Calculate investment numbers:
Price: 5%
Furnishing: 100%
Payment Plan:
The amount to be paid at the time of the contract.
Percent: 5.00 % after 3 month
Percent: 5.00 % after 6 month
Percent: 5.00 % after 9 month
Percent: 5.00 % after 12 month
Percent: 5.00 % after 15 month
Percent: 5.00 % after 18 month
Percent: 5.00 % after 21 month
The amount to be paid at the time of the handover.
Calculated discounts:
Price: 5%
Furnishing: 100%
Purchase Details for TETR1S TOWER - One Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.232.882 AED | 0 AED | 308.220 AED |
| 2025-12 | 1.240.814 AED | 0 AED | 308.220 AED |
| 2026-01 | 1.248.798 AED | 0 AED | 369.864 AED |
| 2026-02 | 1.256.833 AED | 0 AED | 369.864 AED |
| 2026-03 | 1.264.919 AED | 0 AED | 369.864 AED |
| 2026-04 | 1.273.058 AED | 0 AED | 431.508 AED |
| 2026-05 | 1.281.249 AED | 0 AED | 431.508 AED |
| 2026-06 | 1.289.492 AED | 0 AED | 431.508 AED |
| 2026-07 | 1.297.789 AED | 0 AED | 493.152 AED |
| 2026-08 | 1.306.139 AED | 0 AED | 493.152 AED |
| 2026-09 | 1.314.543 AED | 0 AED | 493.152 AED |
| 2026-10 | 1.323.000 AED | 0 AED | 554.797 AED |
| 2026-11 | 1.331.513 AED | 0 AED | 554.797 AED |
| 2026-12 | 1.340.080 AED | 0 AED | 554.797 AED |
| 2027-01 | 1.348.702 AED | 0 AED | 616.441 AED |
| 2027-02 | 1.357.379 AED | 0 AED | 616.441 AED |
| 2027-03 | 1.366.113 AED | 0 AED | 616.441 AED |
| 2027-04 | 1.374.902 AED | 0 AED | 678.085 AED |
| 2027-05 | 1.383.748 AED | 0 AED | 678.085 AED |
| 2027-06 | 1.392.652 AED | 7.865 AED | 1.171.238 AED |
| 2027-07 | 1.401.612 AED | 7.865 AED | 1.232.882 AED |
| 2027-08 | 1.410.630 AED | 7.865 AED | 1.232.882 AED |
| 2027-09 | 1.419.706 AED | 7.865 AED | 1.232.882 AED |
| 2027-10 | 1.428.840 AED | 7.865 AED | 1.232.882 AED |
| 2027-11 | 1.438.034 AED | 7.865 AED | 1.232.882 AED |
| 2027-12 | 1.447.286 AED | 7.865 AED | 1.232.882 AED |
| 2028-01 | 1.456.598 AED | 8.125 AED | 1.232.882 AED |
| 2028-02 | 1.465.970 AED | 8.147 AED | 1.232.882 AED |
| 2028-03 | 1.475.402 AED | 8.169 AED | 1.232.882 AED |
| 2028-04 | 1.484.895 AED | 8.191 AED | 1.232.882 AED |
| 2028-05 | 1.494.448 AED | 8.213 AED | 1.232.882 AED |
| 2028-06 | 1.504.064 AED | 8.235 AED | 1.232.882 AED |
| 2028-07 | 1.513.741 AED | 8.257 AED | 1.232.882 AED |
| 2028-08 | 1.523.480 AED | 8.280 AED | 1.232.882 AED |
| 2028-09 | 1.533.282 AED | 8.302 AED | 1.232.882 AED |
| 2028-10 | 1.543.148 AED | 8.324 AED | 1.232.882 AED |
| 2028-11 | 1.553.076 AED | 8.347 AED | 1.232.882 AED |
| 2028-12 | 1.563.069 AED | 8.369 AED | 1.232.882 AED |
| 2029-01 | 1.573.126 AED | 8.392 AED | 1.232.882 AED |
| 2029-02 | 1.583.247 AED | 8.415 AED | 1.232.882 AED |
| 2029-03 | 1.593.434 AED | 8.437 AED | 1.232.882 AED |
| 2029-04 | 1.603.686 AED | 8.460 AED | 1.232.882 AED |
| 2029-05 | 1.614.004 AED | 8.483 AED | 1.232.882 AED |
| 2029-06 | 1.624.389 AED | 8.506 AED | 1.232.882 AED |
| 2029-07 | 1.634.840 AED | 8.529 AED | 1.232.882 AED |
| 2029-08 | 1.645.359 AED | 8.552 AED | 1.232.882 AED |
| 2029-09 | 1.655.945 AED | 8.575 AED | 1.232.882 AED |
| 2029-10 | 1.666.600 AED | 8.598 AED | 1.232.882 AED |
| 2029-11 | 1.677.322 AED | 8.621 AED | 1.232.882 AED |
| 2029-12 | 1.688.114 AED | 8.644 AED | 1.232.882 AED |
| 2030-01 | 1.698.976 AED | 8.667 AED | 1.232.882 AED |
| 2030-02 | 1.709.907 AED | 8.691 AED | 1.232.882 AED |
| 2030-03 | 1.720.909 AED | 8.714 AED | 1.232.882 AED |
| 2030-04 | 1.731.981 AED | 8.737 AED | 1.232.882 AED |
| 2030-05 | 1.743.125 AED | 8.761 AED | 1.232.882 AED |
| 2030-06 | 1.754.340 AED | 8.785 AED | 1.232.882 AED |
| 2030-07 | 1.765.627 AED | 8.808 AED | 1.232.882 AED |
| 2030-08 | 1.776.988 AED | 8.832 AED | 1.232.882 AED |
| 2030-09 | 1.788.421 AED | 8.855 AED | 1.232.882 AED |
| 2030-10 | 1.799.928 AED | 8.879 AED | 1.232.882 AED |
| 2030-11 | 1.811.508 AED | 8.903 AED | 1.232.882 AED |
| 2030-12 | 1.823.164 AED | 8.927 AED | 1.232.882 AED |
| 2031-01 | 1.834.894 AED | 8.951 AED | 1.232.882 AED |
| 2031-02 | 1.846.700 AED | 8.975 AED | 1.232.882 AED |
| 2031-03 | 1.858.581 AED | 8.999 AED | 1.232.882 AED |
| 2031-04 | 1.870.540 AED | 9.023 AED | 1.232.882 AED |
| 2031-05 | 1.882.575 AED | 9.047 AED | 1.232.882 AED |
| 2031-06 | 1.894.687 AED | 9.072 AED | 1.232.882 AED |
| 2031-07 | 1.906.878 AED | 9.096 AED | 1.232.882 AED |
| 2031-08 | 1.919.147 AED | 9.120 AED | 1.232.882 AED |
| 2031-09 | 1.931.494 AED | 9.145 AED | 1.232.882 AED |
| 2031-10 | 1.943.922 AED | 9.169 AED | 1.232.882 AED |
| 2031-11 | 1.956.429 AED | 9.194 AED | 1.232.882 AED |
| 2031-12 | 1.969.017 AED | 9.218 AED | 1.232.882 AED |
| 2032-01 | 1.981.685 AED | 9.243 AED | 1.232.882 AED |
| 2032-02 | 1.994.436 AED | 9.268 AED | 1.232.882 AED |
| 2032-03 | 2.007.268 AED | 9.293 AED | 1.232.882 AED |
| 2032-04 | 2.020.183 AED | 9.317 AED | 1.232.882 AED |
| 2032-05 | 2.033.181 AED | 9.342 AED | 1.232.882 AED |
| 2032-06 | 2.046.262 AED | 9.367 AED | 1.232.882 AED |
| 2032-07 | 2.059.428 AED | 9.392 AED | 1.232.882 AED |
| 2032-08 | 2.072.678 AED | 9.418 AED | 1.232.882 AED |
| 2032-09 | 2.086.014 AED | 9.443 AED | 1.232.882 AED |
| 2032-10 | 2.099.436 AED | 9.468 AED | 1.232.882 AED |
| 2032-11 | 2.112.943 AED | 9.493 AED | 1.232.882 AED |
| 2032-12 | 2.126.538 AED | 9.519 AED | 1.232.882 AED |
| 2033-01 | 2.140.220 AED | 9.544 AED | 1.232.882 AED |
| 2033-02 | 2.153.991 AED | 9.569 AED | 1.232.882 AED |
| 2033-03 | 2.167.849 AED | 9.595 AED | 1.232.882 AED |
| 2033-04 | 2.181.797 AED | 9.621 AED | 1.232.882 AED |
| 2033-05 | 2.195.835 AED | 9.646 AED | 1.232.882 AED |
| 2033-06 | 2.209.963 AED | 9.672 AED | 1.232.882 AED |
| 2033-07 | 2.224.182 AED | 9.698 AED | 1.232.882 AED |
| 2033-08 | 2.238.493 AED | 9.724 AED | 1.232.882 AED |
| 2033-09 | 2.252.895 AED | 9.750 AED | 1.232.882 AED |
| 2033-10 | 2.267.390 AED | 9.776 AED | 1.232.882 AED |
| 2033-11 | 2.281.979 AED | 9.802 AED | 1.232.882 AED |
| 2033-12 | 2.296.661 AED | 9.828 AED | 1.232.882 AED |
| 2034-01 | 2.311.438 AED | 9.854 AED | 1.232.882 AED |
| 2034-02 | 2.326.310 AED | 9.880 AED | 1.232.882 AED |
| 2034-03 | 2.341.277 AED | 9.906 AED | 1.232.882 AED |
| 2034-04 | 2.356.341 AED | 9.933 AED | 1.232.882 AED |
| 2034-05 | 2.371.502 AED | 9.959 AED | 1.232.882 AED |
| 2034-06 | 2.386.760 AED | 9.986 AED | 1.232.882 AED |
| 2034-07 | 2.402.117 AED | 10.012 AED | 1.232.882 AED |
| 2034-08 | 2.417.572 AED | 10.039 AED | 1.232.882 AED |
| 2034-09 | 2.433.127 AED | 10.066 AED | 1.232.882 AED |
| 2034-10 | 2.448.782 AED | 10.092 AED | 1.232.882 AED |
| 2034-11 | 2.464.537 AED | 10.119 AED | 1.232.882 AED |
| 2034-12 | 2.480.394 AED | 10.146 AED | 1.232.882 AED |
| 2035-01 | 2.496.353 AED | 10.173 AED | 1.232.882 AED |
| 2035-02 | 2.512.415 AED | 10.200 AED | 1.232.882 AED |
| 2035-03 | 2.528.580 AED | 10.227 AED | 1.232.882 AED |
| 2035-04 | 2.544.849 AED | 10.254 AED | 1.232.882 AED |
| 2035-05 | 2.561.222 AED | 10.282 AED | 1.232.882 AED |
| 2035-06 | 2.577.701 AED | 10.309 AED | 1.232.882 AED |
| 2035-07 | 2.594.286 AED | 10.336 AED | 1.232.882 AED |
| 2035-08 | 2.610.978 AED | 10.364 AED | 1.232.882 AED |
| 2035-09 | 2.627.777 AED | 10.391 AED | 1.232.882 AED |
| 2035-10 | 2.644.684 AED | 10.419 AED | 1.232.882 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.240.814 AED | 0 AED | 308.220 AED |
| 2026 | 1.340.080 AED | 0 AED | 554.797 AED |
| 2027 | 1.447.286 AED | 55.055 AED | 1.232.882 AED |
| 2028 | 1.563.069 AED | 98.959 AED | 1.232.882 AED |
| 2029 | 1.688.114 AED | 102.212 AED | 1.232.882 AED |
| 2030 | 1.823.164 AED | 105.559 AED | 1.232.882 AED |
| 2031 | 1.969.017 AED | 109.009 AED | 1.232.882 AED |
| 2032 | 2.126.538 AED | 112.563 AED | 1.232.882 AED |
| 2033 | 2.296.661 AED | 116.225 AED | 1.232.882 AED |
| 2034 | 2.480.394 AED | 119.992 AED | 1.232.882 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 332.878 USD | 0 USD | 83.219 USD |
| 2025-12 | 335.019 USD | 0 USD | 83.219 USD |
| 2026-01 | 337.175 USD | 0 USD | 99.863 USD |
| 2026-02 | 339.344 USD | 0 USD | 99.863 USD |
| 2026-03 | 341.528 USD | 0 USD | 99.863 USD |
| 2026-04 | 343.725 USD | 0 USD | 116.507 USD |
| 2026-05 | 345.937 USD | 0 USD | 116.507 USD |
| 2026-06 | 348.162 USD | 0 USD | 116.507 USD |
| 2026-07 | 350.403 USD | 0 USD | 133.151 USD |
| 2026-08 | 352.657 USD | 0 USD | 133.151 USD |
| 2026-09 | 354.926 USD | 0 USD | 133.151 USD |
| 2026-10 | 357.210 USD | 0 USD | 149.795 USD |
| 2026-11 | 359.508 USD | 0 USD | 149.795 USD |
| 2026-12 | 361.821 USD | 0 USD | 149.795 USD |
| 2027-01 | 364.149 USD | 0 USD | 166.439 USD |
| 2027-02 | 366.492 USD | 0 USD | 166.439 USD |
| 2027-03 | 368.850 USD | 0 USD | 166.439 USD |
| 2027-04 | 371.223 USD | 0 USD | 183.082 USD |
| 2027-05 | 373.611 USD | 0 USD | 183.082 USD |
| 2027-06 | 376.016 USD | 2.123 USD | 316.234 USD |
| 2027-07 | 378.435 USD | 2.123 USD | 332.878 USD |
| 2027-08 | 380.870 USD | 2.123 USD | 332.878 USD |
| 2027-09 | 383.320 USD | 2.123 USD | 332.878 USD |
| 2027-10 | 385.786 USD | 2.123 USD | 332.878 USD |
| 2027-11 | 388.269 USD | 2.123 USD | 332.878 USD |
| 2027-12 | 390.767 USD | 2.123 USD | 332.878 USD |
| 2028-01 | 393.281 USD | 2.193 USD | 332.878 USD |
| 2028-02 | 395.811 USD | 2.199 USD | 332.878 USD |
| 2028-03 | 398.358 USD | 2.205 USD | 332.878 USD |
| 2028-04 | 400.921 USD | 2.211 USD | 332.878 USD |
| 2028-05 | 403.500 USD | 2.217 USD | 332.878 USD |
| 2028-06 | 406.097 USD | 2.223 USD | 332.878 USD |
| 2028-07 | 408.710 USD | 2.229 USD | 332.878 USD |
| 2028-08 | 411.339 USD | 2.235 USD | 332.878 USD |
| 2028-09 | 413.986 USD | 2.241 USD | 332.878 USD |
| 2028-10 | 416.649 USD | 2.247 USD | 332.878 USD |
| 2028-11 | 419.330 USD | 2.253 USD | 332.878 USD |
| 2028-12 | 422.028 USD | 2.259 USD | 332.878 USD |
| 2029-01 | 424.744 USD | 2.265 USD | 332.878 USD |
| 2029-02 | 427.476 USD | 2.272 USD | 332.878 USD |
| 2029-03 | 430.227 USD | 2.277 USD | 332.878 USD |
| 2029-04 | 432.995 USD | 2.284 USD | 332.878 USD |
| 2029-05 | 435.781 USD | 2.290 USD | 332.878 USD |
| 2029-06 | 438.585 USD | 2.296 USD | 332.878 USD |
| 2029-07 | 441.406 USD | 2.302 USD | 332.878 USD |
| 2029-08 | 444.246 USD | 2.309 USD | 332.878 USD |
| 2029-09 | 447.105 USD | 2.315 USD | 332.878 USD |
| 2029-10 | 449.982 USD | 2.321 USD | 332.878 USD |
| 2029-11 | 452.876 USD | 2.327 USD | 332.878 USD |
| 2029-12 | 455.790 USD | 2.333 USD | 332.878 USD |
| 2030-01 | 458.723 USD | 2.340 USD | 332.878 USD |
| 2030-02 | 461.674 USD | 2.346 USD | 332.878 USD |
| 2030-03 | 464.645 USD | 2.352 USD | 332.878 USD |
| 2030-04 | 467.634 USD | 2.358 USD | 332.878 USD |
| 2030-05 | 470.643 USD | 2.365 USD | 332.878 USD |
| 2030-06 | 473.671 USD | 2.371 USD | 332.878 USD |
| 2030-07 | 476.719 USD | 2.378 USD | 332.878 USD |
| 2030-08 | 479.786 USD | 2.384 USD | 332.878 USD |
| 2030-09 | 482.873 USD | 2.390 USD | 332.878 USD |
| 2030-10 | 485.980 USD | 2.397 USD | 332.878 USD |
| 2030-11 | 489.107 USD | 2.403 USD | 332.878 USD |
| 2030-12 | 492.254 USD | 2.410 USD | 332.878 USD |
| 2031-01 | 495.421 USD | 2.416 USD | 332.878 USD |
| 2031-02 | 498.609 USD | 2.423 USD | 332.878 USD |
| 2031-03 | 501.816 USD | 2.429 USD | 332.878 USD |
| 2031-04 | 505.045 USD | 2.436 USD | 332.878 USD |
| 2031-05 | 508.295 USD | 2.442 USD | 332.878 USD |
| 2031-06 | 511.565 USD | 2.449 USD | 332.878 USD |
| 2031-07 | 514.857 USD | 2.455 USD | 332.878 USD |
| 2031-08 | 518.169 USD | 2.462 USD | 332.878 USD |
| 2031-09 | 521.503 USD | 2.469 USD | 332.878 USD |
| 2031-10 | 524.858 USD | 2.475 USD | 332.878 USD |
| 2031-11 | 528.235 USD | 2.482 USD | 332.878 USD |
| 2031-12 | 531.634 USD | 2.488 USD | 332.878 USD |
| 2032-01 | 535.054 USD | 2.495 USD | 332.878 USD |
| 2032-02 | 538.497 USD | 2.502 USD | 332.878 USD |
| 2032-03 | 541.962 USD | 2.509 USD | 332.878 USD |
| 2032-04 | 545.449 USD | 2.515 USD | 332.878 USD |
| 2032-05 | 548.958 USD | 2.522 USD | 332.878 USD |
| 2032-06 | 552.490 USD | 2.529 USD | 332.878 USD |
| 2032-07 | 556.045 USD | 2.535 USD | 332.878 USD |
| 2032-08 | 559.623 USD | 2.542 USD | 332.878 USD |
| 2032-09 | 563.223 USD | 2.549 USD | 332.878 USD |
| 2032-10 | 566.847 USD | 2.556 USD | 332.878 USD |
| 2032-11 | 570.494 USD | 2.563 USD | 332.878 USD |
| 2032-12 | 574.165 USD | 2.570 USD | 332.878 USD |
| 2033-01 | 577.859 USD | 2.576 USD | 332.878 USD |
| 2033-02 | 581.577 USD | 2.583 USD | 332.878 USD |
| 2033-03 | 585.319 USD | 2.590 USD | 332.878 USD |
| 2033-04 | 589.085 USD | 2.597 USD | 332.878 USD |
| 2033-05 | 592.875 USD | 2.604 USD | 332.878 USD |
| 2033-06 | 596.690 USD | 2.611 USD | 332.878 USD |
| 2033-07 | 600.529 USD | 2.618 USD | 332.878 USD |
| 2033-08 | 604.393 USD | 2.625 USD | 332.878 USD |
| 2033-09 | 608.281 USD | 2.632 USD | 332.878 USD |
| 2033-10 | 612.195 USD | 2.639 USD | 332.878 USD |
| 2033-11 | 616.134 USD | 2.646 USD | 332.878 USD |
| 2033-12 | 620.098 USD | 2.653 USD | 332.878 USD |
| 2034-01 | 624.088 USD | 2.660 USD | 332.878 USD |
| 2034-02 | 628.103 USD | 2.667 USD | 332.878 USD |
| 2034-03 | 632.144 USD | 2.674 USD | 332.878 USD |
| 2034-04 | 636.212 USD | 2.681 USD | 332.878 USD |
| 2034-05 | 640.305 USD | 2.688 USD | 332.878 USD |
| 2034-06 | 644.425 USD | 2.696 USD | 332.878 USD |
| 2034-07 | 648.571 USD | 2.703 USD | 332.878 USD |
| 2034-08 | 652.744 USD | 2.710 USD | 332.878 USD |
| 2034-09 | 656.944 USD | 2.717 USD | 332.878 USD |
| 2034-10 | 661.171 USD | 2.724 USD | 332.878 USD |
| 2034-11 | 665.424 USD | 2.732 USD | 332.878 USD |
| 2034-12 | 669.706 USD | 2.739 USD | 332.878 USD |
| 2035-01 | 674.015 USD | 2.746 USD | 332.878 USD |
| 2035-02 | 678.352 USD | 2.754 USD | 332.878 USD |
| 2035-03 | 682.716 USD | 2.761 USD | 332.878 USD |
| 2035-04 | 687.109 USD | 2.768 USD | 332.878 USD |
| 2035-05 | 691.529 USD | 2.776 USD | 332.878 USD |
| 2035-06 | 695.979 USD | 2.783 USD | 332.878 USD |
| 2035-07 | 700.457 USD | 2.790 USD | 332.878 USD |
| 2035-08 | 704.964 USD | 2.798 USD | 332.878 USD |
| 2035-09 | 709.499 USD | 2.805 USD | 332.878 USD |
| 2035-10 | 714.064 USD | 2.813 USD | 332.878 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 335.019 USD | 0 USD | 83.219 USD |
| 2026 | 361.821 USD | 0 USD | 149.795 USD |
| 2027 | 390.767 USD | 14.861 USD | 332.878 USD |
| 2028 | 422.028 USD | 26.712 USD | 332.878 USD |
| 2029 | 455.790 USD | 27.591 USD | 332.878 USD |
| 2030 | 492.254 USD | 28.494 USD | 332.878 USD |
| 2031 | 531.634 USD | 29.426 USD | 332.878 USD |
| 2032 | 574.165 USD | 30.387 USD | 332.878 USD |
| 2033 | 620.098 USD | 31.374 USD | 332.878 USD |
| 2034 | 669.706 USD | 32.391 USD | 332.878 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.