UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                  SCHEDULE 13D

                    Under the Securities Exchange Act of 1934
                               (Amendment No. 5)*

                            REGENCY AFFILIATES, INC.
--------------------------------------------------------------------------------
                                (Name of Issuer)

                     Common Stock, $0.01 par value per share
--------------------------------------------------------------------------------
                         (Title of Class of Securities)

                                    758847107
--------------------------------------------------------------------------------
                                 (CUSIP Number)

                               Elliot Press, Esq.
                               c/o Katten Muchin Rosenman LLP
                               575 Madison Avenue
                               New York, New York  10022
                               (212) 940-8800
--------------------------------------------------------------------------------
                 (Name, Address and Telephone Number of Person
               Authorized to Receive Notices and Communications)

                                  June 14, 2005
--------------------------------------------------------------------------------
             (Date of Event which Requires Filing of This Statement)

      If the filing person has previously filed a statement on Schedule 13G to
report the acquisition which is the subject of this Schedule 13D, and is filing
this schedule because of Rule 13d-1 (b)(3) or (4), check the following box |_|.

      Note: Six copies of this statement, including all exhibits, should be
filed with the Commission. See Rule 13d-1(a) for other parties to whom copies
are to be sent.

      *The remainder of this cover page shall be filled out for a reporting
person's initial filing on this form with respect to the subject class of
securities, and for any subsequent amendment containing information which would
alter disclosures provided in a prior cover page.

      The information required on the remainder of this cover page shall not be
deemed to be "filed" for the purpose of Section 18 of the Securities Exchange
Act of 1934 (the "Act") or otherwise subject to the liabilities of that section
of the Act but shall be subject to all other provisions of the Act (however, see
the Notes).



                                  SCHEDULE 13D
CUSIP No. 758847107
--------------------------------------------------------------------------------
1     NAME OF REPORTING PERSONS
      I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)

      Royalty Holdings LLC
--------------------------------------------------------------------------------
2     CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*                  (a) |X|
                                                                         (b) |_|

--------------------------------------------------------------------------------
3     SEC USE ONLY


--------------------------------------------------------------------------------
4     SOURCE OF FUNDS*

      OO
--------------------------------------------------------------------------------
5     CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED
      PURSUANT TO ITEMS 2(d) OR 2(e)                                         |_|


--------------------------------------------------------------------------------
6     CITIZENSHIP OR PLACE OF ORGANIZATION

      Delaware
--------------------------------------------------------------------------------
               7     SOLE VOTING POWER

                     1,823,738 Shares
               -----------------------------------------------------------------
  NUMBER OF    8     SHARED VOTING POWER
   SHARES
 BENEFICIALLY
  OWNED BY     -----------------------------------------------------------------
    EACH       9     SOLE DISPOSITIVE POWER
  REPORTING
   PERSON            1,823,738 Shares
    WITH       -----------------------------------------------------------------
               10    SHARED DISPOSITIVE POWER


--------------------------------------------------------------------------------
11    AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON

      1,823,738 Shares
--------------------------------------------------------------------------------
12    CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES* |_|


--------------------------------------------------------------------------------
13    PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)

      58.43%
--------------------------------------------------------------------------------
14    TYPE OF REPORTING PERSON*

      OO
--------------------------------------------------------------------------------
                     *SEE INSTRUCTIONS BEFORE FILLING OUT!


                                   Page 2 of 8


                                  SCHEDULE 13D
CUSIP No. 758847107
--------------------------------------------------------------------------------
1     NAME OF REPORTING PERSONS
      I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)

      Royalty Management, Inc.
--------------------------------------------------------------------------------
2     CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*                  (a) |X|
                                                                         (b) |_|

--------------------------------------------------------------------------------
3     SEC USE ONLY


--------------------------------------------------------------------------------
4     SOURCE OF FUNDS*

      N/A
--------------------------------------------------------------------------------
5     CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED
      PURSUANT TO ITEMS 2(d) OR 2(e)                                         |_|


--------------------------------------------------------------------------------
6     CITIZENSHIP OR PLACE OF ORGANIZATION

      Delaware
--------------------------------------------------------------------------------
               7     SOLE VOTING POWER

                     1,823,738 Shares (comprised of shares owned by Royalty
                                       Holdings LLC)
               -----------------------------------------------------------------
  NUMBER OF    8     SHARED VOTING POWER
   SHARES
 BENEFICIALLY
  OWNED BY     -----------------------------------------------------------------
    EACH       9     SOLE DISPOSITIVE POWER
  REPORTING
   PERSON            1,823,738 Shares (comprised of shares owned by Royalty
    WITH                               Holdings LLC)
               -----------------------------------------------------------------
               10    SHARED DISPOSITIVE POWER


--------------------------------------------------------------------------------
11    AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON

      1,823,738 Shares (comprised of shares owned by Royalty Holdings LLC)
--------------------------------------------------------------------------------
12    CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES* |_|


--------------------------------------------------------------------------------
13    PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)

      58.43%
--------------------------------------------------------------------------------
14    TYPE OF REPORTING PERSON*

      CO
--------------------------------------------------------------------------------
                     *SEE INSTRUCTIONS BEFORE FILLING OUT!


                                  Page 3 of 8


                                  SCHEDULE 13D
CUSIP No. 758847107
--------------------------------------------------------------------------------
1     NAME OF REPORTING PERSONS
      I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)

      Laurence S. Levy
--------------------------------------------------------------------------------
2     CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*                  (a) |X|
                                                                         (b) |_|

--------------------------------------------------------------------------------
3     SEC USE ONLY


--------------------------------------------------------------------------------
4     SOURCE OF FUNDS*

      N/A
--------------------------------------------------------------------------------
5     CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED
      PURSUANT TO ITEMS 2(d) OR 2(e)                                         |_|


--------------------------------------------------------------------------------
6     CITIZENSHIP OR PLACE OF ORGANIZATION

      United States
--------------------------------------------------------------------------------
               7     SOLE VOTING POWER

                     1,998,738 Shares (comprised of 1,823,738 shares owned by
                                       Royalty Holdings LLC, 50,000 shares owned
                                       by Mr. Levy and options to acquire
                                       125,000 shares held by Mr. Levy)
               -----------------------------------------------------------------
  NUMBER OF    8     SHARED VOTING POWER
   SHARES
 BENEFICIALLY
  OWNED BY     -----------------------------------------------------------------
    EACH       9     SOLE DISPOSITIVE POWER
  REPORTING
   PERSON
    WITH       -----------------------------------------------------------------
               10    SHARED DISPOSITIVE POWER

                     1,998,738 Shares (comprised of 1,823,738 shares owned by
                                       Royalty Holdings LLC, 50,000 shares owned
                                       by Mr. Levy and options to acquire
                                       125,000 shares held by Mr. Levy)
--------------------------------------------------------------------------------
11    AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON

      1,998,738 Shares (comprised of 1,823,738 shares owned by Royalty Holdings
                        LLC, 50,000 shares owned by Mr. Levy and options to
                        acquire 125,000 shares held by Mr. Levy)
--------------------------------------------------------------------------------
12    CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES* |_|


--------------------------------------------------------------------------------
13    PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)

      61.57%
--------------------------------------------------------------------------------
14    TYPE OF REPORTING PERSON*

      IN
--------------------------------------------------------------------------------
                     *SEE INSTRUCTIONS BEFORE FILLING OUT!


                                  Page 4 of 8


                                  SCHEDULE 13D
CUSIP No. 758847107
--------------------------------------------------------------------------------
1     NAME OF REPORTING PERSONS
      I.R.S. IDENTIFICATION NOS. OF ABOVE PERSONS (ENTITIES ONLY)

      Neil N. Hasson
--------------------------------------------------------------------------------
2     CHECK THE APPROPRIATE BOX IF A MEMBER OF A GROUP*                  (a) |X|
                                                                         (b) |_|

--------------------------------------------------------------------------------
3     SEC USE ONLY


--------------------------------------------------------------------------------
4     SOURCE OF FUNDS*

      N/A
--------------------------------------------------------------------------------
5     CHECK BOX IF DISCLOSURE OF LEGAL PROCEEDINGS IS REQUIRED
      PURSUANT TO ITEMS 2(d) OR 2(e)                                         |_|


--------------------------------------------------------------------------------
6     CITIZENSHIP OR PLACE OF ORGANIZATION

      United Kingdom
--------------------------------------------------------------------------------
               7     SOLE VOTING POWER

                     175,000 Shares (comprised of 50,000 shares held by Mr.
                                     Hasson and options to acquire 125,000
                                     shares held by Mr. Hasson)
               -----------------------------------------------------------------
  NUMBER OF    8     SHARED VOTING POWER
   SHARES
 BENEFICIALLY
  OWNED BY     -----------------------------------------------------------------
    EACH       9     SOLE DISPOSITIVE POWER
  REPORTING
   PERSON            175,000 Shares (comprised of 50,000 shares held by Mr.
    WITH                             Hasson and options to acquire 125,000
                                     shares held by Mr. Hasson)
               -----------------------------------------------------------------
               10    SHARED DISPOSITIVE POWER


--------------------------------------------------------------------------------
11    AGGREGATE AMOUNT BENEFICIALLY OWNED BY EACH REPORTING PERSON

      175,000 Shares (comprised of 50,000 shares held by Mr. Hasson and options
                      to acquire 125,000 shares held by Mr. Hasson)
--------------------------------------------------------------------------------
12    CHECK BOX IF THE AGGREGATE AMOUNT IN ROW (11) EXCLUDES CERTAIN SHARES* |_|


--------------------------------------------------------------------------------
13    PERCENT OF CLASS REPRESENTED BY AMOUNT IN ROW (11)

      5.39%
--------------------------------------------------------------------------------
14    TYPE OF REPORTING PERSON*

      IN
--------------------------------------------------------------------------------
                     *SEE INSTRUCTIONS BEFORE FILLING OUT!


                                  Page 5 of 8


            This Amendment No. 5 is filed by (i) Royalty Holdings LLC ("Royalty
LLC"), (ii) Royalty Management, Inc. ("Royalty Inc."), (iii) Laurence S. Levy
and (iv) Neil N. Hasson (collectively, the "Reporting Persons") and amends the
Statement on Schedule 13D (the "Schedule 13D") filed by the Reporting Persons on
October 28, 2002 as amended by Amendment No. 1 filed by the Reporting Persons on
November 8, 2002, Amendment No.2 filed by the Reporting Persons on July 7, 2003,
Amendment No. 3 filed by the Reporting Persons on October 3, 2003 and Amendment
No. 4 filed by the Reporting Persons on October 18, 2004. Capitalized terms used
but not otherwise defined herein shall have the meanings ascribed to such terms
in the Schedule 13D.

Item 3. Source and Amount of Funds or Other Consideration.

            Item 3 is hereby amended as follows:

            On June 14, 2005, Mr. Levy and Mr. Hasson were each issued 50,000
Common Stock purchase options each pursuant to the Company's 2003 Stock
Incentive Plan, as amended (the "Plan"). The options have an exercise price of
$1.58 per share. On June 22, 2005, Mr. Levy exercised 50,000 Common Stock
purchase options at an exercise price of $1.58 for an aggregate purchase price
of $79,000. On June 22, 2005, Mr. Hasson exercised 50,000 Common Stock purchase
options at an exercise price of $1.58 for an aggregate purchase price of
$79,000.

Item 5. Interest in Securities of the Issuer.

            (a) Item 5(a) is hereby amended and restated as follows:

            As of the close of business on June 22, 2005:

            (i) Royalty LLC owns 1,823,738 shares of Common Stock. Such shares
constitute approximately 58.43% of the shares of Common Stock outstanding;

            (ii) Royalty Inc. owns no shares of Common Stock. As the Manager of
Royalty LLC Royalty Inc. may be deemed, under the provisions of Rule 13d-3 of
the Exchange Act Rule, to be the beneficial owner of the 1,823,738 shares of
Common Stock that are held by Royalty LLC. Such shares of Common Stock
constitute approximately 58.43% of the shares of Common Stock outstanding;

            (iii) As President, sole director and sole stockholder of Royalty
Inc., which is the Manager of Royalty LLC, Mr. Levy may be deemed, under the
provisions of Rule 13d-3 of the Exchange Act Rules, to be the beneficial owner
of the 1,823,738 shares held by Royalty LLC. In addition, Mr. Levy holds 50,000
shares of Common Stock and options to purchase an additional 125,000 shares of
Common Stock. The foregoing shares of Common Stock that may be deemed to be
beneficially owned by Mr. Levy, in the aggregate, constitute approximately
61.57% of the shares of Common Stock outstanding (assuming exercise of such
options); and

            (iv) Mr. Hasson holds 50,000 shares of Common Stock and beneficially
owns 125,000 shares of Common Stock underlying common stock purchase options
held by Mr. Hasson. Such shares of Common Stock constitute approximately 5.39%
of the shares of Common Stock outstanding (assuming exercise of such options).


                                  Page 6 of 8

            (c) Item 5(c) is hereby amended as follows:

            Reference is made to Item 3 above.

Item 6. Contracts, Arrangements, Understandings or Relationships With Respect to
        Securities of the Issuer.

            Item 6 is hereby amended as follows:

            The stock options described in Item 3 were granted pursuant to Stock
Option Agreements between the Company and each of Messrs. Hasson and Levy, each
dated as of June 14, 2005. The options are exercisable on June 22, 2005 unless
earlier terminated as provided in the Stock Option Agreements attached hereto as
Exhibits 16 and Exhibit 17 or pursuant to the Plan, each of which is
incorporated by reference herein as an exhibit.

Item 7. Material to be filed as Exhibits

            Item 7 is hereby amended as follows:

            Exhibit 16: Stock Option Agreement, dated as of June 14, 2005,
between the Company and Laurence S. Levy.

            Exhibit 17: Stock Option Agreement, dated as of June 14, 2005,
between the Company and Neil N. Hasson.


                                  Page 7 of 8


                                    SIGNATURE

      After reasonable inquiry and to the best of their knowledge and belief,
the undersigned certify that the information set forth in this statement is
true, complete and correct.

Dated:  June 22, 2005


                                          ROYALTY HOLDINGS LLC

                                          By:  Royalty Management, Inc., Manager


                                          By: /s/ Laurence S. Levy
                                              ----------------------------------
                                          Name:  Laurence S. Levy
                                          Title: President


                                          ROYALTY MANAGEMENT, INC.


                                          By: /s/ Laurence S. Levy
                                              ----------------------------------
                                          Name:  Laurence S. Levy
                                          Title: President


                                              /s/ Laurence S. Levy
                                              ----------------------------------
                                                  Laurence S. Levy


                                              /s/ Neil N. Hasson
                                              ----------------------------------
                                                  Neil N. Hasson


                                  Page 8 of 8