Notice Concerning Acquisition of Investment Assets (COMFORIA UENOIRIYA, and Other 3 Assets)

January 5, 2018 For Immediate Release Real Estate Investment Trust Securities Issuer: Comforia Residential REIT, Inc 1-1 Minami-Aoyama 1-chome, Minato-ku, Tokyo Takehiro Izawa Executive Director (Code: 3282)

Asset Management Company: TLC REIT Management Inc. Hiroyuki Tohmata President & CEO Inquiries: Kentaro Yoshikawa General Manager of Strategy Department Comforia Management Division (TEL: +81-3-5770-5710)

Notice Concerning Acquisition of Investment Assets (COMFORIA UENOIRIYA, and other 3 assets)

Comforia Residential REIT, Inc (“Investment Corporation”) announces that TLC REIT Management Inc., to which the Investment Corporation entrusts management of its assets (“Asset Management Company”) decided today for the Investment Corporation to acquire the investment assets (COMFORIA UENOIRIYA, and other 3 assets) as shown below. In addition, the acquisition of investment assets is approved by the Investment Corporation’s Board of Directors in accordance with the Act on Investment Trusts and Investment Corporations (Act No.198 of 1951. Including subsequent revisions) (“Act on Investment Trusts and Investment Corporations”) and the bylaws of the Asset Management Company concerning transaction with interested parties.

1．Summary of Acquisitions Acquisition Price No Type of Asset Property Name (thousand yen) (Note) Beneficial Interest in 1 COMFORIA UENOIRIYA 2,173,000 Real Estate Trust Beneficial Interest in 2 COMFORIA IKEJIRI 1,313,000 Real Estate Trust Beneficial Interest in 3 COMFORIA SETAGAYAKAMIUMA 2,622,000 Real Estate Trust Beneficial Interest in 4 COMFORIA KITAHAMA 1,719,000 Real Estate Trust

Total 7,827,000 (Note) “Acquisition Price” denotes the amount exclusive of the various expenses required in the acquisition of the concerned asset, etc. (brokerage commission, taxes and public dues, etc.) (the amount of real estate or beneficial interest in real estate trust specified in the Agreement on Purchase and Sale).

(1) Date of Agreement January 5, 2018 (2) Date of Acquisition February 2, 2018 (3) Seller Refer to “5. Summary of the Seller”

This document is a press release to make a public announcement of acquisition of investment assets, and has not been prepared as a solicitation for investment. The Investment Corporation cautions investors to ensure that they refer to the prospectus for notification of the issuance of new investment units and secondary offering of investment units as well as amendments thereto prepared by Investment Corporation (if such have been prepared) before undertaking investments and that investments be made at their own discretion and responsibility. 1

(4) Financing for Acquisition The properties will be bought using proceeds from the issuance of new investment units outlined in the press release “Notice Concerning Issuance of New Investment Units and Secondary Offering of Investment Units” separately announced today, the borrowings (Note), and own funds. (5) Method of Payment Full payment at the time of delivery

(Note) The Investment Corporation will announce concerning the borrowings after its decision.

2. Reason for Acquisition

The Asset Management Company decided to acquire the investment assets based on the Investment Corporation’s asset management policy ensuring stable earnings and steady growth of the portfolio. On deciding to acquire the investment assets, the Asset Management Company evaluated the features of the properties, etc. of the assets stated in “3. Summary of the Assets to be Acquired.”

3. Summary of the Assets to be Acquired (1) COMFORIA UENOIRIYA Property Name COMFORIA UENOIRIYA Type of Specified Asset Beneficial Interest in Real Estate Trust Trustee of Beneficial Trust (planned) Mitsubishi UFJ Trust and Banking Corporation Expiration Date of Beneficial Trust Contract February 2, 2033 (planned) Location (Residential address) (Note 1) 2-6-8 Ryusen, Taito-ku, Tokyo Area (Note 1) 415.96 m2 Land Type of Ownership Ownership Completion Date (Note 1) January, 2016 Structure / Number of Floors RC / B1F/14F (Note 1) 2 Building Gross Floor Area (Note 1) 3,527.42m Type of Ownership Ownership Use (Note 1) Apartment building Rentable Units (Note 5) 88 Units Property Management Company (Note 2) Tokyu Housing Lease Corporation (planned) Master Leasing Company (Note 3) Tokyu Housing Lease Corporation (planned) Master Leasing Type (planned) Pass-through type Appraisal Company DAIWA REAL ESTATE APPRAISAL CO., LTD Appraisal Value 2,220,000 thousand yen (Appraisal Date: October 31, 2017) Collateral None A portion of this land (approx. 75.64 sq. meters) is located in the district of a city planning road (Radial Road No.12 with a planned width of 40 meters). No project has been assigned, and the project Special affairs (Note 4) schedule, size of expropriation area, and other details have yet to be determined. However, once a project is assigned, the existing building may become nonconforming as result of land expropriation. The property is a rental residence principally comprising single-type rooms and also some compact-type rooms located at a 6-minute walk from Iriya Station on the Tokyo Metro Hibiya Line. With approximately a 5-minute train ride to Akihabara Station and Features of the Property approximately a 2-minute train ride to Ueno Station, it has good access to major business and commercial zones. It is in the Iriya area where the atmosphere of the traditional Tokyo district remains, and since convenience stores, restaurants, etc. are located along Showa-dori which the property faces, it offers favorable living convenience. Given

these features, solid rental demand focused mainly on singles and DINKS families who place an emphasis on proximity to the city- center and a convenient residential environment is expected. Summary of Rental Status (as of October 31, 2017) (Note 5) Rentable Area 2,790.92m2 Rented Area 2,646.99 m2 Occupancy Rate 94.8% Rentable Units 88 Units Rented Units 83 Units Total Number of Tenants 1 Total Monthly Rent 10,084 thousand yen Deposits, guarantees 11,865 thousand yen Summary of the Engineering Report (Note 6) Reporting Company HI International Consultant Co., Ltd. Report Date October, 2017 Estimated Amount － of Emergency Repair Expenses Estimated Amount 680 thousand yen of Short-Term Repair Expenses Estimated Amount 35,560 thousand yen of Long-Term Repair Expenses Replacement Value 848,600 thousand yen Summary of the Earthquake Risk Analysis (Note 7) PML Reporting Company Sompo Risk Management & Health Care Inc. Report Date October, 2017 PML 9.51% Architect/Contractor/Building Permit Agency, etc. (Note 8) Architect Kanoh architect office.Co,Ltd. Contractor Fukuda Corporation Building Permit Agency J Architecture Inspection Center Investment Agency or Structural Away Building Evaluation Network Inc. Calculation Fitness Judge, etc.

(2) COMFORIA IKEJIRI Property Name COMFORIA IKEJIRI Type of Specified Asset Beneficial Interest in Real Estate Trust Trustee of Beneficial Trust (planned) Mitsubishi UFJ Trust and Banking Corporation Expiration Date of Beneficial Trust Contract February 2, 2033 (planned) Location (Residential address) (Note 1) 2-31-18 Ikejiri, Setagaya-ku, Tokyo Area (Note 1) 338.22 m2 Land Type of Ownership Ownership Completion Date (Note 1) March, 2008 Structure / Number of Floors RC / 9F (Note 1) 2 Building Gross Floor Area (Note 1) 1,700.50 m Type of Ownership Ownership Use (Note 1) Retail facilities / Apartment building Rentable Units (Note 5) (Note 9) 36 Units

Property Management Company (Note 2) Tokyu Housing Lease Corporation (planned) Master Leasing Company (Note 3) Tokyu Housing Lease Corporation (planned) Master Leasing Type (planned) Pass-through type Appraisal Company Japan Real Estate Institute Appraisal Value 1,400,000 thousand yen (Appraisal Date: October 31, 2017) Collateral None Special affairs (Note 4) None The property is a rental residence principally comprising compact- type rooms and also some single-type rooms located at a 2-minute walk from Ikejiri-ohashi Station on the Tokyu Den-en-toshi Line. With approximately a 2-minute train ride to Shibuya Station and approximately a 5-minute train ride to Omote-sando Station, it has good access to major business and commercial zones. It is adjacent to Features of the Property areas such as Sangen-jaya and Naka-Meguro which are popular among young people, and there are plenty of convenient facilities such as restaurants for young people and supermarkets around Ikejiri- ohashi Station. Given these features, solid rental demand focused mainly on singles and DINKS families who place an emphasis on proximity to the city-center and a convenient residential environment is expected. Summary of Rental Status (as of October 31, 2017) (Note 5) (Note 9) Rentable Area 1,365.43 m2 Rented Area 1,335.39 m2 Occupancy Rate 97.8% Rentable Units 36 Units Rented Units 35 Units Total Number of Tenants 1 Total Monthly Rent 4,334 thousand yen Deposits, guarantees 9,866 thousand yen Summary of the Engineering Report (Note 6) Reporting Company HI International Consultant Co., Ltd. Report Date October, 2017 Estimated Amount － of Emergency Repair Expenses Estimated Amount 1,316 thousand yen of Short-Term Repair Expenses Estimated Amount 36,296 thousand yen of Long-Term Repair Expenses Replacement Value 393,900 thousand yen Summary of the Earthquake Risk Analysis (Note 7) PML Reporting Company Sompo Risk Management & Health Care Inc. Report Date October, 2017 PML 5.52% Architect/Contractor/Building Permit Agency, etc. (Note 8) Architect Tokyu Home Corporation Contractor Tokyu Home Corporation Building Permit Agency UHEC (K.K. Toshi Kyojyuu Hyouka Center) Investment Agency or Structural HI International Consultant Co., Ltd. Calculation Fitness Judge, etc.

(3) COMFORIA SETAGAYAKAMIUMA Property Name COMFORIA SETAGAYAKAMIUMA Type of Specified Asset Beneficial Interest in Real Estate Trust Trustee of Beneficial Trust (planned) Mitsubishi UFJ Trust and Banking Corporation Expiration Date of Beneficial Trust Contract February 2, 2033 (planned) Location (Residential address) (Note 1) 3-6-11 Kamiuma, Setagaya-ku, Tokyo Area (Note 1) 557.40 m2 Land Type of Ownership Ownership Completion Date (Note 1) February, 2017 Structure / Number of Floors RC / 10F (Note 1) 2 Building Gross Floor Area (Note 1) 2,644.99 m Type of Ownership Ownership Use (Note 1) Apartment building / Retail facilities Rentable Units (Note 5) 68 Units Property Management Company (Note 2) Tokyu Housing Lease Corporation (planned) Master Leasing Company (Note 3) Tokyu Housing Lease Corporation (planned) Master Leasing Type (planned) Pass-through type Appraisal Company The Tanizawa Sōgō Appraisal Co., Ltd. Appraisal Value 2,650,000 thousand yen (Appraisal Date: October 31, 2017) Collateral None Special affairs (Note 4) None The property is a rental residence principally comprising single-type rooms and also some compact-type rooms located at a 4-minute walk from Komazawa-daigaku Station on the Tokyu Den-en-toshi Line. With approximately a 7-minute train ride to Shibuya Station and approximately a 9-minute train ride to Omote-sando Station, it has good access to major business and commercial zones. It is within Features of the Property walking distance from Komazawa Park, which is one of the oases in Tokyo, and there are plenty of highly-sensitive restaurants, etc. for young people in the area. Supermarkets are also located in the vicinity, and the property offers favorable living convenience. Given these feature, solid rental demand focused mainly on singles and DINKS families who place an emphasis on proximity to the city-center and a pleasant residential environment is expected. Summary of Rental Status (as of October 31, 2017) (Note 5) Rentable Area 2,348.17 m2 Rented Area 2,220.80 m2 Occupancy Rate 94.6% Rentable Units 68 Units Rented Units 63 Units Total Number of Tenants 1 Total Monthly Rent 11,044 thousand yen Deposits, guarantees 41,320 thousand yen Summary of the Engineering Report (Note 6) Reporting Company HI International Consultant Co., Ltd. Report Date October, 2017

Estimated Amount － of Emergency Repair Expenses Estimated Amount 400 thousand yen of Short-Term Repair Expenses Estimated Amount 37,320 thousand yen of Long-Term Repair Expenses Replacement Value 648,300 thousand yen Summary of the Earthquake Risk Analysis (Note 7) PML Reporting Company Sompo Risk Management & Health Care Inc. Report Date October, 2017 PML 3.43% Architect/Contractor/Building Permit Agency, etc. (Note 8) Architect Asai Ken Architectural Research Inc. Contractor Kawamura Koei Co., Ltd. Building Permit Agency Japan ERI Co.,Ltd. Investment Agency or Structural Kenchiku Kozo Center Co., Ltd. Calculation Fitness Judge, etc.

(4) COMFORIA KITAHAMA Property Name COMFORIA KITAHAMA Type of Specified Asset Beneficial Interest in Real Estate Trust Trustee of Beneficial Trust Sumitomo Mitsui Trust Bank, Limited Expiration Date of Beneficial Trust Contract February 1, 2033 (planned) Location (Residential address) (Note 1) 2-1-14 Imabashi, Chuo-ku, Osaka-shi, Osaka Area (Note 1) 479.68 m2 (Note 10) Land Type of Ownership Ownership Completion Date (Note 1) February, 2016 Structure / Number of Floors RC / 15F (Note 1) 2 Building Gross Floor Area (Note 1) 3,178.86 m Type of Ownership Ownership Use (Note 1) Apartment building Rentable Units (Note 5) 84 Units Property Management Company (Note 2) Tokyu Housing Lease Corporation (planned) Master Leasing Company (Note 3) Tokyu Housing Lease Corporation (planned) Master Leasing Type (planned) Pass-through type Appraisal Company Morii Appraisal & Investment Consulting, Inc. Appraisal Value 1,760,000 thousand yen (Appraisal Date: October 31, 2017) Collateral None Special affairs (Note 4) None The property is a rental residence comprising single-type rooms and compact-type rooms located at a 6-minute walk from Yodoyabashi Station on the Osaka Municipal Subway Midosuji Line and Keihan Main Line and a 2-minute walk from Kitahama Station on the Osaka Features of the Property Municipal Subway Sakaisuji Line and Keihan Main Line. With 2 stations and 3 lines available, and approximately a 3-minute train ride to Umeda Station and approximately a 4-minute train ride to Shinsaibashi Station, it has excellent access to major business and commercial zones. While it is within walking distance from

Nakanoshima Park, which is between Dojima River and Tosabori River, and an “Aqua Metropolis Osaka” atmosphere can be felt, there are also many restaurants in the surrounding area, offering favorable living convenience. Given these features, solid rental demand focused mainly on singles and DINKS families who place an emphasis on a city-center location and a convenient residential environment is expected. Summary of Rental Status (as of October 31, 2017) (Note 5) Rentable Area 2,551.22 m2 Rented Area 2,515.85 m2 Occupancy Rate 98.6% Rentable Units 84 Units Rented Units 83 Units Total Number of Tenants 1 Total Monthly Rent 8,743 thousand yen Deposits, guarantees 11,080 thousand yen Summary of the Engineering Report (Note 6) Reporting Company HI International Consultant Co., Ltd. Report Date October, 2017 Estimated Amount － of Emergency Repair Expenses Estimated Amount 480 thousand yen of Short-Term Repair Expenses Estimated Amount 40,500 thousand yen of Long-Term Repair Expenses Replacement Value 705,600 thousand yen Summary of the Earthquake Risk Analysis (Note 7) PML Reporting Company Sompo Risk Management & Health Care Inc. Report Date October, 2017 PML 5.19% Architect/Contractor/Building Permit Agency, etc. (Note 8) Architect IAO Takeda Architects Associates Co.,Ltd. Contractor ICHIKEN Co., Ltd. Building Permit Agency General Building Research Corporation of Japan Investment Agency or Structural The Building Center of Japan Calculation Fitness Judge, etc.

(Note 1) “Location” is based on the residential address. However, for properties that have no residential address, the building address on the registry is indicated. In addition, “Area” of “Land,” “Completion Date,” “Structure / Number of Floors,” “Gross Floor Area” and “Use” of building are based on information in the real estate registry, and may not necessarily be identical with the actual figures. “Gross Floor Area” of building denotes the area of the entire building (excepting annexes). (Note 2) “Property Management Company” is the company that is scheduled to provide property management services for each property. (Note 3) “Master Leasing Company” is the lessee that is scheduled to conclude a master lease agreement with the titleholder of each property. (Note 4) “Special affairs” are matters recognized as important as of October 31, 2017, regarding the right and use, etc. of the asset, as well as consideration of the degree of impact on the appraised value, profitability, and appropriation. They include the following matters: i Significant limitation or restriction by laws, regulations and rules. ii Significant burdens or limitations on rights, etc. iii Significant cases where there are architectural structures crossing the boundaries of the concerned property, etc. and cases where there are issues with boundary confirmation, etc., and related arrangements, etc. iv Significant agreements, arrangements, etc. concluded with co-owners / sectional owners. (Note 5) Explanation of “Summary of Rental Status” i “Rentable Area” is the total rentable floor area of residences and retail stores, etc. of the asset (if the common area, etc. is leased, the concerned area is also included). The Rentable Area is not based on the real estate registry, but the floor area stated in the lease agreement or the floor area calculated from the building as-built drawing, etc., and may not necessarily be identical to the floor area written in the real estate registry. ii In the following cases, “Rented Area” means the floor area (based on the floor area in the lease agreement; however, limited to the floor area of residences and retail stores, etc. (when all units are leased in bulk, the floor area of the entire leased units)

and excluding the leased area of parking lots) that is actually leased and a lease agreement is executed with the end-tenant. Cases where all or some units are leased in bulk, based on the lease agreement (“Master Lease Agreement”), and the Master Leasing Company in Master Lease Agreement subleases end-tenants, besides there is an agreement under which the rent of Master Lease Agreement is in accordance with the rent, etc. that end-tenants paid (hereafter this type of Master Lease Agreement is referred to as “Pass-through type Master Lease Agreement”). iii “Occupancy Rate” is the rate of rented area to rentable area. iv “Rentable Units” is the number of rentable units (including the number of stores, if any). v “Rented Units” is the number of rented units (which includes the number of stores, if any) that is actually leased and a lease agreement is executed with the end-tenant. vi “Total Number of Tenants” is the number of tenants with which the Investment Corporation or Trustee of Beneficial Trust has a direct rental contract relationship. Therefore, when the Investment Corporation or Trustee of Beneficial Trust leases comprehensively to the Master Leasing Company all units of the acquired property, and the Master Leasing Company subleases each unit to end-tenants, the Total Number of Tenants is 1; that is, the end-tenants of the sublease agreements are excluded. With regard to the properties to be acquired, a master lease agreement is scheduled to be concluded with Tokyu Housing Lease Corporation as the master lease company on the acquisition date of the properties. The “total number of tenants” above is therefore the number of tenants after such a master lease agreement is concluded. vii When the Master Leasing type is a Pass-Through type Master Lease Agreement, “Total Monthly Rent” means the total monthly rent, as of the last day of October 2017 (including the common area expense, but not fees for incidental facilities such as parking lot or trunk room) stated in the lease agreements executed by the Master Leasing Company, or the owner of each real estate or Beneficial Interest in Real Estate Trust with end-tenants. Amounts are rounded down to the nearest thousand yen. Consumption tax and other taxes are excluded. viii “Security Deposit” is the total amount of security deposit, as of the last day of October 2017, based on lease agreements executed with the end-tenants, rounded down to the nearest thousand yen. However, if a Security Deposit does not need to be repaid according to special policy conditions such as the redemption of the deposit in a lease agreement, the amount of the Security Deposit is excluded. (Note 6) This section is a summary of the Engineering Report on the acquired asset prepared by the reporting company which is a third party with no special interest in the Investment Corporation. However, the content of the report is simply the opinion of the reporting company above, and the Investment Corporation does not guarantee the adequacy and accuracy of the content. i “Estimated Amount of Emergency Repair Expenses” is the amount of repair and renewal costs expected to emergently arise, and is stated in the engineering report. Amounts are rounded down to the nearest thousand yen. ii “Estimated Amount of Short-term Repair expenses” is the amount of repair and renewal costs that are assumed to be required within one year, and is stated in the engineering report. Amounts are rounded down to the nearest thousand yen. iii “Estimated Amount of Long-term Repair expenses” is the amount of repair and renewal costs that are assumed to be required for 12 years, and is stated in the engineering report. Amounts are rounded down to the nearest thousand yen. iv “Replacement Value” is the estimated money amount provided in the Engineering Report of construction work required if the acquired asset with the same design and the same specifications were to be newly constructed at the time when the report was prepared. All amounts are rounded down to the nearest thousand yen. However, the content of the report is simply the opinion of the reporting company above, and the Investment Corporation does not guarantee the adequacy or accuracy of the content. (Note 7) This section is a summary of the “Earthquake Risk Analysis” report on the acquired asset prepared by the PML reporting company which is a third party with no special interest in the Investment Corporation. However, the content of the report is simply the opinion of the PML reporting company above, and the Investment Corporation does not guarantee the adequacy or accuracy of the content. “PML” is the probable maximum loss from an earthquake. There is a PML for individual buildings and for the entire portfolio of buildings. In this document, PML is the expected loss (which is equivalent to the 90% non-exceedance probability) as a percentage of the replacement price, and denotes the costs incurred during the anticipated usable period (generally, the duration of a building is 50 years) from an expected large-scale earthquake (which corresponds to a return period of 475 years; the possibility of the earthquake occurring during the next 50 years exceeds 10%). (Note 8) In “Architect/Contractor/Building Permit Agency, etc.,” the architect, the contractor, the building permit agency and the investment agency or structural calculation fitness judge, etc. of the acquired asset are stated. As a general rule, the Investment Corporation has asked a specialized third-party organization to make an inspection and received a report stating that there is no wrongful act such as the intentional falsification and forgery of documents related to structural design (structural drawings and structural calculation sheets, etc.). However, the content of the report is simply an opinion of the third-party organization, and the Investment Corporation does not guarantee the adequacy and accuracy of the content. For properties that have received from the specified structural calculation fitness judgment agency the judgment that the structural calculation is appropriately conducted according to the methods prescribed by the Minister of Land, Infrastructure, Transport and Tourism in accordance with the Building Standards Act revised in June 2007 (Act No. 201 of 1950. Including subsequent revisions), the specified structural calculation fitness judgment agency constitutes a specialized third-party organization. (Note 9) As for COMFORIA IKEJIRI, 203.60 m2 (2 of the rentable units) of the rentable area was used by the original owner as of October 31, 2017 but the area is leased as of the date of this document. Accordingly, figures calculated by including the area are indicated in the columns of “Rented Area,” “Occupancy Rate” and “Rented Units.” (Note 10) Includes a setback portion (approximately 37.16m2)

4．Summary of the Appraisal Report

(1) COMFORIA UENOIRIYA (thousand yen) Property Name COMFORIA UENOIRIYA Appraisal Company DAIWA REAL ESTATE APPRAISAL CO., LTD Appraisal Date October 31, 2017 Appraisal Value 2,220,000

Content Appraisal summary Valuation by the Direct 2,280,000 Capitalization Method ((6)/(7)) (1) Operating Income 123,134 Potential Gross Income 129,779 Rental Income (including common 126,599 area expense) Calculated with consideration of the average income according to ongoing rental agreements as well as the assumed income level of new rents. Other Utility Charge Income 0 income is calculated with consideration of the performance of ongoing Parking Lot Income 2,136 asset management. Key Money / Renewal 1,043 Income Other Income 0 Calculated with consideration of occupancy rates in the past and those of Vacancy Loss -6,644 similar properties in the same market area. Collection Loss 0 Collection loss has not been calculated. (2) Operating Expense 23,024 Maintenance and Calculated with consideration of the characteristics of the property, 3,828 Management Fee referring to fees for similar properties as well as actual fees in previous Utility Charge 1,215 years. Expenses for restoring rooms to their original conditions are calculated with consideration of the level of expenses that are typically incurred, Repair Cost 2,130 while repair costs are calculated with consideration of the actual costs in previous years, the cost level in similar properties, and average repair costs presented in engineering reports. Calculated with consideration of commissions for managing similar Property Management Fee 2,441 properties and the property’s characteristics, referring to the tariff of commissions of the property management company. Calculated with consideration of such factors as average replacement rate Tenant Advertisement 5,301 of residents per year and occupancy rates, while referring to the conditions Cost of ongoing agreements and rental agreements of similar properties. Taxes and Public Dues 6,723 Appraised referring to the standard amount of taxation for the property. Calculated with consideration of insurance premium rates of ongoing Insurance 169 insurance contracts as well as those for similar properties. Other Expenses 1,215 Calculated with consideration of the management of current assets. (3) Net Operating Income 100,109 (NOI, (1)-(2)) (4) Interest on Security Assumed in consideration of rental conditions for ongoing and new 95 Deposit contracts, as well as occupancy rates and yields on deposits. Appraised in consideration of capital expenditure in similar properties, (5) Capital Expenditure 2,376 building ages, and the average renovation expenses per year in engineering reports. (6) Net Cash Flow 97,829 (NCF, (3)+(4)-(5)) Appraised based on basic yields for the respective areas, adjusted with spreads calculated from the geographical and social conditions of the (7) Cap Rate 4.3% property’s location, conditions of the building, and other factors, while considering future uncertainties, yields on transactions of similar properties, etc. Valuation by the DCF Method 2,200,000 Appraised in full consideration of the characteristics of the property and Discount Rate 4.1% other factors, referring to yields on investments in similar properties. Appraised in full consideration of future trends in yields on investments, possible risks from investment in the property, general forecasts on future Terminal Cap Rate 4.5% economic growth, trends in property prices and rents, and other factors, while referring to yields on transactions of similar properties. Cost Approach Valuation 2,340,000 Total Value of Land and 2,342,769 Building Appraised based on actual transaction prices, calculated using a market Land Value 1,247,880 comparison approach method. Building Value 792,996 Appraised based on a cost approach method, where new prices for

repurchasing properties are multiplied by a discount rate that has been decided from current situations and regional characteristics. Appraised in consideration of the development cost and development Supplementary cost 301,893 profit.

Adjustment for Change 100% Appraised in consideration of marketability.

Other matters taken into Revenue value is adopted based on the determination that it is more convincing to use consideration by appraisal revenue value as it precisely recreates a value building process in terms of profitability, while institutions when issuing the cost approach is used only for reference. appraisals

(2) COMFORIA IKEJIRI (thousand yen) Property Name COMFORIA IKEJIRI Appraisal Company Japan Real Estate Institute Appraisal Date October 31, 2017 Appraisal Value 1,400,000

Content Appraisal summary Valuation by the Direct 1,430,000 Capitalization Method ((6)/(7)) (1) Operating Income 70,777 Potential Gross Income 73,863 Rental Income (including common 70,022 area expense) Calculated with consideration of the average income according to ongoing Utility Charge Income 0 rental agreements as well as the assumed income level of new rents. Other income is calculated with consideration of the performance of ongoing Parking Lot Income 912 asset management. Key Money / Renewal 2,915 Income Other Income 14 Calculated with consideration of occupancy rates in the past and those of Vacancy Loss -3,086 similar properties in the same market area. Collection Loss 0 Collection loss has not been calculated. (2) Operating Expense 11,537 Maintenance and Calculated with consideration of the characteristics of the property, 1,862 Management Fee referring to fees for similar properties as well as actual fees in previous Utility Charge 500 years. Expenses for restoring rooms to their original conditions are calculated with consideration of the level of expenses that are typically incurred, Repair Cost 1,247 while repair costs are calculated with consideration of the actual costs in previous years, the cost level in similar properties, and average repair costs presented in engineering reports. Calculated with consideration of commissions for managing similar Property Management Fee 1,699 properties and the property’s characteristics of the property, referring to the tariff of commissions of the property management company. Calculated with consideration of such factors as average replacement rate Tenant Advertisement 2,730 of residents per year and occupancy rates, while referring to the conditions Cost of ongoing agreements and rental agreements of similar properties. Taxes and Public Dues 3,259 Appraised based on the standard amount of taxation for the previous year. Calculated with consideration of insurance premium rates of ongoing Insurance 204 insurance contracts as well as those for similar properties. Other Expenses 36 Calculated with consideration of the management of current assets. (3) Net Operating Income 59,240 (NOI, (1)-(2)) (4) Interest on Security Assumed in consideration of rental conditions for ongoing and new 101 Deposit contracts, as well as occupancy rates and yields on deposits.

Appraised in consideration of capital expenditure in similar properties, (5) Capital Expenditure 2,118 building ages, and the average renovation expenses per year in engineering reports. (6) Net Cash Flow 57,223 (NCF, (3)+(4)-(5)) Appraised based on basic yields for the respective areas, adjusted with spreads calculated from the geographical and social conditions of the (7) Cap Rate 4.0% property’s location, conditions of the building, and other factors, while considering future uncertainties, yields on transactions of similar properties, etc. Valuation by the DCF Method 1,370,000 Appraised in full consideration of the characteristics of the property and Discount Rate 3.8% other factors, referring to yields on investments in similar properties. Appraised in full consideration of future trends in yields on investments, possible risks from investment in the property, general forecasts on future Terminal Cap Rate 4.2% economic growth, trends in property prices and rents, and other factors, while referring to yields on transactions of similar properties. Cost Approach Valuation 1,340,000 Total Value of Land and 1,214,000 Building Appraised based on actual transaction prices, calculated using a market Land Value 1,010,000 comparison approach method. Appraised based on a cost approach method, where new prices for Building Value 204,000 repurchasing properties are multiplied by a discount rate that has been decided from current situations and regional characteristics. Adjustment for Change 110% Appraised in consideration of marketability.

(3) COMFORIA SETAGAYAKAMIUMA (thousand yen) Property Name COMFORIA SETAGAYAKAMIUMA Appraisal Company The Tanizawa Sōgō Appraisal Co., Ltd. Appraisal Date October 31, 2017 Appraisal Value 2,650,000

Content Appraisal summary Valuation by the Direct 2,680,000 Capitalization Method ((6)/(7)) (1) Operating Income 139,509 Potential Gross Income 148,779 Rental Income (including common 136,385 area expense) Calculated with consideration of the average income according to ongoing rental agreements as well as the assumed income level of new rents. Other Utility Charge Income 1,481 income is calculated with consideration of the performance of ongoing Parking Lot Income 3,960 asset management. Key Money / Renewal 2,151 Income Other Income 4,800 Calculated with consideration of occupancy rates in the past and those of Vacancy Loss -9,269 similar properties in the same market area. Collection Loss 0 Collection loss has not been calculated. (2) Operating Expense 22,758 Maintenance and 3,325 Calculated with consideration of the characteristics of the property, Management Fee referring to fees for similar properties as well as the actual amount. Utility Charge 2,310

Expenses for restoring rooms to their original conditions are calculated with consideration of the level of expenses that are typically incurred, Repair Cost 2,517 while repair costs are calculated with consideration of the actual amount, the cost level in similar properties, and average repair costs presented in engineering reports. Calculated with consideration of commissions for managing similar Property Management Fee 2,429 properties and the property’s characteristics, referring to the tariff of commissions of the property management company. Calculated with consideration of such factors as average replacement rate Tenant Advertisement 5,846 of residents per year and occupancy rates, while referring to the conditions Cost of ongoing agreements and rental agreements of similar properties. Appraised referring to the standard amount of taxation for similar Taxes and Public Dues 5,437 properties. Calculated with consideration of insurance premium rates of ongoing Insurance 195 insurance contracts as well as those for similar properties. Other Expenses 697 Calculated with consideration of the management of current assets. (3) Net Operating Income 116,750 (NOI, (1)-(2)) (4) Interest on Security Assumed in consideration of rental conditions for ongoing and new 420 Deposit contracts, as well as occupancy rates and yields on deposits. Appraised in consideration of capital expenditure in similar properties, (5) Capital Expenditure 1,950 building ages, and the average renovation expenses per year in engineering reports. (6) Net Cash Flow 115,220 (NCF, (3)+(4)-(5)) Appraised based on basic yields for the respective areas, adjusted with spreads calculated from the geographical and social conditions of the (7) Cap Rate 4.3% property’s location, conditions of the building, and other factors, while considering future uncertainties, yields on transactions of similar properties, etc. Valuation of the DCF Method 2,630,000 Appraised in full consideration of the characteristics of the property and Discount Rate 4.4% other factors, referring to yields on investments in similar properties. Appraised in full consideration of future trends in yields on investments, possible risks from investment in the property, general forecasts on future Terminal Cap Rate 4.5% economic growth, trends in property prices and rents, and other factors, while referring to yields on trade pertaining to similar properties. Cost Approach Valuation 2,360,000 Total Value of Land and 2,360,000 Building Appraised based on actual transaction prices, calculated using a market Land Value 1,370,000 comparison approach method. Appraised based on a cost approach method, where new prices for Building Value 610,000 repurchasing properties are multiplied by a discount rate that has been decided from current situations and regional characteristics. Appraised in consideration of the development cost and development Supplementary cost 380,000 profit. Adjustment for Change 100% Appraised in consideration of marketability.

(4) COMFORIA KITAHAMA (thousand yen) Property Name COMFORIA KITAHAMA Appraisal Company Morii Appraisal & Investment Consulting, Inc. Appraisal Date October 31, 2017 Appraisal Value 1,760,000

Content Appraisal summary Valuation of the Direct 1,780,000 Capitalization Method ((6)/(7)) (1) Operating Income 105,083 Potential Gross Income 110,699 Rental Income (including common 105,951 area expense) Calculated with consideration of the average income according to ongoing rental agreements as well as the assumed income level of new rents. Other Utility Charge Income 0 income is calculated with consideration of the performance of ongoing Parking Lot Income 840 asset management. Key Money / Renewal 3,690 Income Other Income 218 Calculated with consideration of occupancy rates in the past and those of Vacancy Loss -5,616 similar properties in the same market area. Collection Loss 0 Collection loss has not been calculated. (2) Operating Expense 22,524 Maintenance and Calculated with consideration of the characteristics of the property, 2,604 Management Fee referring to fees for similar properties as well as actual fees in previous Utility Charge 1,019 years. Expenses for restoring rooms to their original conditions are calculated with consideration of the level of expenses that are typically incurred, Repair Cost 2,174 while repair costs are calculated with consideration of the actual costs in previous years, the cost level in similar properties, and average repair costs presented in engineering reports. Calculated with consideration of commissions for managing similar Property Management Fee 2,535 properties and the property’s characteristics, referring to the tariff of commissions of the property management company. Calculated with consideration of such factors as average replacement rate Tenant Advertisement 3,690 of residents per year and occupancy rates, while referring to the conditions Cost of ongoing agreements and rental agreements of similar properties. Taxes and Public Dues 6,138 Appraised referring to the standard amount of taxation for the property. Calculated with consideration of insurance premium rates of ongoing Insurance 282 insurance contracts as well as those for similar properties. Other Expenses 4,082 Calculated with consideration of the management of current assets. (3) Net Operating Income 82,559 (NOI, (1)-(2)) (4) Interest on Security Assumed in consideration of rental conditions for ongoing and new 80 Deposit contracts, as well as occupancy rates and yields on deposits. Appraised in consideration of capital expenditure in similar properties, (5) Capital Expenditure 2,363 building ages, and the average renovation expenses per year in engineering reports. (6) Net Cash Flow 80,276 (NCF, (3)+(4)-(5)) Appraised based on basic yields for the respective areas, adjusted with spreads calculated from the geographical and social conditions of the (7) Cap Rate 4.5% property’s location, conditions of the building, and other factors, while considering future uncertainties, yields on transactions of similar properties, etc. Valuation of the DCF Method 1,730,000 Appraised in full consideration of the characteristics of the property and Discount Rate 4.3% other factors, referring to yields on investments in similar properties. Terminal Cap Rate 4.7% Appraised in full consideration of future trends in yields on investments,

possible risks from investment in the property, general forecasts on future economic growth, trends in property prices and rents, and other factors, while referring to yields on transactions of similar properties. Cost Approach Valuation 1,710,000 Total Value of Land and 1,707,200 Building Appraised based on actual transaction prices, calculated using a market Land Value 907,000 comparison approach method. Appraised based on a cost approach method, where new prices for Building Value 596,000 repurchasing properties are multiplied by a discount rate that has been decided from current situations and regional characteristics. Appraised in consideration of the development cost and development Supplementary cost 204,200 profit. Adjustment for Change 100% Appraised in consideration of marketability.

(Note) “Summary of the Appraisal Report” is the appraisal value described in the respective real estate appraisal reports that were prepared by Japan Real Estate Institute, DAIWA REAL ESTATE APPRAISAL CO., LTD., Morii Appraisal & Investment Consulting, Inc., and The Tanizawa Sōgō Appraisal Co., Ltd., based on an important notice concerning real estate appraisal in the context of the Act on Investment Trusts and Investment Corporations, the Act on Real Estate Appraisal (Act No. 152 of 1963. Including subsequent revisions) and real estate appraisal standards. The appraisal value is the judgment and opinion of the appraiser at a fixed point in time, with no guarantees as to the validity or accuracy of the report, nor to the possibility of transactions at the appraised value.

5. Summary of the Seller

Name Tokyu Land Corporation Headquarters Address 1-21-2, Dogenzaka, Shibuya-ku, Tokyo Representative President & CEO Yuji Okuma 1. Management, leasing, buying and selling, brokerage, consulting, appraising of real estate Principal Business 2. Buying and selling, brokerage, and management of investments and equities in investment, etc. in specific purpose companies, special purpose companies and real estate investment trusts 3. Any other business activities related to the items described above. Capital 57,551 million yen Date Established December 17, 1953 Net Asset 302,496 million yen (as of March 31, 2017) Total Asset 1,242,175 million yen (as of March 31, 2017) Major Shareholder & its Tokyu Fudosan Holdings Corporation (100%) Shareholding Ratio Relationship with the Investment Corporation and the Asset Management Company The company owns 9.16% of units that the Investment Corporation has issued as of July 31, 2017. The company is also the parent company (ownership of 100%) of the Capital relationship Asset Management Company, and is thus an interested party under the Act on Investment Trusts and Investment Corporations. 41 employees (and officers) of the Asset Management Company are seconded from Personal relationship the company as at the time of this press release. The Investment Corporation acquired the 5 properties from the company in the fiscal Business relationship period ended July 31, 2017. The company is not classified as a related party in relation to the Investment Corporation. However, as described above, the company is an interested party of the Interested parties Asset Management Company under the Act on Investment Trusts and Investment Corporations.

6. Ownership History of Assets

(1) COMFORIA UENOIRIYA Previous Owner Former Owner Owner Prior to Former Owner Other than those that have Name Tokyu Land Corporation － special interest Relationship Refer to with interested －－ “5. Summary of the Seller” parties Background / reasons for Development purpose －－ acquisition Omitted as the land was Acquisition acquired for development －－ price purpose. Building and Land New building: January, 2016 －－ Acquisition Land: January, 2016 date

(2) COMFORIA IKEJIRI Previous Owner Former Owner Owner Prior to Former Owner Other than those that have Name Tokyu Land Corporation － special interest Relationship Refer to with interested －－ “5. Summary of the Seller” parties

Background / reasons for Investment purpose －－ acquisition Acquisition 1,300 million yen －－ price Acquisition December, 2017 －－ date Warehousing 54 million yen －－ fee (Note)

(3) COMFORIA SETAGAYAKAMIUMA Previous Owner Former Owner Owner Prior to Former Owner Other than those that have Name Tokyu Land Corporation － special interest Relationship Refer to with interested －－ “5. Summary of the Seller” parties Background / reasons for Development purpose －－ acquisition Omitted as the land was Acquisition acquired for development －－ price purpose. Building and Land New building: February, 2017 －－ Acquisition Land: August, 2015 date

(4) COMFORIA KITAHAMA Previous Owner Former Owner Owner Prior to Former Owner Other than those that have Name Tokyu Land Corporation － special interest Relationship Refer to with interested －－ “5. Summary of the Seller” parties Background / reasons for Development purpose －－ acquisition Omitted as the land was Acquisition acquired for development －－ price purpose. Building and Land New building: February, 2016 －－ Acquisition Land: March, 2014 date

(Note) “Warehousing fee” denotes the amount exclusive of the acquisition price, required in the acquisition of the concerned asset, and that the Investment Corporation is scheduled to pay to the previous owner (brokerage fee, etc.). It is unsettled as at the time of this press release because the Investment Corporation has not reached an agreement with the company.

7. Asset Management Company’s Interested Parties in the Assets to be Acquired

(1) Tokyu Land Corporation, which is the seller of assets to be acquired (as described in “5. Summary of the Seller” above) is an interested party in relation to the Investment Corporation. Therefore, the procedures required in accordance with the bylaws were completed with respect to agreements with these companies. (2) The Investment Corporation plans to entrust the master leasing and property management service in relation to the assets to be acquired to Tokyu Housing Lease Corporation, which are interested parties in relation to the Asset Management Company. Therefore, the procedures required in accordance with the bylaws were completed with respect to agreements with these companies.

8. Summary of Brokerage

None.

9. Future Outlook

Refer to the “Notice Concerning Forecast of Financial Results for the Periods Ending July 31, 2018 and January 31, 2019” separately announced today for forecasts of the management performance for the period ending July 31, 2018 (February 1, 2018 - July 31, 2018) after the acquisition of the assets to be acquired.

*The original Japanese version of this press release has been distributed to the press club of TSE (Kabuto Club), the Ministry of Land, Infrastructure, Transport and Tourism, and to the press club of the construction trade newspaper of the Ministry of Land, Infrastructure, Transport and Tourism. *Website of the Investment Corporation: http://comforia-reit.co.jp/english/

Attachments 1. Portfolio List 2. Exterior Images, etc. of the Assets to be Acquired

Attachments 1. Portfolio List

Acquisition Share Area (Note 1) Property Name Location (Residential address) Type of Asset Price (million (Note 3) yen) (Note 2)

Beneficial COMFORIA 3-5-10 Nihonbashi Ningyocho, Chuo-ku, Central Tokyo Interest in Real 1,586 0.8% NIHONBASHININGYOCHO Tokyo Estate Trust

Beneficial COMFORIA WASEDA 147 Bentencho, Shinjuku-ku, Tokyo Interest in Real 1,900 1.0% Estate Trust

Beneficial COMFORIA SHIMOOCHIAI 2-7-10 Nakaochiai, Shinjuku-ku, Tokyo Interest in Real 1,181 0.6% Estate Trust

Beneficial COMFORIA HIGASHINAKANO 4-34-2 Kitashinjuku, Shinjuku-ku, Tokyo Interest in Real 552 0.3% Estate Trust

Beneficial COMFORIA GINZA EAST 1-3-1 Irifune, Chuo-ku, Tokyo Interest in Real 3,059 1.6% Estate Trust

Beneficial COMFORIA AZABUDAI 3-4-4 Azabudai, Minato-ku, Tokyo Interest in Real 574 0.3% Estate Trust

Beneficial COMFORIA SHIBAKOEN 2-2-15 Shibakoen, Minato-ku, Tokyo Interest in Real 1,398 0.7% Estate Trust

Beneficial COMFORIA NISHIAZABU 4-1-10 Nishiazabu, Minato-ku, Tokyo Interest in Real 755 0.4% Estate Trust

Beneficial 4-1-12 Minamiaoyama, Minato-ku, COMFORIA MINAMIAOYAMA Interest in Real 1,041 0.5% Tokyo Estate Trust

Beneficial COMFORIA 4-2-1 Minamiaoyama, Minato-ku, Tokyo Interest in Real 248 0.1% MINAMIAOYAMA DEUX Estate Trust

Beneficial 1-5-19 Takadanobaba, Shinjuku-ku, COMFORIA NISHIWASEDA Interest in Real 1,685 0.9% Tokyo Estate Trust

Beneficial COMFORIA HARAJYUKU 3-61-3 Sendagaya, Shibuya-ku, Tokyo Interest in Real 3,629 1.8% Estate Trust

Beneficial COMFORIA MITA NORTH 2-7-16 Mita, Minato-ku, Tokyo Interest in Real 850 0.4% Estate Trust

Beneficial COMFORIA 3-13-12 Kaigan, Minato-ku, Tokyo Interest in Real 2,650 1.3% SHIBAURA BOWHOUSE Estate Trust

Beneficial COMFORIA 5-1-21 Mita, Minato-ku, Tokyo Interest in Real 1,300 0.7% SHIROKANETAKANAWA Estate Trust

COMFORIA Beneficial 3-6-3 NihonbashiNingyocho, Chuo-ku, NIHONBASHININGYOCHO Interest in Real 2,139 1.1% Tokyo EAST Estate Trust

Beneficial COMFORIA ATAGO 3-23-7 Toranomon, Minato-ku, Tokyo Interest in Real 826 0.4% Estate Trust

Beneficial 2-6-12 Kudanminami, Chiyoda-ku, Central Tokyo COMFORIA KUDAN Interest in Real 1,280 0.7% Tokyo Estate Trust

COMFORIA Beneficial 1-1-6 NihonbashiHoridomecho, Chuo-ku, NIHONBASHININGYOCHO Interest in Real 1,108 0.6% Tokyo NORTH Estate Trust

Beneficial COMFORIA SHINKAWA 2-15-5 Shinkawa, Chuo-ku, Tokyo Interest in Real 1,840 0.9% Estate Trust

Beneficial COMFORIA AKASAKA 2-17-63 Akasaka, Minato-ku, Tokyo Interest in Real 1,945 1.0% Estate Trust

Beneficial COMFORIA MITA EAST 4-18-1 Shiba, Minato-ku, Tokyo Interest in Real 3,190 1.6% Estate Trust

Beneficial COMFORIA SHIBAURA CANAL 3-1-9 Kaigan, Minato-ku, Tokyo Interest in Real 1,570 0.8% Estate Trust

Beneficial COMFORIA KITASANDO 4-5-10 Sendagaya, Shibuya-ku, Tokyo Interest in Real 4,268 2.2% Estate Trust

Beneficial COMFORIA YOYOGIUEHARA 2-31-5 Uehara, Shibuya-ku, Tokyo Interest in Real 1,560 0.8% Estate Trust

Beneficial COMFORIA SASAZUKA 1-59-10 Sasazuka, Shibuya-ku, Tokyo Interest in Real 1,789 0.9% Estate Trust

COMFORIA Beneficial 1-13-3 Shinjuku, Shinjuku-ku, Tokyo Interest in Real 1,806 0.9% SHINJUKUGYOENⅡ Estate Trust

Beneficial COMFORIA 18-2 Ichigayayanagicho, Shinjuku-ku, Interest in Real 1,623 0.8% ICHIGAYAYANAGICHO Tokyo Estate Trust

Beneficial COMFORIA KAGURAZAKA 26-1 Iwatocho, Shinjuku-ku, Tokyo Interest in Real 736 0.4% Estate Trust

Beneficial COMFORIA NIBANCHO 4-8 Nibancho, Chiyoda-ku, Tokyo Interest in Real 1,621 0.8% Estate Trust

Beneficial 1-20-12 Kitashinjuku, Shinjuku-ku, COMFORIA NISHISHINJUKU Interest in Real 1,625 0.8% Tokyo Estate Trust

Beneficial 1-42-2 Kandajinbocho Chiyoda-ku COMFORIA KANDAJINBOCHO Interest in Real 1,434 0.7% Tokyo, Estate Trust

Beneficial 1-2-2 Nihonbashibakurocho, Chuo-ku, COMFORIA NIHONBASHI Interest in Real 1,956 1.0% Tokyo Estate Trust

Beneficial COMFORIA TAMACHI 4-5-13 Shibaura, Minato-ku Tokyo Interest in Real 3,272 1.7% Estate Trust

Beneficial COMFORIA AZABUJUBAN 1-2-15 Mita, Minato-ku, Tokyo Interest in Real 1,471 0.7% Estate Trust

Beneficial COMFORIA 1-10-4 Shinjuku, Shinjuku-ku, Tokyo Interest in Real 1,406 0.7% SHINJUKUGYOENⅠ Estate Trust

Beneficial COMFORIA Central Tokyo 7-3 Iwatocho, Shinjuku-ku, Tokyo Interest in Real 1,245 0.6% KAGURAZAKA DEUX Estate Trust

Beneficial COMFORIA AZABU EAST 2-29-1 Higashiazabu, Minato-ku, Tokyo Interest in Real 1,900 1.0% Estate Trust

（Tower Building）

6-27-29 Shinjuku, Shinjuku-ku, Tokyo

Beneficial COMFORIA SHINJUKU （Annex Building） Interest in Real 13,264 6.8% EASTSIDE TOWER 6-27-28 Shinjuku, Shinjuku-ku, Tokyo Estate Trust

（Gate Building）

6-27-14 Shinjuku, Shinjuku-ku, Tokyo

Beneficial COMFORIA 74-23 Ichigayayakuojimachi, Shinjuku- Interest in Real 941 0.5% ICHIGAYAYAKUOJI ku, Tokyo Estate Trust

Beneficial COMFORIA AKIHABARA EAST 2-9-19 Higashikanda, Chiyoda-ku, Tokyo Interest in Real 4,425 2.3% Estate Trust

Beneficial COMFORIA MITA TROIS 3-43-6 Shiba, Minato-ku, Tokyo Interest in Real 890 0.5% Estate Trust

COMFORIA SHIBAURA 2-3-33 Shibaura, Minato-ku, Tokyo Real Estate 1,065 0.5%

Subtotal 84,607 43.1%

Beneficial Sub-central COMFORIA BUNKYOKASUGA 1-15-12 Nishikata, Bunkyo-ku, Tokyo Interest in Real 1,470 0.7% Tokyo Estate Trust

Beneficial COMFORIA 1-11-5 Matsugaya, Taito-ku, Tokyo Interest in Real 910 0.5% ASAKUSAMATSUGAYA Estate Trust

Beneficial COMFORIA NISHIOI 6-6-1 Nishioi, Shinagawa-ku, Tokyo Interest in Real 902 0.5% Estate Trust

Beneficial COMFORIA NAKANO 2-40-12 Kamitakada, Nakano-ku, Tokyo Interest in Real 881 0.4% Estate Trust

Beneficial COMFORIA SHIMOKITAZAWA 1-9-14 Hanegi, Setagaya-ku, Tokyo Interest in Real 2,587 1.3% Estate Trust

Beneficial COMFORIA NISHIKAMATA 6-37-3 Nishikamata, Ota-ku, Tokyo Interest in Real 1,550 0.8% Estate Trust

Beneficial COMFORIA OYAMA 4-4 Oyamacho, Itabashi-ku, Tokyo Interest in Real 1,987 1.0% Estate Trust

Beneficial COMFORIA 3-2-13 Miyoshi, Koto-ku, Tokyo Interest in Real 740 0.4% KIYOSUMISHIRAKAWA SOUTH Estate Trust

Beneficial COMFORIA KOMAZAWA 2-1-5 Komazawa, Setagaya-ku, Tokyo Interest in Real 1,290 0.7% Estate Trust

Beneficial Sub-central COMFORIA KOISHIKAWA 2-17-27 Koishikawa, Bunkyo-ku, Tokyo Interest in Real 552 0.3% Tokyo Estate Trust

Beneficial COMFORIA SENGOKU 4-3-20 Sengoku, Bunkyo-ku, Tokyo Interest in Real 1,219 0.6% Estate Trust

Beneficial COMFORIA 2-1-7 Aobadai, Meguro-ku, Tokyo Interest in Real 926 0.5% DAIKANYAMAAOBADAI Estate Trust

Beneficial COMFORIA IKEBUKURO 2-57-1 Ikebukuro, Toshima-ku, Tokyo Interest in Real 602 0.3% Estate Trust

Beneficial COMFORIA 1-36-1 Ishiwara, Sumida-ku, Tokyo Interest in Real 651 0.3% RYOGOKUISHIWARA Estate Trust

Beneficial COMFORIA 5-24-10 Asakusabashi, Taito-ku, Tokyo Interest in Real 874 0.4% ASAKUSABASHI DEUX Estate Trust

Beneficial COMFORIA OSHIAGE 4-7-2 Narihira, Sumida-ku, Tokyo Interest in Real 714 0.4% Estate Trust

Beneficial COMFORIA 2-11-12 Honjo, Sumida-ku, Tokyo Interest in Real 762 0.4% HONJOAZUMABASHI Estate Trust

Beneficial COMFORIA 3-5-14 Shirakawa, Koto-ku, Tokyo Interest in Real 873 0.4% KIYOSUMISHIRAKAWA TROIS Estate Trust

Beneficial COMFORIA 16-8 Fuyuki, Koto-ku, Tokyo Interest in Real 2,658 1.4% MONZENNAKACHO Estate Trust

Beneficial COMFORIA HIMONYA 2-3-3 Himonya, Meguro-ku, Tokyo Interest in Real 1,189 0.6% Estate Trust

Beneficial COMFORIA MISYUKU 3-23-2 Ikejiri, Setagaya-ku, Tokyo Interest in Real 1,874 1.0% Estate Trust

Beneficial COMFORIA GAKUGEIDAIGAKU 6-46-6 Shimouma, Setagaya-ku, Tokyo Interest in Real 1,138 0.6% Estate Trust

Beneficial COMFORIA 4-2-19 Higashinakano, Nakano-ku, Interest in Real 833 0.4% HIGASHINAKANO DEUX Tokyo Estate Trust

Beneficial COMFORIA 3-22-21 Higashiikebukuro, Toshima-ku, Interest in Real 3,911 2.0% HIGASHIIKEBUKURO WEST Tokyo Estate Trust

Beneficial COMFORIA RYOGOKU DEUX 1-2-10 Chitose, Sumida-ku, Tokyo Interest in Real 1,014 0.5% Estate Trust

Beneficial COMFORIA OMORI DEUX 3-4-2 Omorikita, Ota-ku, Tokyo Interest in Real 1,188 0.6% Estate Trust

Beneficial COMFORIA MACHIYA 5-51-7 Arakawa, Arakawa-ku, Tokyo Interest in Real 594 0.3% Estate Trust

Beneficial COMFORIA ASAKUSABASHI 2-20-10 Yanagibashi, Taito-ku, Tokyo Interest in Real 2,680 1.4% Estate Trust

Beneficial Sub-central COMFORIA RYOGOKU SOUTH 2-14-8 Chitose, Sumida-ku, Tokyo Interest in Real 1,240 0.6% Tokyo Estate Trust

Beneficial COMFORIA TOYOSU 1-4-12 Edagawa, Koto-ku, Tokyo Interest in Real 3,096 1.6% Estate Trust

Beneficial COMFORIA 5-18-5 Tachibana, Sumida-ku, Tokyo Interest in Real 938 0.5% SUMIDA-TACHIBANA Estate Trust

Beneficial COMFORIA UENOHIROKOJI 3-17-4 Ueno, Taito-ku, Tokyo Interest in Real 1,050 0.5% Estate Trust

Beneficial COMFORIA 1-11-18 Kasuga, Bunkyo-ku, Tokyo Interest in Real 2,912 1.5% KASUGATOMISAKA Estate Trust

Beneficial 2-29-24 Honkomagome, Bunkyo-ku, COMFORIA HONKOMAGOME Interest in Real 1,344 0.7% Tokyo Estate Trust

Beneficial COMFORIA MORISHITA 3-6-8 Shinohashi, Koto-ku, Tokyo Interest in Real 1,530 0.8% Estate Trust

Beneficial COMFORIA KIBAKOEN 2-17-7 Kiba, Koto-ku, Tokyo Interest in Real 956 0.5% Estate Trust

Beneficial COMFORIA 2-6-25 Kamiosaki, Shinagawa-ku, Tokyo Interest in Real 1,972 1.0% MEGURO CHOJAMARU Estate Trust

Beneficial COMFORIA NISHIMAGOME 2-35-8 Nishimagome, Ota-ku, Tokyo Interest in Real 990 0.5% Estate Trust

Beneficial COMFORIA 2-8-1 Higashiikebukuro, Toshima-ku, Interest in Real 1,712 0.9% HIGASHIIKEBUKURO EAST Tokyo Estate Trust

Beneficial COMFORIA 4-3-5 Higashiikebukuro, Toshima- Interest in Real 1,132 0.6% HIGASHIIKEBUKURO ku,Tokyo Estate Trust

Beneficial COMFORIA KOMABA 4-8-25 Ikejiri, Setagaya-ku, Tokyo Interest in Real 5,000 2.5% Estate Trust

Beneficial COMFORIA KINSHICHO 3-8-6 Taihei, Sumida-ku, Tokyo Interest in Real 1,042 0.5% Estate Trust

Beneficial COMFORIA 4-4-20 Miamisuna, Koto-ku, Tokyo Interest in Real 4,681 2.4% MINAMISUNAMACHI Estate Trust

Beneficial COMFORIA 3-22-11, Higashishinagawa, Shinagawa- Interest in Real 1,510 0.8% HIGASHISHINAGAWA ku, Tokyo Estate Trust

Beneficial COMFORIA MEGUROYAKUMO 1-12-10 Yakumo, Meguro-ku, Tokyo Interest in Real 813 0.4% Estate Trust

Beneficial COMFORIA YOGA 3-24-3 Yoga, Setagayaku-ku, Tokyo Interest in Real 1,041 0.5% Estate Trust

Beneficial COMFORIA 62-2 Nakajuku, Itabashi-ku, Tokyo Interest in Real 3,794 1.9% ITABASHINAKAJUKU Estate Trust

Beneficial Sub-central 1-20-8 Kitashinagawa, Shinagawa-ku, COMFORIA SHINAGAWA EAST Interest in Real 1,430 0.7% Tokyo Tokyo Estate Trust

COMFORIA OJIMA 4-8-10 Ojima, Koto-ku, Tokyo Real Estate 2,110 1.1%

COMFORIA 3-36-7 Omorikita, Ota-ku, Tokyo Real Estate 866 0.4% OMORI TROIS

Beneficial COMFORIA BUNKYOHAKUSAN 1-3-2 Honkomagome, Bunkyo-ku Tokyo Interest in Real 1,330 0.7% Estate Trust

Beneficial COMFORIA KAMATA 4-21-2 Kamata, Ota-ku, Tokyo Interest in Real 5,721 2.9% Estate Trust

Beneficial COLLEGE COURT 1-15-1 Kamitakaido, Suginami-ku, Interest in Real 1,245 0.6% HACHIMANYAMA Tokyo Estate Trust

Beneficial COMFORIA UENOIRIYA 2-6-8 Ryusen, Taito-ku, Tokyo Interest in Real 2,173 1.1% Estate Trust

Beneficial COMFORIA IKEJIRI 2-31-18 Ikejiri, Setagaya-ku, Tokyo Interest in Real 1,313 0.7% Estate Trust

Beneficial COMFORIA 3-6-11 Kamiuma, Setagaya-ku, Tokyo Interest in Real 2,622 1.3% SETAGAYAKAMIUMA Estate Trust

Subtotal 92,135 46.9%

Tokyo Beneficial Metropolitan COMFORIA KOMAE 3-9-5 Iwadokita, Komae-shi, Tokyo Interest in Real 399 0.2% Area Estate Trust

Beneficial COMFORIA 2-8-15 Okinacho, Naka-ku, Yokohama- Interest in Real 972 0.5% YOKOHAMAKANNAI shi, Kanagawa Estate Trust

Beneficial COMFORIA 1-9-10 Shioyaki, Ichikawa-shi, Chiba Interest in Real 606 0.3% ICHIKAWAMYODEN Estate Trust

Beneficial COMFORIA YATSUKA 3-38-3 Sezaki, Soka-shi, Saitama Interest in Real 626 0.3% Estate Trust

Beneficial 2-216-2 Koyasudori, Kanagawa-ku, COMFORIA SHINKOYASU Interest in Real 1,077 0.5% Yokohama-shi, Kanagawa Estate Trust

Beneficial 2-1-13 Gyotokuekimae, Ichikawa-shi, COMFORIA GYOTOKU Interest in Real 978 0.5% Chiba Estate Trust

Subtotal 4,658 2.4%

Beneficial Other Major 1-21-24 Higashinakajima, COMFORIA SHIN-OSAKA Interest in Real 2,400 1.2% Cities Higashiyodogawa-ku, Osaka-shi, Osaka Estate Trust

Beneficial 2-28-18 Shinsakae, Naka-ku, Nagoya- COMFORIA SHINSAKAE Interest in Real 1,653 0.8% shi, Aichi Estate Trust

Other Major 3-12-2 Kitahorie, Nishi-ku, Osaka-shi, COMFORIA KITAHORIE Real Estate 1,010 0.5% Cities Osaka

Beneficial 2-2-51 Kitasanjohigashi, Chuo-ku, COMFORIA KITASANJO Interest in Real 660 0.3% Sapporo-shi, Hokkaido Estate Trust

Beneficial COMFORIA SAPPORO 10-1-6 Kitanijonishi, Chuo-ku, Sapporo- Interest in Real 1,250 0.6% SHOKUBUTSUEN shi Hokkaido Estate Trust

Beneficial 3-7-15 Tenjinbashi, Kita-ku, Osaka-shi, COMFORIA OGIMACHI Interest in Real 1,435 0.7% Osaka Estate Trust

Beneficial COMFORIA 2-6-8 Bakuromachi, Chuo-ku, Osaka-shi, Interest in Real 1,980 1.0% SHINSAIBASHI EAST Osaka Estate Trust

Beneficial 1-16-14 Kyomachibori, Nishi-ku, Osaka- COMFORIA KYOMACHIBORI Interest in Real 1,567 0.8% shi, Osaka Estate Trust

Beneficial 1-5-5 Enokojima, Nishi-ku, Osaka-shi, COMFORIA AWAZA Interest in Real 1,289 0.7% Osaka Estate Trust

Beneficial 2-1-14 Imabashi, Chuo-ku, Osaka-shi, COMFORIA KITAHAMA Interest in Real 1,719 0.9% Osaka Estate Trust

Subtotal 14,963 7.6%

Total 196,363 100.0%

(Note 1) Explanation of “Area” i "Central Tokyo" denotes the five major wards of Tokyo (Chiyoda, Chuo, Minato, Shinjuku and Shibuya). ii "Sub-central Tokyo" denotes the other 18 wards of Tokyo. iii "Tokyo Metropolitan Area" denotes residential areas in Central Tokyo and Sub-central Tokyo (areas outside of Central Tokyo and Sub-central Tokyo (including Tokyo, Kanagawa, Saitama and Chiba Prefectures) where demand for rental residences is strong. iv "Other Major Cities" denotes ordinance-designated cities, etc. except for Central Tokyo, Sub-central Tokyo and Tokyo Metropolitan Area. (Note 2) “Acquisition Price” is the purchase price (not including tax and rounded down to the nearest million yen) of the trust beneficial interest in real estate or the real estate listed in the respective sales and purchase agreement. (Note 3) “Share” refers to the ratio of the acquisition price of each property to the total acquisition price and rounded to the first decimal place.

Attachments 2. Exterior Images, etc. of the Assets to be Acquired

(1) COMFORIA UENOIRIYA

Minowa

Iriya

(2) COMFORIA IKEJIRI

Ikejiri-ohashi

(3) COMFORIA SETAGAYAKAMIUMA

Komazawa-daigaku

(4) COMFORIA KITAHAMA

Kitahama