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 March 31, 2005 Commission File No. 0-16701


UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II,
a Michigan Limited Partnership

(Exact name of registrant as specified in its charter)

MICHIGAN
38-2702802
(State or other jurisdiction of (I.R.S. employer
incorporation or organization)identification number)

280 Daines Street, Birmingham, Michigan 48009
(Address of principal executive offices) (Zip Code)

(248) 645-9261
(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(g) of the Act: units of limited partnership interest


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 by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-Q or any amendment to this Form 10-Q

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).

Yes [X]     No [ ]


UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II,
A MICHIGAN LIMITED PARTNERSHIP

INDEX

Page
ITEM 1. FINANCIAL STATEMENTS
Balance Sheets
March 31, 2005(Unaudited) and
December 31, 2004 3
Statements of Income
Three months ended March 31, 2005
and 2004(Unaudited) 4
Statement of Partners' Equity
Three months ended March 31, 2005(Unaudited) 4
Statements of Cash Flows
Three months ended March 31, 2005(Unaudited)
and 2004 (Unaudited) 5
Notes to Financial Statements
March 31, 2005(Unaudited) 6
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS 6
ITEM 3. QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK 9
ITEM 4.CONTROLS AND PROCEDURES 10

PART II      OTHER INFORMATION                                        
ITEM 6. EXHIBITS            11

UNIPROP MANUFACTURED HOUSING COMMUNITIES INCOME FUND II,
A MICHIGAN LIMITED PARTNERSHIP

NOTES TO FINANCIAL STATEMENTS

March 31, 2005(Unaudited)

1. Basis of Presentation:

The accompanying unaudited 2005 financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The balance sheet at December 31, 2004 has been derived from the audited financial statements at that date. Operating results for the three months ended March 31, 2005 are not necessarily indicative of the results that may be expected for the year ending December 31, 2005, or for any other interim period. For further information, refer to the consolidated financial statements and footnotes thereto included in the Partnership’s Form 10-K for the year ended December 31, 2004.

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

Capital Resources

The Partnership's capital resources consist primarily of its nine manufactured home communities. On August 20, 1998, the Partnership refinanced seven of its nine properties with GMAC Commercial Mortgage Corporation (the “Refinancing”).

Liquidity

As a result of the Refinancing, seven of the Partnership’s nine properties are mortgaged. At the time of the Refinancing, the aggregate principal amount due under the seven mortgage notes was $30,000,000 and the aggregate fair market value of the Partnership’s mortgaged properties was $66,000,000. The Partnership expects to meet its short-term liquidity needs generally through its working capital provided by operating activities.

Partnership liquidity is based, in part, upon its investment strategy. Upon acquisition, the Partnership anticipated owning the properties for seven to ten years. All of the properties have been owned by the Partnership for more than ten years. The General Partner may elect to have the Partnership own the properties for as long as, in the opinion of the General Partner, it is in the best interest of the Partnership to do so.

The General Partner has decided to distribute $759,779, or $.23 per unit, to the unit holders for the first quarter ended March 31, 2005. The General Partner will continue to monitor cash flow generated by the Partnership’s nine properties during the coming quarters. If cash flow generated is greater or lesser than the amount needed to maintain the current distribution level, the General Partner may elect to reduce or increase the level of future distributions paid to Unit Holders.

As of March 31, 2005, the Partnership’s cash balance amounted to $1,446,259. The level of cash balance maintained is at the discretion of the General Partner.

Results of Operations

Overall, as illustrated in the following table, the Partnership's nine properties reported combined occupancy of 66% at the end of March 2005, versus 75% for March 2004. The average monthly homesite rent as of March 31, 2005 was approximately $414, versus $401from March 2004.

Total
Capacity
Occupied
Sites
Occupancy
Rate
Average
Rent*
Ardmor Village 339 251 74%499
Camelot Manor 335 204 61%366
Country Roads 312 177 57% 278
Dutch Hills 278 205 74% 386
El Adobe 367 231 63% 437
Paradise Village 614 299 49% 334
Stonegate Manor 308 201 65% 388
Sunshine Village 356 307 86% 535
West Valley 421 316 75% 499
Total on 3/31/05:3,3302,19166% $414
Total on 3/31/04:3,3302,49075%$401
*Not a weighted average

 

         Gross Revenue

 

           Net Income

 

 

 

 

 

3/31/2005

3/31/2004

 

3/31/2005

9/30/2004

 

 

 

 

 

 

 

 

 

      three months ended

 

    three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ardmor

$386,003

$365,881

 

$161,784

$203,145

 

 

 

 

 

 

 

 

Camelot Manor

248,202

338,936

 

101,045

157,015

 

 

 

 

 

 

 

 

Country Roads

     206,892

198,947

 

73,512

69,343

 

 

 

 

 

 

 

 

Dutch Hills

244,890

300,327

 

124,626

119,234

 

 

 

 

 

 

 

 

El Adobe

366,759

355,023

 

163,287

174,911

 

 

 

 

 

 

 

 

Paradise

317,096

409,226

 

94,652

107,229

 

 

 

 

 

 

 

 

Stonegate

257,334

298,770

 

      92,200

128,048

 

 

 

 

 

 

 

 

Sunshine

441,766

457,287

 

245,038

264,955

 

 

 

 

 

 

 

 

West Valley

559,213

487,127

 

290,579

271,888

 

 

 

 

 

 

 

 

 

3,028,155

3,211,524

 

 1,346,723

1,495,768

 

 

 

 

 

 

 

 

Partnership Management

3,885

1,540

 

(117,471)

(129,095)

 

 

 

 

 

 

 

 

Other Expense

            -----

         -------

 

(142,122)

(88,474)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

           -----

         -------

 

(434,304)

(446,928)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization

        -----

       -------

 

(472,886)

(454,126)

 

 

 

 

 

 

 

 

 

$3,032,040

$3,213,064

 

 $179,940

$377,145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparison of Quarter Ended March 31, 2005 to Quarter Ended March 31, 2004

Gross revenues decreased $181,024 to $3,032,040 in 2005, as compared to $3,213,064 in 2004. The decrease was the result of lower occupancy due to weak economic conditions. (See table on previous page.)

As described in the Statements of Income, total operating expenses increased $16,181, to $2,852,100 in 2005, as compared to $2,835,919 in 2004. The increase is due to higher home sale expense as well as higher property operating cost.

As a result of the aforementioned factors, Net Income decreased to $179,940 for the first quarter of 2005 compared to $377,145 for the first quarter of 2004.

ITEM 3.

QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK

The Partnership is exposed to interest rate rise primarily through its borrowing activities. There is inherent roll over risk for borrowings as they mature and are renewed at current market rates. The extent of this risk is not quantifiable or predictable because of the variability of future interest rates and the Partnership’s future financing requirements.

       Note Payable: At March 31, 2005 the Partnership had a note payable outstanding in the amount of $27,208,465. Interest on this note is at a fixed annual rate of 6.37% through March 2009.

The Partnership does not enter into financial instruments transactions for trading or other speculative purposes or to manage its interest rate exposure.

ITEM 4. Controls and Procedures

       As of the end of the period covered by this report, the Partnership carried out an evaluation, under the supervision and with the participation of the Principal Executive Officer and the Principal Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-15. Based upon, and as of the date of, this evaluation, the Principal Executive Officer and the Principal Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed in the quarterly report is recorded, processed, summarized and reported as and when required.

       There was no change in the Partnership’s internal controls over financial reporting that occurred during the most recent completed quarter that has materially affected, or is reasonably likely to materially affect, the Partnership’s internal control over financial reporting.

ITEM 6. Exhibits

Exhibit 31.1 Principal Executive Officer Certification pursuant to Rule 13a-14(a)/15d-14(a) of The Securities and Exchange Act of 1934, as amended

Exhibit 31.2 Principal Financial Officer Certification pursuant to Rule 13a-14(a)/15d-14(a) of The Securities and Exchange Act of 1934, as amended

Exhibit 32.1 Certifications pursuant to 18 U.S C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes -Oxley Act of 2002.

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.

Uniprop Manufactured Housing Communities Income Fund II, A Michigan Limited Partnership BY: Genesis Associates Limited Partnership, General Partner BY: Uniprop, Inc., its Managing General Partner BY: /s/ Paul M. Zlotoff
Paul M. Zlotoff, President BY: /s/ Joel Schwartz Joel Schwartz, Principal Financial Officer

Dated: May 10, 2005

Exhibit 31.1
CERTIFICATION PURSUANT TO SECTION 312 OF THE SARBANES-OXLEY ACT OF 2002

I, Paul M Zlotoff, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Uniprop Manufactured Housing Income Fund II; 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 the 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 we 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 the end of the period covered by this report (the "Evaluation Date"); and c) presented in this quarterly report our conclusions about the effectiveness of the of the disclosure controls and procedures based on our evaluation as 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; 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: May 10, 2005 Signature: /s/ Paul M. Zlotoff Paul M. Zlotoff, Principal Executive Officer President & Director of Uniprop, Inc.

Exhibit 31.2
CERTIFICATION PURSUANT TO SECTION 312 OF THE SARBANES-OXLEY ACT OF 2002

I, Joel Schwartz, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Uniprop Manufactured Housing Income Fund II. 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 the 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 we 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 the end of the period covered by this report (the "Evaluation Date"); and c. presented in this quarterly report our conclusions about the effectiveness of the of the disclosure controls and procedures based on our evaluation as the Evaluation Date. 5. The registrant's other certifying officers and I have 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 and 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: May 10,2005 Signature: /s/ /s/ Joel Schwartz, Joel Schwartz, Principal Financial Officer Chief Financial Officer of Uniprop Inc.

Exhibit 32.1
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF
THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Uniprop Manufactured Housing Communities Income Fund II (the "Company") on Form 10-Q for the period ending March 31, 2005 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I Paul M Zlotoff, Principal Executive Officer of the Company, Joel Schwartz, Principal Financial Officer, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 that: 1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Act of 1934; and 2. The information contained in the Report fairly presents, in all material respect, the financial condition and results of operations of the Company. /s/ Paul M Zlotoff Principal Executive Officer, General Partner to Genesis Associates Limited Partnership President & Director of GP Genesis Corp. /s/ Joel Schwartz Principal Financial Officer of Uniprop, Inc. May 10, 2005