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 - 1,5 Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.235.013 AED | 0 AED | 308.753 AED |
| 2025-12 | 1.242.959 AED | 0 AED | 308.753 AED |
| 2026-01 | 1.250.956 AED | 0 AED | 370.503 AED |
| 2026-02 | 1.259.005 AED | 0 AED | 370.503 AED |
| 2026-03 | 1.267.105 AED | 0 AED | 370.503 AED |
| 2026-04 | 1.275.258 AED | 0 AED | 432.254 AED |
| 2026-05 | 1.283.463 AED | 0 AED | 432.254 AED |
| 2026-06 | 1.291.721 AED | 0 AED | 432.254 AED |
| 2026-07 | 1.300.032 AED | 0 AED | 494.005 AED |
| 2026-08 | 1.308.396 AED | 0 AED | 494.005 AED |
| 2026-09 | 1.316.814 AED | 0 AED | 494.005 AED |
| 2026-10 | 1.325.287 AED | 0 AED | 555.755 AED |
| 2026-11 | 1.333.814 AED | 0 AED | 555.755 AED |
| 2026-12 | 1.342.396 AED | 0 AED | 555.755 AED |
| 2027-01 | 1.351.033 AED | 0 AED | 617.506 AED |
| 2027-02 | 1.359.725 AED | 0 AED | 617.506 AED |
| 2027-03 | 1.368.474 AED | 0 AED | 617.506 AED |
| 2027-04 | 1.377.279 AED | 0 AED | 679.257 AED |
| 2027-05 | 1.386.140 AED | 0 AED | 679.257 AED |
| 2027-06 | 1.395.059 AED | 7.838 AED | 1.173.262 AED |
| 2027-07 | 1.404.034 AED | 7.838 AED | 1.235.013 AED |
| 2027-08 | 1.413.068 AED | 7.838 AED | 1.235.013 AED |
| 2027-09 | 1.422.160 AED | 7.838 AED | 1.235.013 AED |
| 2027-10 | 1.431.310 AED | 7.838 AED | 1.235.013 AED |
| 2027-11 | 1.440.519 AED | 7.838 AED | 1.235.013 AED |
| 2027-12 | 1.449.787 AED | 7.838 AED | 1.235.013 AED |
| 2028-01 | 1.459.115 AED | 8.098 AED | 1.235.013 AED |
| 2028-02 | 1.468.503 AED | 8.120 AED | 1.235.013 AED |
| 2028-03 | 1.477.952 AED | 8.142 AED | 1.235.013 AED |
| 2028-04 | 1.487.461 AED | 8.164 AED | 1.235.013 AED |
| 2028-05 | 1.497.031 AED | 8.186 AED | 1.235.013 AED |
| 2028-06 | 1.506.663 AED | 8.208 AED | 1.235.013 AED |
| 2028-07 | 1.516.357 AED | 8.230 AED | 1.235.013 AED |
| 2028-08 | 1.526.113 AED | 8.253 AED | 1.235.013 AED |
| 2028-09 | 1.535.933 AED | 8.275 AED | 1.235.013 AED |
| 2028-10 | 1.545.815 AED | 8.298 AED | 1.235.013 AED |
| 2028-11 | 1.555.761 AED | 8.320 AED | 1.235.013 AED |
| 2028-12 | 1.565.770 AED | 8.343 AED | 1.235.013 AED |
| 2029-01 | 1.575.845 AED | 8.365 AED | 1.235.013 AED |
| 2029-02 | 1.585.984 AED | 8.388 AED | 1.235.013 AED |
| 2029-03 | 1.596.188 AED | 8.411 AED | 1.235.013 AED |
| 2029-04 | 1.606.458 AED | 8.434 AED | 1.235.013 AED |
| 2029-05 | 1.616.794 AED | 8.456 AED | 1.235.013 AED |
| 2029-06 | 1.627.196 AED | 8.479 AED | 1.235.013 AED |
| 2029-07 | 1.637.666 AED | 8.502 AED | 1.235.013 AED |
| 2029-08 | 1.648.203 AED | 8.525 AED | 1.235.013 AED |
| 2029-09 | 1.658.807 AED | 8.548 AED | 1.235.013 AED |
| 2029-10 | 1.669.480 AED | 8.571 AED | 1.235.013 AED |
| 2029-11 | 1.680.221 AED | 8.595 AED | 1.235.013 AED |
| 2029-12 | 1.691.032 AED | 8.618 AED | 1.235.013 AED |
| 2030-01 | 1.701.912 AED | 8.641 AED | 1.235.013 AED |
| 2030-02 | 1.712.862 AED | 8.664 AED | 1.235.013 AED |
| 2030-03 | 1.723.883 AED | 8.688 AED | 1.235.013 AED |
| 2030-04 | 1.734.975 AED | 8.711 AED | 1.235.013 AED |
| 2030-05 | 1.746.137 AED | 8.735 AED | 1.235.013 AED |
| 2030-06 | 1.757.372 AED | 8.759 AED | 1.235.013 AED |
| 2030-07 | 1.768.679 AED | 8.782 AED | 1.235.013 AED |
| 2030-08 | 1.780.059 AED | 8.806 AED | 1.235.013 AED |
| 2030-09 | 1.791.512 AED | 8.830 AED | 1.235.013 AED |
| 2030-10 | 1.803.038 AED | 8.853 AED | 1.235.013 AED |
| 2030-11 | 1.814.639 AED | 8.877 AED | 1.235.013 AED |
| 2030-12 | 1.826.315 AED | 8.901 AED | 1.235.013 AED |
| 2031-01 | 1.838.065 AED | 8.925 AED | 1.235.013 AED |
| 2031-02 | 1.849.891 AED | 8.949 AED | 1.235.013 AED |
| 2031-03 | 1.861.794 AED | 8.973 AED | 1.235.013 AED |
| 2031-04 | 1.873.773 AED | 8.998 AED | 1.235.013 AED |
| 2031-05 | 1.885.828 AED | 9.022 AED | 1.235.013 AED |
| 2031-06 | 1.897.962 AED | 9.046 AED | 1.235.013 AED |
| 2031-07 | 1.910.173 AED | 9.070 AED | 1.235.013 AED |
| 2031-08 | 1.922.464 AED | 9.095 AED | 1.235.013 AED |
| 2031-09 | 1.934.833 AED | 9.119 AED | 1.235.013 AED |
| 2031-10 | 1.947.282 AED | 9.144 AED | 1.235.013 AED |
| 2031-11 | 1.959.810 AED | 9.169 AED | 1.235.013 AED |
| 2031-12 | 1.972.420 AED | 9.193 AED | 1.235.013 AED |
| 2032-01 | 1.985.110 AED | 9.218 AED | 1.235.013 AED |
| 2032-02 | 1.997.883 AED | 9.243 AED | 1.235.013 AED |
| 2032-03 | 2.010.737 AED | 9.268 AED | 1.235.013 AED |
| 2032-04 | 2.023.674 AED | 9.292 AED | 1.235.013 AED |
| 2032-05 | 2.036.695 AED | 9.317 AED | 1.235.013 AED |
| 2032-06 | 2.049.799 AED | 9.342 AED | 1.235.013 AED |
| 2032-07 | 2.062.987 AED | 9.367 AED | 1.235.013 AED |
| 2032-08 | 2.076.261 AED | 9.393 AED | 1.235.013 AED |
| 2032-09 | 2.089.619 AED | 9.418 AED | 1.235.013 AED |
| 2032-10 | 2.103.064 AED | 9.443 AED | 1.235.013 AED |
| 2032-11 | 2.116.595 AED | 9.468 AED | 1.235.013 AED |
| 2032-12 | 2.130.214 AED | 9.494 AED | 1.235.013 AED |
| 2033-01 | 2.143.919 AED | 9.519 AED | 1.235.013 AED |
| 2033-02 | 2.157.713 AED | 9.545 AED | 1.235.013 AED |
| 2033-03 | 2.171.596 AED | 9.570 AED | 1.235.013 AED |
| 2033-04 | 2.185.568 AED | 9.596 AED | 1.235.013 AED |
| 2033-05 | 2.199.630 AED | 9.622 AED | 1.235.013 AED |
| 2033-06 | 2.213.783 AED | 9.648 AED | 1.235.013 AED |
| 2033-07 | 2.228.026 AED | 9.673 AED | 1.235.013 AED |
| 2033-08 | 2.242.362 AED | 9.699 AED | 1.235.013 AED |
| 2033-09 | 2.256.789 AED | 9.725 AED | 1.235.013 AED |
| 2033-10 | 2.271.309 AED | 9.751 AED | 1.235.013 AED |
| 2033-11 | 2.285.923 AED | 9.777 AED | 1.235.013 AED |
| 2033-12 | 2.300.631 AED | 9.804 AED | 1.235.013 AED |
| 2034-01 | 2.315.433 AED | 9.830 AED | 1.235.013 AED |
| 2034-02 | 2.330.331 AED | 9.856 AED | 1.235.013 AED |
| 2034-03 | 2.345.324 AED | 9.882 AED | 1.235.013 AED |
| 2034-04 | 2.360.414 AED | 9.909 AED | 1.235.013 AED |
| 2034-05 | 2.375.601 AED | 9.935 AED | 1.235.013 AED |
| 2034-06 | 2.390.886 AED | 9.962 AED | 1.235.013 AED |
| 2034-07 | 2.406.269 AED | 9.988 AED | 1.235.013 AED |
| 2034-08 | 2.421.751 AED | 10.015 AED | 1.235.013 AED |
| 2034-09 | 2.437.332 AED | 10.042 AED | 1.235.013 AED |
| 2034-10 | 2.453.014 AED | 10.069 AED | 1.235.013 AED |
| 2034-11 | 2.468.797 AED | 10.096 AED | 1.235.013 AED |
| 2034-12 | 2.484.681 AED | 10.123 AED | 1.235.013 AED |
| 2035-01 | 2.500.668 AED | 10.150 AED | 1.235.013 AED |
| 2035-02 | 2.516.757 AED | 10.177 AED | 1.235.013 AED |
| 2035-03 | 2.532.950 AED | 10.204 AED | 1.235.013 AED |
| 2035-04 | 2.549.247 AED | 10.231 AED | 1.235.013 AED |
| 2035-05 | 2.565.649 AED | 10.258 AED | 1.235.013 AED |
| 2035-06 | 2.582.156 AED | 10.286 AED | 1.235.013 AED |
| 2035-07 | 2.598.770 AED | 10.313 AED | 1.235.013 AED |
| 2035-08 | 2.615.491 AED | 10.340 AED | 1.235.013 AED |
| 2035-09 | 2.632.319 AED | 10.368 AED | 1.235.013 AED |
| 2035-10 | 2.649.255 AED | 10.396 AED | 1.235.013 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.242.959 AED | 0 AED | 308.753 AED |
| 2026 | 1.342.396 AED | 0 AED | 555.755 AED |
| 2027 | 1.449.787 AED | 54.866 AED | 1.235.013 AED |
| 2028 | 1.565.770 AED | 98.637 AED | 1.235.013 AED |
| 2029 | 1.691.032 AED | 101.892 AED | 1.235.013 AED |
| 2030 | 1.826.315 AED | 105.247 AED | 1.235.013 AED |
| 2031 | 1.972.420 AED | 108.703 AED | 1.235.013 AED |
| 2032 | 2.130.214 AED | 112.263 AED | 1.235.013 AED |
| 2033 | 2.300.631 AED | 115.929 AED | 1.235.013 AED |
| 2034 | 2.484.681 AED | 119.707 AED | 1.235.013 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 333.453 USD | 0 USD | 83.363 USD |
| 2025-12 | 335.598 USD | 0 USD | 83.363 USD |
| 2026-01 | 337.758 USD | 0 USD | 100.035 USD |
| 2026-02 | 339.931 USD | 0 USD | 100.035 USD |
| 2026-03 | 342.118 USD | 0 USD | 100.035 USD |
| 2026-04 | 344.319 USD | 0 USD | 116.708 USD |
| 2026-05 | 346.535 USD | 0 USD | 116.708 USD |
| 2026-06 | 348.764 USD | 0 USD | 116.708 USD |
| 2026-07 | 351.008 USD | 0 USD | 133.381 USD |
| 2026-08 | 353.266 USD | 0 USD | 133.381 USD |
| 2026-09 | 355.539 USD | 0 USD | 133.381 USD |
| 2026-10 | 357.827 USD | 0 USD | 150.053 USD |
| 2026-11 | 360.129 USD | 0 USD | 150.053 USD |
| 2026-12 | 362.446 USD | 0 USD | 150.053 USD |
| 2027-01 | 364.778 USD | 0 USD | 166.726 USD |
| 2027-02 | 367.125 USD | 0 USD | 166.726 USD |
| 2027-03 | 369.487 USD | 0 USD | 166.726 USD |
| 2027-04 | 371.865 USD | 0 USD | 183.399 USD |
| 2027-05 | 374.257 USD | 0 USD | 183.399 USD |
| 2027-06 | 376.665 USD | 2.116 USD | 316.780 USD |
| 2027-07 | 379.089 USD | 2.116 USD | 333.453 USD |
| 2027-08 | 381.528 USD | 2.116 USD | 333.453 USD |
| 2027-09 | 383.983 USD | 2.116 USD | 333.453 USD |
| 2027-10 | 386.453 USD | 2.116 USD | 333.453 USD |
| 2027-11 | 388.940 USD | 2.116 USD | 333.453 USD |
| 2027-12 | 391.442 USD | 2.116 USD | 333.453 USD |
| 2028-01 | 393.961 USD | 2.186 USD | 333.453 USD |
| 2028-02 | 396.495 USD | 2.192 USD | 333.453 USD |
| 2028-03 | 399.047 USD | 2.198 USD | 333.453 USD |
| 2028-04 | 401.614 USD | 2.204 USD | 333.453 USD |
| 2028-05 | 404.198 USD | 2.210 USD | 333.453 USD |
| 2028-06 | 406.799 USD | 2.216 USD | 333.453 USD |
| 2028-07 | 409.416 USD | 2.222 USD | 333.453 USD |
| 2028-08 | 412.050 USD | 2.228 USD | 333.453 USD |
| 2028-09 | 414.701 USD | 2.234 USD | 333.453 USD |
| 2028-10 | 417.370 USD | 2.240 USD | 333.453 USD |
| 2028-11 | 420.055 USD | 2.246 USD | 333.453 USD |
| 2028-12 | 422.757 USD | 2.252 USD | 333.453 USD |
| 2029-01 | 425.478 USD | 2.258 USD | 333.453 USD |
| 2029-02 | 428.215 USD | 2.264 USD | 333.453 USD |
| 2029-03 | 430.970 USD | 2.270 USD | 333.453 USD |
| 2029-04 | 433.743 USD | 2.277 USD | 333.453 USD |
| 2029-05 | 436.534 USD | 2.283 USD | 333.453 USD |
| 2029-06 | 439.342 USD | 2.289 USD | 333.453 USD |
| 2029-07 | 442.169 USD | 2.295 USD | 333.453 USD |
| 2029-08 | 445.014 USD | 2.301 USD | 333.453 USD |
| 2029-09 | 447.877 USD | 2.307 USD | 333.453 USD |
| 2029-10 | 450.759 USD | 2.314 USD | 333.453 USD |
| 2029-11 | 453.659 USD | 2.320 USD | 333.453 USD |
| 2029-12 | 456.578 USD | 2.326 USD | 333.453 USD |
| 2030-01 | 459.516 USD | 2.333 USD | 333.453 USD |
| 2030-02 | 462.472 USD | 2.339 USD | 333.453 USD |
| 2030-03 | 465.448 USD | 2.345 USD | 333.453 USD |
| 2030-04 | 468.443 USD | 2.351 USD | 333.453 USD |
| 2030-05 | 471.456 USD | 2.358 USD | 333.453 USD |
| 2030-06 | 474.490 USD | 2.364 USD | 333.453 USD |
| 2030-07 | 477.543 USD | 2.371 USD | 333.453 USD |
| 2030-08 | 480.615 USD | 2.377 USD | 333.453 USD |
| 2030-09 | 483.708 USD | 2.384 USD | 333.453 USD |
| 2030-10 | 486.820 USD | 2.390 USD | 333.453 USD |
| 2030-11 | 489.952 USD | 2.396 USD | 333.453 USD |
| 2030-12 | 493.105 USD | 2.403 USD | 333.453 USD |
| 2031-01 | 496.277 USD | 2.409 USD | 333.453 USD |
| 2031-02 | 499.470 USD | 2.416 USD | 333.453 USD |
| 2031-03 | 502.684 USD | 2.422 USD | 333.453 USD |
| 2031-04 | 505.918 USD | 2.429 USD | 333.453 USD |
| 2031-05 | 509.173 USD | 2.435 USD | 333.453 USD |
| 2031-06 | 512.449 USD | 2.442 USD | 333.453 USD |
| 2031-07 | 515.746 USD | 2.448 USD | 333.453 USD |
| 2031-08 | 519.065 USD | 2.455 USD | 333.453 USD |
| 2031-09 | 522.404 USD | 2.462 USD | 333.453 USD |
| 2031-10 | 525.766 USD | 2.468 USD | 333.453 USD |
| 2031-11 | 529.148 USD | 2.475 USD | 333.453 USD |
| 2031-12 | 532.553 USD | 2.482 USD | 333.453 USD |
| 2032-01 | 535.979 USD | 2.488 USD | 333.453 USD |
| 2032-02 | 539.428 USD | 2.495 USD | 333.453 USD |
| 2032-03 | 542.898 USD | 2.502 USD | 333.453 USD |
| 2032-04 | 546.391 USD | 2.508 USD | 333.453 USD |
| 2032-05 | 549.907 USD | 2.515 USD | 333.453 USD |
| 2032-06 | 553.445 USD | 2.522 USD | 333.453 USD |
| 2032-07 | 557.006 USD | 2.529 USD | 333.453 USD |
| 2032-08 | 560.590 USD | 2.536 USD | 333.453 USD |
| 2032-09 | 564.197 USD | 2.542 USD | 333.453 USD |
| 2032-10 | 567.827 USD | 2.549 USD | 333.453 USD |
| 2032-11 | 571.480 USD | 2.556 USD | 333.453 USD |
| 2032-12 | 575.157 USD | 2.563 USD | 333.453 USD |
| 2033-01 | 578.858 USD | 2.570 USD | 333.453 USD |
| 2033-02 | 582.582 USD | 2.577 USD | 333.453 USD |
| 2033-03 | 586.330 USD | 2.583 USD | 333.453 USD |
| 2033-04 | 590.103 USD | 2.590 USD | 333.453 USD |
| 2033-05 | 593.900 USD | 2.597 USD | 333.453 USD |
| 2033-06 | 597.721 USD | 2.604 USD | 333.453 USD |
| 2033-07 | 601.567 USD | 2.611 USD | 333.453 USD |
| 2033-08 | 605.437 USD | 2.618 USD | 333.453 USD |
| 2033-09 | 609.333 USD | 2.625 USD | 333.453 USD |
| 2033-10 | 613.253 USD | 2.632 USD | 333.453 USD |
| 2033-11 | 617.199 USD | 2.639 USD | 333.453 USD |
| 2033-12 | 621.170 USD | 2.647 USD | 333.453 USD |
| 2034-01 | 625.166 USD | 2.654 USD | 333.453 USD |
| 2034-02 | 629.189 USD | 2.661 USD | 333.453 USD |
| 2034-03 | 633.237 USD | 2.668 USD | 333.453 USD |
| 2034-04 | 637.311 USD | 2.675 USD | 333.453 USD |
| 2034-05 | 641.412 USD | 2.682 USD | 333.453 USD |
| 2034-06 | 645.539 USD | 2.689 USD | 333.453 USD |
| 2034-07 | 649.692 USD | 2.696 USD | 333.453 USD |
| 2034-08 | 653.872 USD | 2.704 USD | 333.453 USD |
| 2034-09 | 658.079 USD | 2.711 USD | 333.453 USD |
| 2034-10 | 662.313 USD | 2.718 USD | 333.453 USD |
| 2034-11 | 666.575 USD | 2.725 USD | 333.453 USD |
| 2034-12 | 670.863 USD | 2.733 USD | 333.453 USD |
| 2035-01 | 675.180 USD | 2.740 USD | 333.453 USD |
| 2035-02 | 679.524 USD | 2.747 USD | 333.453 USD |
| 2035-03 | 683.896 USD | 2.755 USD | 333.453 USD |
| 2035-04 | 688.296 USD | 2.762 USD | 333.453 USD |
| 2035-05 | 692.725 USD | 2.769 USD | 333.453 USD |
| 2035-06 | 697.182 USD | 2.777 USD | 333.453 USD |
| 2035-07 | 701.667 USD | 2.784 USD | 333.453 USD |
| 2035-08 | 706.182 USD | 2.791 USD | 333.453 USD |
| 2035-09 | 710.726 USD | 2.799 USD | 333.453 USD |
| 2035-10 | 715.298 USD | 2.806 USD | 333.453 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 335.598 USD | 0 USD | 83.363 USD |
| 2026 | 362.446 USD | 0 USD | 150.053 USD |
| 2027 | 391.442 USD | 14.812 USD | 333.453 USD |
| 2028 | 422.757 USD | 26.628 USD | 333.453 USD |
| 2029 | 456.578 USD | 27.504 USD | 333.453 USD |
| 2030 | 493.105 USD | 28.411 USD | 333.453 USD |
| 2031 | 532.553 USD | 29.343 USD | 333.453 USD |
| 2032 | 575.157 USD | 30.305 USD | 333.453 USD |
| 2033 | 621.170 USD | 31.293 USD | 333.453 USD |
| 2034 | 670.863 USD | 32.316 USD | 333.453 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.