UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM N-CSR CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES Investment Company Act file number 811-10491 ----------------------- Nuveen Real Estate Income Fund -------------------------------------------------------------------------------- (Exact name of registrant as specified in charter) Nuveen Investments 333 West Wacker Drive Chicago, IL 60606 -------------------------------------------------------------------------------- (Address of principal executive offices) (Zip code) Jessica R. Droeger Nuveen Investments 333 West Wacker Drive Chicago, IL 60606 -------------------------------------------------------------------------------- (Name and address of agent for service) Registrant's telephone number, including area code: (312) 917-7700 --------------------- Date of fiscal year end: December 31 ------------------- Date of reporting period: March 31, 2006 --------------------- Form N-CSR is to be used by management investment companies to file reports with the Commission not later than 10 days after the transmission to stockholders of any report that is required to be transmitted to stockholders under Rule 30e-1 under the Investment Company Act of 1940 (17 CFR 270.30e-1). The Commission may use the information provided on Form N-CSR in its regulatory, disclosure review, inspection, and policymaking roles. A registrant is required to disclose the information specified by Form N-CSR, and the Commission will make this information public. A registrant is not required to respond to the collection of information contained in Form N-CSR unless the Form displays a currently valid Office of Management and Budget ("OMB") control number. Please direct comments concerning the accuracy of the information collection burden estimate and any suggestions for reducing the burden to Secretary, Securities and Exchange Commission, 450 Fifth Street, NW, Washington, DC 20549-0609. The OMB has reviewed this collection of information under the clearance requirements of 44 U.S.C. SS. 3507. ITEM 1. REPORTS TO STOCKHOLDERS. QUARTERLY REPORT March 31, 2006 (Unaudited) Nuveen Investments Exchange-Traded Closed-End Funds NUVEEN REAL ESTATE INCOME FUND JRS HIGH CURRENT INCOME FROM A PORTFOLIO OF COMMERCIAL REAL ESTATE INVESTMENTS Chairman's Letter For period ended March 31, 2006 Dear Shareholder: I am very pleased to report that over the 3-month period covered by this report, your Fund continued to provide you with attractive monthly income from a diversified portfolio of quality real estate securities. For more information on your Fund's performance, please read the Portfolio Managers' Comments, the Distribution and Share Price Information, and the Performance Overview sections of this report. Portfolio diversification is a recognized way to try to reduce some of the risk that comes with investing. Since one part of your portfolio may be going up when another is going down, portfolio diversification may help smooth your investment returns over time. In addition to providing regular monthly income, an investment like your Fund may help you achieve and benefit from greater portfolio diversification. Your financial advisor can explain these potential advantages in more detail. I urge you to contact him or her soon for more information on this important investment strategy. At Nuveen Investments, our mission continues to be to assist you and your financial advisor by offering investment services and products that can help you to secure your financial objectives. We are grateful that you have chosen us as a partner as you pursue your financial goals, and we look forward to continuing to earn your trust in the months and years ahead. Sincerely, /s/ Timothy R. Schwertfeger TIMOTHY R. SCHWERTFEGER Chairman of the Board May 3, 2006 Callout: "In addition to providing regular monthly income, an investment like your Fund may help you achieve and benefit from greater portfolio diversification." Portfolio Manager's Comments The Nuveen Real Estate Income Fund is managed by a team of real estate investment professionals at Security Capital Research & Management Incorporated, a wholly-owned subsidiary of J. P. Morgan Chase & Co. Anthony R. Manno Jr. and Kenneth D. Statz, who each have more than 23 years' experience in managing real estate investments, lead the team. Here they review the economic environment and performance of the Fund. WHAT WAS YOUR OVERALL MANAGEMENT STRATEGY FOR THE THREE-MONTH PERIOD ENDED MARCH 31, 2006? During the quarter, we continued to focus on those securities that we believed were best positioned to generate sustainable income and potential price appreciation over the long-run. In managing the JRS portfolio, we sought to maintain significant diversification while taking into account company credit quality, sector and geographic exposure and security-type allocations. Every investment decision was based on a multi-layered analysis of the company, the real estate it owns, its management, and the relative price of the security. The ability to shift allocations between preferred and common stocks based on the relative attractiveness of these two distinct markets is an important tool in managing JRS for income and long-term capital appreciation. In 2004, an environment characterized by rising interest rates indicated a shift in the risk and reward characteristics of common stocks versus preferred stocks, and as a result we significantly tilted the portfolio toward common stocks, especially those of companies exhibiting the greatest potential in an improving economy. In the first quarter of 2006, we maintained the portfolio's tilt toward common. The portfolio continues to emphasize companies and property types with a cyclical orientation associated with shorter lease terms and favor the strongest infill markets and locations where we feel there is value enhancement potential and a real inflation hedge over the long term. As of March 31, 2006, the portfolio allocations were 70.3% common stocks, 27.6% preferred stocks, of which 2.6% was in convertible preferred securities, and 2.1% short-term investments. HOW DID THE FUND PERFORM? Fund performance results, as well as the performance of two real estate indexes, are shown in the accompanying table: Total Return on Net Asset Value* For the 3-month period ended March 31, 2006 JRS 11.78% Comparative benchmark(1) 9.41% Dow Jones Wilshire Real Estate Securities Index(2) 15.42% *Three-month returns are cumulative Past performance does not guarantee future results. Current performance may be higher or lower than the data shown. Returns do not reflect the deduction of taxes that a shareholder may have to pay on Fund distributions or upon the sale of Fund shares. See the Performance Overview Page for additional information. --------- (1) The comparative benchmark return is a market capitalization weighted benchmark using the preferred stock, convertible securities and the top 50% of common stock based on yield securities of in the SNL Financial LC real estate database. (2) The Dow Jones Wilshire Real Estate Securities Index is an unmanaged index comprised of common shares of publicly-traded REITs and other real estate operating companies Since 2003, we have been gradually and selectively shifting the portfolio's property type weightings from a largely defensive posture to one better positioned with respect to a growing economy, while at all times remaining highly focused on the current income objectives of the fund. For the past year we have pursued this strategy by increasing the portfolio's allocation toward more cyclically sensitive multifamily companies as well as mall companies. This research-based theme was rewarded, as our specific selections within the multifamily and mall sectors substantially outperformed their respective sector components of the Specialized Real Estate Benchmark. We also actively researched a growing number of IPO's in the past 12 months and have selectively invested in those we believe will thrive in the public arena. 1 In seeking to maintain the income objective of the Fund, our investments in the higher yielding, but historically defensive Health Care sector underperformed the Benchmark as a whole. It is important to note that investing in preferred stock remains an important component of the income and appreciation strategy of JRS as well as the Fund's Specialized Real Estate Securities Benchmark. However, preferred securities are not included in broader real estate securities indices, like the Dow Jones Wilshire Real Estate Securities Index (WARESI). Though we have substantially reduced JRS's allocation to preferred stocks, they remained a significant allocation in the Fund's portfolio over the year. While we believe it helped the Fund's overall risk profile, it did create a drag on performance when compared to an all common stock index like the WARESI. Distribution and Share Price Information In addition to owning preferred stocks, the Fund has issued its own preferred shares, called Taxable Auctioned Preferred Shares(TM). This provides a degree of financial leverage that can increase share price volatility, but also can enhance Fund returns and supplement the income available to pay common shareholder distributions. This leveraging strategy provided incremental income and helped enhance shareholder distributions over the 3-month period. The Fund has a managed distribution policy designed to provide relatively stable monthly cash flow to investors. Under this policy, the Fund's monthly distributions will be paid from net investment income generated by its underlying securities as well as from net realized capital gains and/or returns of capital, generally representing unrealized capital gains. The Fund declared a monthly distribution increase in March to $0.1550 per share. As of March 31, 2006, the Fund was trading at a -7.57% discount to its net asset value, compared with an average discount of -8.79% for the entire three-month period. Nuveen Real Estate Income Fund JRS Performance OVERVIEW As of March 31, 2006 PORTFOLIO ALLOCATION (as a % of total investments) Common Stocks 70.3% Preferred Stocks 27.6% Short-Term Investments 2.1% Bar Chart: 2005-2006 MONTHLY DISTRIBUTIONS PER SHARE Apr 0.1350 May 0.1350 Jun 0.1350 Jul 0.1350 Aug 0.1350 Sep 0.1450 Oct 0.1450 Nov 0.1450 Dec 0.1450 Jan 0.1450 Feb 0.1450 Mar 0.1550 Line Chart: SHARE PRICE PERFORMANCE Weekly Closing Price Past Performance is not predictive of future results. 4/1/2005 18.25 4/8/2005 18.42 4/15/2005 18.44 4/22/2005 18.70 4/29/2005 19.40 5/6/2005 19.95 5/13/2005 19.92 5/20/2005 20.17 5/27/2005 19.60 6/3/2005 20.19 6/10/2005 20.17 6/17/2005 20.13 6/24/2005 20.11 7/1/2005 20.33 7/8/2005 20.69 7/15/2005 20.40 7/22/2005 20.66 7/29/2005 21.20 8/5/2005 20.18 8/12/2005 19.48 8/19/2005 19.02 8/26/2005 19.38 9/2/2005 19.88 9/9/2005 20.40 9/16/2005 20.29 9/23/2005 20.00 9/30/2005 20.35 10/7/2005 19.93 10/14/2005 19.31 10/21/2005 19.28 10/28/2005 19.85 11/4/2005 19.59 11/11/2005 19.64 11/18/2005 19.55 11/25/2005 19.88 12/2/2005 20.03 12/9/2005 19.82 12/16/2005 19.72 12/23/2005 19.80 12/30/2005 19.99 1/6/2006 20.74 1/13/2006 20.45 1/20/2006 20.65 1/27/2006 20.80 2/3/2006 20.97 2/10/2006 20.99 2/17/2006 21.70 2/24/2006 22.13 3/3/2006 22.43 3/10/2006 22.80 3/17/2006 23.15 3/24/2006 22.60 3/31/2006 22.70 FUND SNAPSHOT ------------------------------------ Common Share Price $22.70 ------------------------------------ Common Share Net Asset Value $24.56 ------------------------------------ Premium / (Discount) to NAV -7.57% ------------------------------------ Market Yield(1) 8.19% ------------------------------------ Net Assets Attributable to Common Sharse ($000) $690,959 ------------------------------------ AVERAGE ANNUAL TOTAL RETURN (Inception 11/15/01) ------------------------------------ ON SHARE PRICE ON NAV ------------------------------------ 3-Month (Cumulative) 15.87% 11.78% ------------------------------------ 1-Year 36.37% 31.20% ------------------------------------ Since Inception 19.34% 22.42% ------------------------------------ INDUSTRIES (as a % of total investments) ------------------------------------ Office 25.6% ------------------------------------ Specialized 20.2% ------------------------------------ Retail 19.6% ------------------------------------ Residential 18.1% ------------------------------------ Diversified 11.3% ------------------------------------ Industrial 3.1% ------------------------------------ Short-Term Investments 2.1% ------------------------------------ TOP FIVE COMMON STOCK ISSUERS (as a % of total investments) ------------------------------------ Macerich Company 6.1% ------------------------------------ Mack-Cali Realty Corporation 6.0% ------------------------------------ Reckson Associates Realty Corporation 5.9% ------------------------------------ AvalonBay Communities, Inc. 5.9% ------------------------------------ Archstone-Smith Trust 4.5% ------------------------------------ TOP FIVE PREFERRED STOCK ISSUERS (as a % of total investments) ------------------------------------ Crescent Real Estate Equities Company 5.1% ------------------------------------ Apartment Investment & Management Company 3.8% ------------------------------------ Home Properties Inc. 2.8% ------------------------------------ LaSalle Hotel Properties 1.8% ------------------------------------ Maguire Properties, Inc. 1.6% ------------------------------------ 1 Market yield is based on the Fund's current annualized monthly distribution divided by the Fund's current market price. REIT distributions received by the Fund are generally comprised of investment income, long-term and short-term capital gains and a REIT return of capital. The Fund's monthly distributions to its shareholders may be comprised of ordinary income, net realized capital gains and, if at the end of the calendar year the Fund's cumulative net ordinary income and net realized gains are less than the amount of the Fund's distributions, a return of capital for tax purposes. Nuveen Real Estate Income Fund (JRS) PORTFOLIO OF INVESTMENTS March 31, 2006 (Unaudited) Shares Description (1) Value ------------------------------------------------------------------------------------------------------------------------------------ Real Estate Investment Trust Common Stocks - 88.2% (70.3% of Total Investments) Diversified - 5.3% 1,890,000 Newkirk Realty Trust Inc. $34,190,100 222,900 Spirit Finance Corporation 2,719,380 ------------------------------------------------------------------------------------------------------------------------------------ Total Diversified 36,909,480 -------------------------------------------------------------------------------------------------------------------- Industrial - 4.0% 626,600 First Industrial Realty Trust, Inc. 26,749,554 ------------------------------------------------------------------------------------------------------------------------------------ Office - 26.6% 477,300 Equity Office Properties Trust 16,027,734 3,059,400 HRPT Properties Trust 35,917,356 1,090,500 Mack-Cali Realty Corporation 52,344,000 264,600 Maguire Properties, Inc. 9,657,900 1,120,600 Reckson Associates Realty Corporation 51,345,892 1,579,000 Republic Property Trust 18,584,830 ------------------------------------------------------------------------------------------------------------------------------------ Total Office 183,877,712 -------------------------------------------------------------------------------------------------------------------- Residential -14.4% 215,300 Apartment Investment & Management Company, Class A 10,097,570 795,000 Archstone-Smith Trust 38,772,150 464,500 AvalonBay Communities, Inc. 50,676,950 ------------------------------------------------------------------------------------------------------------------------------------ Total Residential 99,546,670 -------------------------------------------------------------------------------------------------------------------- Retail - 19.2% 239,600 Cedar Shopping Centers Inc. 3,795,264 413,800 Federal Realty Investment Trust 31,117,760 775,400 Glimcher Realty Trust 22,021,360 711,000 Macerich Company 52,578,450 880,300 New Plan Excel Realty Trust 22,834,982 ------------------------------------------------------------------------------------------------------------------------------------ Total Retail 132,347,816 -------------------------------------------------------------------------------------------------------------------- Specialized -18.7% 2,013,000 Ashford Hospitality Trust Inc. 24,961,200 493,400 Cogdell Spencer Inc. 10,519,288 931,564 Hersha Hospitality Trust 9,120,012 1,587,300 Nationwide Health Properties, Inc. 34,126,950 1,740,300 Senior Housing Properties Trust 31,499,430 984,200 U-Store-It Trust 19,831,630 ------------------------------------------------------------------------------------------------------------------------------------ Total Specialized 130,058,510 -------------------------------------------------------------------------------------------------------------------- TOTAL REAL ESTATE INVESTMENT TRUST COMMON STOCKS (COST $373,871,032) 609,489,742 ==================================================================================================================== 12 Shares Description (1) Coupon Value ------------------------------------------------------------------------------------------------------------------------------------ Real Estate Investment Trust Preferred Stocks - 34.6% (27.6% of Total Investments) Diversified - 8.9% 1,031,300 Crescent Real Estate Equities Company, Series A (Convertible) 6.750% 22,255,454 850,000 Crescent Real Estate Equities Company, Series B 9.500% 22,206,250 150,000 Lexington Corporate Properties Trust, Series B 8.050% 3,810,000 497,623 PS Business Parks, Inc., Series F 8.750% 12,619,719 ------------------------------------------------------------------------------------------------------------------------------------ Total Diversified 60,891,423 -------------------------------------------------------------------------------------------------------------------- Office -5.5% 95,400 Alexandria Real Estate Equities Inc., Series B 9.100% 2,423,160 160,000 Alexandria Real Estate Equities Inc., Series C 8.375% 4,180,800 200,000 Corporate Office Properties Trust, Series G 8.000% 5,116,000 12,141 Highwoods Properties, Inc., Series A 8.625% 12,827,725 543,000 Maguire Properties, Inc., Series A 7.625% 13,634,730 ------------------------------------------------------------------------------------------------------------------------------------ Total Office 38,182,415 -------------------------------------------------------------------------------------------------------------------- Residential - 8.2% 603,500 Apartment Investment & Management Company, Series R 10.000% 15,347,005 511,100 Apartment Investment & Management Company, Series U 7.750% 12,757,056 183,000 Apartment Investment & Management Company, Series Y 7.875% 4,589,640 945,000 Home Properties Inc., Series F 9.000% 24,286,500 ------------------------------------------------------------------------------------------------------------------------------------ Total Residential 56,980,201 -------------------------------------------------------------------------------------------------------------------- Retail - 5.5% 160,000 Cedar Shopping Centers Inc., Series A 8.875% 4,290,000 113,000 Glimcher Realty Trust, Series F 8.750% 2,881,500 202,300 Glimcher Realty Trust, Series G 8.125% 5,118,190 115,200 Mills Corp, Series C 9.000% 2,632,320 442,000 Mills Corp, Series G 7.875% 9,414,600 125,000 Saul Centers, Inc., Series A 8.000% 3,287,500 400,000 Taubman Centers, Inc., Series H 7.625% 10,040,000 ------------------------------------------------------------------------------------------------------------------------------------ Total Retail 37,664,110 -------------------------------------------------------------------------------------------------------------------- Specialized - 6.5% 130,000 Ashford Hospitality Trust, Series A 8.550% 3,315,000 339,000 Boykin Lodging Company, Series A 10.500% 8,890,275 407,900 FelCor Lodging Trust Inc., Series C, (2) 8.000% 10,205,658 120,000 Hersha Hospitality Trust, Series A 8.000% 2,995,200 592,000 LaSalle Hotel Properties, Series A 10.250% 15,226,240 175,000 Strategic Hotel Capital Inc., Series B 8.250% 4,467,978 ------------------------------------------------------------------------------------------------------------------------------------ Total Specialized 45,100,351 -------------------------------------------------------------------------------------------------------------------- TOTAL REAL ESTATE INVESTMENT TRUST PREFERRED STOCKS (COST $232,756,347) 238,818,500 ==================================================================================================================== Principal Amount (000) Description (1) Coupon Maturity Value ------------------------------------------------------------------------------------------------------------------------------------ Short-Term Investments - 2.6% (2.1% of Total Investments) Repurchase Agreement with State Street Bank, dated 3/31/06, repurchase price $17,940,909, collateralized by $19,335,000 $17,935 U.S. Treasury Notes, 4.500% due 2/15/36, value $18,295,744 4.250% 4/03/06 17,934,557 ================-------------------------------------------------------------------------------------------------------------------- TOTAL SHORT-TERM INVESTMENTS (COST $17,934,557) 17,934,557 ==================================================================================================================== TOTAL INVESTMENTS (COST $624,561,936) - 125.4% 866,242,799 ==================================================================================================================== OTHER ASSETS LESS LIABILITIES - (0.5)% (3,283,684) ==================================================================================================================== TAXABLE AUCTIONED PREFERRED SHARES, AT LIQUIDATION VALUE - (24.9)% (172,000,000) ==================================================================================================================== NET ASSETS APPLICABLE TO COMMON SHARES - 100% $ 690,959,115 ==================================================================================================================== Interest Rate Swaps outstanding at March 31, 2006: FIXED RATE PAID FIXED RATE FLOATING RATE FLOATING RATE UNREALIZED NOTIONAL BY THE FUND PAYMENT RECEIVED PAYMENT TERMINATION APPRECIATION COUNTERPARTY AMOUNT (ANNUALIZED) FREQUENCY BY THE FUND(3) FREQUENCY DATE (DEPRECIATION) ---------------------------------------------------------------------------------------------------------------------------- Citigroup Inc. $43,000,000 4.800% Monthly 4.661% Monthly 2/06/07 $120,192 Citigroup Inc. 43,000,000 5.190 Monthly 4.661 Monthly 2/06/09 (86,560) ---------------------------------------------------------------------------------------------------------------------------- $ 33,632 ============================================================================================================================ (1) All percentages shown in the Portfolio of Investments are based on net assets applicable to Common shares unless otherwise noted. (2) Security is eligible for the Dividends Received Deduction. (3) Based on USD-LIBOR (United States Dollar-London Inter-Bank Offered Rate). See accompanying notes to financial statements. 13 Statement of ASSETS AND LIABILITIES March 31, 2006 (Unaudited) ------------------------------------------------------------------------------------------------------------------- ASSETS Investments, at value (cost $624,561,936) $866,242,799 Cash 1,250,719 Unrealized appreciation on interest rate swaps 33,632 Dividends and interest receivable 5,043,464 Other assets 49,994 ------------------------------------------------------------------------------------------------------------------- Total assets 872,620,608 ------------------------------------------------------------------------------------------------------------------- LIABILITIES Payable for investments purchased 8,980,809 Accrued expenses: Management fees 419,437 Other 188,132 Taxable Auctioned Preferred share dividends payable 73,115 ------------------------------------------------------------------------------------------------------------------- Total liabilities 9,661,493 ------------------------------------------------------------------------------------------------------------------- Taxable Auctioned Preferred shares, at liquidation value 172,000,000 ------------------------------------------------------------------------------------------------------------------- Net assets applicable to Common shares $690,959,115 =================================================================================================================== Common shares outstanding 28,136,413 =================================================================================================================== Net asset value per Common share outstanding (net assets applicable to Common shares, divided by Common shares outstanding) $ 24.56 =================================================================================================================== NET ASSETS APPLICABLE TO COMMON SHARES CONSIST OF: ------------------------------------------------------------------------------------------------------------------- Common shares, $.01 par value per share $ 281,364 Paid-in surplus 391,118,113 Undistributed (Over-distribution of) net investment income 4,331,698 Accumulated net realized gain (loss) from investments and derivative transactions 53,513,445 Net unrealized appreciation (depreciation) of investments and derivative transactions 241,714,495 ------------------------------------------------------------------------------------------------------------------- Net assets applicable to Common shares $690,959,115 ------------------------------------------------------------------------------------------------------------------- Authorized shares: Common Unlimited Table Auctioned Preferred Unlimited =================================================================================================================== See accompanying notes to financial statements. 14 Statement of OPERATIONS Three Months Ended March 31, 2006 (Unaudited) ------------------------------------------------------------------------------------------------------------------------------------ INVESTMENT INCOME Dividends $ 6,786,591 Interest 138,574 ------------------------------------------------------------------------------------------------------------------------------------ Total investment income 6,925,165 ------------------------------------------------------------------------------------------------------------------------------------ EXPENSES Management fees 1,814,126 Taxable Auctioned Preferred shares - auction fees 106,027 Taxable Auctioned Preferred shares - dividend disbursing agent fees 5,794 Shareholders' servicing agent fees and expenses 1,528 Custodian's fees and expenses 38,062 Trustees' fees and expenses 6,008 Professional fees 11,786 Shareholders' reports - printing and mailing expenses 25,949 Stock exchange listing fees 590 Investor relations expense 28,945 Other expenses 9,514 ------------------------------------------------------------------------------------------------------------------------------------ Total expenses before expense reimbursement 2,048,329 Expense reimbursement (619,273) ------------------------------------------------------------------------------------------------------------------------------------ Net expenses 1,429,056 ------------------------------------------------------------------------------------------------------------------------------------ Net investment income 5,496,109 ------------------------------------------------------------------------------------------------------------------------------------ REALIZED AND UNREALIZED GAIN (LOSS) Net realized gain (loss) from: Investments 53,635,897 Interest rate swaps (122,453) Change in net unrealized appreciation (depreciation) of: Investments 15,905,097 Interest rate swaps 685,889 ------------------------------------------------------------------------------------------------------------------------------------ Net realized and unrealized gain (loss) 70,104,430 ------------------------------------------------------------------------------------------------------------------------------------ DISTRIBUTIONS TO TAXABLE AUCTIONED PREFERRED SHAREHOLDERS From net investment income (1,769,644) From accumulated net realized gains -- ------------------------------------------------------------------------------------------------------------------------------------ Decrease in net assets applicable to Common shares from distributions to Taxable Auctioned Preferred shareholders (1,769,644) ------------------------------------------------------------------------------------------------------------------------------------ Net increase (decrease) in net assets applicable to Common shares from operations $ 73,830,895 ==================================================================================================================================== See accompanying notes to financial statements. 15 Statement of CHANGES IN NET ASSETS (Unaudited) THREE MONTHS ENDED YEAR ENDED 3/31/06 12/31/05 ---------------------------------------------------------------------------------------------------------------------------------- OPERATIONS Net investment income $ 5,496,109 $ 23,684,837 Net realized gain (loss) from: Investments 53,635,897 43,150,661 Interest rate swaps (122,453) (1,739,276) Change in net unrealized appreciation (depreciation) of: Investments 15,905,097 (18,591,745) Interest rate swaps 685,889 3,221,965 Distributions to Taxable Auctioned Preferred shareholders: From net investment income (1,769,644) (976,242) From accumulated net realized gains -- (4,466,723) ---------------------------------------------------------------------------------------------------------------------------------- Net increase (decrease) in net assets applicable to Common shares from operations 73,830,895 44,283,477 ---------------------------------------------------------------------------------------------------------------------------------- DISTRIBUTIONS TO COMMON SHAREHOLDERS From net investment income (12,520,704) (8,022,508) From accumulated net realized gains -- (38,683,938) ---------------------------------------------------------------------------------------------------------------------------------- Decrease in net assets applicable to Common shares from distributions to Common shareholders (12,520,704) (46,706,446) ---------------------------------------------------------------------------------------------------------------------------------- CAPITAL SHARE TRANSACTIONS Common shares offering costs adjustments -- 67,319 Taxable Auctioned Preferred shares offering costs adjustments -- 25,537 ---------------------------------------------------------------------------------------------------------------------------------- Net increase (decrease) in net assets applicable to Common shares from capital share transactions -- 92,856 ---------------------------------------------------------------------------------------------------------------------------------- Net increase (decrease) in net assets applicable to Common shares 61,310,191 (2,330,113) Net assets applicable to Common shares at the beginning of period 629,648,924 631,979,037 ---------------------------------------------------------------------------------------------------------------------------------- Net assets applicable to Common shares at the end of period $ 690,959,115 $ 629,648,924 ================================================================================================================================== Undistributed (Over-distribution of) net investment income at the end of period $ 4,331,698 $ 13,125,937 ================================================================================================================================== See accompanying notes to financial statements. 16 Notes to FINANCIAL STATEMENTS (Unaudited) 1. GENERAL INFORMATION AND SIGNIFICANT ACCOUNTING POLICIES Nuveen Real Estate Income Fund (the "Fund") is a non-diversified, closed-end management investment company registered under the Investment Company Act of 1940, as amended. The Fund's Common shares are listed on the American Stock Exchange and trade under the ticker symbol "JRS." The Fund was organized as a Massachusetts business trust on August 27, 2001. The Fund seeks to provide high current income by investing primarily in a portfolio of income-producing common stocks, preferred stocks, convertible preferred stocks and debt securities issued by real estate companies, such as Real Estate Investment Trusts ("REITs"). The following is a summary of significant accounting policies followed by the Fund in the preparation of its financial statements in accordance with U.S. generally accepted accounting principles. Investment Valuation Exchange-listed securities are generally valued at the last sales price on the securities exchange on which such securities are primarily traded. Securities traded on a securities exchange for which there are no transactions on a given day or securities not listed on a securities exchange are valued at the mean of the closing bid and asked prices. Securities traded on Nasdaq are valued at the Nasdaq Official Closing Price. Prices of derivative instruments are also provided by an independent pricing service approved by the Fund's Board of Trustees. If the pricing service is unable to supply a price for a derivative instrument the Fund may use a market quote provided by a major broker/dealer in such investments. If it is determined that market prices for an investment are unavailable or inappropriate, the Board of Trustees of the Fund, or its designee, may establish fair value in accordance with procedures established in good faith by the Board of Trustees. In establishing fair value, the Board of Trustees, or its designee, will use a wide variety of market data including yields or prices of comparable securities, indications of value from security dealers, general market conditions and other information and analysis. Short-term investments are valued at amortized cost, which approximates market value. Investment Transactions Investment transactions are recorded on a trade date basis. Realized gains and losses from investment transactions are determined on the specific identification method. Investments purchased on a when-issued or delayed delivery basis may have extended settlement periods. Any investments so purchased are subject to market fluctuation during this period. The Fund has instructed the custodian to segregate assets with a current value at least equal to the amount of the when-issued and delayed delivery purchase commitments. At March 31, 2006, the Fund had no such outstanding purchase commitments. Investment Income Dividend income is recorded on the ex-dividend date. Interest income is recorded on an accrual basis. Federal Income Taxes The Fund intends to distribute substantially all net investment income and net capital gains to shareholders and to otherwise comply with the requirements of Subchapter M of the Internal Revenue Code applicable to regulated investment companies. Therefore, no federal income tax provision is required. 17 Notes to FINANCIAL STATEMENTS (Unaudited) (continued) Dividends and Distributions to Common Shareholders Distributions to Common shareholders are recorded on the ex-dividend date. The amount and timing of distributions are determined in accordance with federal income tax regulations, which may differ from U.S. generally accepted accounting principles. The Fund makes monthly cash distributions to Common Shareholders of a stated dollar amount based on the Fund's net investment income, net realized capital gains and/or on net unrealized capital gains in the Fund's portfolio (stated in terms of a fixed cents per Common Share dividend rate) ("Managed Distribution Policy"). The Fund seeks to maintain a stable distribution level, subject to approval and oversight by the Fund's Board of Trustees. Distributions will be made only after paying any accrued dividends or making any redemption or liquidation payments to Taxable Auctioned Preferred shares, if any, and interest and required principal payments on borrowings, if any. Under the Managed Distribution Policy, if, for any monthly distribution, net investment income and net realized capital gain were less than the amount of the distribution, the difference would be distributed from the Fund's assets and would be treated by shareholders as a return of capital for tax purposes. Distributions during the first three months of the fiscal year are classified as having been paid from net investment income; consequently, this will negatively impact the amount of undistributed net investment income shown in the financial statements in this interim report. The final determination of the source of all distributions for the year are made after the end of the year and reflected in the financial statements contained in the annual report. Real Estate Investment Trust ("REIT") distributions received by the Fund are generally comprised of ordinary income, long-term and short-term capital gains, and a return of REIT capital. The actual character of amounts received during the period are not known until after year-end. For the fiscal year ended December 31, 2005, the character of distributions to the Fund from the REITs was 55.38% ordinary income, 32.12% long-term and short-term capital gains, and 12.50% return of REIT capital. For the three months ended March 31, 2006, the Fund applied the actual percentages for the twelve months ended December 31, 2005, described above, to its receipts from the REITs and treated as income in the Statement of Operations only the amount of ordinary income so calculated. The Fund adjusts that estimated breakdown of income type (and consequently its not investment income) as necessary early in the following calendar year when the REITs inform their shareholders of the actual breakdown of income type. For the fiscal year ended December 31, 2005, the Fund applied the actual character of distributions reported by the REITs in which the Fund invests to its receipts from the REITs. If a REIT held in the portfolio of investments did not report the actual character of its distributions during the period, the Fund treated the distributions as ordinary income. During the three months ended March 31, 2006, the Fund treated each distribution to its shareholders from the portfolio REITs as being entirely from net investment income. The Fund will recharacterize those distributions as being from ordinary income, long-term and short-term capital gains, and return of capital, if necessary, at the beginning of the subsequent year, based upon the income type breakdown information conveyed at the time by the REITs whose securities are held in the Fund's portfolio. Consequently, the financial statements at March 31, 2006, reflect an over-distribution of net investment income that is at least partly attributable to the fact that some of the amounts received by the Fund from the portfolio REITS, but none of the dividends paid by the Fund to shareholders, were treated as somthing other than ordinary income. For fiscal year ended December 31, 2005, the Fund applied the actual character of distributions reported by the REITs in which the Fund invests to the distributions paid to the Fund shareholders. Taxable Auctioned Preferred Shares The Fund has issued and outstanding 1,720 Series M, 1,720 Series T, 1,720 Series W and 1,720 Series F, Taxable Auctioned Preferred shares, $25,000 stated value per share, as a means of effecting financial leverage. The dividend rate paid by the Fund on each Series is determined every seven days, pursuant to a dutch auction process overseen by the auction agent, and is payable at the end of each rate period. 18 Interest Rate Swap Transactions The Fund is authorized to invest in certain derivative financial instruments. The Fund's use of interest rate swap transactions is intended to mitigate the negative impact that an increase in short-term interest rates could have on Common share net earnings as a result of leverage. Interest rate swap transactions involve the Fund's agreement with the counterparty to pay a fixed rate payment in exchange for the counterparty paying the Fund a variable rate payment that is intended to approximate the Fund's variable rate payment obligation on Taxable Auctioned Preferred shares or any variable rate borrowing. The payment obligation is based on the notional amount of the interest rate swap contract. Interest rate swaps do not involve the delivery of securities or other underlying assets or principal. Accordingly, the risk of loss with respect to the swap counterparty on such transactions is limited to the net amount of interest payments that the Fund is to receive. Interest rate swap positions are valued daily. Although there are economic advantages of entering into interest rate swap transactions, there are also additional risks. The Fund helps manage the credit risks associated with interest rate swap transactions by entering into agreements only with counterparties the Adviser believes have the financial resources to honor their obligations and by having the Adviser continually monitor the financial stability of the swap counterparties. Repurchase Agreements In connection with transactions in repurchase agreements, it is the Fund's policy that its custodian take possession of the underlying collateral securities, the fair value of which exceeds the principal amount of the repurchase transaction, including accrued interest, at all times. If the seller defaults, and the fair value of the collateral declines, realization of the collateral may be delayed or limited. Custodian Fee Credit The Fund has an arrangement with the custodian bank whereby certain custodian fees and expenses are reduced by credits earned on the Fund's cash on deposit with the bank. Such deposit arrangements are an alternative to overnight investments. Indemnifications Under the Fund's organizational documents, its Officers and Trustees are indemnified against certain liabilities arising out of the performance of their duties to the Fund. In addition, in the normal course of business, the Fund enters into contracts that provide general indemnifications to other parties. The Fund's maximum exposure under these arrangements is unknown as this would involve future claims that may be made against the Fund that have not yet occurred. However, the Fund has not had prior claims or losses pursuant to these contracts and expects the risk of loss to be remote. Use of Estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of increases and decreases in net assets applicable to Common shares from operations during the reporting period. Actual results may differ from those estimates. 2. FUND SHARES The Fund did not engage in transactions in its own shares during the three months ended March 31, 2006, nor during the fiscal year ended December 31, 2005. 3. INVESTMENT TRANSACTIONS Purchases and sales (excluding short-term investments and derivative transactions) during the three months ended March 31, 2006, aggregated $83,947,142 and $94,983,117, respectively. 19 Notes to FINANCIAL STATEMENTS (Unaudited) (continued) 4. INCOME TAX INFORMATION The following information is presented on an income tax basis. Differences between amounts for financial statement and federal income tax purposes are primarily due to timing differences in recording income and timing differences in recognizing certain gains and losses on investment transactions. At March 31, 2006, the cost of investments was $624,561,936. Gross unrealized appreciation and gross unrealized depreciation of investments at March 31, 2006, were as follows: -------------------------------------------------------------------------------- Gross unrealized: Appreciation $244,019,442 Depreciation (2,338,579) -------------------------------------------------------------------------------- Net unrealized appreciation (depreciation) of investments $241,680,863 ================================================================================ The tax components of undistributed net ordinary income and net realized gains at December 31, 2005, the Fund's last tax year end, were as follows: -------------------------------------------------------------------------------- Undistributed net ordinary income * $13,172,759 Undistributed net long-term capital gains -- ================================================================================ * Net ordinary income consists of net taxable income derived from dividends, interest, and net short-term capital gains, if any. The tax character of distributions paid during the tax year ended December 31, 2005, the Fund's last tax year end, was designated for purposes of the dividends paid deduction as follows: -------------------------------------------------------------------------------- Distributions from net ordinary income * $ 9,490,892 Distributions from net long-term capital gains ** 42,608,613 ================================================================================ * Net ordinary income consists of net taxable income derived from dividends, interest, and net short-term capital gains, if any. ** The Fund designated as a long-term capital gain dividend, pursuant to Internal Revenue Code Section 852(b)(3), the amount necessary to reduce the earnings and profits of the Fund related to net capital gain to zero for the tax period ended December 31, 2005. 20 5. MANAGEMENT FEE AND OTHER TRANSACTIONS WITH AFFILIATES The Fund's management fee is separated into two components - a complex-level component, based on the aggregate amount of all fund assets managed by Nuveen Asset Management (the "Adviser"), a wholly owned subsidiary of Nuveen Investments, Inc., and a specific fund-level component, based only on the amount of assets within the Fund. This pricing structure enables Nuveen fund shareholders to benefit from growth in the assets within each individual fund as well as from growth in the amount of complex-wide assets managed by the Adviser. The annual fund-level fee, payable monthly, is based upon the average daily Managed Assets of the Fund as follows: AVERAGE DAILY MANAGED ASSETS FUND-LEVEL FEE RATE -------------------------------------------------------------------------------- For the first $500 million .7000% For the next $500 million .6750 For the next $500 million .6500 For the next $500 million .6250 For Managed Assets over $2 billion .6000 ================================================================================ The annual complex-level fee, payable monthly, which is additive to the fund-level fee, for all Nuveen sponsored funds in the U.S., is based on the aggregate amount of total fund assets managed as stated in the table below. As of March 31, 2006, the complex-level fee rate was .1887%. COMPLEX-LEVEL ASSETS(1) COMPLEX-LEVEL FEE RATE -------------------------------------------------------------------------------- For the first $55 billion .2000% For the next $1 billion .1800 For the next $1 billion .1600 For the next $3 billion .1425 For the next $3 billion .1325 For the next $3 billion .1250 For the next $5 billion .1200 For the next $5 billion .1175 For the next $15 billion .1150 For Managed Assets over $91 billion (2) .1400 ================================================================================ (1) The complex-level fee component of the management fee for the funds is calculated based upon the aggregate Managed Assets ("Managed Assets" means the average daily net assets of each fund including assets attributable to all types of leverage used by the Nuveen funds) of Nuveen-sponsored funds in the U.S. (2) With respect to the complex-wide Managed Assets over $91 billion, the fee rate or rates that will apply to such assets will be determined at a later date. In the unlikely event that complex-wide Managed Assets reach $91 billion prior to a determination of the complex-level fee rate or rates to be applied to Managed Assets in excess of $91 billion, the complex-level fee rate for such complex-wide Managed Assets shall be .1400% until such time as a different rate or rates is determined. The management fee compensates the Adviser for overall investment advisory and administrative services and general office facilities. The Adviser has entered into a Sub-Advisory Agreement with Security Capital Research & Management Incorporated ("Security Capital"), under which Security Capital manages the investment portfolio of the Fund. Security Capital is compensated for its services to the Fund from the management fee paid to the Adviser. The Fund pays no compensation directly to those of its Trustees who are affiliated with the Adviser or to its officers, all of whom receive remuneration for their services to the Fund from the Adviser or its affiliates. The Board of Trustees has adopted a deferred compensation plan for independent Trustees that enables Trustees to elect to defer receipt of all or a portion of the annual compensation they are entitled to receive from certain Nuveen advised Funds. Under the plan, deferred amounts are treated as though equal dollar amounts had been invested in shares of select Nuveen advised Funds. For the first ten years of the Fund's operations, the Adviser has agreed to reimburse the Fund, as a percentage of average daily Managed Assets, for fees and expenses in the amounts and for the time periods set forth below: YEAR ENDING YEAR ENDING NOVEMBER 30, NOVEMBER 30, -------------------------------------------------------------------------------- 2001* .30% 2007 .25% 2002 .30 2008 .20 2003 .30 2009 .15 2004 .30 2010 .10 2005 .30 2011 .05 2006 .30 ================================================================================ * From the commencement of operations. The Adviser has not agreed to reimburse the Fund for any portion of its fees and expenses beyond November 30, 2011. 21 Notes to FINANCIAL STATEMENTS (Unaudited) (continued) 6. SUBSEQUENT EVENTS DISTRIBUTIONS TO COMMON SHAREHOLDERS The Fund declared a distribution of $.1550 per Common share which was paid on May 1, 2006, to shareholders of record on April 15, 2006. TAXABLE AUCTIONED PREFERRED SHARE OFFERING On May 25, 2006, the Fund issued an additional $50 million in Taxable Auctioned Preferred shares. 22 Financial HIGHLIGHTS (Unaudited) Selected data for a Common share outstanding throughout each period: Investment Operations Less Distributions ---------------------------------------------------------------- ----------------------------------------- Distributions Distributions from Net from Investment Capital Income to Gains to Net Beginning Taxable Taxable Investment Capital Common Net Auctioned Auctioned Income to Gains to Tax Share Net Realized/ Preferred Preferred Common Common Return Net Asset Investment Unrealized Share- Share- Share- Share- of Value Income(a) Gain (Loss) holders+ holders+ Total holders holders Capital Total ==================================================================================================================================== Year Ended 12/31: 2006(b) $22.38 $ .20 $2.49 $(.06) $ -- $2.63 $(.45) $ -- $ -- $ (.45) 2005 22.46 .84 .93 (.03) (.16) 1.58 (.29) (1.37) -- (1.66) 2004(c) 18.57 .88 4.56 (.05) (.04) 5.35 (.69) (.63) (.14) (1.46) 2003(d) 17.30 .12 1.38 (.01) -- 1.49 (.01) (.08) (.13) (.22) Year Ended 10/31: 2003 13.56 .85 4.38 (.05) (.02) 5.16 (.97) (.41) (.04) (1.42) 2002(e) 14.33 1.02 (.46) (.07) (.02) .47 (.89) (.25) -- (1.14) ==================================================================================================================================== Total Returns --------------------- Offering Costs and Taxable Based Auctioned Ending on Preferred Common Based Common Share Share Ending on Share Net Underwriting Net Asset Market Market Asset Discounts Value Value Value** Value** ======================================================================================= Year Ended 12/31: 2006(b) $ -- $24.56 $22.70 15.87% 11.78% 2005 -- 22.38 19.99 4.75 7.42 2004(c) -- 22.46 20.75 19.80 30.12 2003(d) -- 18.57 18.73 6.49 8.69 Year Ended 10/31: 2003 -- 17.30 17.81 35.40 39.80 2002(e) (.10) 13.56 14.40 3.30 2.09 ======================================================================================= Ratios/Supplemental Data -------------------------------------------------------------------------------------------- Before Credit/Reimbursement After Credit/Reimbursement*** ----------------------------- ----------------------------- Ratio of Net Ratio of Net Ratio of Investment Ratio of Investment Ending Expenses Income to Expenses Income to Net to Average Average to Average Average Assets Net Assets Net Assets Net Assets Net Assets Applicable Applicable Applicable Applicable Applicable Portfolio to Common to Common to Common to Common to Common Turnover Shares (000) Shares++ Shares++ Shares++ Shares++ Rate ================================================================================================================== Year Ended 12/31: 2006(b) $690,959 1.25%* 2.96%* .87%* 3.34%* 10% 2005 629,649 1.28 3.46 .90 3.85 13 2004(c) 631,979 1.34 4.13 .94 4.52 14 2003(d) 522,576 2.31* 4.07* 1.91* 4.47* 2 Year Ended 10/31: 2003 486,814 2.51 5.17 2.09 5.59 26 2002(e) 381,290 2.12* 6.71* 1.72* 7.11* 37 ================================================================================================================== Cumulative Taxable Auctioned Preferred at End of Period ----------------------------------------- Aggregate Liquidation Amount and Market Asset Outstanding Value Coverage (000) Per Share Per Share ================================================================ Year Ended 12/31: 2006(b) $172,000 $25,000 $125,430 2005 172,000 25,000 116,519 2004(c) 172,000 25,000 116,857 2003(d) 172,000 25,000 100,956 Year Ended 10/31: 2003 172,000 25,000 95,758 2002(e) 172,000 25,000 80,420 ================================================================ (a) Per share Net Investment Income is calculated using the average daily shares method. (b) For the three months ended March 31, 2006. (c) For the fiscal year ended December 31, 2004, the Fund changed its method of presentation for net interest expense on interest rate swap transactions. The effect of this reclassification was to increase Net Investment Income by $0.15 per share with a corresponding decrease in Net Realized/Unrealized Gain (Loss), a decrease in each of the Ratios of Expenses to Average Net Assets Applicable to Common Shares by 0.77% with a corresponding increase in each of the Ratios of Net Investment Income to Average Net Assets Applicable to Common Shares. (d) For the period November 1, 2003 through December 31, 2003. (e) For the period November 15, 2001 (commencement of operations) through October 31, 2002. * Annualized. ** Total Return on Market Value is the combination of changes in the market price per share and the effect of reinvested dividend income and reinvested capital gains distributions, if any, at the average price paid per share at the time of reinvestment. Total Return on Common Share Net Asset Value is the combination of changes in Common share net asset value, reinvested dividend income at net asset value and reinvested capital gains distributions at net asset value, if any. Total returns are not annualized. *** After custodian fee credit and expense reimbursement, where applicable. + The amounts shown are based on Common share equivalents. ++ o Ratios do not reflect the effect of dividend payments to Taxable Auctioned Preferred shareholders. o Income ratios reflect income earned on assets attributable to Taxable Auctioned Preferred shares. o For periods ended prior to December 31, 2004, each Ratio of Expenses to Average Net Assets Applicable to Common Shares and each Ratio of Net Investment Income to Average Net Assets Applicable to Common Shares included the effect of the net interest expense incurred on interest rate swap transactions as follows: Year Ended 12/31: 2003(d) .91* Year Ended 10/31: 2003 1.03 2002(e) .68* See accompanying notes to financial statements. 24-25 SPREAD 23 ITEM 2. CODE OF ETHICS. Not applicable to this filing. ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT. Not applicable to this filing. ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES. Not applicable to this filing. ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS. Not applicable to this filing. ITEM 6. SCHEDULE OF INVESTMENTS. See Portfolio of Investments in Item 1. ITEM 7. DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END MANAGEMENT INVESTMENT COMPANIES. Not applicable to this filing. ITEM 8. PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES. Not applicable to this filing. ITEM 9. PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT COMPANY AND AFFILIATED PURCHASERS. Not applicable. ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS. During this reporting period, the registrant's Board of Trustees implemented a change to the procedures by which shareholders may recommend nominees to the registrant's board of trustees by amending the registrant's by-laws to include a provision specifying the date by which shareholder nominations for election as trustee at a subsequent meeting must be submitted to the registrant. Shareholders must deliver or mail notice to the registrant not less than forty-five days nor more than sixty days prior to the first anniversary date of the date on which the registrant first mailed its proxy materials for the prior year's annual meeting; provided, however, if and only if the annual meeting is not scheduled to be held within a period that commences thirty days before the first anniversary date of the annual meeting for the preceding year and ends thirty days after such anniversary date (an annual meeting date outside such period being referred to as an "Other Annual Meeting Date" hereafter), the shareholder notice must be given no later than the close of business on the date forty-five days prior to such Other Annual Meeting Date or the tenth business day following the date such Other Annual Meeting Date is first publicly announced or disclosed. The shareholder's notice must be in writing and set forth the name, age, date of birth, business address, residence address and nationality of the person(s) being nominated and the class or series, number of all shares of the registrant owned of record or beneficially be each such person(s), any other information regarding such person required by Item 401 of Regulation S-K or Item 22 of Rule 14a-101 (Schedule 14A) under the Securities Exchange Act of 1934, as amended, any other information regarding the person(s) to be nominated that would be required to be disclosed in a proxy statement or other filings required to be made in connection with solicitation of proxies for election of trustees, and whether such shareholder believes any nominee is or will be an "interested person" (as that term is defined in the Investment Company Act of 1940, as amended) of the registrant or sufficient information to enable the registrant to make that determination and the written and signed consent of the person(s) to be nominated. ITEM 11. CONTROLS AND PROCEDURES. (a) The registrant's principal executive and principal financial officers, or persons performing similar functions, have concluded that the registrant's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the "1940 Act") (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the filing date of this report that includes the disclosure required by this paragraph, based on their evaluation of the controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")(17 CFR 240.13a-15(b) or 240.15d-15(b)). (b) There were no changes in the registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17 CFR 270.30a-3(d)) that occurred during the second fiscal quarter of the period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting. ITEM 12. EXHIBITS. File the exhibits listed below as part of this Form. (a)(1) Any code of ethics, or amendment thereto, that is the subject of the disclosure required by Item 2, to the extent that the registrant intends to satisfy the Item 2 requirements through filing of an exhibit: Not applicable to this filing. (a)(2) A separate certification for each principal executive officer and principal financial officer of the registrant as required by Rule 30a-2(a) under the 1940 Act (17 CFR 270.30a-2(a)) in the exact form set forth below: Ex-99.CERT attached hereto. (a)(3) Any written solicitation to purchase securities under Rule 23c-1 under the 1940 Act (17 CFR 270.23c-1) sent or given during the period covered by the report by or on behalf of the registrant to 10 or more persons: Not applicable. (b) If the report is filed under Section 13(a) or 15(d) of the Exchange Act, provide the certifications required by Rule 30a-2(b) under the 1940 Act (17 CFR 270.30a-2(b)); Rule 13a-14(b) or Rule 15d-14(b) under the Exchange Act (17 CFR 240.13a-14(b) or 240.15d-14(b)), and Section 1350 of Chapter 63 of Title 18 of the United States Code (18 U.S.C. 1350) as an exhibit. A certification furnished pursuant to this paragraph will not be deemed "filed" for purposes of Section 18 of the Exchange Act (15 U.S.C. 78r), or otherwise subject to the liability of that section. Such certification will not be deemed to be incorporated by reference into any filing under the Securities Act of 1933 or the Exchange Act, except to the extent that the registrant specifically incorporates it by reference. Ex-99.906 CERT attached hereto. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. (Registrant) Nuveen Real Estate Income Fund By (Signature and Title)* /s/ Jessica R. Droeger --------------------------------------- Jessica R. Droeger Vice President and Secretary Date: June 8, 2006 Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated. By (Signature and Title)* /s/ Gifford R. Zimmerman --------------------------------------- Gifford R. Zimmerman Chief Administrative Officer (principal executive officer) Date: June 8, 2006 By (Signature and Title)* /s/ Stephen D. Foy --------------------------------------- Stephen D. Foy Vice President and Controller (principal financial officer) Date: June 8, 2006 * Print the name and title of each signing officer under his or her signature.