<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    Form 10-Q

(Mark One)

[X]  Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange
     Act of 1934

For the quarterly period ended                 March 31, 2002                or
                               ---------------------------------------------

[_]  Transition report pursuant to Section 13 or 15(d) of the Securities
     Exchange Act of 1934

For the transition period from _______________________ to ______________________

Commission file number                       0-16518
                      ----------------------------------------------------------

                            WELLS REAL ESTATE FUND II
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

             Georgia                                          58-1678709
-------------------------------------              -----------------------------
  (State or other jurisdiction of                         (I.R.S. Employer
   incorporation or organization)                       Identification Number)


 6200 The Corners Parkway, Suite 250, Norcross, Georgia              30092
-----------------------------------------------------------   ------------------
     (Address of principal executive offices)                     (Zip Code)

 Registrant's telephone number, including area code        (770) 449-7800
                                                    ---------------------------

________________________________________________________________________________
  (Former name, former address, and former fiscal year, if changed since last
                                    report)

 Indicate by check mark whether the registrant (1) has filed all reports
 required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
 1934 during the preceding 12 months (or for such shorter period that the
 registrant was required to file such reports), and (2) has been subject to such
 filing requirements for the past 90 days.

      Yes   X             No______
          -----

<PAGE>

                                    FORM 10-Q

                            WELLS REAL ESTATE FUND II

                     (A Georgia Public Limited Partnership)

                                      INDEX

<TABLE>
<CAPTION>
                                                                                                         Page No.
                                                                                                        ----------
<S>                                                                                                      <C>
PART I. FINANCIAL INFORMATION

  Item 1.  Financial Statements

           Balance Sheets--March 31, 2002 and December 31, 2001                                             3

           Statements of (Loss) Income for the Three Months Ended March 31, 2002 and 2001                   4

           Statements of Partners' Capital for the Year Ended December 31, 2001 and the Three
               Months Ended March 31, 2002                                                                  5

           Statements of Cash Flows for the Three Months Ended March 31, 2002  and 2001                     6

           Condensed Notes to Financial Statements                                                          7

  Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations           11

PART II.  OTHER INFORMATION                                                                                15
</TABLE>

                                      -2-

<PAGE>

                            WELLS REAL ESTATE FUND II

                     (A Georgia Public Limited Partnership)

                                 BALANCE SHEETS


                                                        March 31,   December 31,
                                                          2002          2001
                                                      -----------   ------------
ASSETS:
   Investment in joint venture (Note 2)               $18,664,420   $19,051,114
   Cash and cash equivalents                               70,762        45,875
   Due from affiliates                                    266,551       218,312
   Prepaid expenses and other assets                           35             0
                                                      -----------   ------------
             Total assets                             $19,001,768   $19,315,301
                                                      ===========   ============

LIABILITIES AND PARTNERS' CAPITAL:
   Liabilities:
      Accounts payable                                $     4,786   $     3,051
                                                      -----------   ------------
   Partners' capital:
      Limited partners:
          Class A--108,572 units                       18,996,982    19,312,250
          Class B--30,221 units                                 0             0
                                                      -----------   ------------
            Total partners' capital                    18,996,982    19,312,250
                                                      -----------   ------------
            Total liabilities and partners' capital   $19,001,768   $19,315,301
                                                      ===========   ============

      The accompanying notes are an integral part of these balance sheets.

                                      -3-

<PAGE>

                            WELLS REAL ESTATE FUND II

                     (A Georgia Public Limited Partnership)


                           STATEMENTS OF (LOSS) INCOME

<TABLE>
<CAPTION>
                                                                           Three Months Ended
                                                                        ------------------------
                                                                         March 31,     March 31,
                                                                           2002          2001
                                                                        ----------     ---------
<S>                                                                     <C>            <C>
REVENUES:
    Equity in (loss) income of joint venture (Note 2)                   $(288,380)     $ 205,826
    Interest income                                                           172            442
                                                                        ---------      ---------
                                                                         (288,208)       206,268
                                                                        ---------      ---------
EXPENSES:
     Legal and accounting                                                  22,069              0
     Partnership administration                                             4,991              0
                                                                        ---------      ---------
                                                                           27,060              0
                                                                        ---------      ---------
NET (LOSS) INCOME                                                       $(315,268)     $ 206,268
                                                                        =========      =========

NET (LOSS) INCOME ALLOCATED TO CLASS A LIMITED PARTNERS                 $(315,268)     $ 206,268
                                                                        =========      =========

NET LOSS ALLOCATED TO CLASS B LIMITED PARTNERS                          $    0.00      $    0.00
                                                                        =========      =========

NET (LOSS) INCOME PER CLASS A LIMITED PARTNER UNIT                      $   (2.90)     $    1.90
                                                                        =========      =========

NET LOSS PER CLASS B LIMITED PARTNER UNIT                               $    0.00      $    0.00
                                                                        =========      =========

CASH DISTRIBUTION PER CLASS A LIMITED PARTNER UNIT                      $    0.00      $    4.38
                                                                        =========      =========
</TABLE>

        The accompanying notes are an integral part of these statements

                                      -4-

<PAGE>

                            WELLS REAL ESTATE FUND II

                     (A Georgia Public Limited Partnership)


                         STATEMENTS OF PARTNERS' CAPITAL

                      FOR THE YEAR ENDED DECEMBER 31, 2001

                    AND THE THREE MONTHS ENDED MARCH 31, 2002

<TABLE>
<CAPTION>
                                                    Limited Partners                       Total
                                     -----------------------------------------------
                                            Class A                 Class B              Partners'
                                     ------------------------ ----------------------
                                       Units       Amounts       Units     Amounts        Capital
                                     ---------  ------------- ---------- -----------   -------------
<S>                                  <C>        <C>           <C>        <C>           <C>
BALANCE, December 31,  2000           108,572    $19,307,522     30,221       $0        $19,307,522

    Net income                              0        895,814          0        0            895,814
    Partnership distributions               0       (891,086)         0        0           (891,086)
                                      -------    -----------     ------     -------     -----------
BALANCE, December 31, 2001            108,572     19,312,250     30,221        0         19,312,250

    Net loss                                0       (315,268)         0        0           (315,268)
                                      -------    -----------     ------     -------     -----------
BALANCE, March 31, 2002               108,572    $18,996,982     30,221       $0        $18,996,982
                                      =======    ===========     ======     =======     ===========
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      -5-

<PAGE>

                            WELLS REAL ESTATE FUND II

                     (A Georgia Public Limited Partnership)


                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                          Three Months Ended
                                                                                     ----------------------------
                                                                                      March 31,        March 31,
                                                                                        2002             2001
                                                                                     -----------     ------------
<S>                                                                                  <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net (loss) income                                                                $  (315,268)    $    206,268
    Adjustments to reconcile net (loss) income to net cash (used in)
       provided by operating activities:
           Equity in loss (income) of joint ventures                                     288,380         (205,826)
           Changes in assets and liabilities:
              Prepaid expenses and other assets                                              (35)               0
              Accounts payable                                                             1,735            2,832
                                                                                     -----------     ------------
                 Net cash (used in) provided by operating activities                     (25,188)           3,274
                                                                                     -----------     ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Distributions received from joint ventures                                            50,075          468,016
                                                                                     -----------     ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Partnership distributions paid                                                             0         (475,013)
                                                                                     -----------     ------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                      24,887           (3,723)

CASH AND CASH EQUIVALENTS, beginning of year                                              45,875           47,521
                                                                                     -----------     ------------
CASH AND CASH EQUIVALENTS, end of period                                             $    70,762     $     43,798
                                                                                     ===========     ============
</TABLE>

        The accompanying notes are an integral part of these statements.

                                      -6-

<PAGE>

                            WELLS REAL ESTATE FUND II

                     (A Georgia Public Limited Partnership)

                     CONDENSED NOTES TO FINANCIAL STATEMENTS

                                 MARCH 31, 2002

1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) General

     Wells Real Estate Fund II (the "Partnership") is a Georgia public limited
     partnership with Leo F. Wells, III and Wells Capital, Inc. serving as its
     General Partners. The Partnership was formed on June 23, 1986 for the
     purpose of acquiring, developing, constructing, owning, operating,
     improving, leasing, and otherwise managing income-producing commercial or
     industrial properties for investment purposes. The Partnership has two
     classes of limited partnership interests, Class A and Class B units.
     Limited partners may vote to, among other things, (a) amend the partnership
     agreement, subject to certain limitations, (b) change the business purpose
     or investment objectives of the Partnership, and (c) remove a general
     partner. A majority vote on any of the above described matters will bind
     the Partnership without the concurrence of the general partners. Each
     limited partnership unit has equal voting rights regardless of class.

     On September 8, 1986, the Partnership commenced a public offering of its
     limited partnership units pursuant to a Registration Statement filed on
     Form S-11 under the Securities Act of 1933. The Partnership terminated its
     offering on September 7, 1988 upon receiving gross offering proceeds of
     $34,948,250 for 139,793 Class A and Class B limited partner units at $250
     per unit from 4,440 limited partners.

            (THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK)

                                      -7-

<PAGE>

     The Partnership owns interests in all of its real estate assets through
     joint ventures with other Wells Real Estate Funds. As of March 31, 2002,
     the Partnership owned interests in the following five properties through
     the affiliated joint ventures listed below:

<TABLE>
<CAPTION>
     -----------------------------------------------------------------------------------------------------------------------
               Joint Venture                        Joint Venture Partners                        Properties
               -------------                        ----------------------                        ----------
     -----------------------------------------------------------------------------------------------------------------------
     <S>                                     <C>                                        <C>
     Fund I-II Tucker Associates             -     Wells Real Estate Fund I             1.  Heritage Place
                                             -     Fund II-IIOW Associates                  A retail shopping and commercial
                                                                                            office complex located in Tucker,
                                                                                            Georgia
     -----------------------------------------------------------------------------------------------------------------------
     Fund II-IIOW Associates                 -    Wells Real Estate Fund II             2.  Louis Rose Building
                                             -    Wells Real Estate Fund IIOW               A two story office building
                                                                                            located in Charlotte, North
                                                                                            Carolina
     -----------------------------------------------------------------------------------------------------------------------
     Fund II-III Associates - Atrium         -    Fund II-IIOW Associates               3.  Boeing at the Atrium
                                             -    Wells Real Estate Fund III, L.P.          A four story office building
                                                                                            located in Houston Texas
     -----------------------------------------------------------------------------------------------------------------------
     Fund II-III Associates - Brookwood      -    Fund II-IIOW Associates               4.  Brookwood Grill
                                             -    Wells Real Estate Fund III, L.P.          A restaurant located in Fulton
                                                                                            County, Georgia
     -----------------------------------------------------------------------------------------------------------------------
     Fund II-III-VI-VII Associates           -    Fund II-III Associates -  Brookwood   5.  Holcomb Bridge  Property
                                             -    Wells Real Estate Fund VI, L.P.           An office/retail center
                                             -    Wells Real Estate Fund VII, L.P.          located in Roswell, Georgia
     -----------------------------------------------------------------------------------------------------------------------
</TABLE>

     On October 1, 2001, Fund I-II-IIOW-VI-VII Associates, a joint venture among
     Wells Real Estate Fund I, Fund II-IIOW Associates, Wells Real Estate Fund
     VI, L.P. and Wells Real Estate Fund VII, L.P., sold the Cherokee Commons
     property to an unrelated third party. The Cherokee Commons property is a
     retail shopping center located in Cherokee County, Georgia.

     Each of the above properties was acquired on an all cash basis. For further
     information regarding the foregoing joint ventures and properties, refer to
     the report filed for the Partnership on Form 10-K for the year ended
     December 31, 2001.

     (b) Basis of Presentation

     The financial statements of the Partnership have been prepared in
     accordance with the instructions for Form 10-Q and do not include all of
     the information and footnotes required by generally accepted accounting
     principles ("GAAP") for complete financial statements. The quarterly
     statements included herein have not been examined by independent
     accountants. However, in the opinion of the General Partners, the
     statements for the unaudited interim periods presented include all
     adjustments that are of a normal and recurring nature and necessary to
     fairly present the results for those periods. Interim results for 2002 are
     not necessarily indicative of results for the year. For further
     information, refer to the financial statements and footnotes included in
     the report filed for the Partnership on Form 10-K for the year ended
     December 31, 2001.

     (c) Distributions of Net Cash From Operations

     As defined by the partnership agreement, cash available for distribution is
     distributed quarterly on a cumulative non-compounded basis to the limited
     partners as follows:

                                      -8-

<PAGE>

          .    First, to the Class A limited partners until such limited
               partners have received an 8% per annum return on their respective
               adjusted capital contributions, as defined.

          .    Second, to the Class B limited partners until such limited
               partners have received an 8% per annum return on their respective
               adjusted capital contributions, as defined.

          .    Third, to the General Partners until each has received 10% of the
               total distributions paid to limited partners per annum.

          .    Thereafter, to the limited partners and the General Partners
               allocated on a basis of 90% and 10%, respectively.

2.   Investments in Joint Ventures

     (a) Basis of Presentation

     The Partnership does not have control over the operations of the joint
     ventures described in Note 1; however, it does exercise significant
     influence. Accordingly, investments in joint ventures are recorded using
     the equity method of accounting. For further information, refer to the
     report filed for the Partnership on Form 10-K for the year ended December
     31, 2001.

      (b)Summary of Operations

     The following information summarizes the operations of the unconsolidated
     joint venture, in which the Partnership holds a direct ownership interest,
     for the three months ended March 31, 2002 and 2001:

<TABLE>
<CAPTION>
                                                                                           Partnership's
                                        Total Revenues             Net Income           Share of Income
                                 --------------------------  ----------------------  -----------------------
                                      Three Months Ended       Three Months Ended      Three Months Ended
                                 --------------------------  ----------------------  -----------------------

                                     March 31,    March 31,   March 31,   March 31,  March 31,     March 31,
                                       2002         2001        2002        2001       2002          2001
                                 -------------  -----------  -----------  ---------  ---------     ---------
     <S>                         <C>            <C>          <C>          <C>        <C>           <C>
     Fund II-IIOW Associates      $(280,271)*    $155,507*    $(304,543)   $124,701  $(288,380)    $205,826
                                 =============  ===========  ===========  =========  =========     =========
</TABLE>

*  The Partnership's share of income earned from its investments in the joint
   ventures presented in section (c) is recorded by Fund II-IIOW Associates as
   equity in (loss) income of joint ventures, which is classified as revenue.

            (THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK)

                                      -9-

<PAGE>

     (c)  Summary of Operations

     The following information summarizes the operations of the joint ventures,
     in which the Partnership holds interests through its ownership in Fund
     II-IIOW Associates, for the three months ended March 31, 2002 and 2001:

<TABLE>
<CAPTION>
                                                                                             Fund II-IIOW Associates'
                                           Total Revenues                Net Income            Share of Net Income*
                                     --------------------------  --------------------------  ------------------------
                                        Three Months Ended           Three Months Ended         Three Months Ended
                                     --------------------------  --------------------------  ------------------------
                                       March 31,    March 31,     March 31,      March 31,    March 31,    March 31,
                                     ------------ -------------  -----------    -----------  -----------  -----------
                                         2002         2001          2002           2001          2002          2001
                                     ------------ -------------  -----------    -----------  -----------  -----------
     <S>                             <C>          <C>            <C>            <C>          <C>           <C>
     Fund I-II Tucker
       Associates                      $331,409    $  337,369      $  46,098       $ 59,652     $  20,702    $ 26,790
     Fund I-II-IIOW-VI-VII
       Associates                             0       253,584         24,861        176,684        13,342      96,401
     Fund II-III Associates -
       Atrium                            88,536       367,536       (268,961)         5,506      (164,873)      3,375
     Fund II-III Associates -
       Brookwood                         64,099**      63,172**       25,586         42,679        15,953      26,610
                                     ----------   -----------    -----------    -----------  ------------  ----------
                                       $484,044    $1,021,661      $(172,416)      $284,521     $(114,876)   $153,176
                                     ==========   ===========    ===========    ===========  ============  ==========
</TABLE>

          *    The Partnership's share of income earned from its investments in
               the joint ventures presented above is recorded by Fund II-IIOW
               Associates as equity in (loss) income of joint ventures, which is
               classified as revenue.

          **   The Partnership's share of income earned from its investment in
               Fund II-III-VI-VI Associates is recorded by Fund II-III
               Associates - Brookwood as equity in income of joint ventures,
               which is classified as revenue

     (d)  Summary of Operations

     The following information summarizes the operations of the joint venture,
     in which the Partnership holds an interest through its ownership in Fund
     II-III Associates - Brookwood, for the three months ended March 31, 2002
     and March 31, 2001:



<TABLE>
<CAPTION>
                                                                                            Fund II-IIII Associates -
                                          Total Revenues                Net Income                 Brookwood's
                                     ------------------------   --------------------------  -------------------------
                                       Three Months Ended           Three Months Ended         Three Months Ended
                                     ------------------------   --------------------------  -------------------------
                                      March 31,    March 31,     March 31,      March 31,    March 31,     March 31,
                                        2002         2001          2002           2001          2002          2001
                                     -----------  -----------   -----------    -----------  -----------    ----------
     <S>                             <C>          <C>           <C>            <C>          <C>            <C>
     Fund II-III-VI-VII Associates     $178,443     $210,377       $60,829        $28,807      $14,641        $6,934
                                     ===========  ===========   ===========    ==========-  ===========    ==========

</TABLE>












     (e)  Summary of Operations

     The following information summarizes the operations of the property in
     which the Partnership holds an interest through its ownership in Fund
     II-IIOW Associates and is significant to the Partnership for the three
     ended March 31, 2002 and 2001. Audited financial statements of this
     property are included in the report filed for Partnership on Form 10-K
     filed for the year ended December 31, 2001:

<TABLE>
<CAPTION>
                                                                                                Partnership's
                                         Total Revenues                 Net Income            Share of Net Income
                                     ------------------------   --------------------------  -------------------------
                                       Three Months Ended           Three Months Ended         Three Months Ended
                                     ------------------------   --------------------------  -------------------------
                                      March 31,    March 31,     March 31,      March 31,    March 31,     March 31,
                                        2002         2001          2002           2001          2002          2001
                                     -----------  -----------   -----------    -----------  -----------    ----------
   <S>                               <C>          <C>           <C>            <C>          <C>            <C>
    Boeing at the Atrium               $88,536     $367,536     $(268,961)        $5,506    $(156,118)       $3,196
                                     ===========  ===========   ===========    ===========  ===========    ==========
</TABLE>

3.   RECENT ACCOUNTING PRONOUNCEMENTS

     In June 2001, Statement of Financial Accounting Standard ("SFAS") No. 141,
     "Business Combinations" (effective beginning July 1, 2001) and SFAS 142,
     "Goodwill and Other Intangible Assets" (effective beginning January 1,
     2002) were issued. SFAS No. 141 prohibits pooling-of-interests accounting
     for acquisitions. SFAS No. 142 specifies that goodwill and some intangible
     assets will no longer be amortized and, instead, will be subject to
     periodic impairment testing. We believe that the adoption of SFAS No. 141
     and SFAS No. 142 will not have a significant impact on our financial
     statements.

     In August 2001, SFAS No. 143, "Accounting for Asset Retirement Obligations"
     (effective beginning January 1, 2003) and SFAS No. 144, "Accounting for the
     Impairment or Disposal of Long-Lived Assets" (effective beginning January
     1, 2002) were issued. SFAS No. 143 requires that entities recognize the
     fair value of a liability for an asset retirement obligation in the period
     in which it is incurred if a reasonable estimate of fair value can be made.
     SFAS No. 144 addresses financial accounting and reporting for the
     impairment of long-lived assets and for long-lived assets to be disposed of
     and supersedes SFAS No. 121, "Accounting for the Impairment of Long-Lived
     Assets and for Long-Lived Assets to be Disposed of". Among other factors,
     SFAS No. 144 establishes criteria beyond that previously specified in SFAS
     No. 121 to determine when a long-lived asset is to be considered held for
     sale. We believe that the adoption of SFAS No. 143 and SFAS No. 144 will
     not have a significant impact on our financial statements.




                                      -10-

<PAGE>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

     The following discussion and analysis should be read in conjunction with
     the Partnership's accompanying financial statements and notes thereto.

     (a)  Forward Looking Statements

     This report contains forward-looking statements, within the meaning of
     Section 27A of the Securities Act of 1933 and 21E of the Securities
     Exchange Act of 1934, including discussion and analysis of the financial
     condition of the Partnership, anticipated capital expenditures required to
     complete certain projects, amounts of cash distributions anticipated to be
     distributed to limited partners in the future and certain other matters.
     Readers of this report should be aware that there are various factors that
     could cause actual results to differ materially from any forward-looking
     statements made in this report, including construction costs that may
     exceed estimates, construction delays, lease-up risks, inability to obtain
     new tenants upon the expiration of existing leases, and the potential need
     to fund tenant improvements or other capital expenditures out of operating
     cash flows.

     (b)  Results of Operations

     Revenues

     Gross revenues decreased to a deficit of $(288,208) for the three months
     ended March 31, 2002, from $206,268 for the three months ended March 31,
     2001, due to the decrease in earnings generated from Fund II-IIOW
     Associates primarily as a result of (i) the vacancy of the Louis Rose
     Building beginning in May 2001, (ii) a reduction in occupancy of Boeing at
     the Atrium from 100% to 25% beginning in December 2001 and (iii) a
     reduction in income generated from Fund I-II-IIOW-VI-VII Associates
     relating to the sale of the Cherokee Commons property in the third quarter
     of 2001. Tenants are billed for operating cost reimbursements at estimated
     amounts, which are reconciled as tenants are billed (credited) for the net
     annual under (over) billings in the followings year.

                                      -11-

<PAGE>

     Expenses

     Expenses increased to $27,060 for the three months ended March 31, 2002,
     from $0 for the three months ended March 31, 2001, primarily as a result of
     (i) incurring minor legal and accounting costs in 2002 related to the sale
     of the Partnership's interest in the Cherokee Commons property, and (ii)
     changing the method of allocating certain legal and accounting costs and
     administration expenses specifically related to the Partnership effective
     January 1, 2002 such that all such expenses are now allocated at the
     Partnership level. Accordingly, net (loss) income for the Partnership
     decreased to $(315,268) for the three months ended March 31, 2002 from
     $206,268 the same period in 2001.

     Distributions

     The Partnership declared cash distributions to the limited partners holding
     Class A Units of $0.00 and $4.38 per unit for the three months ended March
     31, 2002 and 2001, respectively, as explained in the following section. No
     cash distributions were made to the limited partners holding Class B Units
     or to the General Partners for the quarters ended March 31, 2002 or 2001.
     As set forth below, it is not anticipated that any distributions will be
     made to limited partners for at least the remainder of 2002.

     (c)  Liquidity and Capital Resources

     Net cash flows from operating activities fluctuated to $(25,188) used for
     the three months ended March 31, 2002 from $3,274 provided for three months
     ended March 31, 2001 primarily due to the decrease in earnings generated
     from joint ventures and the increase in expenses incurred at the
     partnership level as described in the preceding section. Cash flows from
     investing activities decreased to $50,075 for the three months ended March
     31, 2002 compared to $468,016 for the same period in 2001 as a result of
     reserving cash flows at the joint venture level in order to fund future
     leasing costs and tenant improvements anticipated to be incurred in
     connection with leasing vacant space at the Louis Rose Building and Boeing
     at the Atrium. Net cash used in financing activities decreased to $0 for
     the three months ended March 31, 2002 from $475,013 for the three months
     ended March 31, 2001 due a corresponding decrease in cash available for
     distributions to limited partners as a result of the aforementioned
     decrease in cash flows provided by operating and investing activities.

     Fund II-IIOW Associates' share of the proceeds generated from the sale of
     the Cherokee Commons property is currently being held as reserves to fund
     the anticipated expenses described in the following sentence and,
     accordingly is not being distributed to the limited partners of the
     Partnership. Management intends to utilize these sales proceeds and,
     additionally, withhold limited partner distributions in order to fund
     leasing costs and tenant improvements anticipated to be incurred for the
     Louis Rose Building and Boeing at the Atrium as further discussed above.
     The Partnership expects to continue to meet its short-term liquidity
     requirements generally through net cash provided by operations and
     distributions received from joint ventures.

     The Partnership previously decided to begin the process of selling its
     properties. At this time, Heritage Place is being actively marketed for
     sale. In the event that negotiations with prospective purchasers reach the
     final stages, management would reclassify the real estate assets of such
     properties as "Held for Sale" and, pursuant to SFAS No. 121 and SFAS No.
     144, discontinue depreciation at that point.

     Management estimates that the fair market value of each of the properties
     in which it holds an interest through its investment in Fund II-IIOW
     Associates exceeds the carrying value of the corresponding real estate
     assets; consequently, no impairment losses have been recorded. In the

                                      -12-

<PAGE>

     event that the net sales proceeds are less than the carrying value of the
     properties sold, the Partnership would recognize losses on the sales.
     Management is not contractually or financially obligated to sell any of its
     properties, and it is management's current intent to fully realize the
     Partnership's investment in real estate.

     Cash distributions payable to limited partners are anticipated to decline
     in future years as Fund II-IIOW Associates' portfolio of properties is
     liquidated. The success of the Partnership's future operations and the
     ability to realize the investment in its assets will be dependent on the
     ability to maintain rental rates, occupancy and an appropriate level of
     operating expenses in future years. Management believes that the steps that
     it is currently taking will enable the Partnership to fully realize its
     investments in real estate assets.

     (d)  Inflation

     The real estate market has not been affected significantly by inflation in
     the past three years due to the relatively low inflation rate. Most tenant
     leases include provisions designed to protect the Partnership from the
     impact of inflation and increases in costs and other operating expenses,
     including common area maintenance, real estate tax and insurance
     reimbursement billings to tenants either on a per square foot basis or
     above a certain allowance per square foot annually. In addition, a number
     of the tenant leases in which the Partnership holds an interest are for
     remaining terms of less than five years, which may allow the joint ventures
     discussed in Note 1 to enter into new leases at higher base rental rates in
     the event that market rental rates rise above the existing lease rates.
     There is no assurance, however, that the joint ventures would be able to
     replace existing leases with new leases at higher base rental rates.

     (e) Critical Accounting Policies

     The Partnership's accounting policies have been established and conformed
     to in accordance with accounting principles generally accepted in the
     United States ("GAAP"). The preparation of financial statements in
     conformity with GAAP requires management to use judgments in the
     application of accounting policies, including making estimates and
     assumptions. These judgments may affect the reported amounts of assets and
     liabilities and disclosure of contingent assets and liabilities as of the
     dates of the financial statements presented and the reported amounts of
     revenues and expenses during the respective reporting periods. If our
     judgment or interpretation of the facts and circumstances relating to
     various transactions had been different, it is possible that different
     accounting policies would have been applied; thus, resulting in a different
     presentation of our financial statements.

     The accounting policies that we consider to be critical, in that they may
     require complex judgment in their application or require estimates about
     matters that are inherently uncertain, are discussed below. For further
     information related to the Partnership's accounting policies, including the
     critical accounting policies described below, refer to the report filed for
     the Partnership on Form 10-K for the year ended December 31, 2001.

     Straight-Lined Rental Revenues

     The Partnership recognizes rental income generated from all leases on real
     estate assets in which the Partnership has an ownership interest through
     its investments in joint ventures on a straight-line basis

                                      -13-

<PAGE>

     over the terms of the respective leases. Should tenants encounter financial
     difficulties in future periods, the amounts recorded as receivables may not
     be fully realized.

     Operating Cost Reimbursements

     The Partnership generally bills tenants for operating cost reimbursements
     through its investments in joint ventures on a monthly basis at amounts
     estimated largely based on actual prior period activity and the respective
     tenant lease terms. Such billings are generally adjusted on an annual basis
     to reflect reimbursements owed to the landlord based on the actual costs
     incurred during the period and the respective tenant lease terms. Should
     tenants encounter financial difficulties in future periods, the amounts
     recorded as receivables may not be fully realized.

     Real Estate

     Management continually monitors events and changes in circumstances
     indicating that the carrying amounts of the real estate assets in which the
     Partnership has ownership interests through its investments in joint
     ventures may not be recoverable. When such events or changes in
     circumstances are present, management assesses the potential impairment by
     comparing the fair market value of the underlying assets, estimated at
     amounts equal to the future undiscounted operating cash flows expected to
     be generated from tenants over the life of the assets and from their
     eventual disposition, to the carrying value of the assets. In the event
     that the carrying amount exceeds the estimated fair market value, the
     Partnership would recognize an impairment loss in the amount required to
     adjust the carrying amount of the asset to its estimated fair market value.
     Neither the Partnership nor its joint ventures have recognized impairment
     losses on real estate assets in 2002, 2001 or 2000.

            (THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK)

                                      -14-

<PAGE>

                           PART II. OTHER INFORMATION

ITEM 6 (b.) No reports on Form 8-K were filed during the first quarter of 2002.

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant duly caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.

                               WELLS REAL ESTATE FUND II
                               (Registrant)

Dated:  May 10, 2002  By:      /s/ Leo F. Wells, III
                               ---------------------
                               Leo F. Wells, III, as Individual
                               General Partner, and as President
                               and Chief Financial Officer
                               of Wells Capital, Inc.,
                               the Corporate General Partner

                                      -15-