its new business model with a reduced staff.  Under the lease extension,
the Company has the right to negotiate with other potential health care
operators regarding operating the facility and the Company has commenced
marketing the property to potential new operators.  Discussions with the current
operator have not been successful in reaching a mutually acceptable long-term
lease or sale agreement. Few local or national operators have continued interest
in the facility; and, the Company cannot be assured that either a new long-term
lease or sale will be accomplished, or if accomplished, that the terms of such
lease or sale will enable the Company to realize the current carrying value of
the RCC facility. If the current operator is unsuccessful in formulating a
program which permits it to pay its Medicare liability and to make suitable
payments to the Company, and a facility lease with a new operator is not
accomplished, a significant negative impact to the Company's Psychiatric Group
will likely result. Furthermore, if a new operator assumes operation of the RCC
facility, the Company cannot be assured that the current operator will be able
to pay the balance owed under the revolving credit agreement or that a new
operator will be successful in obtaining the necessary licenses to operate the
facility and that it will be able to operate the facility successfully.

         Although management currently believes that the recorded amounts of its
psychiatric investments are realizable, if the psychiatric operators are unable
to adapt to the fundamental ongoing changes in the psychiatric industry
successfully and consistently mitigate the negative impact of the ongoing
changes on their financial





                                       10
   12
                        AMERICAN HEALTH PROPERTIES, INC.

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



performance, the Company may be required to restructure payment obligations
further, identify alternative operators, pursue alternative uses for or
dispositions of the properties and/or recognize additional impairment losses on
its psychiatric investments.  If the Company is required to take any of these
actions, various costs are likely to be incurred by the Company in an effort to
protect, maintain and pursue alternatives for its investments.  The Company
does not currently intend to make new investments in the psychiatric sector,
and is seeking to sell or reduce its investments in the psychiatric sector. In
addition, the Company is in discussions with each of the psychiatric operators
regarding financing alternatives designed to enable them to acquire the
properties and/or repay their borrowings from the Company, as the case may be.
Subject to the rights of the holders of the Company's Series B Depositary
Shares, and the Series B Preferred Stock represented thereby, and any other
preferred stock of the Company then outstanding, the Company expects to use the
net proceeds of any future psychiatric property sales and/or psychiatric
operator borrowing repayments to first repay then outstanding inter-Group loans
and/or other liabilities owed by the Psychiatric Group and to distribute
substantially all of the remaining net proceeds, if any, in cash or Core Group
Common Stock to holders of Psychiatric Group Depositary Shares. The Company
cannot be assured that the efforts of psychiatric operators to obtain
alternative financing will be successful or, if successful, that the amounts of
such financing would be sufficient to enable the Company to realize the
carrying amounts of its psychiatric investments.

         The Company will continue to review quarterly the performance of each
of the three remaining assets of the Psychiatric Group.  Under the terms of the
Certificate of Designations for the Psychiatric Group Preferred Stock and the
Deposit Agreement providing for issuance of Depositary Receipts (Psychiatric
Group Depositary Shares) each representing one-tenth of one share of the
Psychiatric Group Preferred Stock, the Company has the right to redeem all
outstanding Psychiatric Group Depositary Shares, and the Psychiatric Group
Preferred Stock represented thereby, for cash (or in exchange for newly issued
shares of Core Group Common Stock) at a premium generally ranging from 5% to
15% over the value of the Psychiatric Group Depositary Shares. Should the Board
of Directors of the Company decide that the remaining Psychiatric Group
portfolio and operations are not consistent with a separate public security,
the Board may elect to redeem the outstanding Psychiatric Group Depositary
Shares in cash or in exchange for shares of Core Group Common Stock.  Since an
exchange or redemption of the Psychiatric Group Depositary Shares may be at a
premium to the then current market price of the Psychiatric Group Depositary
Shares, and since the Board could determine to effect such an exchange or
redemption at a time when either or both the Core Group Common Stock and the
Psychiatric Group Depositary Shares may be considered to be overvalued or
undervalued, the exchange or redemption could be disadvantageous to the holders
of the Core Group Common Stock or the Psychiatric Group Depositary Shares. For
detailed information regarding the Company's right to redeem the Psychiatric
Group Depositary Shares, and the Psychiatric Group Preferred Stock represented
thereby, and the way in which any redemption price or exchange rate may be set,
interested persons are encouraged to review the Certificate of Designations for
the Psychiatric Group Preferred Stock attached as Exhibit 4.1 to the Company's
form 8-K filed with the Securities and Exchange Commission on August 14, 1995,
the information set forth in the Company's Amendment No. 1 to Registration
Statement on Form 8-A filed with the Securities and Exchange Commission on June
29, 1995 and the Deposit Agreement filed as Exhibit 4.2 to that Amendment No.1
to Registration Statement.

         The dividend on the Company's Psychiatric Group Depositary Shares is
determined each quarter based upon the operating results of the Company's
Psychiatric Group.  Historically, the level of dividends of the Psychiatric
Group have varied quarter-to-quarter. Any advance of additional funds to
psychiatric hospital operators, modification of terms covering the rental or
interest obligations of its psychiatric properties or nonpayment or deferral of
such obligations as they become due likely will have an adverse impact on the
Company's Psychiatric Group results of operations and cash flows, as well as on
the quarterly dividend payment on Psychiatric Group Depositary Shares.  In
addition to the foregoing, future operating results, cash flows and dividends
of the Company's Psychiatric Group will be affected by changes in the level of
additional rent, the





                                       11
   13
                        AMERICAN HEALTH PROPERTIES, INC.

              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



amount of additional financial advisory fees and, to the extent necessary,
various costs which might be incurred in an effort to protect, maintain and
pursue alternatives for its psychiatric investments.  With the repayment of the
Four Winds loans, third quarter operating results, cash flows and dividends
decreased from previous quarters.  In addition to the $347,000 ($.16 per
Psychiatric Group Depositary Share on a diluted basis) one-time payment
received from The Retreat mentioned above, the Company also received a final
payment of contingent interest on the Four Winds mortgage loans of $89,000
($.04 per Psychiatric Group Depositary Share on a diluted basis) in the third
quarter which will not recur in future quarters.  The Company earned
approximately $83,000 ($.04 per Psychiatric Group Depositary Share on a diluted
basis) of nonrecurring interest income in the third quarter on the net proceeds
of the Four Winds loans payoff during the month of July until such proceeds
were used to execute the special dividend on July 24, 1998.  As a result of
these nonrecurring items, the Psychiatric Group's future quarterly operating
results, cash flows and dividends are expected to decrease further compared
with the third quarter.  Furthermore, due to the substantial decrease in the
Psychiatric Group's asset base and earnings capacity, small events with respect
to the Psychiatric Group's three remaining facilities will likely have a more
significant effect on the Psychiatric Group's operating results, cash flows and
dividends in the future, and therefore the price of the Psychiatric Group
Depositary Shares. The liquidity of the Psychiatric Group Depositary Shares
will also likely be adversely affected.





                                       12
   14
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



         The Company's common stock (the Core Group Common Stock) is intended
to reflect the separate financial performance of the Company's investments in
acute care, rehabilitation and long-term acute care hospitals, skilled nursing,
assisted living, Alzheimer's care and medical office/clinic facilities (the
Core Group). The Psychiatric Group Depositary Shares are intended to reflect
the separate financial performance of the Company's investments in psychiatric
hospitals (the Psychiatric Group).  The Company's Series B Depositary Shares,
and the Series B Preferred Stock represented thereby, are attributed to the
Company's Core Group for financial accounting and reporting purposes.  The
Series B Depositary Shares, and the Series B Preferred Stock represented
thereby, rank senior to the Company's Core Group Common Stock and its
Psychiatric Group Depositary Shares with respect to dividend payments and
liquidation rights.  Attribution of the components of the Company's capital
structure to its Core Group and Psychiatric Group for financial accounting and
reporting purposes does not affect the legal title to assets or responsibility
for liabilities of the Company, and each holder of Core Group Common Stock,
Series B Depositary Shares or Psychiatric Group Depositary Shares is a holder
of an issue of capital stock of the entire Company and is subject to the risks
associated with an investment in the Company and all of its businesses, assets
and liabilities.

         Following is a discussion of the consolidated financial condition and
results of operations of the Company, which should be read in conjunction with
the consolidated financial statements and accompanying notes.  For discussions
of the financial condition and results of operations of the Core Group and the
Psychiatric Group, see the management's discussion and analysis of financial
condition and results of operations of the Core Group and the Psychiatric Group
included elsewhere herein.

         Factors Regarding Future Results and Forward-Looking Statements  This
report includes and incorporates by reference statements that are not purely
historical and are "forward-looking statements" within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended, including statements regarding the Company's
expectations, beliefs, intentions or strategies regarding the future. All
statements other than historical fact contained in this report, including
without limitation statements regarding rent or interest to be received from the
Company's operators and tenants, the ability of new or existing operators to
continue operations of psychiatric facilities, plans with respect to individual
facilities, expectations with respect to the specific terms and renewals of
leases or sales of the Company's facilities, the Company's anticipated
dividends, the potential redemption of the Psychiatric Group Depositary Shares,
the Company's liquidity position, projected expenses associated with operating
or maintaining individual properties, the Company's ability to realize the
recorded amounts of its investments and the potential effect of new or existing
regulations on the operations conducted at the Company's facilities, are
forward-looking statements. All forward-looking statements included or
incorporated by reference in this report are based on information available to
the Company on the date hereof, and the Company assumes no obligation to update
such forward-looking statements.  Although the Company believes that the
assumptions and expectations reflected in such forward-looking statements are
reasonable, it can give no assurance that such expectations will prove to have
been correct or that the Company will take any actions that may presently be
planned.

         Certain factors that could cause actual results to differ materially
from those expected include, among others: the financial success of the
operations conducted at the Company's facilities and the financial strength of
the operators and tenants of such facilities, the continuing ability of
operators and tenants to meet their obligations to the Company under existing
or restructured agreements, changes in operators or ownership of operators, the
viability of alternative uses for the Company's properties when necessary,
changes in government policy relating to the health care industry including
reductions in reimbursement levels under the Medicare and Medicaid programs,
operators' and tenants' continued eligibility to participate in the Medicare or
Medicaid programs, reductions in reimbursement by other third-party payors,
the impact of managed care pricing pressures, the requirement to provide care
on a fixed-price basis, lower occupancy levels at the





                                       13
   15
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



Company's facilities, a downturn in market lease rates for medical office space,
disruptions caused by the failure of the Company or its vendors, operators,
lessees and borrowers to resolve any Year 2000 Issues affecting their respective
operations, higher than expected costs associated with the maintenance and
operation of the Company's medical office/clinic facilities, higher than
expected turnover at the Company's medical office/clinic facilities, a reduction
in demand for the services provided at the Company's facilities, the strength
and financial resources of the Company's competitors, the availability and cost
of capital, the Company's ability to make additional real estate investments at
attractive yields, the adoption of new accounting standards and changes in tax
laws and regulations affecting real estate investment trusts. For a further
discussion of certain of these factors, see "-Future Operating Results" herein.

OPERATING RESULTS

Third Quarter and Year to Date 1998 Compared With 1997

         For the third quarter of 1998, the Company reported net income
attributable to Core Group Common Stock and Psychiatric Group Depositary Shares
of $11,488,000 compared with $12,268,000 for the third quarter of 1997. For the
nine months ended September 30, 1998, the Company reported income before
extraordinary item attributable to Core Group Common Stock and Psychiatric
Group Depository Shares of $32,236,000, which included an impairment loss on
psychiatric notes receivable of ($2,730,000), compared with $25,060,000 for the
nine months ended September 30, 1997, which included an impairment loss on
psychiatric real estate and notes receivable of ($11,000,000).  For the nine
months ended September 30, 1998, the Company reported net income attributable
to Core Group Common Stock and Psychiatric Group Depositary Shares of
$32,236,000 compared with $13,633,000 for the nine months ended September 30,
1997.  An extraordinary loss on debt prepayment of ($11,427,000) was reported
during the nine months ended September 30, 1997. See the Consolidated Condensed
Statements of Operations for the comparative gross and per share amounts
attributable to the Core Group Common Stock and the Psychiatric Group
Depositary Shares.

         Rental income was $24,183,000 for the third quarter of 1998, an
increase of $6,238,000 or 35% from $17,945,000 for the third quarter of 1997.
Rental income was $68,025,000 for the nine months ended September 30, 1998 an
increase of $14,453,000 or 27% from $53,572,000 for the nine months ended
September 30, 1997.  This increase was primarily attributable to rental income
from new Core Group properties acquired subsequent to the first quarter of
1997. These property additions also resulted in an increase in depreciation and
amortization of $1,715,000 or 44% to $5,625,000 for the third quarter of 1998
compared with $3,910,000 for the third quarter of 1997 and an increase in
depreciation and amortization of $4,031,000 or 35% to $15,658,000 for the nine
months ended September 30, 1998 compared with $11,627,000 for the nine months
ended September 30, 1997.

         Mortgage interest income was $116,000 for the third quarter of 1998, a
decrease of $1,497,000 or 93% from $1,613,000 in 1997.  Mortgage interest income
was $3,424,000 for the nine months ended September 30, 1998, a decrease of
$1,237,000 or 27% from $4,661,000 for the nine months ended September 30, 1997.
On July 1, 1998, the Company received $35 million as payment in full of its
Psychiatric Group's two New York Four Winds mortgage loans resulting in a
decrease in mortgage interest income in the third quarter and first nine months
of 1998.  The decrease is partially offset by interest income from a Core Group
mortgage note receivable which was funded in the second quarter of 1997.

         Additional rental and interest income was $3,514,000 for the third
quarter of 1998, an increase of $390,000 or 12% from $3,124,000 for the third
quarter of 1997.  Additional rental and interest income was $10,334,000 for the
nine months ended September 30, 1998, an increase of $1,087,000 or 12% from
$9,247,000 for the nine months ended September 30, 1997.  The increase in
additional rental and interest income for the third quarter of 1998 was
attributable to increases in additional rent of $429,000 from acute care
properties and $32,000





                                       14
   16
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



from long-term care properties, partially offset by a decrease of $48,000 in
additional rent and interest from psychiatric properties and a $23,000 decrease
in additional rent from rehabilitation properties. The increase in additional
rental and interest income for the nine months ended September 30, 1998 was
attributable to increases in additional rent of $903,000 from acute care
properties, $84,000 from long-term care properties and an increase of $145,000
in additional rent and interest from psychiatric properties, partially offset
by a $45,000 decrease in additional rent from rehabilitation properties.

         Other property income of $647,000 for the third quarter of 1998 and
$1,366,000 for the nine months ended September 30, 1998, primarily
represents`property operating expense reimbursements and parking revenue from
medical office/clinic facility tenants.

         Other interest income increased $54,000 or 28% to $249,000 for the
third quarter of 1998 from $195,000 for the third quarter of 1997. Other
interest income decreased $757,000 or 52% to $710,000 for the nine months ended
September 30, 1998 from $1,467,000 for the nine months ended September 30,
1997.  The increase for the third quarter of 1998 was attributable to interest
income from a subordinated note receivable due from the operator of an
Alzheimer's care facility, which was funded during the second quarter of 1998,
and interest income from the net proceeds of the Four Winds loans payoff during
the month of July until such proceeds were used to execute the special dividend
to holders of Psychiatric Group Depositary Shares on July 24, 1998.  The
increase was partially offset by a lower average balance of direct financing
leases during the third quarter of 1998.  The decrease in other interest income
for the first nine months of 1998 resulted primarily from lower investable cash
balances and a lower average balance of direct financing leases during the
first nine months of 1998 compared to the same period in 1997. Investable cash
balances were significantly higher during the first quarter of 1997 due to the
temporary investment of a portion of the proceeds of a public debt offering in
late January 1997 until used to prepay the Company's private placement debt in
late February 1997 after the prepayment notice period had expired.  The
decrease was partially offset by interest income from the aforementioned
subordinated note receivable due from the operator of an Alzheimer's care
facility and the net proceeds of the Four Winds loans payoff.

         Property operating expense was $1,596,000 for the third quarter of
1998, an increase of $1,392,000 from $204,000 for the third quarter of 1997.
Property operating expense was $4,163,000 for the nine months ended September
30, 1998, an increase of $3,871,000 from $292,000 for the nine months ended
September 30, 1997.  For the third quarter of 1998, the entire increase was
attributable to operating expenses of Core Group medical office/clinic
facilities acquired subsequent to the first quarter of 1997. Approximately
$3,596,000 of the increase during the first nine months of 1998 was
attributable to operating expenses of Core Group medical office/clinic
facilities acquired subsequent to the first quarter of 1997 and $275,000 of the
increase was attributable to costs related to the protection and maintenance of
a closed psychiatric property in Florida.

         Interest expense was $5,653,000 for the third quarter of 1998, an
increase of $1,120,000 or 25% from $4,533,000 for the third quarter of 1997.
Interest expense was $15,903,000 for the nine months ended September 30, 1998,
an increase of $785,000 or 5% from $15,118,000 for the nine months ended
September 30, 1997. This increase was primarily attributable to a higher
average balance of bank credit facility borrowings and the assumption of two
mortgage loans in connection with the acquisition of medical office/clinic
facilities.  The increase was partially offset by a higher level of capitalized
interest in 1998 compared to 1997 and a lower weighted average effective
interest rate on debt during 1998.

         General and administrative expenses were $2,150,000 for the third
quarter of 1998, an increase of $163,000 or 8% from $1,987,000 for the third
quarter of 1997.  General and administrative expenses were $6,578,000 for the
nine months ended September 30, 1998, an increase of $763,000 or 13% from
$5,815,000 for





                                       15
   17
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



the nine months ended September 30, 1997. This variation was primarily
attributable to hiring of additional personnel, higher compensation and
benefits expense and increases in travel, legal and consulting expenses.

Future Operating Results

         The operators and tenants of most of the Company's facilities derive a
substantial percentage of their total revenues from federal and state health
care programs such as Medicare and Medicaid and from other third-party payors
such as private insurance companies, self-insured employers and health
maintenance organizations.  Such operators and tenants also are subject to
extensive federal, state and local government regulation relating to their
operations, and most of the Company's facilities are subject to periodic
inspection by governmental and other authorities to assure continued compliance
with mandated procedures, licensure requirements under state law and
certification standards under the Medicare and Medicaid programs.  A reduction
in reimbursement levels under the Medicare or Medicaid programs, a reduction in
reimbursement by other third-party payors or an operator's or tenant's failure
to maintain its certification under Medicare or Medicaid programs could
adversely affect revenues to the Company's facilities.

         The nature of health care delivery in the United States continues to
undergo change and further review at both the national and state levels.
Generally accepted goals of reform continue to include controlling costs and
improving access to medical care. Various plans to decrease the growth in
Medicare spending have been proposed and passed by both Houses of Congress.
These plans generally include revisions to and limits on Medicare and federal
programs providing Medicaid reimbursement to state health care programs and
have had and potentially would have an adverse impact on the level of funds
available in the future to health care facilities.  The Balanced Budget Act of
1997 contains extensive changes to the Medicare and Medicaid programs intended
to reduce the projected amount of increase in Medicare spending by an estimated
$115 billion and Medicaid spending by an estimated $13 billion over five years.
In addition, the Budget Act repealed certain limits on states' ability to
reduce their Medicaid reimbursement levels. The Budget Act has the potential to
reduce significantly federal spending on health care services provided at each
of the Company's facilities and provided by the physician tenants of the
Company's medical office/clinic facilities, and to affect revenues of the
Company's operators and tenants adversely.  In particular, the Budget Act's
limitations on reimbursable costs and reductions in payment incentives and
capital related payments, as well as the change toward a prospective payment
system, may have a material adverse effect on operator revenues at the
Company's rehabilitation, long-term acute care, and psychiatric hospitals. The
Budget Act's freeze on acute care hospital reimbursement rates may also have an
adverse effect on the operator revenues at the Company's acute care hospitals.
In addition, the prospective payment system imposed by the Budget Act on the
operators of the Company's skilled nursing facilities may have a material
adverse effect on the operator revenues at such facilities if the operators are
unable to effectively respond to the financial incentives provided by the
prospective payment system. The Company cannot be assured that the changes
effected by the Budget Act will not have a material adverse effect on the
Company's financial condition or results of operation.

         The Company's Board and management are monitoring the effect of the
Budget Act on the Company's facilities and potential changes to reimbursement
programs closely.  The Company believes that the changes effected by the Budget
Act and changes proposed at the federal and state level may pose risks for
certain institutions that are unwilling or unable to respond. At the same time,
the Company believes that this changing health care environment will provide
the Core Group with new opportunities for investment.

         The ongoing changes in the health care industry include trends toward
shorter lengths of hospital stay, increased use of outpatient services,
increased federal, state and third-party oversight of health care company
operations and business practices, and increased demand for discounted or
capitated health care services (delivery of services at a fixed price per
capita basis to a defined group of covered parties).  Furthermore, federal,
state and





                                       16
   18
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



third-party payors continue to propose and adopt various cost containment
measures that restrict the scope of reimbursable health care services and limit
increases in reimbursement rates for such services. Payors also are continuing
to enforce compliance with program requirements aggressively and to pursue
providers that they believe have not complied with such requirements.
Outpatient business is expected to increase as advances in medical technologies
allow more procedures to be performed on an outpatient basis and as payors
continue to direct more patients from inpatient care to outpatient care.  In
addition, the entrance of insurance companies into managed care programs is
accelerating the introduction of managed care in new localities, and states and
insurance companies continue to negotiate actively the amounts they will pay
for services.  Moreover, the percentage of health care services that are
reimbursed under the Medicare and Medicaid programs continues to increase as
the population ages.  States are also expanding their Medicaid programs.
Continued eligibility to participate in these programs is crucial to a
provider's financial strength. As a result of the foregoing, revenues and
margins may decrease at the Company's facilities.

         Notwithstanding the potential for increasing government regulation,
the Company believes that health care will continue to be delivered on a local
and regional basis and that well-managed, high-quality, cost-controlled
facilities will continue to be an integral part of local and regional health
care delivery systems.  The Company also believes that certain acute care
hospitals will need to reconfigure or expand existing facilities or to
affiliate themselves with other providers so as to become part of comprehensive
and cost-effective health care systems.  Such systems likely will include lower
cost treatment settings, such as ambulatory care clinics, outpatient surgery
centers, long-term acute care hospitals, skilled nursing facilities, assisted
living and Alzheimer's care facilities and medical office/clinic facilities.
In general, the Core Group facilities are part of local or regional health care
delivery systems or are in the process of becoming integrated into such
systems.

         The Company's future operating results could be affected by the
operating performance of the Company's lessees and borrowers.  The rental and
interest obligations of its facility operators are primarily supported by the
facility-specific operating cash flow.  Real estate investments in the
Company's portfolio are generally further supported by one or more credit
enhancements that take the form of cross-default provisions, letters of credit,
corporate and personal guarantees, security interests in cash reserve funds,
accounts receivable or other personal property and requirements to maintain
specified financial ratios.

         During the second quarter of 1998, the Company renewed leases for four
of its acute care hospitals, operated by Tenet Healthcare Corporation, under
the same lease terms and provisions as previously in place.  The four leases
accounted for approximately 27% of the Company's total revenues in 1997.

         Aggregate revenues from a lease maturing in February 1999 accounted
for 11% of the Company's total revenues in 1997.  The property is leased to a
subsidiary of Columbia/HCA Healthcare Corporation (Columbia).  The lease grants
the operator options to extend the term of the lease for eight consecutive
five-year renewal terms.  Base and additional rent during the first three
extended terms would be on the same terms and conditions as the current initial
term.  Minimum rent during the final five extended terms would be fair market
rental but without separate additional rent. The lease also grants the operator
the option to purchase the leased property at fair market value at the
expiration of any term of the lease. If the lease is not renewed and the
current operator does not exercise its option to purchase the property, the
Company will be required to seek a new operator for the property.

         The future operating results of the Company will be affected by
additional factors including the amount, timing and yield of additional real
estate investments and the competition for such investments. Operating results
also will be affected by the availability and terms of the Company's future
equity and debt financing.  The Company's financing strategy to facilitate
future growth includes objectives to reduce its cost of capital over time and
enhance its liquidity and financial flexibility.





                                       17
   19
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS




         Fundamental changes in the psychiatric industry continue to impact
negatively the facility-specific operating cash flow at the Company's
psychiatric properties.  Institutions responsible for the reimbursement of care
provided to patients who use inpatient psychiatric treatment services have
directed efforts toward decreasing their payments for such services, thereby
reducing hospital operating revenues. Some cost-cutting measures used by such
institutions include decreasing the inpatient length of stay, intensively
reviewing utilization, directing patients from inpatient care to outpatient
care and negotiating reduced reimbursement rates for services.  The wider use
of psychotropic drugs also has resulted in significant declines in the average
length of stay. In addition, aggressive program compliance enforcement and
increased scrutiny of past and current billing practices has resulted in the
filing of lawsuits against some providers and significant negative publicity
which has further exacerbated the financial and operational difficulties of
providers.  Although the operators of the psychiatric hospitals are responding
by increasing case management, developing lower cost outpatient and daypatient
programs and reducing operating costs, their efforts are generally not
consistently mitigating the negative impact of these fundamental psychiatric
industry changes. As a result, certain of the psychiatric hospital operators
have not consistently met their contractual payment obligations to the Company
as scheduled and the Company cannot be assured that psychiatric hospital
operators will be able to meet such payment obligations in the future.

         In general, the operators of the Psychiatric Group's properties have
very limited access to financing for their operating and capital needs. To the
extent the psychiatric hospitals have increased working capital needs in the
future, the Company may be the only source of such financing.

         On July 1, 1998, the Company received $35 million as payment in full
of its Psychiatric Group's two New York Four Winds mortgage loans resulting in
the accrual of a $2.73 million impairment loss in the second quarter of 1998.
On a consolidated basis, the Company used the proceeds from the mortgage loans
payoff to pay down outstanding borrowings under its bank credit facility.  On a
Group basis, the proceeds from the payment of the Four Winds mortgage loans
were first used by the Psychiatric Group to repay the entire $11.2 million
outstanding balance of fixed and revolving inter-Group loans owed to the
Company's Core Group by the Psychiatric Group and to maintain a cash reserve of
approximately $2.3 million for the net current liabilities of the Psychiatric
Group.  Substantially all of the remaining proceeds were distributed to holders
of Psychiatric Group Depositary Shares on July 24, 1998 as a special dividend
paid in the form of 0.4 shares of Core Group Common Stock per Psychiatric Group
Depositary Share.  In order to effectuate the stock dividend, the Psychiatric
Group purchased 833,067 shares of Core Group Common Stock from the Core Group
at a price of $25.9407 per share, which represented the average trading price
of the Core Group Common Stock for the last ten trading days prior to the July
17, 1998 record date for the special dividend, as provided in the certificate
of designation for the Psychiatric Group Stock.   NASDAQ set July 27, 1998 as
the ex-dividend date for the special stock dividend.  Accordingly, the
Psychiatric Group Depositary Shares traded through the close of the market on
the payable date of July 24, 1998 with a due bill entitling each Psychiatric
Group Depositary Share to the 0.4 share special dividend of Core Group Common
Stock.  The Four Winds loans represented the largest income-producing portion
of the Company's portfolio.  As a result of the payoff of these loans, the
Company's Psychiatric Group financial results are solely dependent on the
remaining three assets in the portfolio.

         The fundamental ongoing changes in the psychiatric industry and the
resulting negative impact on operator financial performance have resulted in
significant impairment losses on psychiatric investments and the periodic
restructuring of psychiatric operator payment obligations in previous years.
The Company recorded an $11 million charge in the first quarter of 1997 for
impairment of the carrying value of its two psychiatric investments in Florida.
In light of the volatile circumstances at each of the Company's psychiatric
properties, the Company cannot be assured that further impairment losses on
these investments will not be required.

         The Northpointe property, at which the operator ceased paying its
obligations to the Company in February 1997 and ceased hospital operations in
the second quarter of 1997, continues to remain idle. The Company incurred





                                       18
   20
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



costs of approximately $75,000 during the third quarter of 1998 ($.04 per
Psychiatric Group Depositary Share on a diluted basis) and $375,000 for the
first nine months of 1998 ($.18 per Psychiatric Group Depositary Share on a
diluted basis) to protect and maintain this property. Although the Company
expects to incur costs of approximately $75,000 per quarter to protect and
maintain this property while various alternatives for the property are
evaluated and pursued, in the past, the Company has been required to incur
substantial additional costs to maintain this property and the Company cannot
be assured that other unexpected costs will not be incurred.  The Company
continues to pursue discussions with health care operators and others regarding
a potential sale or lease of the Northpointe property.  However, no agreement
for sale or lease of the Northpointe property has been reached.  If efforts to
identify a health care operator for this property prove unsuccessful, the
property will most likely have to be sold for its real estate value.  However,
the Company cannot be assured that any sale price would equal or exceed the
current carrying value of the Northpointe property.

         In September 1998, the operations at Sunrise Regional Medical Center
(formerly The Retreat) were transitioned to a new operator.  As a result of
this change, the new operator assumed all operational responsibility for the
hospital and entered into a new lease with the Company.  The new lease calls
for an effective monthly rent of $60,000 ($.028 per Psychiatric Group
Depositary Share on a diluted basis) over the five-year lease term.  This lease
rate compares with the preceding operator's lease obligation of $35,000 per
month ($.016 per Psychiatric Group Depositary Share on a diluted basis).  The
first full quarter of financial impact for the Company from this new lease will
be in the fourth quarter of 1998.  In connection with the transition, the
Company received a one-time payment of $347,000 ($.16 per Psychiatric Group
Depositary Share on a diluted basis) in the third quarter from the previous
operator of The Retreat to settle certain of the obligations it owes to the
Company.  The Company recognized this one-time payment as income in the third
quarter of 1998 and considered it in the determination of the Company's
Psychiatric Group third quarter dividend.  The Company cannot be assured that
the new operator will be able to successfully operate the facility or meet its
lease obligations.

         The maturity date of the $2.5 million balance outstanding under the
Rock Creek Center (RCC) revolving credit agreement and the initial term of the
RCC lease have been extended to March 31, 1999.  Under the extended agreement,
the operator will continue to pay interest on all outstanding obligations and
will pay $5,000 per month against the principal balance of the revolving credit
agreement.  RCC has met its rent and interest obligations to the Company through
November 1998, however, RCC made its November payments late due to cash flow
problems. The Company cannot be assured that RCC will not continue to experience
operational and cash flow difficulties as it has in the past and, therefore,
cannot be assured that RCC will fulfill its obligations to the Company. At the
end of June 1998, the operator of the RCC facility informed the Company that it
had incurred a material, unanticipated liability to Medicare, which imperils the
continuing operation of the facility.  In response, the operator has
substantially completed a significant revision and downsizing of its operations
to focus on geriatric psychiatric care.  The facility is currently operating
under its new business model with a reduced staff.  Under the lease extension,
the Company has the right to negotiate with other potential health care
operators regarding operating the facility and the Company has commenced
marketing the property to potential new operators.  Discussions with the current
operator have not been successful in reaching a mutually acceptable long-term
lease or sale agreement. Few local or national operators have continued interest
in the facility; and, the Company cannot be assured that either a new long-term
lease or sale will be accomplished, or if accomplished, that the terms of such
lease or sale will enable the Company to realize the current carrying value of
the RCC facility.  If the current operator is unsuccessful in formulating a
program which permits it to pay its Medicare liability and to make suitable
payments to the Company, and a facility lease with a new operator is not
accomplished, a significant negative impact to the Company's Psychiatric Group
will likely result.  Furthermore, if a new operator assumes operation of the RCC
facility, the Company cannot be assured that the current operator will be able
to pay the balance owed under the revolving credit agreement or that a new
operator will be successful in obtaining the necessary licenses to operate the
facility and that it will be able to operate the facility successfully.





                                       19
   21
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



         Although management currently believes that the recorded amounts of
its psychiatric investments are realizable, if the psychiatric operators are
unable to adapt to the fundamental ongoing changes in the psychiatric industry
successfully and consistently mitigate the negative impact of the ongoing
changes on their financial performance, the Company may be required to
restructure payment obligations further, identify alternative operators, pursue
alternative uses for or dispositions of the properties and/or recognize
additional impairment losses on its psychiatric investments.  If the Company is
required to take any of these actions, various costs are likely to be incurred
by the Company in an effort to protect, maintain and pursue alternatives for
its investments.  The Company does not currently intend to make new investments
in the psychiatric sector, and is seeking to sell or reduce its investments in
the psychiatric sector.  In addition, the Company is in discussions with each
of the psychiatric operators regarding financing alternatives designed to
enable them to acquire the properties and/or repay their borrowings from the
Company, as the case may be.  Subject to the rights of the holders of the
Company's Series B Depositary Shares, and the Series B Preferred Stock
represented thereby, and any other preferred stock of the Company then
outstanding, the Company expects to use the net proceeds of any future
psychiatric property sales and/or psychiatric operator borrowing repayments to
first repay then outstanding inter-Group loans and/or other liabilities owed by
the Psychiatric Group and to distribute substantially all of the remaining net
proceeds, if any, in cash or Core Group Common Stock to holders of Psychiatric
Group Depositary Shares. The Company cannot be assured that the efforts of
psychiatric operators to obtain alternative financing will be successful or, if
successful, that the amounts of such financing would be sufficient to enable
the Company to realize the carrying amounts of its psychiatric investments.

         The Company will continue to review quarterly the performance of each
of the three remaining assets of the Psychiatric Group.  Under the terms of the
Certificate of Designations for the Psychiatric Group Preferred Stock and the
Deposit Agreement providing for issuance of Depositary Receipts (Psychiatric
Group Depositary Shares) each representing one-tenth of one share of the
Psychiatric Group Preferred Stock, the Company has the right to redeem all
outstanding Psychiatric Group Depositary Shares, and the Psychiatric Group
Preferred Stock represented thereby, for cash (or in exchange for newly issued
shares of Core Group Common Stock) at a premium generally ranging from 5% to
15% over the value of the Psychiatric Group Depositary Shares. Should the Board
of Directors of the Company decide that the remaining Psychiatric Group
portfolio and operations are not consistent with a separate public security,
the Board may elect to redeem the outstanding Psychiatric Group Depositary
Shares in cash or in exchange for shares of Core Group Common Stock.  Since an
exchange or redemption of the Psychiatric Group Depositary Shares may be at a
premium to the then current market price of the Psychiatric Group Depositary
Shares, and since the Board could determine to effect such an exchange or
redemption at a time when either or both the Core Group Common Stock and the
Psychiatric Group Depositary Shares may be considered to be overvalued or
undervalued, the exchange or redemption could be disadvantageous to the holders
of the Core Group Common Stock or the Psychiatric Group Depositary Shares. For
detailed information regarding the Company's right to redeem the Psychiatric
Group Depositary Shares, and the Psychiatric Group Preferred Stock represented
thereby, and the way in which any redemption price or exchange rate may be set,
interested persons are encouraged to review the Certificate of Designations for
the Psychiatric Group Preferred Stock attached as Exhibit 4.1 to the Company's
form 8-K filed with the Securities and Exchange Commission on August 14, 1995,
the information set forth in the Company's Amendment No. 1 to Registration
Statement on Form 8-A filed with the Securities and Exchange Commission on June
29, 1995 and the Deposit Agreement filed as Exhibit 4.2 to that Amendment No.1
to Registration Statement.

         The dividend on the Company's Psychiatric Group Depositary Shares is
determined each quarter based upon the operating results of the Company's
Psychiatric Group.  Historically, the level of dividends of the Psychiatric
Group have varied quarter-to-quarter. Any advance of additional funds to
psychiatric hospital operators, modification of terms covering the rental or
interest obligations of its psychiatric properties or nonpayment or deferral of
such obligations as they become due likely will have an adverse impact on the
Company's Psychiatric Group results of operations and cash flows, as well as on
the quarterly dividend payment





                                       20
   22

                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



on Psychiatric Group Depositary Shares.  In addition to the foregoing, future
operating results, cash flows and dividends of the Company's Psychiatric Group
will be affected by changes in the level of additional rent, the amount of
additional financial advisory fees and, to the extent necessary, various costs
which might be incurred in an effort to protect, maintain and pursue
alternatives for its psychiatric investments.  With the repayment of the Four
Winds loans, third quarter operating results, cash flows and dividends
decreased from previous quarters.  In addition to the $347,000 ($.16 per
Psychiatric Group Depositary Share on a diluted basis) one-time payment
received from The Retreat mentioned above, the Company also received a final
payment of contingent interest on the Four Winds mortgage loans of $89,000
($.04 per Psychiatric Group Depositary Share on a diluted basis) in the third
quarter which will not recur in future quarters.  The Company earned
approximately $83,000 ($.04 per Psychiatric Group Depositary Share on a diluted
basis) of nonrecurring interest income in the third quarter on the net proceeds
of the Four Winds loans payoff during the month of July until such proceeds
were used to execute the special dividend on July 24, 1998.  As a result of
these nonrecurring items, the Psychiatric Group's future quarterly operating
results, cash flows and dividends are expected to decrease further compared
with the third quarter.  Furthermore, due to the substantial decrease in the
Psychiatric Group's asset base and earnings capacity, small events with respect
to the Psychiatric Group's three remaining facilities will likely have a more
significant effect on the Psychiatric Group's operating results, cash flows and
dividends in the future, and therefore the price of the Psychiatric Group
Depositary Shares. The liquidity of the Psychiatric Group Depositary Shares
will also likely be adversely affected.

     Many existing information systems currently record years in a two-digit
format and will be unable to properly interpret dates beyond the year 1999,
which could lead to business disruptions (the Year 2000 Issue).  The Company has
initiated a four-phase program in order to assess the impact upon the Company of
the Year 2000 Issue and to remediate those Year 2000 Issues that may be
discovered.  The Company will monitor its progress in achieving the target
completion dates established for each phase of the program.  The first phase, a
comprehensive inventory of the Company's internal information systems, office
equipment and the embedded building control systems in the Company's
multi-tenant properties, has been completed.  The second phase, assessing the
impact of the Year 2000 Issue with respect to the Company's internal information
systems, office equipment and the embedded building control systems in the
Company's multi-tenant properties, is currently in progress and is expected to
be completed by the end of 1998.  The third phase, preparation and execution of
a plan to remediate Year 2000 Issues identified in phases one and two, is
expected to be completed in mid 1999.  The fourth and final phase includes the
development of contingency plans to address Year 2000 Issues that cannot be
remediated.  The timing for the fourth phase will depend upon the results of the
second and third phases and, therefore, no schedule for the fourth phase can be
set at this time.  Since the Company is in the initial phases of its Year 2000
program, it is likewise currently unable to estimate the costs to remediate its
Year 2000 Issues.  The costs incurred to date have not been material and the
Company does not expect the Year 2000 Issue to have a material impact on the
Company's future operations or financial results.

     Vendors that provide payroll, banking, communications and property 
management services to the Company and the Company's operators, lessees and 
borrowers will also likely be affected by the Year 2000 Issue.  The future 
operations of the Company could be disrupted and/or its financial results could 
be negatively impacted by the Year 2000 Issue if the Company's vendors or its 
operators, lessees or borrowers do not adequately address their Year 2000 
Issues.  As health care providers, the Company's operators, lessees and 
borrowers generally rely extensively on information systems, including systems 
for capturing patient and cost information and for billing and collecting 
reimbursement for health care services provided.  Furthermore, the Company's 
operators, lessees and borrowers likewise are dependent on a variety of third 
parties, including but not limited to, insurance companies, HMO's and other 
private payors, governmental agencies, fiscal intermediaries that process 
claims and make payments for the Medicare and Medicaid programs, utilities that 
provide electricity, water, natural gas and communications services and vendors 
of medical supplies and pharmaceuticals used in patient care, all of whom must 
also adequately address the Year 2000 Issue.  The Company is reviewing publicly 
filed information of, sending questionnaires to and/or contacting its vendors, 
operators, lessees and borrowers regarding their state of readiness with 
respect to identifying and remediating their Year 2000 Issues.  However, it is 
not possible for the Company to determine or be assured that adequate 
remediation of the Year 2000 Issue will be accomplished by such vendors, 
operators, lessees and borrowers.  Furthermore, it is not possible for the 
Company to determine or be assured that third parties upon which the Company's 
vendors, operators, lessees and borrowers are dependent will accomplish 
adequate remediation of their Year 2000 Issues.


                                       21
   23

                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


     Although the Company believes that the impact of the Year 2000 Issue, as it
relates to its internal information systems, office equipment and the embedded
building control systems in its multi-tenant properties, will not be material,
the Company cannot be assured that the Year 2000 Issues of its vendors or its
operators, lessees and borrowers and the third parties upon which they are
dependent will not have a material impact on the future operations and/or
financial results of the Company.

LIQUIDITY AND CAPITAL RESOURCES

         As of November 6, 1998, the Company had a remaining commitment of
approximately $5.5 million to fund the development of one skilled nursing
facility. In addition, the Company had a $35 million forward funding commitment
to develop up to five assisted living facilities to be managed by an experienced
operator of assisted living facilities.  As of November 6, 1998, $7.7 million
has been funded under this commitment for the development of three facilities
having total development costs of approximately $18.6 million. The Company has a
similar commitment of $22.5 million to develop up to nine Alzheimer's care
facilities to be managed by the same operator that currently manages two
existing Alzheimer's care facilities owned by the Company.  In November 1998,
approximately $600,000 was funded under this commitment to acquire land and
commence development of one facility having a total development cost of
approximately $2.8 million.

         The Company has continued to increase its liquidity and enhance its
financial flexibility.  In October 1997, the Company completed a $100 million
preferred equity offering and used the net proceeds to pay off all outstanding
borrowings under its bank credit facility at the time and used the remaining
proceeds to fund Core Group investments.  In December 1997, the Company closed
on a new $250 million unsecured revolving bank credit facility which matures on
December 31, 2000. In February 1998, the Company completed an offering of
353,201 additional shares of Core Group Common Stock resulting in net proceeds
of approximately $9.5 million. In May 1998, the Company issued 62,160
additional shares of Core Group Common Stock in connection with the acquisition
of a medical office/clinic facility, representing additional equity of
approximately $1.7 million.  In addition, options to purchase 172,326 shares of
Core Group Common Stock were exercised during the first nine months of 1998,
resulting in additional equity of $3.6 million.  In July 1998, the Company
received $35 million as payment in full of its Psychiatric Group's two New York
Four Winds mortgage loans and used the proceeds to pay down outstanding
borrowings under its bank credit facility.

         As of November 6, 1998, the Company had $51.0 million of outstanding
borrowings under its $250 million bank credit facility and had $1.1 million in
cash and short-term investments. The Company's total indebtedness as of November
6, 1998 was $298.0 million.  The Company expects to utilize its bank credit
facility to fund its future Core Group acquisitions and its other commitments.
The Company may incur additional indebtedness or refinance existing indebtedness
if the Company determines that opportunities to pursue such transactions would
be attractive. The Company currently believes it has sufficient capital to meet
its commitments and that its cash flow





                                       22
   24
                        AMERICAN HEALTH PROPERTIES, INC.

              MANAGEMENT'S DISCUSSION AND ANALYSIS OF CONSOLIDATED
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS



and liquidity will continue to be sufficient to fund current operations and to
provide for the payment of dividends to stockholders in compliance with the
applicable sections of the Internal Revenue Code governing real estate
investment trusts.





                                       23
   25
                        AMERICAN HEALTH PROPERTIES, INC.

                  CORE GROUP COMBINED CONDENSED BALANCE SHEETS

                                 (IN THOUSANDS)




                                                                  September 30,         December 31,
                                                                      1998                  1997
                                                               ----------------    ----------------- 
                                                                               
ASSETS                                                              (Unaudited)
Real estate investments
    Real property and mortgage notes                           $        828,138    $         696,154
    Construction in progress                                             16,324                4,729
    Accumulated depreciation                                           (115,493)            (100,493)
                                                               ----------------    ----------------- 
                                                                        728,969              600,390
Other notes receivable and direct financing leases                        3,612                3,053
Revolving loan to Psychiatric Group                                           -                3,379
Fixed rate loan to Psychiatric Group                                          -                9,175
Other assets                                                             12,198               13,082
Cash and short-term investments                                           1,416               23,053
                                                               ----------------    ----------------- 

                                                               $        746,195    $         652,132
                                                               ================    ================= 


ATTRIBUTED LIABILITIES AND TOTAL ATTRIBUTED EQUITY
Bank loans payable                                             $         63,000    $               -
Mortgage notes payable                                                   20,921               17,922
Notes and bonds payable                                                 226,137              225,891
Revolving loan from Psychiatric Group                                       953                    -
Accounts payable and accrued liabilities                                  9,951               12,760
Dividends payable                                                        14,334               13,555
Deferred income                                                           3,743                3,736
                                                               ----------------    ----------------- 
                                                                        339,039              273,864
                                                               ----------------    ----------------- 

Commitments and contingencies

Total Attributed Core Group Equity                                      407,156              378,268
                                                               ----------------    ----------------- 

                                                               $        746,195    $         652,132
                                                               ================    ================= 



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


                                       24


   26
                        AMERICAN HEALTH PROPERTIES, INC.

             CORE GROUP COMBINED CONDENSED STATEMENTS OF OPERATIONS

                                  (UNAUDITED)

                    (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)




                                                         Three Months Ended                       Nine Months Ended
                                                            September 30,                           September 30,
                                                ------------------------------------    ------------------------------------
                                                            1998                1997                1998                1997
                                                ----------------    ----------------    ----------------    ----------------
                                                                                                
REVENUES
Rental income                                   $         23,468    $         17,590    $         66,600    $         52,294
Mortgage interest income                                     116                  97                 346                 112
Additional rental income                                   3,377               2,939               9,633               8,691
Other property income                                        647                  73               1,366                 107
Other interest income                                        145                 113                 447               1,201
Interest income on loans to Psychiatric Group                  -                 392                 712               1,176
                                                ----------------    ----------------    ----------------    ----------------
                                                          27,753              21,204              79,104              63,581
                                                ----------------    ----------------    ----------------    ----------------
EXPENSES
Depreciation and amortization                              5,436               3,722              15,093              11,065
Property operating                                         1,521                 129               3,788                 192
Interest expense                                           5,653               4,533              15,903              15,118
Interest on loan from Psychiatric Group                       96                   -                  96                   -
General and administrative                                 1,991               1,685               5,781               4,918
                                                ----------------    ----------------    ----------------    ----------------
                                                          14,697              10,069              40,661              31,293
                                                ----------------    ----------------    ----------------    ----------------

Minority interest                                             47                  48                 141                 142
                                                ----------------    ----------------    ----------------    ----------------
INCOME BEFORE EXTRAORDINARY ITEM                          13,009              11,087              38,302              32,146
EXTRAORDINARY LOSS ON DEBT PREPAYMENT                          -                   -                   -             (11,427)
                                                ----------------    ----------------    ----------------    ----------------

NET INCOME                                      $         13,009    $         11,087    $         38,302    $         20,719
                                                ================    ================    ================    ================

SERIES B PREFERRED DIVIDEND REQUIREMENT         $         (2,150)   $              -    $         (6,450)   $              -
                                                ================    ================    ================    ================

ATTRIBUTABLE TO CORE GROUP COMMON STOCK -
  INCOME BEFORE EXTRAORDINARY ITEM              $         10,859    $         11,087    $         31,852    $         32,146
                                                ================    ================    ================    ================
  NET INCOME                                    $         10,859    $         11,087    $         31,852    $         20,719
                                                ================    ================    ================    ================

  Basic per share amounts -
     Income before extraordinary item           $           0.44    $           0.47    $           1.32    $           1.37
     Extraordinary loss on debt prepayment      $           -       $           -       $           -       $          (0.49)
     Net income                                 $           0.44    $           0.47    $           1.32    $           0.88

     Weighted average common shares                       24,738              23,540              24,174              23,486

  Diluted per share amounts -
     Income before extraordinary item           $           0.44    $           0.47    $           1.30    $           1.36
     Extraordinary loss on debt prepayment      $           -       $           -       $           -       $          (0.48)
     Net income                                 $           0.44    $           0.47    $           1.30    $           0.88

     Weighted average common shares and
       dilutive potential common shares                   24,930              23,738              24,416              23,677

  Dividends declared per common share           $         0.5450    $         0.5250    $         1.6350    $         1.5750



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



                                       25

   27
                        AMERICAN HEALTH PROPERTIES, INC.

             CORE GROUP COMBINED CONDENSED STATEMENTS OF CASH FLOWS

                                   (UNAUDITED)

                                 (IN THOUSANDS)



                                                              Nine Months Ended September 30,
                                                              -------------------------------

                                                                  1998              1997
                                                                ---------         ---------
                                                                                  
 CASH FLOWS FROM OPERATING ACTIVITIES
 Net income                                                     $  38,302         $  20,719
 Extraordinary loss on debt prepayment                                 --            11,427
 Depreciation, amortization and other non-cash items               16,973            12,937
 Deferred income                                                      335              (152)
 Change in other assets                                               310            (2,307)
 Change in accounts payable and accrued liabilities                (3,135)             (848)
                                                                ---------         ---------
                                                                   52,785            41,776
                                                                ---------         ---------
 CASH FLOWS FROM INVESTING ACTIVITIES
 Acquisition and construction of real estate properties          (138,334)          (17,919)
 Mortgage note receivable fundings                                   (179)           (3,683)
 Other notes receivable                                            (1,357)               --
 Direct financing leases                                              798               389
 Paydowns on revolving loan to Psychiatric Group                    3,379               496
 Paydowns on fixed rate loan to Psychiatric Group                   9,175                --
 Administrative capital expenditures                                 (111)              (18)
                                                                ---------         ---------
                                                                 (126,629)          (20,735)
                                                                ---------         ---------
 CASH FLOWS FROM FINANCING ACTIVITIES
 Borrowings (payments) on bank loans payable                       63,000           (40,000)
 Principal payments on mortgage notes payable                        (376)               --
 Proceeds from notes payable issuance                                  --           218,965
 Prepayment of notes payable                                           --          (163,176)
 Financing costs paid                                                 (37)           (2,152)
 Borrowings on revolving loan from Psychiatric Group                  953                --
 Proceeds from sale of common stock                                 9,475                --
 Proceeds from sale of common stock to Psychiatric Group           21,610                --
 Proceeds from exercise of stock options                            3,602             2,176
 Dividends paid                                                   (46,020)          (36,982)
                                                                ---------         ---------
                                                                   52,207           (21,169)
                                                                ---------         ---------
 INCREASE (DECREASE) IN CASH AND SHORT-TERM INVESTMENTS           (21,637)             (128)
 CASH AND SHORT-TERM INVESTMENTS, BEGINNING OF PERIOD              23,053             1,480
                                                                ---------         ---------
 CASH AND SHORT-TERM INVESTMENTS, END OF PERIOD                 $   1,416         $   1,352
                                                                =========         =========
 


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


                                       26
   28
                        AMERICAN HEALTH PROPERTIES, INC.

          NOTES TO CORE GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



1.  GENERAL

         American Health Properties, Inc., a Delaware corporation (the Company,
which term refers to the Company and its subsidiaries unless the context
otherwise requires), is a self-administered real estate investment trust (REIT)
that commenced operations in 1987.  The Company has investments in health care
properties, including acute care, rehabilitation, long-term acute care and
psychiatric hospitals, skilled nursing, assisted living, Alzheimer's care and
medical office/clinic facilities.

         The Company's common stock (the Core Group Common Stock) is intended
to reflect the separate financial performance of the Company's investments in
acute care, rehabilitation and long-term acute care hospitals, skilled nursing,
assisted living, Alzheimer's care and medical office/clinic facilities (the
Core Group).  The Psychiatric Group Depositary Shares are intended to reflect
the separate financial performance of the Company's investments in psychiatric
hospitals (the Psychiatric Group).  The Company's Series B Depositary Shares,
and the Series B Preferred Stock represented thereby, are attributed to the
Company's Core Group for financial accounting and reporting purposes.  The
Series B Depositary Shares, and the Series B Preferred Stock represented
thereby, rank senior to the Company's Core Group Common Stock and its
Psychiatric Group Depositary Shares with respect to dividend payments and
liquidation rights.

         Basis of Presentation  The combined condensed financial statements of
the Core Group included herein have been prepared by the Company without audit
and include all normal, recurring adjustments which are, in the opinion of
management, necessary for a fair presentation of the results of operations
pursuant to the rules and regulations of the Securities and Exchange
Commission.  These financial statements should be read in conjunction with
those included in the Company's annual report on Form 10-K for the year ended
December 31, 1997.

         The financial statements of the Core Group include the financial
position, results of operations and cash flows of the Company's core
investments in acute care, rehabilitation and long-term acute care hospitals,
skilled nursing, assisted living, Alzheimer's care and medical office/clinic
facilities, an allocated portion of the Company's general and administrative
expense, all corporate assets and liabilities and related transactions
associated with the ongoing operations of the Company which are not separately
identified with either operating Group, an attributed amount of inter-Group
loans receivable from the Psychiatric Group and an attributed amount of the
Company's stockholders' equity.  The Core Group financial statements are
prepared using the amounts included in the Company's consolidated financial
statements.

         Although the financial statements of the Core Group and the
Psychiatric Group separately report the assets, liabilities (including
contingent liabilities), stockholders' equity and items of income, expense and
cash flow of the Company attributed to each such Group, such attribution does
not affect the legal title to assets or responsibility for liabilities of the
Company or any of its subsidiaries. Furthermore, such attribution does not
affect the rights of creditors of the Company or any subsidiary, including
rights under financing covenants.

         Each holder of Core Group Common Stock, Series B Depositary Shares or
Psychiatric Group Depositary Shares is a holder of an issue of capital stock of
the entire Company and is subject to risks associated with an investment in the
Company and all of its businesses, assets and liabilities. Financial effects
arising from one Group that affect the Company's consolidated results of
operations, financial condition, cash flows or borrowing costs may also affect
the results of operations, financial condition, cash flows or borrowing costs
of the other Group.  In addition, net losses of either Group, as well as
dividends and distributions on, and repurchases or redemptions of, Core Group
Common Stock, Series B Depositary Shares or Psychiatric Group Depositary Shares
will reduce the funds of the Company legally available for dividends on Core
Group Common Stock, Series B Depositary Shares and Psychiatric Group Depositary
Shares.  Accordingly, the Core





                                       27
   29
                        AMERICAN HEALTH PROPERTIES, INC.

          NOTES TO CORE GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



Group's financial statements should be read in conjunction with the Company's
consolidated financial statements and the financial statements of the
Psychiatric Group.

         These financial statements include the accounts of the Core Group
business. The Core Group and the Psychiatric Group financial statements, taken
together, comprise all of the accounts included in the Company's consolidated
financial statements.

         The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period.  Actual results could differ from those estimates.

         New Accounting Standards  In the first quarter of 1998, the Company
adopted Statement of Financial Accounting Standards (SFAS) No. 130, "Reporting
Comprehensive Income".  SFAS No. 130 establishes standards for reporting and
display of comprehensive income and its components in a full set of general
purpose financial statements.  The adoption of this statement had no impact on
the Core Group's financial statements.

         SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
Information", establishes standards for reporting financial and descriptive
information about reportable operating segments. In general, reportable
operating segments are components of an enterprise about which separate
financial information is available that is evaluated regularly by the chief
operating decision maker in deciding how to allocate resources and in assessing
performance.  The required adoption in 1998 of SFAS No. 131 is not expected to
have a material impact on the Core Group's financial statements.

         In February 1998, the Financial Accounting Standards Board issued SFAS
No. 132, "Employer's Disclosures about Pensions and Other Post Retirement
Benefits".  SFAS No. 132 revises employer's disclosures about pension and other
post retirement benefits to the extent practicable, requires additional
information on changes in the benefit obligations and fair values of plan
assets that will facilitate financial analysis, and eliminates certain
disclosures that are no longer useful.  The required adoption in 1998 of SFAS
No. 132 is not expected to have a material impact on the Core Group's financial
statements.

         SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities", establishes accounting and reporting standards requiring that
every derivative instrument (including certain derivative instruments embedded
in other contracts) be recorded in the balance sheet as either an asset or
liability measured at its fair value.  It also requires that changes in the
derivative's fair value be recognized currently in earnings unless specific
hedge accounting criteria are met. The required adoption in 1999 of SFAS No.
133 is not expected to have a material impact on the Core Group's financial
statements.

         In April 1998, the AICPA issued Statement of Position ("SOP") 98-5,
"Reporting on the Costs of Start-Up Activities".  In general, SOP 98-5 requires
costs of start-up activities and organization costs to be expensed as incurred.
Initial application of SOP 98-5 should be reported as the cumulative effect of
a change in accounting principle. The required adoption in 1998 of SOP 98-5 is
not expected to have a material impact on the Core Group's financial
statements.

         On May 21, 1998, the Emerging Issues Task Force ("EITF") of the
Financial Accounting Standards Board issued EITF Issue No. 98-9, "Accounting
for Contingent Rent in Interim Financial Periods".  EITF Issue No. 98-9
requires lessors to defer recognition of contingent rental income in interim
periods until the specific





                                       28
   30
                        AMERICAN HEALTH PROPERTIES, INC.

          NOTES TO CORE GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



target that triggers the contingent rental income is achieved.  The Company's
prospective adoption of EITF Issue No. 98-9, effective May 22, 1998, did not
have a material impact on the Core Group's financial statements for the three
and nine months ended September 30, 1998.  Although EITF Issue No. 98-9 is not
expected to have a material impact on the Core Group's annual financial results
in the future, the Company does expect EITF Issue No. 98-9 to have a material
impact on the timing of the recognition of contingent rental income in the Core
Group's quarterly financial results in the future.  In general, it is probable
that few, if any, of the Core Group's operators will achieve the target revenues
specified in their leases in the first quarter which will result in the deferral
of a significant amount of contingent rental income that will not be recognized
until subsequent quarters within the year when the specified target revenues are
achieved.

          Interest Paid  Interest paid by the Core Group, net of interest
capitalized, was $18,910,000 and $14,306,000 for the nine months ended
September 30, 1998 and 1997, respectively.  The Core Group had $563,000 and
$344,000 of capitalized interest for the nine months ended September 30, 1998
and 1997, respectively.

2.  ATTRIBUTED EQUITY

         Equity Offering  In February 1998, the Company completed an offering
of 353,201 additional shares of Core Group Common Stock resulting in net
proceeds of approximately $9.5 million.

         Equity Issuance   In May 1998, the Company issued 62,160 additional
shares of Core Group Common Stock in connection with the acquisition of a
medical office/clinic facility, representing additional equity of approximately
$1.7 million.

         Sale of Stock to Psychiatric Group  On July 24, 1998, the Core Group
sold 833,067 new shares of Core Group Common Stock to the Company's Psychiatric
Group at a price of $25.9407 per share, which the Psychiatric Group
concurrently distributed to holders of Psychiatric Group Depositary Shares as a
special stock dividend.  The proceeds of approximately $21.6 million were used
by the Core Group to pay down outstanding borrowings under the Company's bank
credit facility.

         Stock Incentive Plans  During the nine months ended September 30,
1998, options to purchase 160,424 shares of Core Group Common Stock at a
weighted average exercise price of $28.00 per share were issued pursuant to the
Company's stock incentive plans. During the nine months ended September 30,
1998, options to purchase 172,326 shares of Core Group Common Stock were
exercised at a weighted average exercise price of $20.90 per share resulting in
additional equity of $3,602,000.  Options to purchase 47,728 shares of Core
Group Common Stock at a weighted average exercise price of $28.72 per share
expired during the nine months ended September 30, 1998.





                                       29
   31
                        AMERICAN HEALTH PROPERTIES, INC.

          NOTES TO CORE GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)





3.   EARNINGS PER SHARE

         The following is a reconciliation of the income and share amounts used
in the basic and diluted per share computations of income before extraordinary
item attributable to Core Group Common Stock:



                                         Three Months Ended September 30,             Nine Months Ended September 30,
                                   ------------------------------------------   ------------------------------------------
                                           1998                   1997                 1998                    1997
                                   --------------------   -------------------   --------------------   -------------------
(In thousands)                      Income      Shares     Income     Shares     Income      Shares     Income     Shares
                                   --------    --------   --------   --------   --------    --------   --------   --------
                                                                                               
Income before extraordinary item   $ 13,009          --   $ 11,087         --   $ 38,302          --   $ 32,146         --
Less Series B preferred
  dividend requirement               (2,150)         --         --         --     (6,450)         --         --         --
Outstanding common shares                --      24,736         --     23,539         --      24,173         --     23,484
Deferred common shares                   --           2         --          1         --           1         --          2
                                   --------    --------   --------   --------   --------    --------   --------   --------
Basic EPS components                 10,859      24,738     11,087     23,540     31,852      24,174     32,146     23,486

Effect of dilutive potential
  common shares -
    Stock options                        --          45         --         89         --         102         --         92
    DER's                                --         147         --        109         --         140         --         99
    Subordinated convertible
      bonds payable                      --          --         --         --         --          --         --         --
                                   --------    --------   --------   --------   --------    --------   --------   --------
Diluted EPS components             $ 10,859      24,930   $ 11,087     23,738   $ 31,852      24,416   $ 32,146     23,677
                                   ========    ========   ========   ========   ========    ========   ========   ========






4.   COMMITMENTS

         Inter-Group Loans   In July 1998, the Core Group received $11.2
million from the Psychiatric Group for the payoff of the entire outstanding
balance of fixed and revolving inter-Group loans owed to the Core Group by the
Psychiatric Group.  The Company's Board has established certain management
policies relating to the Core Group's commitment to provide inter-Group loans
to the Psychiatric Group. Under the policies currently in effect, which may be
modified or rescinded at any time in the sole discretion of the Company's
Board, the aggregate revolving inter-Group loans owed by the Psychiatric Group
to the Core Group are limited to a maximum of $7,865,000 at any one time
outstanding, which limit is to be reduced dollar-for-dollar by any permanent
repayment in the future of borrowings under a revolving credit agreement
provided to a Psychiatric Group hospital operator; provided that the limit on
the aggregate revolving inter-Group loans will not be reduced below $5,000,000.
Except for such revolving inter-Group loans, no other inter-Group loans will be
advanced by the Core Group to the Psychiatric Group.

         Real Estate Properties  As of September 30, 1998, the Core Group had
funded $9.7 million of a $17 million commitment to develop two skilled nursing
facilities in Las Vegas, Nevada to be operated by an experienced operator of
skilled nursing facilities.  The lease commenced on one of these facilities in
October 1998 after its construction was completed at a total cost of $7.4
million.  The Core Group has a $35 million forward funding commitment to
develop up to five assisted living facilities to be managed by an experienced
operator of assisted living facilities.  As of September 30, 1998, the Core
Group had funded $6.6 million under this commitment for the development of
three facilities having total development costs of approximately $18.6 million.
The Core Group has a similar commitment of $22.5 million to develop up to nine
Alzheimer's care facilities to be managed by the same operator that currently
manages two existing Alzheimer's care facilities owned by the Core Group.  In
November 1998, approximately $600,000 was funded under this commitment to
acquire land and commence development of one facility having a total development
cost of approximately $2.8 million.





                                       30
   32
                        AMERICAN HEALTH PROPERTIES, INC.

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF CORE GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS



         Following is a discussion of the combined financial condition and
results of operations of the Core Group, which should be read in conjunction
with (a) the combined financial statements and accompanying notes of the Core
Group and (b) management's discussion and analysis of financial condition and
results of operations and the financial statements and accompanying notes of
the Company and the Psychiatric Group included elsewhere herein.

         Factors Regarding Future Results and Forward-Looking Statements  This
report includes and incorporates by reference statements that are not purely
historical and are "forward-looking statements" within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended, including statements regarding the
Company's expectations, beliefs, intentions or strategies regarding the future.
All statements other than historical fact contained in this report, including
without limitation statements regarding rent or interest to be received from
the Company's operators and tenants, plans with respect to individual
facilities, expectations with respect to the specific terms and renewals of
leases or sales of the Company's facilities, the Company's anticipated
dividends, the Company's liquidity position, projected expenses associated with
operating or maintaining individual properties, the Company's ability to
realize the recorded amounts of its investments and the potential effect of new
or existing regulations on the operations conducted at the Company's
facilities, are forward-looking statements. All forward-looking statements
included or incorporated by reference in this report are based on information
available to the Company on the date hereof, and the Company assumes no
obligation to update such forward-looking statements.  Although the Company
believes that the assumptions and expectations reflected in such forward-
looking statements are reasonable, it can give no assurance that such
expectations will prove to have been correct or that the Company will take any
actions that may presently be planned.

         Certain factors that could cause actual results to differ materially
from those expected include, among others: the financial success of the
operations conducted at the Company's facilities and the financial strength of
the operators and tenants of such facilities, the continuing ability of
operators and tenants to meet their obligations to the Company under existing or
restructured agreements, changes in operators or ownership of operators, the
viability of alternative uses for the Company's properties when necessary,
changes in government policy relating to the health care industry including
reductions in reimbursement levels under the Medicare and Medicaid programs,
operators' and tenants' continued eligibility to participate in the Medicare or
Medicaid programs, reductions in reimbursement by other third-party payors, the
impact of managed care pricing pressures, the requirement to provide care on a
fixed-price basis, lower occupancy levels at the Company's facilities, a
downturn in market lease rates for medical office space, disruptions caused by
the failure of the Company or its vendors, operators, lessees and borrowers to
resolve any Year 2000 Issues affecting their respective operations, higher than
expected costs associated with the maintenance and operation of the Company's
medical office/clinic facilities, higher than expected turnover at the Company's
medical office/clinic facilities, a reduction in demand for the services
provided at the Company's facilities, the strength and financial resources of
the Company's competitors, the availability and cost of capital, the Company's
ability to make additional real estate investments at attractive yields, the
adoption of new accounting standards and changes in tax laws and regulations
affecting real estate investment trusts. For a further discussion of certain of
these factors, see "-Future Operating Results" herein.

OPERATING RESULTS

Third Quarter and Year to Date 1998 Compared With 1997

         For the third quarter of 1998, the Core Group reported net income
attributable to Core Group Common Stock of $10,859,000, or $.44 per share on a
diluted basis, compared with $11,087,000, or $.47 per share on a





                                       31
   33
                        AMERICAN HEALTH PROPERTIES, INC.

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF CORE GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS



diluted basis, for the third quarter of 1997. For the nine months ended
September 30, 1998, the Core Group reported income before extraordinary item
attributable to Core Group Common Stock of $31,852,000, or $1.30 per share on a
diluted basis, compared with $32,146,000 or $1.36 per share on a diluted basis,
for the nine months ended September 30, 1997.  For the nine months ended
September 30, 1998, the Core Group reported net income attributable to Core
Group Common Stock of $31,852,000, or $1.30 per share on a diluted basis,
compared with $20,719,000, or $.88 per share on a diluted basis, for the nine
months ended September 30, 1997, which included an extraordinary loss on debt
prepayment of ($11,427,000), or ($.48) per share on a diluted basis.

         Rental income was $23,468,000 for the third quarter of 1998, an
increase of $5,878,000 or 33% from $17,590,000 for the third quarter of 1997.
Rental income was $66,600,000 for the nine months ended September 30, 1998, an
increase of $14,306,000 or 27% for 1998 compared with $52,294,000 for the nine
months ended September 30, 1997.  This increase was primarily attributable to
rental income from new properties acquired subsequent to the first quarter of
1997.  These property additions also resulted in an increase in depreciation
and amortization of $1,714,000 or 46% to $5,436,000 for the third quarter of
1998 compared with $3,722,000 for the third quarter of 1997 and an increase in
depreciation and amortization of $4,028,000 or 36% to $15,093,000 for the nine
months ended September 30, 1998 compared with $11,065,000 for the nine months
ended September 30, 1997.

         Mortgage interest income of $116,000 for the third quarter of 1998 and
$346,000 for the nine months ended September 30, 1998 was attributable to the
funding of a mortgage note receivable in the second quarter of 1997.

         Additional rental and interest income was $3,377,000 for the third
quarter of 1998, an increase of $438,000 or 15% from $2,939,000 for the third
quarter of 1997.  Additional rental and interest income was $9,633,000 for the
nine months ended September 30, 1998, an increase of $942,000 or 11% from
$8,691,000 for the nine months ended September 30, 1997.  The increase in
additional rental and interest income for the third quarter of 1998 was
attributable to increases in additional rent of $429,000 from acute care
properties and $32,000 from long-term care properties, partially offset by a
$23,000 decrease in additional rent from rehabilitation properties. The
increase in additional rental and interest income for the nine months ended
September 30, 1998 was attributable to increases in additional rent of $903,000
from acute care properties and $84,000 from long-term care properties,
partially offset by a $45,000 decrease in additional rent from rehabilitation
properties.

         Other property income of $647,000 for the third quarter of 1998 and
$1,366,000 for the nine months ended September 30, 1998, primarily represents
property operating expense reimbursements and parking revenue from medical
office/clinic facility tenants.

         Other interest income increased $32,000 or 28% to $145,000 for the
third quarter of 1998 from $113,000 for the third quarter of 1997. Other
interest income decreased $754,000 or 63% to $447,000 for the nine months ended
September 30, 1998 from $1,201,000 for the nine months ended September 30,
1997.  The increase for the third quarter was attributable to interest income
from a subordinated note receivable due from the operator of an Alzheimer's
care facility, which was funded during the second quarter of 1998. The decrease
for the first nine months of 1998 resulted primarily from lower investable cash
balances and a lower average balance of direct financing leases during the
first nine months of 1998 compared to the same period in 1997.  Investable cash
balances were significantly higher during the first quarter of 1997 due to the
temporary investment of a portion of the proceeds of a public debt offering in
late January 1997 until used to prepay the Company's private placement debt in
late February 1997 after the prepayment notice period had expired.  The
decrease was partially offset by interest income from the aforementioned
subordinated note receivable due from the operator of an Alzheimer's care
facility.





                                       32
   34
                        AMERICAN HEALTH PROPERTIES, INC.

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF CORE GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS




         Interest income on inter-Group loans to the Psychiatric Group was $0
for the third quarter of 1998 and $392,000 for the third quarter of 1997.
Interest income on inter-Group loans to the Psychiatric Group was $712,000 for
the nine months ended September 30, 1998, a decrease of $464,000 or 39% from
$1,176,000 for the nine months ended September 30, 1997.  This decrease is
primarily attributable to the July 1, 1998 payoff of the entire $11.2 million
outstanding balance of fixed and revolving inter-Group loans owed to the Core
Group by the Psychiatric Group.

         Property operating expense was $1,521,000 for the third quarter of
1998, an increase of $1,392,000 from $129,000 for the third quarter of 1997.
Property operating expense was $3,788,000 for the nine months ended September
30, 1998, an increase of $3,596,000 from $192,000 for the nine months ended
September 30, 1997.  This increase was attributable to operating expenses
associated with medical office/clinic facilities acquired subsequent to the
first quarter 1997.

         Interest expense was $5,653,000 for the third quarter of 1998, an
increase of $1,120,000 or 25% from $4,533,000 for the third quarter of 1997.
Interest expense was $15,903,000 for the nine months ended September 30, 1998,
an increase of $785,000 or 5% from $15,118,000 for the nine months ended
September 30, 1997. This increase was primarily attributable to a higher
average balance of bank credit facility borrowings and the assumption of two
mortgage loans in connection with the acquisition of medical office/clinic
facilities.  This increase was partially offset by a higher level of
capitalized interest in 1998 compared to 1997 and a lower weighted average
effective interest rate on debt during 1998.

         Interest expense on inter-Group loans from the Psychiatric Group was
$96,000 for the third quarter and nine months ended September 30, 1998 as a
result of revolving inter-Group loans made by the Psychiatric Group commencing
July 1, 1998 with its available undistributed cash.

         General and administrative expenses were $1,991,000 for the third
quarter of 1998, an increase of $306,000 or 18% from $1,685,000 for the third
quarter of 1997.  General and administrative expenses were $5,781,000 for the
nine months ended September 30, 1998, an increase of $863,000 or 18% from
$4,918,000 for the nine months ended September 30, 1997.  This variation was
attributable to an increase in the Company's consolidated general and
administrative expenses which are allocated between the Core Group and
Psychiatric Group primarily based on revenues, and an increase in Core Group
revenues relative to the Company's consolidated revenues. The increase in the
Company's consolidated general and administrative expenses affecting the Core
Group was primarily attributable to hiring of additional personnel, higher
compensation and benefits expense and increases in travel, legal and consulting
expenses.


Future Operating Results

         The operators and tenants of most of the Company's facilities derive a
substantial percentage of their total revenues from federal and state health
care programs such as Medicare and Medicaid and from other third-party payors
such as private insurance companies, self-insured employers and health
maintenance organizations.  Such operators and tenants also are subject to
extensive federal, state and local government regulation relating to their
operations, and most of the Company's facilities are subject to periodic
inspection by governmental and other authorities to assure continued compliance
with mandated procedures, licensure requirements under state law and
certification standards under the Medicare and Medicaid programs.  A reduction
in reimbursement levels under the Medicare or Medicaid programs, a reduction in
reimbursement by other third-party payors or an operator's or tenant's failure
to maintain its certification under Medicare or Medicaid programs could
adversely affect revenues to the Company's facilities.





                                       33
   35
                        AMERICAN HEALTH PROPERTIES, INC.

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF CORE GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS



         The nature of health care delivery in the United States continues to
undergo change and further review at both the national and state levels.
Generally accepted goals of reform continue to include controlling costs and
improving access to medical care. Various plans to decrease the growth in
Medicare spending have been proposed and passed by both Houses of Congress.
These plans generally include revisions to and limits on Medicare and federal
programs providing Medicaid reimbursement to state health care programs and
have had and potentially would have an adverse impact on the level of funds
available in the future to health care facilities. The Balanced Budget Act of
1997 contains extensive changes to the Medicare and Medicaid programs intended
to reduce the projected amount of increase in Medicare spending by an estimated
$115 billion and Medicaid spending by an estimated $13 billion over five years.
In addition, the Budget Act repealed certain limits on states' ability to
reduce their Medicaid reimbursement levels. The Budget Act has the potential to
reduce significantly federal spending on health care services provided at each
of the Core Group's facilities and provided by the physician tenants of the
Core Group's medical office/clinic facilities, and to affect revenues of the
Core Group's operators and tenants adversely.  In particular, the Budget Act's
limitations on reimbursable costs and reductions in payment incentives and
capital related payments, as well as the change toward a prospective payment
system, may have a material adverse effect on operator revenues at the Core
Group's rehabilitation and long-term acute care hospitals. The Budget Act's
freeze on acute care hospital reimbursement rates may also have an adverse
effect on the operator revenues at the Core Group's acute care hospitals.  In
addition, the prospective payment system imposed by the Budget Act on the
operators of the Core Group's skilled nursing facilities may have a material
adverse effect on the operator revenues at such facilities if the operators are
unable to effectively respond to the financial incentives provided by the
prospective payment system. The Company cannot be assured that the changes
effected by the Budget Act will not have a material adverse effect on the Core
Group's financial condition or results of operation.

         The Company's Board and management are monitoring the effect of the
Budget Act on the Core Group's facilities and potential changes to
reimbursement programs closely.  The Company believes that the changes effected
by the Budget Act and changes proposed at the federal and state level may pose
risks for certain institutions that are unwilling or unable to respond. At the
same time, the Company believes that this changing health care environment will
provide the Core Group with new opportunities for investment.

         The ongoing changes in the health care industry include trends toward
shorter lengths of hospital stay, increased use of outpatient services,
increased federal, state and third-party oversight of health care company
operations and business practices, and increased demand for discounted or
capitated health care services (delivery of services at a fixed price per
capita basis to a defined group of covered parties).  Furthermore, federal,
state and third-party payors continue to propose and adopt various cost
containment measures that restrict the scope of reimbursable health care
services and limit increases in reimbursement rates for such services. Payors
also are continuing to enforce compliance with program requirements
aggressively and to pursue providers that they believe have not complied with
such requirements.  Outpatient business is expected to increase as advances in
medical technologies allow more procedures to be performed on an outpatient
basis and as payors continue to direct more patients from inpatient care to
outpatient care.  In addition, the entrance of insurance companies into managed
care programs is accelerating the introduction of managed care in new
localities, and states and insurance companies continue to negotiate actively
the amounts they will pay for services. Moreover, the percentage of health care
services that are reimbursed under the Medicare and Medicaid programs continues
to increase as the population ages.  States are also expanding their Medicaid
programs. Continued eligibility to participate in these programs is crucial to
a provider's financial strength. As a result of the foregoing, revenues and
margins may decrease at the Core Group's facilities.

         Notwithstanding the potential for increasing government regulation,
the Company believes that health care will continue to be delivered on a local
and regional basis and that well-managed, high-quality, cost-controlled
facilities will continue to be an integral part of local and regional health
care delivery systems.  The





                                       34
   36

                        AMERICAN HEALTH PROPERTIES, INC.

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF CORE GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS



Company also believes that certain acute care hospitals will need to
reconfigure or expand existing facilities or to affiliate themselves with other
providers so as to become part of comprehensive and cost-effective health care
systems.  Such systems likely will include lower cost treatment settings, such
as ambulatory care clinics, outpatient surgery centers, long-term acute care
hospitals, skilled nursing facilities, assisted living and Alzheimer's care
facilities and medical office/clinic facilities.  In general, the Core Group
facilities are part of local or regional health care delivery systems or are in
the process of becoming integrated into such systems.

         The Core Group's future operating results could be affected by the
operating performance of the Core Group's lessees and borrowers. The rental and
interest obligations of its facility operators are primarily supported by the
facility-specific operating cash flow.  Real estate investments in the Core
Group's portfolio are generally further supported by one or more credit
enhancements that take the form of cross-default provisions, letters of credit,
corporate and personal guarantees, security interests in cash reserve funds,
accounts receivable or other personal property and requirements to maintain
specified financial ratios.

         During the second quarter of 1998, the Company renewed leases for four
of its acute care hospitals, operated by Tenet Healthcare Corporation, under
the same lease terms and provisions as previously in place.  The four leases
accounted for approximately 29% of the Core Group's total revenues in 1997.

         Aggregate revenues from a lease maturing in February 1999 accounted
for 12% of the Core Group's total revenues in 1997.  The property is leased to
a subsidiary of Columbia/HCA Healthcare Corporation (Columbia).  The lease
grants the operator options to extend the term of the lease for eight
consecutive five-year renewal terms.  Base and additional rent during the first
three extended terms would be on the same terms and conditions as the current
initial term.  Minimum rent during the final five extended terms would be fair
market rental but without separate additional rent.  The lease also grants the
operator the option to purchase the leased property at fair market value at the
expiration of any term of the lease.  If the lease is not renewed and the
current operator does not exercise its option to purchase the property, the
Company will be required to seek a new operator for the property.

         The future operating results of the Core Group will be affected by
additional factors including the amount, timing and yield of additional real
estate investments and the competition for such investments. Operating results
also will be affected by the availability and terms of the Company's future
equity and debt financing. The Company's financing strategy to facilitate
future growth includes objectives to reduce its cost of capital over time and
enhance its liquidity and financial flexibility.

     Many existing information systems currently record years in a two-digit
format and will be unable to properly interpret dates beyond the year 1999,
which could lead to business disruptions (the Year 2000 Issue).  The Company has
initiated a four-phase program in order to assess the impact upon the Company of
the Year 2000 Issue and to remediate those Year 2000 Issues that may be
discovered.  The Company will monitor its progress in achieving the target
completion dates established for each phase of the program.  The first phase, a
comprehensive inventory of the Company's internal information systems, office
equipment and the embedded building control systems in the Company's
multi-tenant properties, has been completed.  The second phase, assessing the
impact of the Year 2000 Issue with respect to the Company's internal information
systems, office equipment and the embedded building control systems in the
Company's multi-tenant properties, is currently in progress and is expected to
be completed by the end of 1998.  The third phase, preparation and execution of
a plan to remediate Year 2000 Issues identified in phases one and two, is
expected to be completed in mid 1999.  The fourth and final phase includes the
development of contingency plans to address Year 2000 Issues that cannot be
remediated.  The timing for the fourth phase will depend upon the results of the
second and third phases and, therefore, no schedule for the fourth phase can be
set at this time.  Since the Company is in the initial phases of its Year 2000
program, it is likewise currently unable to estimate the costs to remediate its
Year 2000 Issues.  The costs incurred to date have not been material and the
Company does not expect the Year 2000 Issue to have a material impact on the
Company's future operations or financial results.


                                       35
   37

                        AMERICAN HEALTH PROPERTIES, INC.

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF CORE GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     Vendors that provide payroll, banking, communications and property
management services to the Company and the Company's operators, lessees and
borrowers will also likely be affected by the Year 2000 Issue.  The future
operations of the Company could be disrupted and/or its financial results could
be negatively impacted by the Year 2000 Issue if the Company's vendors or its
operators, lessees or borrowers do not adequately address their Year 2000
Issues.  As health care providers, the Company's operators, lessees and
borrowers generally rely extensively on information systems, including systems
for capturing patient and cost information and for billing and collecting
reimbursement for health care services provided.  Furthermore, the Company's
operators, lessees and borrowers likewise are dependent on a variety of third
parties, including but not limited to, insurance companies, HMO's and other
private payors, governmental agencies, fiscal intermediaries that process claims
and make payments for the Medicare and Medicaid programs, utilities that provide
electricity, water, natural gas and communications services and vendors of
medical supplies and pharmaceuticals used in patient care, all of whom must also
adequately address the Year 2000 Issue.  The Company is reviewing publicly filed
information of, sending questionnaires to and/or contacting its vendors,
operators, lessees and borrowers regarding their state of readiness with respect
to identifying and remediating their Year 2000 Issues.  However, it is not
possible for the Company to determine or be assured that adequate remediation of
the Year 2000 Issue will be accomplished by such vendors, operators, lessees and
borrowers.  Furthermore, it is not possible for the Company to determine or be
assured that third parties upon which the Company's vendors, operators, lessees
and borrowers are dependent will accomplish adequate remediation of their Year
2000 Issues.

     Although the Company believes that the impact of the Year 2000 Issue, as it
relates to its internal information systems, office equipment and the embedded
building control systems in its multi-tenant properties, will not be material,
the Company cannot be assured that the Year 2000 Issues of its vendors or its
operators, lessees and borrowers and the third parties upon which they are
dependent will not have a material impact on the future operations and/or
financial results of the Company.

LIQUIDITY AND CAPITAL RESOURCES

         As of November 6, 1998 the Core Group had $2.4 million of inter-Group
loans outstanding owed to the Psychiatric Group. As of November 6, 1998, the
Core Group had a remaining commitment of approximately $5.5 million to fund the
development of one skilled nursing facility. In addition, the Company had a $35
million forward funding commitment to develop up to five assisted living
facilities to be managed by an experienced operator of assisted living
facilities.  As of November 6, 1998, $7.7 million has been funded under this
commitment for the development of three facilities having total development
costs of approximately $18.6 million.  The Core Group has a similar commitment
of $22.5 million to develop up to nine Alzheimer's care facilities to be managed
by the same operator that currently manages two existing Alzheimer's care
facilities owned by the Core Group.  In November 1998, approximately $600,000
was funded under this commitment to acquire land and commence development of one
facility having a total development cost of approximately $2.8 million.





                                       36
   38
                        AMERICAN HEALTH PROPERTIES, INC.

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF CORE GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS




         The Company has continued to increase its liquidity and enhance its
financial flexibility.  In October 1997, the Company completed a $100 million
preferred equity offering and used the net proceeds to pay off all outstanding
borrowings under its bank credit facility at the time and used the remaining
proceeds to fund Core Group investments.  In December 1997, the Company closed
on a new $250 million unsecured revolving bank credit facility which matures on
December 31, 2000.

         Thus far in 1998, the Company's Core Group has raised additional
equity of approximately $36.4 million.  In February 1998, the Company completed
an offering of 353,201 additional shares of Core Group Common Stock resulting
in net proceeds of approximately $9.5 million.  In May 1998, the Company issued
62,160 additional shares of Core Group Common Stock in connection with the
acquisition of a medical office/clinic facility, representing additional equity
of approximately $1.7 million.  In July 1998, the Core Group sold 833,067
shares of Core Group Common Stock to the Company's Psychiatric Group resulting
in proceeds to the Core Group of approximately $21.6 million.  In addition,
options to purchase 172,326 shares of Core Group Common Stock were exercised
during the first nine months of 1998, resulting in additional equity of $3.6
million.  The Core Group also received $11.2 million in July 1998 from the
Psychiatric Group for the payoff of the entire outstanding balance of fixed and
revolving inter-Group loans owed to the Core Group by the Psychiatric Group.
The Core Group used the proceeds from the payoff of the inter-Group loans and
the sale of additional shares to pay down outstanding borrowings under the
Company's bank credit facility.

         As of November 6, 1998, $51.0 million of outstanding borrowings under
the Company's $250 million bank credit facility and $1.0 million in cash and
short-term investments were attributed to the Core Group. The total
indebtedness attributed to the Company's Core Group at November 6, 1998 was
$300.5 million.  The Company expects to utilize its bank credit facility to
fund its future Core Group acquisitions and its other commitments. The Company
may incur additional indebtedness or refinance existing indebtedness if the
Company determines that opportunities to pursue such transactions would be
attractive. The Company currently believes it has sufficient capital to meet
its commitments and that its cash flow and liquidity will continue to be
sufficient to fund current operations and to provide for the payment of
dividends to stockholders in compliance with the applicable sections of the
Internal Revenue Code governing real estate investment trusts.





                                       37
   39

                        AMERICAN HEALTH PROPERTIES, INC.

               PSYCHIATRIC GROUP COMBINED CONDENSED BALANCE SHEETS

                                 (IN THOUSANDS)



                                                          September 30,    December 31,
                                                             1998             1997
                                                          -------------    ------------
 ASSETS                                                    (Unaudited)
                                                                           
 Real estate investments
     Real property and mortgage notes, net                 $ 11,907         $ 49,622
     Accumulated depreciation                                (2,307)          (1,742)
                                                           --------         --------
                                                              9,600           47,880
 Other notes receivable                                       2,495            2,500
 Revolving loan to Core Group                                   953               --
 Other assets                                                    69              614
 Cash and short-term investments                              1,351               --
                                                           --------         --------

                                                           $ 14,468         $ 50,994
                                                           ========         ========


 ATTRIBUTED LIABILITIES AND TOTAL ATTRIBUTED EQUITY
 Revolving loan from Core Group                            $     --         $  3,379
 Fixed rate loan from Core Group                                 --            9,175
 Accounts payable and accrued liabilities                     1,608              433
 Dividends payable                                              729            1,292
 Deferred income                                                 --               22
                                                           --------         --------
                                                              2,337           14,301
                                                           --------         --------

 Commitments and contingencies

 Total Attributed Psychiatric Group Equity                   12,131           36,693
                                                           --------         --------

                                                           $ 14,468         $ 50,994
                                                           ========         ========
 


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



                                       38
   40
                        AMERICAN HEALTH PROPERTIES, INC.

         PSYCHIATRIC GROUP COMBINED CONDENSED STATEMENTS OF OPERATIONS

                                  (UNAUDITED)

                    (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)





                                               Three Months Ended         Nine Months Ended
                                                  September 30,             September 30,
                                              ---------------------     --------------------- 
                                                1998         1997         1998          1997
                                              --------     --------     --------     -------- 
                                                                              
REVENUES
Rental income                                 $    715     $    355     $  1,425     $  1,278
Mortgage interest income                            --        1,516        3,078        4,549
Additional rental and interest income              137          185          701          556
Other interest income                              104           82          263          266
Interest income on loan to Core Group               96           --           96           --
                                              --------     --------     --------     -------- 
                                                 1,052        2,138        5,563        6,649
                                              --------     --------     --------     -------- 
EXPENSES
Depreciation and amortization                      189          188          565          562
Property operating                                  75           75          375          100
Interest expense on loans from Core Group           --          392          712        1,176
General and administrative                         159          302          797          897
Impairment loss on real estate
  and notes receivable                              --           --        2,730       11,000
                                              --------     --------     --------     -------- 
                                                   423          957        5,179       13,735
                                              --------     --------     --------     -------- 

NET INCOME (LOSS)                             $    629     $  1,181     $    384     $ (7,086)
                                              ========     ========     ========     ======== 

Basic per share amounts -
  Net income (loss)                           $   0.30     $   0.57     $   0.18     $  (3.40)

  Weighted average depositary shares             2,084        2,084        2,084        2,084

Diluted per share amounts -
  Net income (loss)                           $   0.30     $   0.56     $   0.18     $  (3.40)

  Weighted average depositary shares and
    dilutive potential depositary shares         2,130        2,099        2,112        2,084

Dividends declared per depositary share       $ 0.3500     $ 0.6200     $ 1.6300     $ 2.0000





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




                                       39


   41


                        AMERICAN HEALTH PROPERTIES, INC.
          PSYCHIATRIC GROUP COMBINED CONDENSED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In thousands)




                                                       Nine Months Ended September 30,
                                                       -------------------------------
                                                             1998           1997
                                                           --------      --------  
                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)                                          $    384      $ (7,086)
Depreciation, amortization and other non-cash items             638           664
Deferred income                                                  (8)          (22)
Impairment loss on real estate and notes receivable           2,730        11,000
Change in other assets                                          545            37
Change in accounts payable and accrued liabilities            1,107           221
                                                           --------      --------
                                                              5,396         4,814
                                                           --------      --------
CASH FLOWS FROM INVESTING ACTIVITIES
Principal payments on mortgage notes receivable              35,039            52
Other notes receivable                                            5           173
Fundings on revolving loan to Core Group                       (953)           --
                                                           --------      --------
                                                             34,091           225
                                                           --------      --------
CASH FLOWS FROM FINANCING ACTIVITIES
Payments on revolving loan from Core Group                   (3,379)         (496)
Payments on fixed rate loan from Core Group                  (9,175)           --
Purchase of Core Group Common Stock                         (21,610)           --
Dividends paid                                               (3,972)       (4,543)
                                                           --------      --------
                                                            (38,136)       (5,039)
                                                           --------      --------
INCREASE (DECREASE) IN CASH AND SHORT-TERM INVESTMENTS        1,351            --
CASH AND SHORT-TERM INVESTMENTS, BEGINNING OF PERIOD             --            --
                                                           --------      --------
CASH AND SHORT-TERM INVESTMENTS, END OF PERIOD             $  1,351      $     --
                                                           ========      ========  




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


                                       40
   42
                        AMERICAN HEALTH PROPERTIES, INC.

       NOTES TO PSYCHIATRIC GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



1.  GENERAL

         American Health Properties, Inc., a Delaware corporation (the Company,
which term refers to the Company and its subsidiaries unless the context
otherwise requires), is a self-administered real estate investment trust (REIT)
that commenced operations in 1987.  The Company has investments in health care
properties, including acute care, rehabilitation, long-term acute care and
psychiatric hospitals, skilled nursing, assisted living, Alzheimer's care and
medical office/clinic facilities.

         The Psychiatric Group Depositary Shares are intended to reflect the
separate financial performance of the Company's investments in psychiatric
hospitals (the Psychiatric Group).  The Company's common stock (the Core Group
Common Stock) is intended to reflect the separate financial performance of the
Company's investments in acute care, rehabilitation and long-term acute care
hospitals, skilled nursing, assisted living, Alzheimer's care and medical
office/clinic facilities (the Core Group).  The Company's Series B Depositary
Shares, and the Series B Preferred Stock represented thereby, are attributed to
the Company's Core Group for financial accounting and reporting purposes.  The
Series B Depositary Shares, and the Series B Preferred Stock represented
thereby, rank senior to the Company's Core Group Common Stock and its
Psychiatric Group Depositary Shares with respect to dividend payments and
liquidation rights.


         Basis of Presentation  The combined condensed financial statements of
the Psychiatric Group included herein have been prepared by the Company without
audit and include all normal, recurring adjustments which are, in the opinion
of management, necessary for a fair presentation of the results of operations
pursuant to the rules and regulations of the Securities and Exchange
Commission.  These financial statements should be read in conjunction with
those included in the Company's annual report on Form 10-K for the year ended
December 31, 1997.

         The financial statements of the Psychiatric Group include the
financial position, results of operations and cash flows of the Company's
psychiatric hospital investments, an allocated portion of the Company's general
and administrative expense, an attributed amount of inter-Group debt payable to
the Core Group and an attributed amount of the Company's stockholders' equity.
The Psychiatric Group financial statements are prepared using the amounts
included in the Company's consolidated financial statements.

         Although the financial statements of the Psychiatric Group and the
Core Group separately report the assets, liabilities (including contingent
liabilities), stockholders' equity and items of income, expense and cash flow
of the Company attributed to each such Group, such attribution does not affect
the legal title to assets or responsibility for liabilities of the Company or
any of its subsidiaries.  Furthermore, such attribution does not affect the
rights of creditors of the Company or any subsidiary, including rights under
financing covenants.

         Each holder of Psychiatric Group Depositary Shares, Core Group Common
Stock or Series B Depositary Shares is a holder of an issue of capital stock of
the entire Company and is subject to risks associated with an investment in the
Company and all of its businesses, assets and liabilities.  Financial effects
arising from one Group that affect the Company's consolidated results of
operations, financial condition, cash flows or borrowing costs may also affect
the results of operations, financial condition, cash flows or borrowing costs
of the other Group. In addition, net losses of either Group, as well as
dividends and distributions on, and repurchases or redemptions of, Psychiatric
Group Depositary Shares, Core Group Common Stock or Series B Depositary Shares
will reduce the funds of the Company legally available for dividends on
Psychiatric Group Depositary Shares, Core Group Common Stock and Series B
Depositary Shares.  Accordingly, the Psychiatric Group's financial statements
should be read in conjunction with the Company's consolidated financial
statements and the financial statements of the Core Group.





                                       41
   43
                        AMERICAN HEALTH PROPERTIES, INC.

       NOTES TO PSYCHIATRIC GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



         These financial statements include the accounts of the Psychiatric
Group business.  The Psychiatric Group and the Core Group financial statements,
taken together, comprise all of the accounts included in the Company's
consolidated financial statements.

         The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period.  Actual results could differ from those estimates.

         New Accounting Standards  In the first quarter of 1998, the Company
adopted Statement of Financial Accounting Standards (SFAS) No. 130, "Reporting
Comprehensive Income".  SFAS No. 130 establishes standards for reporting and
display of comprehensive income and its components in a full set of general
purpose financial statements.  The adoption of this statement had no impact on
the Psychiatric Group's financial statements.

         SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
Information", establishes standards for reporting financial and descriptive
information about reportable operating segments. In general, reportable
operating segments are components of an enterprise about which separate
financial information is available that is evaluated regularly by the chief
operating decision maker in deciding how to allocate resources and in assessing
performance.  The required adoption in 1998 of SFAS No. 131 is not expected to
have a material impact on the Psychiatric Group's financial statements.

         In February 1998, the Financial Accounting Standards Board issued SFAS
No. 132, "Employer's Disclosures about Pensions and Other Post Retirement
Benefits".  SFAS No. 132 revises employer's disclosures about pension and other
post retirement benefits to the extent practicable, requires additional
information on changes in the benefit obligations and fair values of plan
assets that will facilitate financial analysis, and eliminates certain
disclosures that are no longer useful.  The required adoption in 1998 of SFAS
No. 132 is not expected to have a material impact on the Psychiatric Group's
financial statements.

         SFAS No. 133, "Accounting for Derivative Instruments and Hedging
Activities", establishes accounting and reporting standards requiring that
every derivative instrument (including certain derivative instruments embedded
in other contracts) be recorded in the balance sheet as either an asset or
liability measured at its fair value.  It also requires that changes in the
derivative's fair value be recognized currently in earnings unless specific
hedge accounting criteria are met. The required adoption in 1999 of SFAS No.
133 is not expected to have a material impact on the Psychiatric Group's
financial statements.

         In April 1998, the AICPA issued Statement of Position ("SOP") 98-5,
"Reporting on the Costs of Start-Up Activities".  In general, SOP 98-5 requires
costs of start-up activities and organization costs to be expensed as incurred.
Initial application of SOP 98-5 should be reported as the cumulative effect of
a change in accounting principle. The required adoption in 1998 of SOP 98-5 is
not expected to have a material impact on the Psychiatric Group's financial
statements.

         On May 21, 1998, the Emerging Issues Task Force ("EITF") of the
Financial Accounting Standards Board issued EITF Issue No. 98-9, "Accounting
for Contingent Rent in Interim Financial Periods".  EITF Issue No. 98-9
requires lessors to defer recognition of contingent rental income in interim
periods until the specific target that triggers the contingent rental income is
achieved.  The Company's prospective adoption of EITF Issue No. 98-9, effective
May 22, 1998, did not have a material impact on the Psychiatric Group's
financial





                                       42
   44
                        AMERICAN HEALTH PROPERTIES, INC.

       NOTES TO PSYCHIATRIC GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



statements for the three and nine months ended September 30, 1998, and is not
expected to have a material impact on the Psychiatric Group's annual or
quarterly financial results in the future.

         Interest Paid  Interest paid by the Psychiatric Group on inter-Group
loans from the Core Group was $712,000 and $1,176,000 for the nine months ended
September 30, 1998 and 1997, respectively.

2. ATTRIBUTED EQUITY

         Special Stock Dividend   On July 24, 1998, the Psychiatric Group
purchased 833,067 new shares of Core Group Common Stock from the Company's Core
Group at a price of $25.9407 per share, which the Psychiatric Group
concurrently distributed to holders of Psychiatric Group Depositary Shares as a
special stock dividend.  Holders of Psychiatric Group Depositary Shares
received 0.4 shares of Core Group Common Stock for each Psychiatric Group
Depositary Share held and were paid cash-in-lieu of fractional shares of Core
Group Common Stock based on the price of $25.9407.

         Stock Incentive Plans  Options to purchase 16,250 shares of
Psychiatric Group Depositary Shares at a weighted average exercise price of
$21.78 per share expired during the nine months ended September 30, 1998.

3. EARNINGS PER SHARE

         The following is a reconciliation of the income or (loss) and share
amounts used in the basic and diluted per share computations of income
attributable to Psychiatric Group Depositary Shares:



                                    Three Months Ended September 30,            Nine Months Ended September 30,
                               -----------------------------------------   ------------------------------------------
                                        1998                 1997                  1998                 1997
                               -------------------   -------------------   -------------------   --------------------
                                                                                                  Income
(In thousands)                  Income     Shares     Income     Shares     Income     Shares     (Loss)      Shares
                               --------   --------   --------   --------   --------   --------   --------    --------
                                                                                          
Basic EPS components           $    629      2,084   $  1,181      2,084   $    384      2,084   $ (7,086)      2,084

Effect of dilutive potential
  depositary shares -
    Stock options                    --         --         --         --         --         --         --          --
    DER's                            --         46         --         15         --         28         --          --
                               --------   --------   --------   --------   --------   --------   --------    --------
Diluted EPS components         $    629      2,130   $  1,181      2,099   $    384      2,112   $ (7,086)      2,084
                               ========   ========   ========   ========   ========   ========   ========    ========


4. STATUS OF PSYCHIATRIC GROUP INVESTMENTS

         On July 1, 1998, the Psychiatric Group received $35 million as payment
in full of its two New York Four Winds mortgage loans resulting in the accrual
of a $2.73 million impairment loss in the second quarter of 1998.  The proceeds
from the payment of the Four Winds mortgage loans were first used by the
Psychiatric Group to repay the entire $11.2 million outstanding balance of
fixed and revolving inter-Group loans owed to the Company's Core Group and to
maintain a cash reserve of approximately $2.3 million for the net current
liabilities of the Psychiatric Group.  Substantially all of the remaining
proceeds were distributed to holders of Psychiatric Group Depositary Shares on
July 24, 1998 as a special dividend paid in the form of 0.4 shares of Core
Group Common Stock per Psychiatric Group Depositary Share.  In order to
effectuate the stock dividend, the Psychiatric Group purchased 833,067 shares
of Core Group Common Stock from the Core Group at a price of $25.9407 per
share, which represented the average trading price of the Core Group Common
Stock for the last ten trading days prior to the July 17, 1998 record date for
the special dividend, as provided in the certificate of designation for the





                                       43
   45
                        AMERICAN HEALTH PROPERTIES, INC.

       NOTES TO PSYCHIATRIC GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



Psychiatric Group Stock.   NASDAQ set July 27, 1998 as the ex-dividend date for
the special stock dividend.  Accordingly, the Psychiatric Group Depositary
Shares traded through the close of the market on the payable date of July 24,
1998 with a due bill entitling each Psychiatric Group Depositary Share to the
0.4 share special dividend of Core Group Common Stock.  The Four Winds loans
represented the largest income-producing portion of the Psychiatric Group's
portfolio.  As a result of the payoff of these loans, the Psychiatric Group's
financial results are solely dependent on the remaining three assets in the
portfolio.

         The fundamental ongoing changes in the psychiatric industry and the
resulting negative impact on operator financial performance have resulted in
significant impairment losses on psychiatric investments and the periodic
restructuring of psychiatric operator payment obligations in previous years. The
Psychiatric Group recorded an $11 million charge in the first quarter of 1997
for impairment of the carrying value of its two psychiatric investments in
Florida.  In light of the volatile circumstances at each of the Psychiatric
Group's properties, the Psychiatric Group cannot be assured that further
impairment losses on these investments will not be required.

         The Northpointe property, at which the operator ceased paying its
obligations to the Psychiatric Group in February 1997 and ceased hospital
operations in the second quarter of 1997, continues to remain idle. The
Psychiatric Group incurred costs of approximately $75,000 during the third
quarter of 1998 ($.04 per depositary share on a diluted basis) and $375,000 for
the first nine months of 1998 ($.18 per depositary share on a diluted basis) to
protect and maintain this property. Although the Psychiatric Group expects to
incur costs of approximately $75,000 per quarter to protect and maintain this
property while various alternatives for the property are evaluated and pursued,
in the past, the Psychiatric Group has been required to incur substantial
additional costs to maintain this property and the Psychiatric Group cannot be
assured that other unexpected costs will not be incurred.  The Psychiatric
Group continues to pursue discussions with health care operators and others
regarding a potential sale or lease of the Northpointe property.  However, no
agreement for sale or lease of the Northpointe property has been reached.  If
efforts to identify a health care operator for this property prove
unsuccessful, the property will most likely have to be sold for its real estate
value.  However, the Psychiatric Group cannot be assured that any sale price
would equal or exceed the current carrying value of the Northpointe property.

           In September 1998, the operations at Sunrise Regional Medical Center
(formerly The Retreat) were transitioned to a new operator.  As a result of
this change, the new operator assumed all operational responsibility for the
hospital and entered into a new lease with the Psychiatric Group.  The new
lease calls for an effective monthly rent of $60,000 ($.028 per depositary
share on a diluted basis) over the five-year lease term.  This lease rate
compares with the preceding operator's lease obligation of $35,000 per month
($.016 per depositary share on a diluted basis).  The first full quarter of
financial impact for the Psychiatric Group from this new lease will be in the
fourth quarter of 1998.  In connection with the transition, the Psychiatric
Group received a one-time payment of $347,000 ($.16 per depositary share on a
diluted basis) in the third quarter from the previous operator of The Retreat
to settle certain of the obligations it owes to the Psychiatric Group.  The
Psychiatric Group recognized this one-time payment as income in the third
quarter of 1998 and considered it in the determination of the Psychiatric
Group's third quarter dividend.  The Psychiatric Group cannot be assured that
the new operator will be able to successfully operate the facility or meet its
lease obligations.

         The maturity date of the $2.5 million balance outstanding under the
Rock Creek Center (RCC) revolving credit agreement and the initial term of the
RCC lease have been extended to March 31, 1999.  Under the extended agreement,
the operator will continue to pay interest on all outstanding obligations and
will pay $5,000 per month against the principal balance of the revolving credit
agreement.  RCC has met its rent and interest obligations to the Psychiatric
Group through November 1998, however, RCC made its November payments late due to
cash flow problems. The Psychiatric Group cannot be assured that RCC will not
continue to experience operational and cash flow difficulties as it has in the
past and, therefore, cannot be assured that RCC will fulfill its obligations to
the Psychiatric Group.  At the end of June 1998, the operator of the RCC
facility informed the Psychiatric Group that it had incurred a material,
unanticipated liability to





                                       44
   46
                        AMERICAN HEALTH PROPERTIES, INC.

       NOTES TO PSYCHIATRIC GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



Medicare, which imperils the continuing operation of the facility.  In
response, the operator has substantially completed a significant revision and
downsizing of its operations to focus on geriatric psychiatric care.  The
facility is currently operating under its new business model with a reduced
staff.  Under the lease extension, the Psychiatric Group has the right to
negotiate with other potential health care operators regarding operating the
facility and the Psychiatric Group has commenced marketing the property to
potential new operators.  Discussions with the current operator have not been
successful in reaching a mutually acceptable long-term lease or sale agreement.
Few local or national operators have continued interest in the facility; and,
the Psychiatric Group cannot be assured that either a new long-term lease or
sale will be accomplished, or if accomplished, that the terms of such lease or
sale will enable the Psychiatric Group to realize the current carrying value of
the RCC facility.  If the current operator is unsuccessful in formulating a
program which permits it to pay its Medicare liability and to make suitable
payments to the Psychiatric Group, and a facility lease with a new operator is
not accomplished, a significant negative impact to the Psychiatric Group will
likely result.  Furthermore, if a new operator assumes operation of the RCC
facility, the Psychiatric Group cannot be assured that the current operator
will be able to pay the balance owed under the revolving credit agreement or
that a new operator will be successful in obtaining the necessary licenses to
operate the facility and that it will be able to operate the facility
successfully.
        
         Although management currently believes that the recorded amounts of
its psychiatric investments are realizable, if the psychiatric operators are
unable to adapt to the fundamental ongoing changes in the psychiatric industry
successfully and consistently mitigate the negative impact of the ongoing
changes on their financial performance, the Psychiatric Group may be required
to restructure payment obligations further, identify alternative operators,
pursue alternative uses for or dispositions of the properties and/or recognize
additional impairment losses on its investments.  If the Psychiatric Group is
required to take any of these actions, various costs are likely to be incurred
by the Psychiatric Group in an effort to protect, maintain and pursue
alternatives for its investments.  The Psychiatric Group does not currently
intend to make new investments and is seeking to sell or reduce its
investments.  In addition, the Psychiatric Group is in discussions with each of
the psychiatric operators regarding financing alternatives designed to enable
them to acquire the properties and/or repay their borrowings from the
Psychiatric Group, as the case may be.  Subject to the rights of the holders of
the Company's Series B Depositary Shares, and the Series B Preferred Stock
represented thereby, and any other preferred stock of the Company then
outstanding, the Psychiatric Group expects to use the net proceeds of any
future property sales and/or operator borrowing repayments to first repay then
outstanding inter-Group loans and/or other liabilities owed by the Psychiatric
Group and to distribute substantially all of the remaining net proceeds, if
any, in cash or Core Group Common Stock to holders of Psychiatric Group
Depositary Shares.  The Psychiatric Group cannot be assured that the efforts of
psychiatric operators to obtain alternative financing will be successful or, if
successful, that the amounts of such financing would be sufficient to enable
the Psychiatric Group to realize the carrying amounts of its investments.  The
Company continues to retain an investment banking firm to provide advisory
services to the Psychiatric Group.  These services include supplemental
monitoring of the performance of individual assets, assistance in potential
sales or restructurings of particular investments and continuing assessments of
available strategic alternatives for the portfolio.  The cost of the financial
advisory services are specifically charged to the operating results of the
Psychiatric Group.

         The Company will continue to review quarterly the performance of each
of the three remaining assets of the Psychiatric Group.  Under the terms of the
Certificate of Designations for the Psychiatric Group Preferred Stock and the
Deposit Agreement providing for issuance of Depositary Receipts (Psychiatric
Group Depositary Shares) each representing one-tenth of one share of the
Psychiatric Group Preferred Stock, the Company has the right to redeem all
outstanding Psychiatric Group Depositary Shares, and the Psychiatric Group
Preferred Stock represented thereby, for cash (or in exchange for newly issued
shares of Core Group Common Stock) at a premium generally ranging from 5% to
15% over the value of the Psychiatric Group Depositary Shares. Should the Board
of Directors of the Company decide that the remaining Psychiatric Group





                                       45
   47
                        AMERICAN HEALTH PROPERTIES, INC.

       NOTES TO PSYCHIATRIC GROUP COMBINED CONDENSED FINANCIAL STATEMENTS

                                  (UNAUDITED)



portfolio and operations are not consistent with a separate public security,
the Board may elect to redeem the outstanding Psychiatric Group Depositary
Shares in cash or in exchange for shares of Core Group Common Stock.  Since an
exchange or redemption of the Psychiatric Group Depositary Shares may be at a
premium to the then current market price of the Psychiatric Group Depositary
Shares, and since the Board could determine to effect such an exchange or
redemption at a time when either or both the Core Group Common Stock and the
Psychiatric Group Depositary Shares may be considered to be overvalued or
undervalued, the exchange or redemption could be disadvantageous to the holders
of the Core Group Common Stock or the Psychiatric Group Depositary Shares. For
detailed information regarding the Company's right to redeem the Psychiatric
Group Depositary Shares, and the Psychiatric Group Preferred Stock represented
thereby, and the way in which any redemption price or exchange rate may be set,
interested persons are encouraged to review the Certificate of Designations for
the Psychiatric Group Preferred Stock attached as Exhibit 4.1 to the Company's
form 8-K filed with the Securities and Exchange Commission on August 14, 1995,
the information set forth in the Company's Amendment No. 1 to Registration
Statement on Form 8-A filed with the Securities and Exchange Commission on June
29, 1995 and the Deposit Agreement filed as Exhibit 4.2 to that Amendment No.1
to Registration Statement.

         The Psychiatric Group's dividend is determined quarterly based upon
each quarter's operating results.  Historically, the level of dividends of the
Psychiatric Group have varied quarter-to-quarter. Any advance of additional
funds to operators of the Psychiatric Group's properties, modification of terms
covering the rental or interest obligations of its properties or nonpayment or
deferral of such obligations as they become due likely will have an adverse
impact on the Psychiatric Group results of operations and cash flows, as well
as on the quarterly dividend payment on Psychiatric Group Depositary Shares.
In addition to the foregoing, future operating results, cash flows and
dividends of the Psychiatric Group will be affected by changes in the level of
additional rent, the amount of additional financial advisory fees and, to the
extent necessary, various costs which might be incurred in an effort to
protect, maintain and pursue alternatives for its investments.  With the
repayment of the Four Winds loans, third quarter operating results, cash flows
and dividends decreased from previous quarters.  In addition to the $347,000
($.16 per depositary share on a diluted basis) one-time payment received from
The Retreat mentioned above, the Psychiatric Group also received a final
payment of contingent interest on the Four Winds mortgage loans of $89,000
($.04 per depositary share on a diluted basis) in the third quarter which will
not recur in future quarters.  The Psychiatric Group earned approximately
$83,000 ($.04 per depositary share on a diluted basis) of nonrecurring interest
income in the third quarter on the net proceeds of the Four Winds loans payoff
during the month of July until such proceeds were used to execute the special
dividend on July 24, 1998.  As a result of these nonrecurring items, the
Psychiatric Group's future quarterly operating results, cash flows and
dividends are expected to decrease further compared with the third quarter.
Furthermore, due to the substantial decrease in the Psychiatric Group's asset
base and earnings capacity, small events with respect to the Psychiatric
Group's three remaining facilities will likely have a more significant effect
on the Psychiatric Group's operating results, cash flows and dividends in the
future, and therefore the price of the Psychiatric Group Depositary Shares. The
liquidity of the Psychiatric Group Depositary Shares will also likely be
adversely affected.





                                       46
   48
                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS


         Following is a discussion of the combined financial condition and
results of operations of the Psychiatric Group, which should be read in
conjunction with (a) the combined financial statements and accompanying notes
of the Psychiatric Group and (b) management's discussion and analysis of
financial condition and results of operations and the financial statements and
accompanying notes of the Company and the Core Group included elsewhere herein.

         Factors Regarding Future Results and Forward-Looking Statements  This
report includes and incorporates by reference statements that are not purely
historical and are "forward-looking statements" within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended, including statements regarding the Company's
expectations, beliefs, intentions or strategies regarding the future. All
statements other than historical fact contained in this report, including
without limitation statements regarding rent or interest to be received from the
Company's operators, the ability of new or existing operators to continue
operations of psychiatric facilities, plans with respect to individual
facilities, expectations with respect to the specific terms and renewals of
leases or sales of the Company's facilities, the Company's anticipated
dividends, the potential redemption of the Psychiatric Group Depositary Shares,
the Company's liquidity position, projected expenses associated with operating
or maintaining individual properties, the Company's ability to realize the
recorded amounts of its investments and the potential effect of new or existing
regulations on the operations conducted at the Company's facilities, are
forward-looking statements. All forward-looking statements included or
incorporated by reference in this report are based on information available to
the Company on the date hereof, and the Company assumes no obligation to update
such forward- looking statements.  Although the Company believes that the
assumptions and expectations reflected in such forward-looking statements are
reasonable, it can give no assurance that such expectations will prove to have
been correct or that the Company will take any actions that may presently be
planned.

         Certain factors that could cause actual results to differ materially
from those expected include, among others: the financial success of the
operations conducted at the Company's facilities and the financial strength of
the operators of such facilities, the continuing ability of operators to meet
their obligations to the Company under existing or restructured agreements,
changes in operators or ownership of operators, the viability of alternative
uses for the Company's properties when necessary, changes in government policy
relating to the health care industry including reductions in reimbursement
levels under the Medicare and Medicaid programs, operators' continued
eligibility to participate in the Medicare or Medicaid programs, reductions in
reimbursement by other third-party payors, the impact of managed care pricing
pressures, the requirement to provide care on a fixed-price basis, lower
occupancy levels at the Company's facilities, disruptions caused by the failure
of the Company or its vendors, operators, lessees and borrowers to resolve any
Year 2000 Issues affecting their respective operations, a reduction in demand
for the services provided at the Company's facilities, the strength and
financial resources of the Company's competitors, the availability and cost of
capital, the Company's ability to make additional real estate investments at
attractive yields, the adoption of new accounting standards and changes in tax
laws and regulations affecting real estate investment trusts. For a further
discussion of certain of these factors, see "-Future Operating Results" herein.

OPERATING RESULTS

Third Quarter and Year to Date 1998 Compared With 1997

         For the third quarter of 1998, the Psychiatric Group reported net
income of $629,000, or $.30 per depositary share on a diluted basis, compared
with net income of $1,181,000, or $.56 per depositary share on a diluted basis,
for the third quarter of 1997. For the nine months ended September 30, 1998,
the Psychiatric Group reported net income of $384,000, or $.18 per depositary
share on a diluted basis, compared with a net loss of ($7,086,000), or ($3.40)
per depositary share on a diluted basis, for the nine months ended September
30, 1997.





                                       47
   49
                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Net income for the nine months ended September 30, 1998 includes an impairment
loss on notes receivable of ($2,730,000), or ($1.29) per depositary share on a
diluted basis.  The net loss for the nine months ended September 30, 1997
includes an impairment loss on real estate and notes receivable of
($11,000,000), or ($5.28) per depositary share on a diluted basis.

         Rental income was $715,000 for the third quarter of 1998 an increase
of $360,000 or 101% from $355,000 for the third quarter of 1997.  Rental income
was $1,425,000 for the nine months ended September 30, 1998, an increase of
$147,000 or 12% from $1,278,000 for the nine months ended September 30, 1997.
This increase is primarily attributable to a one-time payment of $347,000
received from the previous operator of The Retreat to settle certain of the
obligations it owes to the Psychiatric Group.  Excluding this one-time payment,
rental income decreased during the first nine months of 1998 due to a net
decrease in base rent payments made by The Retreat during 1998 as the result of
a lease restructuring early in the fourth quarter of 1997 and the receipt of
one month's base rent in the first quarter of 1997 from Northpointe before the
operator stopped paying rent and subsequently ceased operations in the second
quarter of 1997.

         Mortgage interest income was $0 for the third quarter of 1998 and
$1,516,000 for the third quarter of 1997.  Mortgage interest income was
$3,078,000 for the nine months ended September 30, 1998, a decrease of
$1,471,000 or 32% from $4,549,000 for the nine months ended September 30, 1997.
On July 1, 1998, the Psychiatric Group received $35 million as payment in full
of its two New York Four Winds mortgage loans resulting in a decrease in
mortgage interest income in the third quarter and first nine months of 1998.

         Additional rental and interest income was $137,000 for the third
quarter of 1998, a decrease of $48,000 or 26% from $185,000 for the third
quarter of 1997.  Additional rental and interest income was $701,000 for the
nine months ended September 30, 1998, an increase of $145,000 or 26% from
$556,000 for the nine months ended September 30, 1997.  The decrease for the
third quarter was primarily attributable to the $35 million payoff of the two
New York Four Winds mortgage loans in July 1998, partially offset by an
increase in additional rent payments from Rock Creek Center. The increase for
the first nine months of 1998 was primarily attributable to an increase in
additional interest received from the Four Winds Hospital - Katonah facility
and additional payments received from Rock Creek Center in 1998.

         Other interest income was $104,000 for the third quarter of 1998, an
increase of $22,000 or 27% from $82,000 for the third quarter of 1997.  This
increase was attributable to interest income on a portion of the net proceeds
of the New York Four Winds mortgage loans payoff during the month of July until
such proceeds were used to execute the special dividend on July 24, 1998.

         Interest income on inter-Group loans to the Core Group was $96,000 for
the third quarter and nine months ended September 30, 1998 as a result of
revolving inter-Group loans made by the Psychiatric Group commencing July 1,
1998 with its available undistributed cash.

         Property operating expense of $75,000 for the third quarter of 1998
and $375,000 for the nine months ended September 30, 1998 represents costs
related to the protection and maintenance of Northpointe, incurred after the
operator ceased operations in the second quarter of 1997.

         Interest expense on inter-Group loans from the Core Group was $0 for
the third quarter of 1998 and $392,000 for the third quarter of 1997.  Interest
expense on inter-Group loans from the Core Group was $712,000 for the nine
months ended September 30, 1998 a decrease of $464,000 or 39% from $1,176,000
for the nine months ended September 30, 1997.  This decrease is attributable to
the payoff of the entire $11.2 million outstanding balance of inter-Group loans
owed to the Core Group by the Psychiatric Group using a portion of the





                                       48
   50
                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS


$35 million received by the Psychiatric Group from the payoff of its two New
York Four Winds mortgage loans on July 1, 1998.

         General and administrative expenses were $159,000 for the third
quarter of 1998, a decrease of $143,000 or 47% from $302,000 for the third
quarter of 1997. General and administrative expenses were $797,000 for the nine
months ended September 30, 1998, a decrease of $100,000 or 11% from $897,000
for the nine months ended September 30, 1997.  The Company's consolidated
general and administrative expenses are allocated between the Core Group and
Psychiatric Group primarily based on revenues, however significant costs
directly related to either Group are specifically charged to the applicable
Group. Costs allocated to the Psychiatric Group based on revenues and direct
costs charged to the Psychiatric Group both decreased for the third quarter and
first nine months of 1998 compared to the comparable periods in 1997. The
Psychiatric Group was specifically charged for $75,000 and $377,000 of costs in
the third quarter and first nine months of 1998, respectively, for financial
advisory services provided primarily by an investment banking firm which
included supplemental monitoring of the performance of the Psychiatric Group's
properties and assistance in addressing operational and cash flow difficulties
of certain operators of the properties. On a comparative basis, general and
administrative expenses for the third quarter and first nine months of 1997
included $130,000 and $378,000 of such financial advisory costs.

Future Operating Results

         The operators and tenants of most of the Company's facilities derive a
substantial percentage of their total revenues from federal and state health
care programs such as Medicare and Medicaid and from other third-party payors
such as private insurance companies, self-insured employers and health
maintenance organizations.  Such operators and tenants also are subject to
extensive federal, state and local government regulation relating to their
operations, and most of the Company's facilities are subject to periodic
inspection by governmental and other authorities to assure continued compliance
with mandated procedures, licensure requirements under state law and
certification standards under the Medicare and Medicaid programs.  A reduction
in reimbursement levels under the Medicare or Medicaid programs, a reduction in
reimbursement by other third-party payors or an operator's or tenant's failure
to maintain its certification under Medicare or Medicaid programs could
adversely affect revenues to the Company's facilities.

         The nature of health care delivery in the United States continues to
undergo change and further review at both the national and state levels.
Generally accepted goals of reform continue to include controlling costs and
improving access to medical care.  Various plans to decrease the growth in
Medicare spending have been proposed and passed by both Houses of Congress.
These plans generally include revisions to and limits on Medicare and federal
programs providing Medicaid reimbursement to state health care programs and
have had and potentially would have an adverse impact on the level of funds
available in the future to health care facilities. The Balanced Budget Act of
1997 contains extensive changes to the Medicare and Medicaid programs intended
to reduce the projected amount of increase in Medicare spending by an estimated
$115 billion and Medicaid spending by an estimated $13 billion over five years.
In addition, the Budget Act repealed certain limits on states' ability to
reduce their Medicaid reimbursement levels. The Budget Act has the potential to
reduce significantly federal spending on health care services provided at each
of the Psychiatric Group's facilities, and to affect revenues of the
Psychiatric Group's operators adversely.  In particular, the Budget Act's
limitations on reimbursable costs and reductions in payment incentives and
capital related payments, as well as the change toward a prospective payment
system, may have a material adverse effect on operator revenues at the
Psychiatric Group's hospitals. The Company cannot be assured that the changes
effected by the Budget Act will not have a material adverse effect on the
Psychiatric Group's financial condition or results of operation.

         The Company's Board and management are monitoring the effect of the
Budget Act on the Psychiatric Group's facilities and potential changes to
reimbursement programs closely.  The Company believes that the





                                       49
   51
                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS


changes effected by the Budget Act and changes proposed at the federal and
state level may pose risks for certain institutions that are unwilling or
unable to respond.

         The ongoing changes in the health care industry include trends toward
shorter lengths of hospital stay, increased use of outpatient services,
increased federal, state and third-party oversight of health care company
operations and business practices, and increased demand for discounted or
capitated health care services (delivery of services at a fixed price per
capita basis to a defined group of covered parties).  Furthermore, federal,
state and third-party payors continue to propose and adopt various cost
containment measures that restrict the scope of reimbursable health care
services and limit increases in reimbursement rates for such services.  Payors
also are continuing to enforce compliance with program requirements
aggressively and to pursue providers that they believe have not complied with
such requirements.  Outpatient business is expected to increase as advances in
treatment techniques and pharmacology allow more care to be provided on an
outpatient basis and as payors continue to direct more patients from inpatient
care to outpatient care.  In addition, the entrance of insurance companies into
managed care programs is accelerating the introduction of managed care in new
localities, and states and insurance companies continue to negotiate actively
the amounts they will pay for services. Moreover, the percentage of health care
services that are reimbursed under the Medicare and Medicaid programs continues
to increase as the population ages.  States are also expanding their Medicaid
programs. Continued eligibility to participate in these programs is crucial to
a provider's financial strength. As a result of the foregoing, revenues and
margins may decrease at the Psychiatric Group's facilities.

         Fundamental changes in the psychiatric industry continue to impact
negatively the facility-specific operating cash flow at the Psychiatric Group's
properties.  Institutions responsible for the reimbursement of care provided to
patients who use inpatient psychiatric treatment services have directed efforts
toward decreasing their payments for such services, thereby reducing hospital
operating revenues.  Some cost-cutting measures used by such institutions
include decreasing the inpatient length of stay, intensively reviewing
utilization, directing patients from inpatient care to outpatient care and
negotiating reduced reimbursement rates for services.  The wider use of
psychotropic drugs also has resulted in significant declines in the average
length of stay. In addition, aggressive program compliance enforcement and
increased scrutiny of past and current billing practices has resulted in the
filing of lawsuits against some providers and significant negative publicity
which has further exacerbated the financial and operational difficulties of
providers. Although the operators of the psychiatric hospitals are responding
by increasing case management, developing lower cost outpatient and daypatient
programs and reducing operating costs, their efforts are generally not
consistently mitigating the negative impact of these fundamental psychiatric
industry changes.  As a result, certain of the Psychiatric Group hospital
operators have not consistently met their contractual payment obligations to
the Psychiatric Group as scheduled and the Psychiatric Group cannot be assured
that hospital operators will be able to meet such payment obligations in the
future.

         In general, the operators of the Psychiatric Group's properties have
very limited access to financing for their operating and capital needs.  The
Psychiatric Group provided such financing under a revolving credit agreement to
the operator of one of its psychiatric properties.  As of September 30, 1998,
outstanding borrowings under such agreement totaled $2,495,000.  In the past,
the Psychiatric Group has provided similar financing to other operators of its
properties which have been unable to pay off their outstanding borrowings. The
Psychiatric Group cannot be assured that the operator currently borrowing under
a revolving credit agreement will be able to secure replacement financing from
third-party lenders or to pay off its outstanding borrowings.  To the extent
the operators of the Psychiatric Group's properties have increased working
capital needs in the future, the Psychiatric Group may be the only source of
such financing. In the event the Company's Board of Directors determines that
it is appropriate to provide additional working capital financing to a
psychiatric hospital operator, it may cause the Core Group to make revolving
inter-Group loans to the Psychiatric Group to fund such financing (to the
extent consistent with its then-existing policies), although the Company's
Board of Directors is under no obligation to do so.





                                       50
   52
                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS


         On July 1, 1998, the Psychiatric Group received $35 million as payment
in full of its two New York Four Winds mortgage loans resulting in the accrual
of a $2.73 million impairment loss in the second quarter of 1998.  The proceeds
from the payment of the Four Winds mortgage loans were first used by the
Psychiatric Group to repay the entire $11.2 million outstanding balance of
fixed and revolving inter-Group loans owed to the Company's Core Group and to
maintain a cash reserve of approximately $2.3 million for the net current
liabilities of the Psychiatric Group.  Substantially all of the remaining
proceeds were distributed to holders of Psychiatric Group Depositary Shares on
July 24, 1998 as a special dividend paid in the form of 0.4 shares of Core
Group Common Stock per Psychiatric Group Depositary Share.  In order to
effectuate the stock dividend, the Psychiatric Group purchased 833,067 shares
of Core Group Common Stock from the Core Group at a price of $25.9407 per
share, which represented the average trading price of the Core Group Common
Stock for the last ten trading days prior to the July 17, 1998 record date for
the special dividend, as provided in the certificate of designation for the
Psychiatric Group Stock.   NASDAQ set July 27, 1998 as the ex-dividend date for
the special stock dividend.  Accordingly, the Psychiatric Group Depositary
Shares traded through the close of the market on the payable date of July 24,
1998 with a due bill entitling each Psychiatric Group Depositary Share to the
0.4 share special dividend of Core Group Common Stock.  The Four Winds loans
represented the largest income-producing portion of the Psychiatric Group's
portfolio.  As a result of the payoff of these loans, the Psychiatric Group's
financial results are solely dependent on the remaining three assets in the
portfolio.

         The fundamental ongoing changes in the psychiatric industry and the
resulting negative impact on operator financial performance have resulted in
significant impairment losses on psychiatric investments and the periodic
restructuring of psychiatric operator payment obligations in previous years. The
Psychiatric Group recorded an $11 million charge in the first quarter of 1997
for impairment of the carrying value of its two psychiatric investments in
Florida.  In light of the volatile circumstances at each of the Psychiatric
Group's properties, the Psychiatric Group cannot be assured that further
impairment losses on these investments will not be required.

         The Northpointe property, at which the operator ceased paying its
obligations to the Psychiatric Group in February 1997 and ceased hospital
operations in the second quarter of 1997, continues to remain idle. The
Psychiatric Group incurred costs of approximately $75,000 during the third
quarter of 1998 ($.04 per depositary share on a diluted basis) and $375,000 for
the first nine months of 1998 ($.18 per depositary share on a diluted basis) to
protect and maintain this property. Although the Psychiatric Group expects to
incur costs of approximately $75,000 per quarter to protect and maintain this
property while various alternatives for the property are evaluated and pursued,
in the past, the Psychiatric Group has been required to incur substantial
additional costs to maintain this property and the Psychiatric Group cannot be
assured that other unexpected costs will not be incurred.  The Psychiatric
Group continues to pursue discussions with health care operators and others
regarding a potential sale or lease of the Northpointe property.  However, no
agreement for sale or lease of the Northpointe property has been reached.  If
efforts to identify a health care operator for this property prove
unsuccessful, the property will most likely have to be sold for its real estate
value.  However, the Psychiatric Group cannot be assured that any sale price
would equal or exceed the current carrying value of the Northpointe property.

           In September 1998, the operations at Sunrise Regional Medical Center
(formerly The Retreat) were transitioned to a new operator.  As a result of this
change, the new operator assumed all operational responsibility for the hospital
and entered into a new lease with the Psychiatric Group.  The new lease calls
for an effective monthly rent of $60,000 ($.028 per depositary share on a
diluted basis) over the five-year lease term.  This lease rate compares with the
preceding operator's lease obligation of $35,000 per month ($.016 per depositary
share on a diluted basis).  The first full quarter of financial impact for the
Psychiatric Group from this new lease will be in the fourth quarter of 1998.  In
connection with the transition, the Psychiatric Group received a one-time
payment of $347,000 ($.16 per depositary share on a diluted basis) in the third
quarter from the previous operator of The Retreat to settle certain of the
obligations it owes to the Psychiatric Group.  The Psychiatric Group





                                       51
   53
                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS



recognized this one-time payment as income in the third quarter of 1998 and
considered it in the determination of the Psychiatric Group's third quarter
dividend.  The Psychiatric Group cannot be assured that the new operator will
be able to successfully operate the facility or meet its lease obligations.

         The maturity date of the $2.5 million balance outstanding under the
Rock Creek Center (RCC) revolving credit agreement and the initial term of the
RCC lease have been extended to March 31, 1999.  Under the extended agreement,
the operator will continue to pay interest on all outstanding obligations and
will pay $5,000 per month against the principal balance of the revolving credit
agreement.  RCC has met its rent and interest obligations to the Psychiatric
Group through November 1998, however, RCC made its November payments late due to
cash flow problems. The Psychiatric Group cannot be assured that RCC will not
continue to experience operational and cash flow difficulties as it has in the
past and, therefore, cannot be assured that RCC will fulfill its obligations to
the Psychiatric Group. At the end of June 1998, the operator of the RCC facility
informed the Psychiatric Group that it had incurred a material, unanticipated
liability to Medicare, which imperils the continuing operation of the facility.
In response, the operator has substantially completed a significant revision and
downsizing of its operations to focus on geriatric psychiatric care.  The
facility is currently operating under its new business model with a reduced
staff.  Under the lease extension, the Psychiatric Group has the right to
negotiate with other potential health care operators regarding operating the
facility and the Psychiatric Group has commenced marketing the property to
potential new operators.  Discussions with the current operator have not been
successful in reaching a mutually acceptable long-term lease or sale agreement.
Few local or national operators have continued interest in the facility; and,
the Psychiatric Group cannot be assured that either a new long-term lease or
sale will be accomplished, or if accomplished, the terms of such lease or sale
will enable the Psychiatric Group to realize the current carrying value of the
RCC facility.  If the current operator is unsuccessful in formulating a program
which permits it to pay its Medicare liability and to make suitable payments to
the Psychiatric Group, and a facility lease with a new operator is not
accomplished, a significant negative impact to the Psychiatric Group will likely
result.  Furthermore, if a new operator assumes operation of the RCC facility,
the Psychiatric Group cannot be assured that the current operator will be able
to pay the balance owed under the revolving credit agreement or that a new
operator will be successful in obtaining the necessary licenses to operate the
facility and that it will be able to operate the facility successfully.

         Although management currently believes that the recorded amounts of
its psychiatric investments are realizable, if the psychiatric operators are
unable to adapt to the fundamental ongoing changes in the psychiatric industry
successfully and consistently mitigate the negative impact of the ongoing
changes on their financial performance, the Psychiatric Group may be required
to restructure payment obligations further, identify alternative operators,
pursue alternative uses for or dispositions of the properties and/or recognize
additional impairment losses on its investments.  If the Psychiatric Group is
required to take any of these actions, various costs are likely to be incurred
by the Psychiatric Group in an effort to protect, maintain and pursue
alternatives for its investments.  The Psychiatric Group does not currently
intend to make new investments and is seeking to sell or reduce its
investments.  In addition, the Psychiatric Group is in discussions with each of
the psychiatric operators regarding financing alternatives designed to enable
them to acquire the properties and/or repay their borrowings from the
Psychiatric Group, as the case may be.  Subject to the rights of the holders of
the Company's Series B Depositary Shares, and the Series B Preferred Stock
represented thereby, and any other preferred stock of the Company then
outstanding, the Psychiatric Group expects to use the net proceeds of any
future property sales and/or operator borrowing repayments to first repay then
outstanding inter-Group loans and/or other liabilities owed by the Psychiatric
Group and to distribute substantially all of the remaining net proceeds, if
any, in cash or Core Group Common Stock to holders of Psychiatric Group
Depositary Shares.  The Psychiatric Group cannot be assured that the efforts of
psychiatric operators to obtain alternative financing will be successful or, if
successful, that the amounts of such financing would be sufficient to enable
the Psychiatric Group to realize the carrying amounts of its investments.  The
Company continues to retain an investment banking firm to provide advisory
services to the Psychiatric Group.  These services include supplemental
monitoring of the performance of individual assets, assistance in potential
sales or restructurings of particular investments and continuing assessments of
available





                                       52
   54
                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS



strategic alternatives for the portfolio.  The cost of the financial advisory
services are specifically charged to the operating results of the Psychiatric
Group.

         The Company will continue to review quarterly the performance of each
of the three remaining assets of the Psychiatric Group.  Under the terms of the
Certificate of Designations for the Psychiatric Group Preferred Stock and the
Deposit Agreement providing for issuance of Depositary Receipts (Psychiatric
Group Depositary Shares) each representing one-tenth of one share of the
Psychiatric Group Preferred Stock, the Company has the right to redeem all
outstanding Psychiatric Group Depositary Shares, and the Psychiatric Group
Preferred Stock represented thereby, for cash (or in exchange for newly issued
shares of Core Group Common Stock) at a premium generally ranging from 5% to
15% over the value of the Psychiatric Group Depositary Shares. Should the Board
of Directors of the Company decide that the remaining Psychiatric Group
portfolio and operations are not consistent with a separate public security,
the Board may elect to redeem the outstanding Psychiatric Group Depositary
Shares in cash or in exchange for shares of Core Group Common Stock.  Since an
exchange or redemption of the Psychiatric Group Depositary Shares may be at a
premium to the then current market price of the Psychiatric Group Depositary
Shares, and since the Board could determine to effect such an exchange or
redemption at a time when either or both the Core Group Common Stock and the
Psychiatric Group Depositary Shares may be considered to be overvalued or
undervalued, the exchange or redemption could be disadvantageous to the holders
of the Core Group Common Stock or the Psychiatric Group Depositary Shares. For
detailed information regarding the Company's right to redeem the Psychiatric
Group Depositary Shares, and the Psychiatric Group Preferred Stock represented
thereby, and the way in which any redemption price or exchange rate may be set,
interested persons are encouraged to review the Certificate of Designations for
the Psychiatric Group Preferred Stock attached as Exhibit 4.1 to the Company's
form 8-K filed with the Securities and Exchange Commission on August 14, 1995,
the information set forth in the Company's Amendment No. 1 to Registration
Statement on Form 8-A filed with the Securities and Exchange Commission on June
29, 1995 and the Deposit Agreement filed as Exhibit 4.2 to that Amendment No.1
to Registration Statement.

         The Psychiatric Group's dividend is determined quarterly based upon
each quarter's operating results.  Historically, the level of dividends of the
Psychiatric Group have varied quarter-to-quarter. Any advance of additional
funds to operators of the Psychiatric Group's properties, modification of terms
covering the rental or interest obligations of its properties or nonpayment or
deferral of such obligations as they become due likely will have an adverse
impact on the Psychiatric Group results of operations and cash flows, as well
as on the quarterly dividend payment on Psychiatric Group Depositary Shares.
In addition to the foregoing, future operating results, cash flows and
dividends of the Psychiatric Group will be affected by changes in the level of
additional rent, the amount of additional financial advisory fees and, to the
extent necessary, various costs which might be incurred in an effort to
protect, maintain and pursue alternatives for its investments.  With the
repayment of the Four Winds loans, third quarter operating results, cash flows
and dividends decreased from previous quarters.  In addition to the $347,000
($.16 per depositary share on a diluted basis) one-time payment received from
The Retreat mentioned above, the Psychiatric Group also received a final
payment of contingent interest on the Four Winds mortgage loans of $89,000
($.04 per depositary share on a diluted basis) in the third quarter which will
not recur in future quarters.  The Psychiatric Group earned approximately
$83,000 ($.04 per depositary share on a diluted basis) of nonrecurring interest
income in the third quarter on the net proceeds of the Four Winds loans payoff
during the month of July until such proceeds were used to execute the special
dividend on July 24, 1998.  As a result of these nonrecurring items, the
Psychiatric Group's future quarterly operating results, cash flows and
dividends are expected to decrease further compared with the third quarter.
Furthermore, due to the substantial decrease in the Psychiatric Group's asset
base and earnings capacity, small events with respect to the Psychiatric
Group's three remaining facilities will likely have a more significant effect
on the Psychiatric Group's operating results, cash flows and dividends in the
future, and therefore the price of the Psychiatric Group Depositary Shares. The
liquidity of the Psychiatric Group Depositary Shares will also likely be
adversely affected.





                                       53
   55

                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS


     Many existing information systems currently record years in a two-digit
format and will be unable to properly interpret dates beyond the year 1999,
which could lead to business disruptions (the Year 2000 Issue).  The Company has
initiated a four-phase program in order to assess the impact upon the Company of
the Year 2000 Issue and to remediate those Year 2000 Issues that may be
discovered.  The Company will monitor its progress in achieving the target
completion dates established for each phase of the program.  The first phase, a
comprehensive inventory of the Company's internal information systems, office
equipment and the embedded building control systems in the Company's
multi-tenant properties, has been completed.  The second phase, assessing the
impact of the Year 2000 Issue with respect to the Company's internal information
systems, office equipment and the embedded building control systems in the
Company's multi-tenant properties, is currently in progress and is expected to
be completed by the end of 1998.  The third phase, preparation and execution of
a plan to remediate Year 2000 Issues identified in phases one and two, is
expected to be completed in mid 1999.  The fourth and final phase includes the
development of contingency plans to address Year 2000 Issues that cannot be
remediated.  The timing for the fourth phase will depend upon the results of the
second and third phases and, therefore, no schedule for the fourth phase can be
set at this time.  Since the Company is in the initial phases of its Year 2000
program, it is likewise currently unable to estimate the costs to remediate its
Year 2000 Issues.  The costs incurred to date have not been material and the
Company does not expect the Year 2000 Issue to have a material impact on the
Company's future operations or financial results.

     Vendors that provide payroll, banking, communications and property
management services to the Company and the Company's operators, lessees and
borrowers will also likely be affected by the Year 2000 Issue.  The future
operations of the Company could be disrupted and/or its financial results could
be negatively impacted by the Year 2000 Issue if the Company's vendors or its
operators, lessees or borrowers do not adequately address their Year 2000
Issues.  As health care providers, the Company's operators, lessees and
borrowers generally rely extensively on information systems, including systems
for capturing patient and cost information and for billing and collecting
reimbursement for health care services provided.  Furthermore, the Company's
operators, lessees and borrowers likewise are dependent on a variety of third
parties, including but not limited to, insurance companies, HMO's and other
private payors, governmental agencies, fiscal intermediaries that process claims
and make payments for the Medicare and Medicaid programs, utilities that provide
electricity, water, natural gas and communications services and vendors of
medical supplies and pharmaceuticals used in patient care, all of whom must also
adequately address the Year 2000 Issue.  The Company is reviewing publicly filed
information of, sending questionnaires to and/or contacting its vendors,
operators, lessees and borrowers regarding their state of readiness with respect
to identifying and remediating their Year 2000 Issues.  However, it is not
possible for the Company to determine or be assured that adequate remediation of
the Year 2000 Issue will be accomplished by such vendors, operators, lessees and
borrowers.  Furthermore, it is not possible for the Company to determine or be
assured that third parties upon which the Company's vendors, operators, lessees
and borrowers are dependent will accomplish adequate remediation of their Year
2000 Issues.

     Although the Company believes that the impact of the Year 2000 Issue, as it
relates to its internal information systems, office equipment and the embedded
building control systems in its multi-tenant properties, will not be material,
the Company cannot be assured that the Year 2000 Issues of its vendors or its
operators, lessees and borrowers and the third parties upon which they are
dependent will not have a material impact on the future operations and/or
financial results of the Company.


                                       54
   56

                        AMERICAN HEALTH PROPERTIES, INC.

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF PSYCHIATRIC GROUP
             COMBINED FINANCIAL CONDITION AND RESULTS OF OPERATIONS



LIQUIDITY AND CAPITAL RESOURCES

         At November 6, 1998, the Psychiatric Group had $2.4 million of
inter-Group loans owed to it by the Core Group, $30,000 in cash and short-term
investments and no inter-Group loans it owed to the Core Group. The Company's
Board of Directors has established certain management policies relating to the
Core Group's commitment to provide inter-Group loans to the Psychiatric Group.
Under the policies currently in effect, which may be modified or rescinded at
any time in the sole discretion of the Company's Board of Directors, the
aggregate revolving inter-Group loans owed by the Psychiatric Group to the Core
Group are limited to a maximum of $7,865,000 at any one time outstanding, which
limit is to be reduced dollar-for-dollar by any permanent repayment in the
future of borrowings under a revolving credit agreement provided to a
Psychiatric Group hospital operator; provided that the limit on the aggregate
revolving inter-Group loans will not be reduced below $5,000,000. Except for
such revolving inter-Group loans, no other inter-Group loans will be advanced to
the Psychiatric Group by the Core Group.  The Psychiatric Group has no
third-party sources of additional financing and, as a result, is dependent on
the Core Group for all such financing. Although the Core Group may make this
financing available, there is no obligation of the Company's Board of Directors
to cause the Core Group to provide funds to the Psychiatric Group if the Board
of Directors determines that it is in the Company's best interest not to do so.
To the extent needed funds are not advanced by the Core Group, the Psychiatric
Group would experience immediate, significant negative effects.

         The Psychiatric Group does not expect to make any additional
acquisitions or capital investments. Future dividend payments will be
determined quarterly and will be primarily dependent upon the financial
performance of the Psychiatric Group. Subject to the rights of the holders of
the Company's Series B Depositary Shares, and the Series B Preferred Stock
represented thereby, and any other preferred stock of the Company then
outstanding, the Psychiatric Group expects to distribute a substantial portion
of its funds from operations and net proceeds from asset dispositions, after
payments of inter-Group loan obligations, to holders of Psychiatric Group
Depositary Shares.  In general, the Psychiatric Group will not retain any
significant amount of its cash flow, and as discussed above, its sources of
financing and liquidity will be limited.





                                       55
   57

                          PART II.  OTHER INFORMATION


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

 (a)  Exhibits

      27     Financial Data Schedule

 (b)  Reports on Form 8-K

      The Company filed a Current Report on Form 8-K dated July 2, 1998, for the
      purpose of reporting the $35 million repayment of the Psychiatric Group's
      two New York Four Winds mortgage loans, the declaration of a special
      stock dividend to holders of Psychiatric Group Depositary Shares and
      developments regarding the Company's Psychiatric Group portfolio.




                                   SIGNATURES

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

                                                  Date: November 6, 1998


AMERICAN HEALTH PROPERTIES, INC.


By: JOSEPH P. SULLIVAN                      By: MICHAEL J. MCGEE
   -----------------------------------         --------------------------------
   Joseph P. Sullivan                          Michael J. McGee
   Chairman of the Board, President &          Senior Vice President &
   Chief Executive Officer                     Chief Financial Officer
   (Principal Executive Officer)               (Principal Financial and 
                                               Accounting Officer)




                                       56
   58
                                 EXHIBIT INDEX

Exhibit No.                       Description
- -----------                       -----------

    27                       Financial Data Schedule