[Letterhead of Opportunity Partners L. P.]

                                                                    May --, 2000

Dear Fellow Captec Net Lease Realty Shareholder:

         It's been said that every picture tells a story.  If so, then the graph
below tells a sad story indeed for shareholders of Captec Net Lease Realty, Inc.
("Captec").

             [Insert Chart of Captec's Stock Price Since Inception]
              ----------------------------------------------------

         The Captec Story begins in November  1997 as hopeful  investors pay $18
per share to purchase  Captec stock in an IPO. To "reinforce  long-term goals by
providing the proper nexus between the  interests of management  and  [Captec's]
shareholders,"  Captec's  managers are granted long-term options for hundreds of
thousands of shares.  By mid-December  1999,  Captec's stock price has fallen to
about $10 per share and the "long  term"  seems like an  eternity.  What can our
managers do to salvage  their  dreams of getting  rich from  Captec?  The answer
comes on December  20,  1999,  when they drop a  bombshell  on  shareholders  by
announcing a plan to merge Captec with two private  companies that they control,
abandon its  tax-advantaged  REIT status and slash the  quarterly  dividend from
$0.38 to $0.11. Stunned investors react by dumping their shares,  causing a fall
of almost 30% in one day! As one shareholder put it, "I got Captec'd."

         Now Captec shareholders are being asked to bail out a troubled mortgage
finance  company owned by our CEO,  Patrick Beach and his  associates  and "buy"
their property  management  company whose only client is Captec. Mr. Beach wants
shareholders  to believe  that The Captec  Story will play out like Jack and the
Beanstalk.  Thus,  we should forget about our past losses and trade our cash cow
for his magic beans,  i.e., the two private companies that he controls.  The hen
that lays the golden eggs will be found not in closing the gap between  Captec's
depressed  stock price and its net asset value but in a proposed  bailout/merger
with these magic companies.  However, a closer look shows that Mr. Beach's beans
are  hardly  magical.  Here is what  Captec  shareholders  will  get if they are
believe in fairy tales and vote for the proposed bailout/merger.


         First,  we get an advisory firm that Mr. Beach created just 2-1/2 years
ago as a shell  company  solely  to manage  Captec  for the  "bargain"  price of
560,000  shares of Captec stock worth about $5 million at current  market values
(and a lot more if Captec is sold or liquidated).  Because Mr. Beach's  advisory
firm  has  no  apparent  market  value  whatsoever,  our  "purchase"  of  it  is
essentially  a giveaway to the very  managers who have  "managed" to lose 50% of
Captec's market value.

         Bad as that is,  the  proposed  merger  with  CFG,  a  Beach-controlled
mortgage finance company may be even worse because (1) the cost is substantially
higher  (more than $50  million  including  forgiveness  of a  questionable  $11
million  loan to CFG) and (2) it  saddles  Captec  with a highly  leveraged  and
financially shaky company. According to management's proxy statement,  "Captec's
strategy  after  the  merger  is to  focus  on  high-return  investments  in the
net-lease and specialty lending sectors." Yet, after nineteen years of employing
that same  strategy,  CFG has negative  retained  earnings and its book value is
less than $5 million (and that may be overstated). Recent results are also poor.
Over the 5-3/4 year period  ending  December 31, 1999,  CFG also has shown a net
loss.  Mr.  Beach  promises  "growth"  if we buy what he is  selling  but we see
nothing  that  Captec can do as a C  corporation  that CGF hasn't been doing for
nineteen  years with little to show for it.  Until he  demonstrates  that he can
make  money  for  anyone  other  than  himself  and his pals in any real  estate
business,  shareholders  should  dismiss Mr. Beach's rosy  projections.  Let him
peddle his grandiose plans and empty promises to his friends at Prudential.

         In  November  1998,  things  got  so  bad at CFG  that  Beach  and  his
associates  had to borrow  $1.6  million  from  Prudential  Securities  to avoid
breaching the minimum liquidity  requirement  imposed by its main creditor which
coincidentally was also Prudential. So, with both our managers and Prudential on
the hook to a shaky  CFG,  they  teamed  up to look for a way to  protect  their
investments. They didn't have to look far. If they could put the floundering CFG
under Captec's asset-rich umbrella,  bankruptcy could be forestalled. But how to
sell this plan to Captec shareholders?

         First, they had to get our board of directors to buy into their scheme.
Given the  structure of the board,  we suspect that was a pretty easy sales job.
Then,  oblivious to a blatant conflict of interest,  our accommodating  board of
directors  hired  Prudential  to advise  them.  Faced  with the  prospect  of an
insolvent CFG, Prudential  unsurprisingly advised the board to adopt the problem
child of the Beach  family.  As part of the deal,  Captec  would pay the problem
child's  shareholders up to 4.2 million shares of Captec and its warrant holders
$2.5 million  including  about $1.4 million to its largest warrant holder -- you
guessed it -- Prudential Securities.  And, get this! Prudential will get another
$3 million for rendering this self-serving  "advice" if shareholders are foolish
enough to approve the proposed bailout/merger.


         The deal calls for giving our managers up to 2 million shares of Captec
if certain earnings targets are met after the  bailout/merger.  According to Mr.
Beach, "This earn-out  arrangement gives management proper incentives to achieve
substantial EPS growth."  (Aren't our managers great at inventing new incentives
for  themselves?)  Yet,  nothing could be further from the truth.  The so-called
earnings  will be  "generated"  by selling a substantial  number of  appreciated
properties that have already been identified. These sales will add no real value
to Captec but they will  produce the phony  earnings  needed to get the full two
million  shares.  Why not just give the Beach team the two  million  shares?  At
least that would be more honest and  eliminate  the perverse  incentive to churn
properties for no reason other than to meet their "earnings" goals.  Better yet,
why not pay them to sever their relationship with Captec?  Their departure would
be a signal to the market that  shareholder  value  would no longer  suffer from
their self-dealing that may well cause the stock price to jump.

         Our  board,  however,  faced a  dilemma.  They had  summarily  rejected
several offers to buy Captec at prices well above its market price.  Thus,  they
needed  a veneer  of  respectability  to  camouflage  a  patently  inferior  and
incestuous alternative transaction. So they formed an "independent" committee to
evaluate it and appointed  Albert T. Adams to head it.  However,  far from being
independent,  Mr.  Adams is a  partner  of Baker &  Hostetler,  a law firm  that
represents  both Captec and CFG from which it collected fees of almost  $300,000
last year!  It seems we may need a truly  independent  committee  to oversee the
nominally independent committee.

         To  complete  the  farcical  attempt  to mask  the  putrid  aroma  that
permeates this deal, the independent  committee hired J. C. Bradford to render a
fairness  opinion  for a fee of  $550,000 of which  $100,000  is  contingent  on
shareholders   approving  the  merger.   Bradford's  opinion  relies  solely  on
representations  of CGF  managers,  i.e.,  it  chose  not to  verify  any of the
financial data or projections  that were presented to it.  Apparently,  Bradford
did not want to consider the possibility  that CFG's managers might be less than
forthright.  And why look too carefully  beneath the surface numbers  especially
when they are being  indemnified  anyway? By intentionally  remaining  ignorant,
Bradford  could  collect  its fee and  move  on.  Hey,  what do you  expect  for
$550,000?  The gist of Bradford's opinion can be summarized as follows: "When we
agreed  to  give  this  opinion,  we knew  the  committee  wanted  us to say the
bailout/merger  was fair to  shareholders.  And, even if it smells a bit, we can
hold our noses and issue the opinion  they want.  After all, we owe no fiduciary
duty  to  the  shareholders.  But  let's  also  make  sure  there  are  lots  of
qualifications  and  disclaimers  because  we  don't  want  to be  sued  if  any
shareholder actually relies on our opinion."  Ironically,  Bradford does deserve
credit for maintaining an effective  Chinese wall because  immediately after its
opinion became public,  a Bradford  analyst  lowered his rating on Captec from a
"strong  buy" to a  "sell."  At least  there is one  person at  Bradford  with a
conscience. Too bad he wasn't on Bradford's fairness opinion team.


         Anyone who thinks we are being too hard on  Bradford  should  know what
happened to shareholders of Prison Realty Trust (PZN), another REIT for which it
provided a fairness opinion.  In April 1998,  Bradford issued a fairness opinion
for a  proposed  merger  between  PZN  and an  affiliated  company,  Corrections
Corporation  of America  (CCA).  At the time, PZN stock was trading at about $40
per share. By October 1998, PZN stock had fallen to $20 per share.  Bradford was
asked to reaffirm  its fairness  opinion and  dutifully  complied,  purposefully
ignoring any conflicts of interest and stating that the "merger consideration to
be paid by [PZN] is fair to [PZN] and its shareholders from a financial point of
view."  (Sound  familiar?)  For  rendering  this  opinion,  Bradford was paid $8
million,  $4 million of which was  contingent on  completion of the merger.  PZN
shareholders that relied on Bradford's fairness opinion and voted for the merger
soon regretted their decision.  Just last month,  PZN's auditors  indicated that
there is  "substantial  doubt" that PZN can  continue as a going  concern due to
CCA's sizeable  operating losses. PZN shares are now changing hands at around $3
per share.  If Captec  shareholders  suffer  the same fate as PZN  shareholders,
don't expect any sympathy from Bradford. They will probably be too busy divvying
up their fee and  negotiating  more contracts to provide  fairness  opinions for
mergers between  affiliated  companies.  The lesson is that shareholders can not
rely on Bradford to do anything other than what is profitable for Bradford.

         By the way, we don't think shareholders  should rely on CGF's auditors,
PriceWaterhouseCoopers  (PwC) to alert us to any aggressive  accounting measures
that its  management may be employing to dress up its financial  statements.  We
doubt  that  PwC is  willing  to  guarantee  that  there  won't  be  significant
write-offs of CFG's assets after the merger  occurs.  Also,  the  Securities and
Exchange  Commission  recently  released a report  documenting an  extraordinary
number of violations of the auditor independence rules by PwC professionals. For
its part, PwC conceded that the widespread  non-compliance with the rules within
the firm  "reflected  serious  structural  and  cultural  problems in the firm."
Caveat emptor!

         The bottom  line is that nobody  seems to be looking  out for  Captec's
shareholders.  We are faced with an unholy  alliance among Beach and his cronies
asking  shareholders to buy their  worthless  advisory firm and bail out CFG, an
ineffective board of directors willing act like ostriches by tolerating numerous
disabling  conflicts,  Prudential seeking to protect its loans to and investment
in CFG while  simultaneously  advising  Captec to bail out CFG (and  getting  $3
million for doing so), an  "independent"  committee whose chairman's law firm is
getting paid big bucks from  parties on both sides of the proposed  transaction,
an auditor who has admitted to numerous  violations of the  independence  rules,
and J. C.  Bradford  whose  primary  goal seems to be to  collect  its fee for a
fairness opinion for which it does not want shareholders to hold it accountable.
Therefore,  we  will  have  to  rely  on our  own  resources  and  intelligence.
Thankfully,  we will have the final say on this bailout/merger.  What we have to
do now is use our common sense by voting "NO" on the enclosed GREEN proxy card.

         After the bailout/merger is defeated,  the next step will be to replace
everyone responsible for this disgraceful attempt to use Captec's assets to bail
out Beach and  Prudential.  How could any director with a brain and a conscience
bless a merger that causes immediate dilution of earnings of $0.66 per share and
book  value of $1.84 per share  (and  potentially  much more  later) as this one
does? We don't know if they are  incompetent or corrupt but in either case, they
don't deserve to run Captec.  At the next annual meeting,  we intend to nominate
candidates  to replace  them.  Our  nominees  will be  committed  to  maximizing
shareholder  value by closing the gap between  Captec's market price and its net
asset value.  They will also  authorize an  investigation  to determine  whether
there have been breaches of fiduciary duty to Captec's  shareholders and, if so,
will pursue appropriate remedies for such breaches.

         But,  right now, we ask that you sign,  date and return the GREEN proxy
card. If you have already voted for the merger on management's WHITE proxy card,
you can revoke your vote by  submitting  a later dated GREEN proxy card which is
enclosed. If you have any questions,  please call me at (914) 747-5262 or e-mail
me at OPLP@att.net.

                                                              Yours truly,


                                                              Phillip Goldstein
                                                              Portfolio Manager




   PROXY STATEMENT IN OPPOSITION TO THE SOLICITATION BY THE BOARD OF DIRECTORS
                        OF CAPTEC NET LEASE REALTY, INC.

          SPECIAL MEETING OF SHAREHOLDERS (To be held on June --, 2000)

         My name is Phillip Goldstein. I am the portfolio manager of Opportunity
Partners  L.P.,  the  soliciting  shareholder.  I am an  investment  manager who
presently manages investment  portfolios having assets in excess of $50 million.
Since December 1, 1992, I have been the president and 50% shareholder of Kimball
& Winthrop,  Inc., a company that serves as the general  partner of  Opportunity
Partners, a shareholder of Captec Net Lease Realty, Inc. ("the Company"). We are
sending this proxy  statement  and the  enclosed  GREEN proxy card to holders of
record on May --, 2000 (the "Record  Date") of the Company.  We are soliciting a
proxy to vote your shares at the Special  Meeting of Shareholders of the Company
(the  "Meeting") to be held on June --, 2000 and at any and all  adjournments or
postponements  of the Meeting.  Please refer to the Company's  proxy  soliciting
material for additional information concerning the Meeting and the matters to be
considered by the shareholders.

         This proxy  statement and the enclosed GREEN proxy card are first being
sent to shareholders of the Company on or about May --, 2000.

                                  INTRODUCTION

         There are two matters (or proposals)  that the Company has scheduled to
be voted upon at the meeting:

1.   A merger agreement of the Company with two of its affiliated companies.

2.   An amendment to the Company's certificate of incorporation to change its
     name to Captec Financial Group, Inc.

We are  soliciting a proxy to vote your shares  AGAINST the proposed  merger and
AGAINST the proposed name change.

How Proxies Will Be Voted

         All of the  proposals  scheduled  by the  Company to be voted on at the
meeting are  included on the  enclosed  GREEN proxy card.  If you return a GREEN
proxy card to us or to our agent,  your  shares  will be voted on each matter as
you  indicate.  If you do not  indicate  how  your  shares  are to be voted on a
matter,  they will be voted AGAINST the proposed merger and AGAINST the proposed
name change.

         If you return a GREEN proxy card, you will also be granting the persons
named as proxies  discretionary  authority to vote on any other matters of which
they are not now aware that may come  before  the  meeting.  These may  include,
among other things, matters relating to the conduct of the meeting.


Voting Requirements

         If a quorum is not  present at the  meeting,  or if a quorum is present
but  sufficient  votes to approve any of the  proposals  are not  received,  the
persons named as proxies may propose one or more  adjournments of the meeting to
permit further solicitation of proxies, consideration of matters of which we are
not aware at this  time,  or  negotiations  with the  incumbent  directors.  The
proxies may also propose one or more  adjournments  for other legal  reasons not
currently  foreseen.  If an adjournment of the meeting is proposed,  the persons
named  as  proxies  on the  GREEN  proxy  card  will  vote for or  against  such
adjournment in their  discretion.  The proxies may also  temporarily  decline to
attend the meeting  (which we believe is  permitted  under  state law),  thereby
possibly  preventing a quorum to solicit  additional  proxies or for other legal
reasons not currently  foreseen.  Please refer to the Company's  proxy statement
for the voting requirements for each proposal.



Revocation of Proxies

         You may  revoke any proxy you give to  management  or to us at any time
prior to its exercise by (i)  delivering a written  revocation  of your proxy to
the Company;  (ii)  executing and delivering a later dated proxy to us or to the
Company or to our respective  agents;  or (iii) voting in person at the meeting.
(Attendance  at the meeting will not in and of itself  revoke a proxy.) There is
no limit on the number of times you may revoke your proxy prior to the  meeting.
Only the latest dated, properly signed proxy card will be counted.

Information Concerning the Soliciting Shareholder

         The shareholder  making this solicitation is Opportunity  Partners L.P.
60 Heritage Drive, Pleasantville, NY 10570. As noted above, I, Phillip Goldstein
am the  portfolio  manager and president of the general  partner of  Opportunity
Partners.  Since 1996, I have taken an active role in urging the  management  of
certain  companies to take various  actions that I believe  would  benefit those
companies and their shareholders.

         As of May --, 2000 Opportunity Partners owned one share of Common Stock
of the Company. I am also deemed to be the beneficial owner of ---,--- shares of
Common Stock held in  brokerage  accounts by my clients  (including  Opportunity
Partners) and me.  Combined,  these  personal and client  holdings total ---,---
shares,  representing  approximately  -.-% of the Company's  outstanding  Common
Stock.


                           REASON FOR THE SOLICITATION

         We believe  that the proposed  merger  (which is described in detail in
the Company's proxy statement) is unfair to shareholders  from a financial point
of view because it is extremely dilutive on a per share basis to earnings,  book
value and net asset value.  Furthermore,  we believe that the board of directors
has failed to  adequately  protect  shareholders  from the  potentially  harmful
effects of the many  conflicts of interest and  opportunities  for  self-dealing
that exist because certain managers and advisors stand to benefit financially if
the merger is approved.  Finally, we believe that if the merger is not approved,
it will  demonstrate that  shareholders are dissatisfied  with the leadership of
the incumbent  board of directors.  In that event,  we intend to conduct a proxy
contest at the annual  meeting in order to give  shareholders  an opportunity to
elect directors who are more  independent  from management and more committed to
increasing shareholder value than the incumbents.

                             CERTAIN CONSIDERATIONS

         I believe  that all  shareholders  of the Company  will  benefit if the
proposed  merger is not  approved.  However,  you  should  know that I also have
personal  financial  incentives to increase the Company's stock price because my
clients who hold shares of the Company pay me fees.  These fees are based upon a
share of the  profits  the client  earns and will be greater if the value of the
Company's shares increases. In addition, as stated above, if the proposed merger
is not approved,  we intend to nominate persons for election as directors at the
annual meeting and to solicit proxies in that regard.

                                THE SOLICITATION

      I am making this solicitation on behalf of Opportunity  Partners.  Persons
affiliated with or employed by affiliates of Opportunity  Partners may assist me
in the solicitation of proxies.  They will not receive any special  compensation
for their services.  Banks, brokerage houses and other custodians,  nominees and
fiduciaries  will be requested to forward this proxy  statement and the enclosed
GREEN  proxy card to the  beneficial  owners of shares of Common  Stock for whom
they hold shares of record.  We will  reimburse  these  organizations  for their
reasonable out-of-pocket expenses.

     Initially, I will personally bear all of the expenses related to this proxy
solicitation.  Because I believe  that the  shareholders  will benefit from this
solicitation, I intend to seek reimbursement of these expenses from the Company.
Shareholders  will  not be asked to vote on the  reimbursement  of  solicitation
expenses  incurred by either the  incumbent  directors or me. I estimate that my
expenses  will be about  $25,000.  As of May --,  2000,  my  expenses  have been
approximately  $-----.  If  the  Company  does  not  reimburse  me,  I may  seek
reimbursement from one or more of my clients or from their affiliates.

     Neither Opportunity Partners nor I have, within the past year, been a party
to any contract,  arrangement or  understanding  with any person with respect to
any  securities  of  the  Company.  In  addition,  there  is no  arrangement  or
understanding  involving  either myself or any affiliate  that relates to future
employment by the Company or any future transaction with the Company.

                              ADDITIONAL PROPOSALS

         We know of no business that will be presented for  consideration at the
meeting  other than that set forth in this proxy  statement and in the Company's
proxy statement.  If any other matters are properly  presented for consideration
at the  meeting,  it is the  intention  of the  persons  named as proxies in the
enclosed GREEN proxy card to vote in accordance  with their own best judgment on
such matters.

DATED: May --, 2000




                                   PROXY CARD

                  PROXY SOLICITED IN OPPOSITION TO THE BOARD OF
     DIRECTORS OF CAPTEC NET LEASE REALTY, INC. BY OPPORTUNITY PARTNERS L.P.

           SPECIAL MEETING OF SHAREHOLDERS TO BE HELD ON JUNE --, 2000

The undersigned  hereby  appoints  Steven Samuels,  Rajeev Das, Andrew Dakos and
Phillip  Goldstein,  and each of them, as the undersigned's  proxies,  with full
power of  substitution,  to attend the Special Meeting of Shareholders of Captec
Net Lease Realty, Inc. (the "Company") to be held at ------ on -------, June --,
2000, at  --------------------------------------------  (the "Meeting"), and any
adjournment or  postponement  thereof,  and to vote on all matters that may come
before the Meeting and any such adjournment or postponement the number of shares
that  the  undersigned  would  be  entitled  to vote,  with  all the  power  the
undersigned  would possess if present in person, as specified below. The proxies
may vote in their discretion with respect to such other matter or matters as may
come before the Meeting and with respect to all matters  incident to the conduct
of the Meeting.  The proxies may also temporarily decline to attend the meeting,
thereby  preventing a quorum in order to solicit  additional  proxies or for any
other legal reason.

(INSTRUCTIONS:  Mark votes by placing an "x" in the appropriate [  ].)

1.   APPROVAL OF THE PROPOSED MERGER WITH TWO AFFILIATED COMPANIES


     FOR [ ]                    AGAINST [ ]                  ABSTAIN [ ]

2.   AN AMENDMENT TO THE CERTIFICATE OF INCORPORATION CHANGING THE NAME TO
     CAPTEC FINANCIAL GROUP, INC.

     FOR [ ]                    AGAINST [ ]                  ABSTAIN [ ]

         Important - - Please sign and date below.  Your shares will be voted as
directed.  If no direction is made, this proxy will be voted AGAINST Proposal 2,
and AGAINST Proposal 3. The undersigned hereby acknowledges receipt of the proxy
statement dated May --, 2000 of Opportunity  Partners L.P. and revokes any proxy
previously executed. (Important - Please be sure to enter date.)

Please sign exactly as your name appears  hereon.  When shares are held by joint
tenants, both should sign. When signing as an attorney, executor, administrator,
trustee or guardian,  please give full title as such. If a  corporation,  please
sign in full corporate name by the President or other duly  authorized  officer.
If a partnership,  please sign in partnership name by authorized person.  Please
return promptly in the enclosed envelope.


SIGNATURE(S)______________________________________   Dated: _______________