SECURITIES AND EXCHANGE COMMISSION


                              Washington, D.C. 20549

                            ___________________________

                                   FORM 10-Q

                     Quarterly Report Under Section 13 or 15(d)

                       of the Securities Exchange Act of 1934

                          ________________________________

For the Quarter ended  June 30, 2003           Commission File Number  1-5447


                        PITTSBURGH & WEST VIRGINIA RAILROAD

    Pennsylvania                                        25-6002536
(State of Organization)                  (I.R.S. Employer Identification No.)


                             Telephone -(304)926-1124*

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

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the close of the period covered by this report.

          1,510,000 shares of beneficial interest, without par value.


                             ___________________________

* Notices and communications from the Securities and Exchange Commission for
the registrant may be sent to Robert A. Hamstead, Secretary and Treasurer, #2
Port Amherst Drive, Charleston, WV 25306.





                         PITTSBURGH & WEST VIRGINIA RAILROAD
                                                              FORM 10-Q


                   PART I.  FINANCIAL INFORMATION


                                 STATEMENT OF INCOME


                 (Dollars  in Thousands Except Per Share Amounts)

                                       Unaudited                  Unaudited
                                     3 Months Ended             6 Months Ended
                                         June 30                    June 30
                                     2003       2002            2003      2002

INCOME AVAILABLE FOR DISTRIBUTION:

     Cash Rental                       $229     $229             $458     $458
     Interest                            -        -                -        -
                                        229      229              458      458

     Less general and
          administrative expenses        42       33               65       54

               NET INCOME              $187     $196             $393     $404



Per Share:
(1,510,000 average shares outstanding)

     Net Income                       $ .12    $ .13            $ .26    $ .27
     Cash Dividends                     .14      .14              .27      .27





                        PITTSBURGH & WEST VIRGINIA RAILROAD
                                                             FORM 10-Q

                                    BALANCE SHEET

                                (Dollars in Thousands)

                                                June 30          December 31
                                                  2003               2002

ASSETS

     Rentals receivable under capital lease        $9,150             $9,150
     Cash                                              12                 40

                                                   $9,162             $9,190


LIABILITIES and SHAREHOLDERS' EQUITY

     Liabilities:
          Accounts payable and
            accrued liabilities                     $   9             $   23

     Shareholder's equity:

          Shares of beneficial interest, at
            no par value, 1,510,000 shares
            issued and outstanding                   9,145             9,145
          Income retained in business                    8                22

               Total Shareholders' Equity            9,153             9,167

               Total Liabilities and
                 Shareholders' Equity              $ 9,162            $9,190






                             PITTSBURGH & WEST VIRGINIA RAILROAD
                                                                  FORM 10-Q

                                 CHANGES IN FINANCIAL POSITION

                                     (Dollars in Thousands)

                                                              Unaudited
                                                           Six months ended
                                                               June 30

                                                         2003          2002

Source of Cash:
     Net income                                          $393          $404

     Decrease in accounts payable                          13            11

          Cash provided from operations                  $380          $393

Use of Cash:

     Dividends paid                                       408           408

     Increase (decrease) in cash                         $(28)         $(15)


Notes:

(1)     The foregoing interim financial statements are unaudited but, in the
opinion of management, reflect all adjustments necessary for a fair
presentation of the results of operations for the interim periods.

     (2)     Registrant has elected to be treated for tax purposes as a
real estate investment trust. As such, the Trust is exempt from paying federal
corporate income tax on any income that is distributed to shareholders. It has
been Registrant's policy to distribute annually all of its ordinary taxable
income. Consequently, no provision has been made for federal income tax.



                       PITTSBURGH & WEST VIRGINIA RAILROAD
                                                               FORM 10-Q

                                MANAGEMENT ANALYSIS


          All of Registrant's railroad properties are on long-term lease to
Norfolk and Western Railway Company for the fixed, unvarying amount of
$915,000 cash rental per year. The lease also requires that additional, large
amounts be recorded as non-cash rent income.

          With fixed revenue and an increase in operating expenses, net income
was down approximately 5% from the second quarter 2002. In comparing the
second quarter of 2003 with the preceding first quarter 2003 and the second
quarter of 2002, revenues totaled $229,000, $229,000 and $229,000,
respectively. Net income and income available for distribution was $187,000,
$206,000 and $196,000, respectively.


PART II.      OTHER INFORMATION

Item 6.     Exhibits and Reports on Form 8-K

          Form 8-K was filed on May 16, 2003, reporting that the prior
auditing firm, Gibbons and Kawash, was re-elected as auditors on May 15, 2003.


SIGNATURES


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

                              PITTSBURGH & WEST VIRGINIA RAILROAD



                              /s/ Herbert E. Jones, Jr.
                               Herbert E. Jones, Jr.
                               Chairman of the Board


                              /s/ Robert A. Hamstead
                              Robert A. Hamstead
                              Secretary and Treasurer

Date: August 8, 2003

CERTIFICATION:

I, Herbert E. Jones, Jr, Chairman of the Board, certify that;

1. I have reviewed this quarterly report on Form 10-Q of The Pittsburgh & West
Virginia Railroad;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures ( as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and  have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those  entities,
particularly during the period in which this quarterly report is being
prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and


b) any fraud, whether or not material, that involves management or other
employees who have  a significant role in the registrant's internal controls;
and

6) The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: August 8, 2003

                                      /s/ Herbert E. Jones, Jr.
                                           (Signature)
                                       Chairman of the Board



CERTIFICATION:

I, Charles T. Jones, President, certify that;

1. I have reviewed this quarterly report on Form 10-Q of The Pittsburgh & West
Virginia Railroad;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures ( as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and  have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those  entities,
particularly during the period in which this quarterly report is being
prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and


b) any fraud, whether or not material, that involves management or other
employees who have  a significant role in the registrant's internal controls;
and

6) The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:August 8, 2003



                                   /s/ Charles T. Jones
                                        (Signature)
                                         President




CERTIFICATION:

I, Robert A. Hamstead, Vice President, Secretary and Treasurer, certify that;

1. I have reviewed this quareterly report on Form 10-Q of The Pittsburgh & West
Virginia Railroad;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures ( as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and  have:

a) designed such disclosure controls and procedures to ensure that material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those  entities,
particularly during the period in which this quarterly report is being
prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent function):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have  a significant role in the registrant's internal controls;
and

6) The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal controls
subsequent to the date of our most recent evaluation, including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: August 8, 2003



                              /s/ Robert A. Hamstead
                                     (Signature)
                               Vice  President , Secretary and Treasurer