January 17, 2014

SUMMARY OF FINANCIAL REPORT FOR THE TWENTIETH FISCAL PERIOD ENDED NOVEMBER 30, 2013 (June 1, 2013 - November 30, 2013)

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

Executive Officer

:

Hitoshi Murakami

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 26, 2014
Scheduled date for commencing dividend payments: February 14, 2014

Supplementary Materials on Financial Results: Scheduled

Financial Results Conference: Scheduled (for analysts and institutional investors (Japanese language only))

1. PERFORMANCE FOR THE TWENTIETH FISCAL PERIOD (June 1, 2013 - November 30, 2013)

(1) Business Results

(Millions of yen, unless otherwise indicated)

Operating Revenues

Operating Income

Ordinary Income

Net Income

Twentieth Fiscal Period

(Percentage change)

17,416 7.8%

(Percentage change)

7,720 6.9%

(Percentage change)

6,113 16.4%

(Percentage change)

6,113 16.4%

Nineteenth Fiscal Period

16,150 1.1%

7,223 3.1%

5,252 13.3%

5,251 13.3%

Net Income per Unit

(Yen)

Return on Equity

Return on Assets

Ordinary Income to

Operating Revenues

Twentieth Fiscal Period

2,586

2.6%

1.2%

35.1%

Nineteenth Fiscal Period

2,396

2.4%

1.1%

32.5%

(Note)

"Percentage change" is the increase or decrease, represented as a percentage, as compared to the previous period.

(2) Distributions

(Millions of yen, unless otherwise indicated)

Distributions per Unit

(Yen) (Note 2)

Total Cash

Distributions

Distributions in Excess of Earnings per Unit (Yen)

Total Distributions in Excess of Earnings

Payout Ratio (Note 3)

Distribution

Ratio to

Unitholders'

Equity

Twentieth Fiscal Period

2,750

6,545

0

0

106.3%

2.8%

Nineteenth Fiscal Period

2,750

6,339

0

0

114.7%

2.8%

(Notes)

1. The resource for cash distributions is a total of net income and a reversal of reserves for distributions (Nineteenth Fiscal Period: ¥1,088 million, Twentieth Fiscal Period: ¥432 million). Therefore, those amounts differ from net income, respectively.

2. "Distributions per Unit" does not include distributions 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)

Twentieth Fiscal Period

527,025

237,079

45.0%

99,605

Nineteenth Fiscal Period

516,739

228,142

44.2%

98,958

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

Twentieth Fiscal Period

10,811

(5,428)

3,670

59,237

Nineteenth Fiscal Period

7,120

(41,149)

46,585

50,184

2. FORECASTS OF RESULTS FOR THE TWENTY-FIRST FISCAL PERIOD (December 1, 2013 - May 31, 2014) AND THE TWENTY-SECOND FISCAL PERIOD (June 1, 2014 - November 30, 2014)

(Millions of yen, unless otherwise indicated)

Operating

Revenues

Operating

Income

Ordinary

Income

Net Income

Distributions

per Unit (Yen) (Note 2)

Distributions in Excess of Earnings per Unit (Yen)

Twenty-first Fiscal

Period

(Percentage

change)

17,236 (1.0)%

(Percentage

change)

7,736 0.2%

(Percentage

change)

6,427 5.1%

(Percentage

change)

6,427 5.1%

2,750

0

Twenty-second Fiscal

Period

17,555 1.9%

7,984 3.2%

6,570 2.2%

6,570 2.2%

2,760

0

[Reference] Estimated net income per unit (full business year): Twenty-first Fiscal Period ¥2,700, Twenty-second Fiscal Period ¥2,760

(Notes)

1. "Percentage change" is the increase or decrease, represented as a percentage, as compared to the previous period.

2. "Distributions per Unit" does not include distributions in excess of earnings per unit.

3. The resource for cash distributions of Twenty-first Fiscal Period is a total of net income and a reversal of reserves for distributions (¥118 million). Therefore, it differs from net income.

3. OTHER

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

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

B. Changes in 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 at the end of the fiscal period (including treasury investment units) The twentieth fiscal period (ended November 30, 2013): 2,380,181 units

The nineteenth fiscal period (ended May 31, 2013): 2,305,447 units

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

The twentieth fiscal period (ended November 30, 2013): None

The nineteenth fiscal period (ended May 31, 2013): None

(3) Rounding of Fractions of Amounts and Ratios

Unless otherwise specifically 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