Calculate investment numbers:
Object 1
TETR1S TOWER - post payment - 1,5 Bedroom
Address District 13, Jumeirah Village Circle
15017
2025-04-14
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.
Percent: 5.00 % after 4 month
Percent: 5.00 % after 7 month
Percent: 5.00 % after 10 month
Percent: 5.00 % after 13 month
Percent: 5.00 % after 16 month
Percent: 5.00 % after 19 month
Percent: 5.00 % after 22 month
Calculated discounts:
Price: 5%
Furnishing: 100%
Purchase Details for TETR1S TOWER - post payment - 1,5 Bedroom
AED
USD
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 1.309.348 AED | 0 AED | 327.337 AED |
| 2025-12 | 1.317.773 AED | 0 AED | 327.337 AED |
| 2026-01 | 1.326.251 AED | 0 AED | 392.804 AED |
| 2026-02 | 1.334.785 AED | 0 AED | 392.804 AED |
| 2026-03 | 1.343.373 AED | 0 AED | 392.804 AED |
| 2026-04 | 1.352.016 AED | 0 AED | 458.272 AED |
| 2026-05 | 1.360.715 AED | 0 AED | 458.272 AED |
| 2026-06 | 1.369.470 AED | 0 AED | 458.272 AED |
| 2026-07 | 1.378.281 AED | 0 AED | 523.739 AED |
| 2026-08 | 1.387.149 AED | 0 AED | 523.739 AED |
| 2026-09 | 1.396.074 AED | 0 AED | 523.739 AED |
| 2026-10 | 1.405.056 AED | 0 AED | 589.207 AED |
| 2026-11 | 1.414.096 AED | 0 AED | 589.207 AED |
| 2026-12 | 1.423.195 AED | 0 AED | 589.207 AED |
| 2027-01 | 1.432.352 AED | 0 AED | 654.674 AED |
| 2027-02 | 1.441.567 AED | 0 AED | 654.674 AED |
| 2027-03 | 1.450.842 AED | 0 AED | 654.674 AED |
| 2027-04 | 1.460.177 AED | 0 AED | 720.141 AED |
| 2027-05 | 1.469.572 AED | 0 AED | 720.141 AED |
| 2027-06 | 1.479.027 AED | 7.838 AED | 785.609 AED |
| 2027-07 | 1.488.543 AED | 7.838 AED | 851.076 AED |
| 2027-08 | 1.498.121 AED | 7.838 AED | 851.076 AED |
| 2027-09 | 1.507.760 AED | 7.838 AED | 916.544 AED |
| 2027-10 | 1.517.461 AED | 7.838 AED | 916.544 AED |
| 2027-11 | 1.527.224 AED | 7.838 AED | 916.544 AED |
| 2027-12 | 1.537.050 AED | 7.838 AED | 982.011 AED |
| 2028-01 | 1.546.940 AED | 8.098 AED | 982.011 AED |
| 2028-02 | 1.556.893 AED | 8.120 AED | 982.011 AED |
| 2028-03 | 1.566.910 AED | 8.142 AED | 1.047.479 AED |
| 2028-04 | 1.576.991 AED | 8.164 AED | 1.047.479 AED |
| 2028-05 | 1.587.138 AED | 8.186 AED | 1.047.479 AED |
| 2028-06 | 1.597.350 AED | 8.208 AED | 1.112.946 AED |
| 2028-07 | 1.607.627 AED | 8.230 AED | 1.112.946 AED |
| 2028-08 | 1.617.970 AED | 8.253 AED | 1.112.946 AED |
| 2028-09 | 1.628.381 AED | 8.275 AED | 1.178.414 AED |
| 2028-10 | 1.638.858 AED | 8.298 AED | 1.178.414 AED |
| 2028-11 | 1.649.402 AED | 8.320 AED | 1.178.414 AED |
| 2028-12 | 1.660.014 AED | 8.343 AED | 1.243.881 AED |
| 2029-01 | 1.670.695 AED | 8.365 AED | 1.243.881 AED |
| 2029-02 | 1.681.444 AED | 8.388 AED | 1.243.881 AED |
| 2029-03 | 1.692.263 AED | 8.411 AED | 1.309.348 AED |
| 2029-04 | 1.703.151 AED | 8.434 AED | 1.309.348 AED |
| 2029-05 | 1.714.109 AED | 8.456 AED | 1.309.348 AED |
| 2029-06 | 1.725.138 AED | 8.479 AED | 1.309.348 AED |
| 2029-07 | 1.736.237 AED | 8.502 AED | 1.309.348 AED |
| 2029-08 | 1.747.408 AED | 8.525 AED | 1.309.348 AED |
| 2029-09 | 1.758.651 AED | 8.548 AED | 1.309.348 AED |
| 2029-10 | 1.769.966 AED | 8.571 AED | 1.309.348 AED |
| 2029-11 | 1.781.354 AED | 8.595 AED | 1.309.348 AED |
| 2029-12 | 1.792.816 AED | 8.618 AED | 1.309.348 AED |
| 2030-01 | 1.804.351 AED | 8.641 AED | 1.309.348 AED |
| 2030-02 | 1.815.960 AED | 8.664 AED | 1.309.348 AED |
| 2030-03 | 1.827.644 AED | 8.688 AED | 1.309.348 AED |
| 2030-04 | 1.839.403 AED | 8.711 AED | 1.309.348 AED |
| 2030-05 | 1.851.238 AED | 8.735 AED | 1.309.348 AED |
| 2030-06 | 1.863.149 AED | 8.759 AED | 1.309.348 AED |
| 2030-07 | 1.875.136 AED | 8.782 AED | 1.309.348 AED |
| 2030-08 | 1.887.201 AED | 8.806 AED | 1.309.348 AED |
| 2030-09 | 1.899.343 AED | 8.830 AED | 1.309.348 AED |
| 2030-10 | 1.911.564 AED | 8.853 AED | 1.309.348 AED |
| 2030-11 | 1.923.863 AED | 8.877 AED | 1.309.348 AED |
| 2030-12 | 1.936.241 AED | 8.901 AED | 1.309.348 AED |
| 2031-01 | 1.948.699 AED | 8.925 AED | 1.309.348 AED |
| 2031-02 | 1.961.237 AED | 8.949 AED | 1.309.348 AED |
| 2031-03 | 1.973.855 AED | 8.973 AED | 1.309.348 AED |
| 2031-04 | 1.986.555 AED | 8.998 AED | 1.309.348 AED |
| 2031-05 | 1.999.337 AED | 9.022 AED | 1.309.348 AED |
| 2031-06 | 2.012.200 AED | 9.046 AED | 1.309.348 AED |
| 2031-07 | 2.025.147 AED | 9.070 AED | 1.309.348 AED |
| 2031-08 | 2.038.177 AED | 9.095 AED | 1.309.348 AED |
| 2031-09 | 2.051.291 AED | 9.119 AED | 1.309.348 AED |
| 2031-10 | 2.064.489 AED | 9.144 AED | 1.309.348 AED |
| 2031-11 | 2.077.772 AED | 9.169 AED | 1.309.348 AED |
| 2031-12 | 2.091.140 AED | 9.193 AED | 1.309.348 AED |
| 2032-01 | 2.104.595 AED | 9.218 AED | 1.309.348 AED |
| 2032-02 | 2.118.136 AED | 9.243 AED | 1.309.348 AED |
| 2032-03 | 2.131.764 AED | 9.268 AED | 1.309.348 AED |
| 2032-04 | 2.145.480 AED | 9.292 AED | 1.309.348 AED |
| 2032-05 | 2.159.284 AED | 9.317 AED | 1.309.348 AED |
| 2032-06 | 2.173.177 AED | 9.342 AED | 1.309.348 AED |
| 2032-07 | 2.187.159 AED | 9.367 AED | 1.309.348 AED |
| 2032-08 | 2.201.231 AED | 9.393 AED | 1.309.348 AED |
| 2032-09 | 2.215.394 AED | 9.418 AED | 1.309.348 AED |
| 2032-10 | 2.229.648 AED | 9.443 AED | 1.309.348 AED |
| 2032-11 | 2.243.993 AED | 9.468 AED | 1.309.348 AED |
| 2032-12 | 2.258.431 AED | 9.494 AED | 1.309.348 AED |
| 2033-01 | 2.272.962 AED | 9.519 AED | 1.309.348 AED |
| 2033-02 | 2.287.586 AED | 9.545 AED | 1.309.348 AED |
| 2033-03 | 2.302.305 AED | 9.570 AED | 1.309.348 AED |
| 2033-04 | 2.317.118 AED | 9.596 AED | 1.309.348 AED |
| 2033-05 | 2.332.026 AED | 9.622 AED | 1.309.348 AED |
| 2033-06 | 2.347.031 AED | 9.648 AED | 1.309.348 AED |
| 2033-07 | 2.362.132 AED | 9.673 AED | 1.309.348 AED |
| 2033-08 | 2.377.330 AED | 9.699 AED | 1.309.348 AED |
| 2033-09 | 2.392.625 AED | 9.725 AED | 1.309.348 AED |
| 2033-10 | 2.408.020 AED | 9.751 AED | 1.309.348 AED |
| 2033-11 | 2.423.513 AED | 9.777 AED | 1.309.348 AED |
| 2033-12 | 2.439.106 AED | 9.804 AED | 1.309.348 AED |
| 2034-01 | 2.454.799 AED | 9.830 AED | 1.309.348 AED |
| 2034-02 | 2.470.593 AED | 9.856 AED | 1.309.348 AED |
| 2034-03 | 2.486.489 AED | 9.882 AED | 1.309.348 AED |
| 2034-04 | 2.502.487 AED | 9.909 AED | 1.309.348 AED |
| 2034-05 | 2.518.589 AED | 9.935 AED | 1.309.348 AED |
| 2034-06 | 2.534.793 AED | 9.962 AED | 1.309.348 AED |
| 2034-07 | 2.551.102 AED | 9.988 AED | 1.309.348 AED |
| 2034-08 | 2.567.516 AED | 10.015 AED | 1.309.348 AED |
| 2034-09 | 2.584.036 AED | 10.042 AED | 1.309.348 AED |
| 2034-10 | 2.600.661 AED | 10.069 AED | 1.309.348 AED |
| 2034-11 | 2.617.394 AED | 10.096 AED | 1.309.348 AED |
| 2034-12 | 2.634.234 AED | 10.123 AED | 1.309.348 AED |
| 2035-01 | 2.651.183 AED | 10.150 AED | 1.309.348 AED |
| 2035-02 | 2.668.241 AED | 10.177 AED | 1.309.348 AED |
| 2035-03 | 2.685.408 AED | 10.204 AED | 1.309.348 AED |
| 2035-04 | 2.702.686 AED | 10.231 AED | 1.309.348 AED |
| 2035-05 | 2.720.076 AED | 10.258 AED | 1.309.348 AED |
| 2035-06 | 2.737.577 AED | 10.286 AED | 1.309.348 AED |
| 2035-07 | 2.755.190 AED | 10.313 AED | 1.309.348 AED |
| 2035-08 | 2.772.917 AED | 10.340 AED | 1.309.348 AED |
| 2035-09 | 2.790.758 AED | 10.368 AED | 1.309.348 AED |
| 2035-10 | 2.808.714 AED | 10.396 AED | 1.309.348 AED |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 1.317.773 AED | 0 AED | 327.337 AED |
| 2026 | 1.423.195 AED | 0 AED | 589.207 AED |
| 2027 | 1.537.050 AED | 54.866 AED | 982.011 AED |
| 2028 | 1.660.014 AED | 98.637 AED | 1.243.881 AED |
| 2029 | 1.792.816 AED | 101.892 AED | 1.309.348 AED |
| 2030 | 1.936.241 AED | 105.247 AED | 1.309.348 AED |
| 2031 | 2.091.140 AED | 108.703 AED | 1.309.348 AED |
| 2032 | 2.258.431 AED | 112.263 AED | 1.309.348 AED |
| 2033 | 2.439.106 AED | 115.929 AED | 1.309.348 AED |
| 2034 | 2.634.234 AED | 119.707 AED | 1.309.348 AED |
Monthly ROI
| Month (Y-m) | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025-11 | 353.523 USD | 0 USD | 88.380 USD |
| 2025-12 | 355.798 USD | 0 USD | 88.380 USD |
| 2026-01 | 358.087 USD | 0 USD | 106.057 USD |
| 2026-02 | 360.391 USD | 0 USD | 106.057 USD |
| 2026-03 | 362.710 USD | 0 USD | 106.057 USD |
| 2026-04 | 365.044 USD | 0 USD | 123.733 USD |
| 2026-05 | 367.393 USD | 0 USD | 123.733 USD |
| 2026-06 | 369.756 USD | 0 USD | 123.733 USD |
| 2026-07 | 372.135 USD | 0 USD | 141.409 USD |
| 2026-08 | 374.530 USD | 0 USD | 141.409 USD |
| 2026-09 | 376.939 USD | 0 USD | 141.409 USD |
| 2026-10 | 379.365 USD | 0 USD | 159.085 USD |
| 2026-11 | 381.805 USD | 0 USD | 159.085 USD |
| 2026-12 | 384.262 USD | 0 USD | 159.085 USD |
| 2027-01 | 386.735 USD | 0 USD | 176.761 USD |
| 2027-02 | 389.223 USD | 0 USD | 176.761 USD |
| 2027-03 | 391.727 USD | 0 USD | 176.761 USD |
| 2027-04 | 394.247 USD | 0 USD | 194.438 USD |
| 2027-05 | 396.784 USD | 0 USD | 194.438 USD |
| 2027-06 | 399.337 USD | 2.116 USD | 212.114 USD |
| 2027-07 | 401.906 USD | 2.116 USD | 229.790 USD |
| 2027-08 | 404.492 USD | 2.116 USD | 229.790 USD |
| 2027-09 | 407.095 USD | 2.116 USD | 247.466 USD |
| 2027-10 | 409.714 USD | 2.116 USD | 247.466 USD |
| 2027-11 | 412.350 USD | 2.116 USD | 247.466 USD |
| 2027-12 | 415.003 USD | 2.116 USD | 265.142 USD |
| 2028-01 | 417.673 USD | 2.186 USD | 265.142 USD |
| 2028-02 | 420.361 USD | 2.192 USD | 265.142 USD |
| 2028-03 | 423.065 USD | 2.198 USD | 282.819 USD |
| 2028-04 | 425.787 USD | 2.204 USD | 282.819 USD |
| 2028-05 | 428.527 USD | 2.210 USD | 282.819 USD |
| 2028-06 | 431.284 USD | 2.216 USD | 300.495 USD |
| 2028-07 | 434.059 USD | 2.222 USD | 300.495 USD |
| 2028-08 | 436.851 USD | 2.228 USD | 300.495 USD |
| 2028-09 | 439.662 USD | 2.234 USD | 318.171 USD |
| 2028-10 | 442.491 USD | 2.240 USD | 318.171 USD |
| 2028-11 | 445.338 USD | 2.246 USD | 318.171 USD |
| 2028-12 | 448.203 USD | 2.252 USD | 335.847 USD |
| 2029-01 | 451.087 USD | 2.258 USD | 335.847 USD |
| 2029-02 | 453.989 USD | 2.264 USD | 335.847 USD |
| 2029-03 | 456.911 USD | 2.270 USD | 353.523 USD |
| 2029-04 | 459.850 USD | 2.277 USD | 353.523 USD |
| 2029-05 | 462.809 USD | 2.283 USD | 353.523 USD |
| 2029-06 | 465.787 USD | 2.289 USD | 353.523 USD |
| 2029-07 | 468.783 USD | 2.295 USD | 353.523 USD |
| 2029-08 | 471.800 USD | 2.301 USD | 353.523 USD |
| 2029-09 | 474.835 USD | 2.307 USD | 353.523 USD |
| 2029-10 | 477.890 USD | 2.314 USD | 353.523 USD |
| 2029-11 | 480.965 USD | 2.320 USD | 353.523 USD |
| 2029-12 | 484.060 USD | 2.326 USD | 353.523 USD |
| 2030-01 | 487.174 USD | 2.333 USD | 353.523 USD |
| 2030-02 | 490.309 USD | 2.339 USD | 353.523 USD |
| 2030-03 | 493.463 USD | 2.345 USD | 353.523 USD |
| 2030-04 | 496.638 USD | 2.351 USD | 353.523 USD |
| 2030-05 | 499.834 USD | 2.358 USD | 353.523 USD |
| 2030-06 | 503.050 USD | 2.364 USD | 353.523 USD |
| 2030-07 | 506.286 USD | 2.371 USD | 353.523 USD |
| 2030-08 | 509.544 USD | 2.377 USD | 353.523 USD |
| 2030-09 | 512.822 USD | 2.384 USD | 353.523 USD |
| 2030-10 | 516.122 USD | 2.390 USD | 353.523 USD |
| 2030-11 | 519.443 USD | 2.396 USD | 353.523 USD |
| 2030-12 | 522.785 USD | 2.403 USD | 353.523 USD |
| 2031-01 | 526.148 USD | 2.409 USD | 353.523 USD |
| 2031-02 | 529.533 USD | 2.416 USD | 353.523 USD |
| 2031-03 | 532.940 USD | 2.422 USD | 353.523 USD |
| 2031-04 | 536.369 USD | 2.429 USD | 353.523 USD |
| 2031-05 | 539.820 USD | 2.435 USD | 353.523 USD |
| 2031-06 | 543.294 USD | 2.442 USD | 353.523 USD |
| 2031-07 | 546.789 USD | 2.448 USD | 353.523 USD |
| 2031-08 | 550.307 USD | 2.455 USD | 353.523 USD |
| 2031-09 | 553.848 USD | 2.462 USD | 353.523 USD |
| 2031-10 | 557.412 USD | 2.468 USD | 353.523 USD |
| 2031-11 | 560.998 USD | 2.475 USD | 353.523 USD |
| 2031-12 | 564.607 USD | 2.482 USD | 353.523 USD |
| 2032-01 | 568.240 USD | 2.488 USD | 353.523 USD |
| 2032-02 | 571.896 USD | 2.495 USD | 353.523 USD |
| 2032-03 | 575.576 USD | 2.502 USD | 353.523 USD |
| 2032-04 | 579.279 USD | 2.508 USD | 353.523 USD |
| 2032-05 | 583.006 USD | 2.515 USD | 353.523 USD |
| 2032-06 | 586.757 USD | 2.522 USD | 353.523 USD |
| 2032-07 | 590.532 USD | 2.529 USD | 353.523 USD |
| 2032-08 | 594.332 USD | 2.536 USD | 353.523 USD |
| 2032-09 | 598.156 USD | 2.542 USD | 353.523 USD |
| 2032-10 | 602.004 USD | 2.549 USD | 353.523 USD |
| 2032-11 | 605.878 USD | 2.556 USD | 353.523 USD |
| 2032-12 | 609.776 USD | 2.563 USD | 353.523 USD |
| 2033-01 | 613.699 USD | 2.570 USD | 353.523 USD |
| 2033-02 | 617.648 USD | 2.577 USD | 353.523 USD |
| 2033-03 | 621.622 USD | 2.583 USD | 353.523 USD |
| 2033-04 | 625.621 USD | 2.590 USD | 353.523 USD |
| 2033-05 | 629.647 USD | 2.597 USD | 353.523 USD |
| 2033-06 | 633.698 USD | 2.604 USD | 353.523 USD |
| 2033-07 | 637.775 USD | 2.611 USD | 353.523 USD |
| 2033-08 | 641.879 USD | 2.618 USD | 353.523 USD |
| 2033-09 | 646.008 USD | 2.625 USD | 353.523 USD |
| 2033-10 | 650.165 USD | 2.632 USD | 353.523 USD |
| 2033-11 | 654.348 USD | 2.639 USD | 353.523 USD |
| 2033-12 | 658.558 USD | 2.647 USD | 353.523 USD |
| 2034-01 | 662.795 USD | 2.654 USD | 353.523 USD |
| 2034-02 | 667.060 USD | 2.661 USD | 353.523 USD |
| 2034-03 | 671.352 USD | 2.668 USD | 353.523 USD |
| 2034-04 | 675.671 USD | 2.675 USD | 353.523 USD |
| 2034-05 | 680.019 USD | 2.682 USD | 353.523 USD |
| 2034-06 | 684.394 USD | 2.689 USD | 353.523 USD |
| 2034-07 | 688.797 USD | 2.696 USD | 353.523 USD |
| 2034-08 | 693.229 USD | 2.704 USD | 353.523 USD |
| 2034-09 | 697.689 USD | 2.711 USD | 353.523 USD |
| 2034-10 | 702.178 USD | 2.718 USD | 353.523 USD |
| 2034-11 | 706.696 USD | 2.725 USD | 353.523 USD |
| 2034-12 | 711.243 USD | 2.733 USD | 353.523 USD |
| 2035-01 | 715.819 USD | 2.740 USD | 353.523 USD |
| 2035-02 | 720.425 USD | 2.747 USD | 353.523 USD |
| 2035-03 | 725.060 USD | 2.755 USD | 353.523 USD |
| 2035-04 | 729.725 USD | 2.762 USD | 353.523 USD |
| 2035-05 | 734.420 USD | 2.769 USD | 353.523 USD |
| 2035-06 | 739.145 USD | 2.777 USD | 353.523 USD |
| 2035-07 | 743.901 USD | 2.784 USD | 353.523 USD |
| 2035-08 | 748.687 USD | 2.791 USD | 353.523 USD |
| 2035-09 | 753.504 USD | 2.799 USD | 353.523 USD |
| 2035-10 | 758.352 USD | 2.806 USD | 353.523 USD |
Yearly ROI (Complete Years Only)
| Year | Property Value | Cash Income | Investment |
|---|---|---|---|
| 2025 | 355.798 USD | 0 USD | 88.380 USD |
| 2026 | 384.262 USD | 0 USD | 159.085 USD |
| 2027 | 415.003 USD | 14.812 USD | 265.142 USD |
| 2028 | 448.203 USD | 26.628 USD | 335.847 USD |
| 2029 | 484.060 USD | 27.504 USD | 353.523 USD |
| 2030 | 522.785 USD | 28.411 USD | 353.523 USD |
| 2031 | 564.607 USD | 29.343 USD | 353.523 USD |
| 2032 | 609.776 USD | 30.305 USD | 353.523 USD |
| 2033 | 658.558 USD | 31.293 USD | 353.523 USD |
| 2034 | 711.243 USD | 32.316 USD | 353.523 USD |
Prioritize what really counts - invest in real estate driven by data!
Crafted for investors, inspired by the latest insights from top developers.