Allied Properties Real Estate Investment TrustTSX: AP.UN

Allied Properties Real Estate Investment Trust announces second-quarter results

· Issued by Allied Properties Real Estate Investment Trust via CNW
TORONTO, Aug. 9 /CNW/ - Allied Properties REIT (TSX:AP.UN) today
announced results for the second quarter ended June 30, 2005. "Our       
second-quarter results reflect the continued positive momentum of Allied
Properties REIT," said Michael Emory, President and CEO. "Despite reducing our
debt ratio to 45% for most of the quarter, we increased our Distributable
Income per unit by 2.5% over the comparable quarter last year."

Second Quarter Highlights
In the second quarter of 2005, the REIT

-  increased Distributable Income to $4.5 million, up 71% from the
   comparable quarter in 2004, bringing the Distributable Income for the
   half-year ended June 30, 2005, to $8.8 million, up 79% from the
   comparable period in 2004,

-  increased Distributable Income per unit to $0.32, up 2.5% from the
   comparable quarter in 2004, bringing the Distributable Income per unit
   for the half-year ended June 30, 2005, to $0.67, up 6.4% from the
   comparable period in 2004,

-  completed a public offering of units for gross proceeds of $30 million
   at a price of $14 per unit,

-  completed the acquisition of 3575 Saint-Laurent Boulevard, continuing
   its expansion into downtown Montreal,

-  completed the acquisition of 115 Bannatyne Avenue in Winnipeg,
   establishing downtown Winnipeg as its third target market,

-  reduced its debt ratio temporarily, ending the quarter at 45%, well
   below the 60% permitted under its Declaration of Trust and the 52% at
   the end of the comparable quarter in 2004,

-  announced the acquisition of the property management business of
   Allied Canadian Corporation, which closed subsequently on
   July 4, 2005, and

-  announced the acquisition of 602-606 King Street West, Toronto, which
   closed subsequently on July 8, 2005.

Financial Results
The REIT's financial results for the second quarter ended June 30, 2005,
are summarized below and compared to the second quarter ended June 30, 2004:

<<
(In thousands except for
 per unit and percentage
 amounts)                       Q2 2005    Q2 2004     Change   % Change
-------------------------------------------------------------------------

Weighted average units
 outstanding (basic)             14,036      8,396      5,640      67.2%
Weighted average units
 outstanding (diluted)           14,289      8,427      5,862      69.6%

Distributable Income             $4,481     $2,616     $1,865      71.3%
Distributable Income
 per unit (basic)                $0.319     $0.312     $0.008       2.5%
Distributable Income per
 unit (diluted)                  $0.314     $0.310     $0.003       1.0%

Distributions                    $4,295     $2,638     $1,657      62.8%
Pay-out ratio                     95.8%     100.8%      (5.0%)

Funds from operations            $5,045     $3,103     $1,942      62.6%
Funds from operations per
 unit (basic)                    $0.359     $0.370    ($0.010)     (2.7%)
Funds from operations per
 unit (diluted)                  $0.353     $0.368    ($0.015)     (4.1%)

-------------------------------------------------------------------------
(1) Distributable Income, which is not defined within Canadian generally
accepted accounting principles, has been calculated in accordance with
the terms of the REIT's Declaration of Trust.

The REIT's financial results for the half-year ended June 30, 2005, are
summarized below and compared to the half-year ended June 30, 2004:


(In thousands except for
 per unit and percentage
 amounts)                       H1 2005    H1 2004     Change   % Change
-------------------------------------------------------------------------

Weighted average units
 outstanding (basic)             13,082      7,767      5,315      68.4%
Weighted average units
 outstanding (diluted)           13,314      7,818      5,496      70.3%

Distributable Income             $8,778     $4,898     $3,880      79.2%
Distributable Income
 per unit (basic)                $0.671     $0.631     $0.040       6.4%
Distributable Income
 per unit (diluted)              $0.659     $0.627     $0.033       5.2%

Distributions                     7,866      4,634      3,232      69.7%
Pay-out ratio                     89.6%      94.6%      (5.0%)

Funds from operations             9,831      5,876      3,955      67.1%
Funds from operations per
 unit (basic)                    $0.751     $0.757    ($0.005)    (0.7)%
Funds from operations per
 unit (diluted)                  $0.738     $0.752    ($0.013)    (1.8)%
-------------------------------------------------------------------------
(1) Distributable Income, which is not defined within Canadian generally
accepted accounting principles, has been calculated in accordance with
the terms of the REIT's Declaration of Trust.

Outlook
The REIT's target markets are stable. Combined with the operating
advantages stemming from the size and quality of the REIT's portfolio, the
stable markets afford management a reasonable basis for confidence in the
REIT's near-term performance and in the REIT's ability to sustain a manageable
rate of growth.
The REIT intends to continue the consolidation process in its Toronto
target market and to expand the foothold it has established in its Montreal
and Winnipeg target markets. In doing so, it will continue to focus on its
competitive strengths - convenient locations, distinctive internal and
external environments and significantly lower overall occupancy costs. It will
also continue to work with existing and prospective tenants to remain a
preferred provider of office space in its target markets.

Additional Financial Information
The financial statements with accompanying notes and MD&A will be filed
on SEDAR and available on the REIT's web-site at www.alliedpropertiesreit.com.
Allied Properties REIT owns a portfolio of predominantly Class I office
properties in downtown Toronto, downtown Montreal and downtown Winnipeg. The
objectives of the REIT are to provide stable and growing cash distributions to
its unitholders and to maximize unitholder value through the effective
management and accretive growth of its portfolio.

This press release may contain forward-looking statements with respect to
the REIT, its operations, strategy, financial performance and condition. These
statements generally can be identified by use of forward looking words such as
"may", "will", "expect", "estimate", "anticipate", intends", "believe" or
"continue" or the negative thereof or similar variations. The actual results
and performance of the REIT discussed herein could differ materially from
those expressed or implied by such statements. Such statements are qualified
in their entirety by the inherent risks and uncertainties surrounding future
expectations, including that the transaction contemplated herein is completed.
Important factors that could cause actual results to differ materially from
expectations include, among other things, general economic and market factors,
competition, changes in government regulations and the factors described under
"Risk Factors" in the Annual Information Form of the REIT which is available
at www.sedar.com. The cautionary statements qualify all forward-looking
statements attributable to the REIT and persons acting on their behalf. Unless
otherwise stated, all forward-looking statements speak only as of the date of
this press release and the parties have no obligation to update such
statements.
>>