January 18, 2013

SUMMARY OF FINANCIAL REPORT FOR THE EIGHTEENTH FISCAL PERIOD ENDED NOVEMBER 30, 2012 (June 1, 2012 - November 30, 2012)

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

:

Hisamitsu Abe

Asset Management Company

:

Japan REIT Advisors Co., Ltd.

Kenichiro Oikawa

President and CEO

Inquiries

:

Kenichi Natsume

Chief Financial Officer

TEL: +81-3-5402-3680

Scheduled date of filing of Securities Report: February 27, 2013
Scheduled date for commencing dividend payments: February 15, 2013

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

1. PERFORMANCE FOR THE EIGHTEENTH FISCAL PERIOD (June 1, 2012- November 30, 2012)

(1) Business Results

(Millions of yen, unless otherwise indicated)

Operating Revenues

Operating Income

Ordinary Income

Net Income

Eighteenth Fiscal Period

(Percentage change)

15,973 1.4%

(Percentage change)

7,003 0.6%

(Percentage change)

4,635 (4.4)%

(Percentage change)

4,635 (4.4)%

Seventeenth Fiscal Period

15,759 1.3%

6,959 (1.0)%

4,850 4.3%

4,849 4.3%

Net Income per Unit

(Yen)

Return on Equity

Return on Assets

Ordinary Income to

Operating Revenues

Eighteenth Fiscal Period

2,203

2.3%

1.0%

29.0%

Seventeenth Fiscal Period

2,305

2.4%

1.1%

30.8%

(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

Eighteenth Fiscal Period

2,750

5,784

0

0

124.7%

2.8%

Seventeenth Fiscal Period

2,750

5,784

0

0

119.2%

2.8%

(Notes)

1. The resource for distribution of the Seventeenth Fiscal Period and the Eighteenth 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)

Eighteenth Fiscal Period

462,503

204,533

44.2%

97,240

Seventeenth Fiscal Period

457,026

205,682

45.0%

97,786

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

Eighteenth Fiscal Period

8,001

(7,957)

805

37,627

Seventeenth Fiscal Period

9,329

(11,233)

997

36,777

2. FORECASTS OF RESULTS FOR THE NINETEENTH FISCAL PERIOD (December 1, 2012 - May 31, 2013) AND THE TWENTIETH FISCAL PERIOD (June 1, 2013 - November 30, 2013)

(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)

Nineteenth Fiscal Period

(Percentage

change)

15,466 (3.2)%

(Percentage

change)

6,478 (7.5) %

(Percentage

change)

4,692 1.2%

(Percentage

change)

4,692 1.2%

2,750

0

Twentieth Fiscal Period

(Percentage

change)

15,682 1.4%

(Percentage

change)

6,401 (1.2)%

(Percentage

change)

4,901 4.5%

(Percentage

change)

4,901 4.5%

2,750

0

[Reference] Estimated net income per unit (full business year): Nineteenth Fiscal Period ¥2,230, Twentieth Fiscal Period ¥2,330

(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 Nineteenth Fiscal Period and the Twentieth Fiscal Period, United Urban will make a distribution by reducing some of the reserve for distribution.

3. OTHERS

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

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

B. Changes of accounting policies 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 eighteenth fiscal period (ended November 30, 2012): 2,103,383 units

The seventeenth fiscal period (ended May 31, 2012): 2,103,383 units

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

The eighteenth fiscal period (ended November 30, 2012): Nil

The seventeenth fiscal period (ended May 31, 2012): 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.

2

Description of implementation status of audit procedure