January 18, 2012

SUMMARY OF FINANCIAL REPORT FOR THE SIXTEENTH FISCAL PERIOD ENDED NOVEMBER 30, 2011 (June 1, 2011 - November 30, 2011)

United Urban Investment Corporation (United Urban) is listed on the Tokyo Stock Exchange with the securities code number
8960. (URL: http://www.united-reit.co.jp)

Executive Officer

:

Yasuhiro Tanaka

Asset Management Company

:

Japan REIT Advisors Co., Ltd.

Hisamitsu Abe

Chairman of the Board, CEO and COO

Inquiries

:

Kenichi Natsume

Chief Financial Officer

TEL: +81-3-5402-3680

Scheduled date of filing of Securities Report: February 28, 2012
Scheduled date for commencing dividend payments: February 15, 2012

The figures have been rounded down to the nearest one million yen, unless otherwise indicated.

1. PERFORMANCE FOR THE SIXTEENTH FISCAL PERIOD (June 1, 2011- November 30, 2011)

(1) Business Results

(Millions of yen, unless otherwise indicated)

Operating Revenues

Operating Income

Ordinary Income

Net Income

Sixteenth Fiscal Period

(Percentage change)

15,552 4.3%

(Percentage change)

7,027 (0.7)%

(Percentage change)

4,650 7.7%

(Percentage change)

4,649 (72.0)%

Fifteenth Fiscal Period

14,912 77.3%

7,078 66.6%

4,315 32.5%

16,616 410.4%

Net Income per Unit

(Yen)

Return on Equity

Return on Assets

Ordinary Income to

Operating Revenues

Sixteenth Fiscal Period

2,238

2.6%

1.1%

29.9%

Fifteenth Fiscal Period

11,449

12.8%

1.3%

28.9%

(Note)

"Percentage change" is the percentage of increase or decrease from the previous period.

(2) Distribution

(Millions of yen, unless otherwise indicated)

Distribution per Unit

(Yen) (Note 2)

Total Cash

Distribution

Distribution in Excess of Earnings per Unit (Yen)

Total Distribution in Excess of Earnings (Yen)

Payout Ratio (Note 3)

Distribution Ratio to Unitholders'

Equity

Sixteenth Fiscal Period

2,750

5,784

0

0

122.8%

2.7%

Fifteenth Fiscal Period

2,841

4,123

0

0

24.8%

2.9%

(Notes)

1. The resource for distribution of the Fifteenth Fiscal Period is the amount remaining after deducting a gain on negative goodwill from net income, and the resource for distribution of the Sixteenth Fiscal Period is a total of net income and reversal of reserve for distribution. Therefore, those amounts differ from net income, respectively.

2. "Distribution per Unit" does not include distribution in excess of earnings per unit.

3. "Payout Ratio" is rounded down to the nearest one decimal place.

(3) Financial Position

(Millions of yen, unless otherwise indicated)

Total Assets

Total Unitholders'

Equity (Net Asset)

Equity Ratio

Net Asset per Unit

(Yen)

Sixteenth Fiscal Period

450,963

206,585

45.8%

98,215

Fifteenth Fiscal Period

416,471

148,413

35.6%

102,261

1

(4) Conditions of Cash Flows

(Millions of yen)

Cash Flows from

Operating Activities

Cash Flows from

Investing Activities

Cash Flows from

Financing Activities

Cash and Cash Equivalents at the End of the Period

Sixteenth Fiscal Period

7,193

(31,110)

29,309

37,685

Fifteenth Fiscal Period

7,079

141

(2,429)

32,293

2. FORECASTS OF RESULTS FOR THE SEVENTEENTH FISCAL PERIOD (December 1, 2011 - May 31, 2012) AND THE EIGHTEENTH FISCAL PERIOD (June 1, 2012 - November 30, 2012)

(Millions of yen, unless otherwise indicated)

Operating

Revenues

Operating

Income

Ordinary Income

Net Income

Distribution

per Unit

(Yen) (Note

2) (Note 3)

Distribution in excess of earnings per unit (Yen)

Seventeenth Fiscal Period

(Percentage

change)

15,663 0.7%

(Percentage

change)

6,752 (3.9) %

(Percentage

change)

4,586 (1.4)%

(Percentage

change)

4,586 (1.4)%

2,750

0

Eighteenth Fiscal Period

(Percentage

change)

16,012 2.2%

(Percentage

change)

6,701 (0.8)%

(Percentage

change)

4,670 1.8%

(Percentage

change)

4,670 1.8%

2,750

0

[Reference] Estimated net income per unit (full business year): Seventeenth Fiscal Period ¥2,180, Eighteenth Fiscal Period ¥2,220

(Notes)

1. "Percentage change" is the percentage of increase or decrease from the previous period.

2. "Distribution per Unit" does not include distribution in excess of earnings per unit.

3. Regarding the Seventeenth Fiscal Period and the Eighteenth Fiscal Period, United Urban will make a distribution from reserve for distribution.

3. OTHERS

(1) Change of Accounting Policies, Change in Accounting Estimate, and Restatement

A. Changes in accordance with revision of accounting rules: Not Applicable

B. Changes other than A above: Not Applicable

C. Changes in accounting estimate: Not Applicable

D. Restatement: Not Applicable

(2) Number of Investment Units Issued and Outstanding

A. Number of investment units issued and outstanding at the end of the fiscal period (including treasury investment units)

The sixteenth fiscal period (ended November 30, 2011): 2,103,383 units

The fifteenth fiscal period (ended May 31, 2011): 1,451,319 units

B. Treasury investment units at the end of the fiscal period

The sixteenth fiscal period (ended November 30, 2011): Nil

The fifteenth fiscal period (ended May 31, 2011): Nil

(3) Rounding of Fractions of Amount and Ratio

Unless otherwise specially indicated, amounts in this report have been rounded down to the units stated and the ratios have been rounded to the nearest one decimal place.

Explanation for appropriate use of result forecasts and other special instructions